8-K 1 sac01006.txt OCTOBER 8K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 Form 8-K Current Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): October 25, 2001 STRUCTURED ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2001-6 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-35026-13 Pooling and Servicing Agreement) (Commission 52-2289300 (State or other File Number) 52-2289301 jurisdiction IRS EIN of Incorporation) c/o Wells Fargo Bank Minnesota, N.A. 11000 Broken Land Parkway Columbia, MD 21044 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 Former name or former address, if changed since last report) ITEM 5. Other Events On October 25, 2001 a distribution was made to holders of STRUCTURED ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2001-6 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2001-6 Trust, relating to the October 25, 2001 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. STRUCTURED ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2001-6 Trust By: Wells Fargo Bank Minnesota, N.A. as Trustee By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: 11/5/01 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2001-6 Trust, relating to the October 25, 2001 distribution. EX-99.1

Structured Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 89/3130/01 Distribution Date: 910/25/01 SASC Series: 2001-6 Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A1 86358RAL1 SEN 5.50000% 6765,~~103~~735,000.00 ~~307~~301,~~555~~285.4142 1,368,000.00 1-A2 86358RAM9 SEN 6.65000% 15,000,000.00 83,125.00 0.00 1-A3 86358RAN7 SEN 6.90000% 0.00 ~~134~~131,~~761~~882.3132 0.00 1-A5 86358RAP2 SEN 6.90000% 0.00 1,333.33 0.00 1-A6 86358RAQ0 SEN 5.40000% 22,~~949~~149,~~392~~449.6921 ~~103~~99,~~272~~672.2752 ~~799~~3,~~943~~126,200.4851 1-A7 86358RAR8 SEN 6.75000% 50,000,000.00 281,250.00 0.00 1-A8 86358RAS6 SEN 6.15000% 28,~~460~~007,~~384~~479.4386 ~~145~~143,~~859~~538.4733 ~~452~~1,~~904~~769,963.5717 1-A9 86358RAT4 SEN 6.75000% 5,000,000.00 28,125.00 0.00 1-A10 86358RAU1 SEN 6.90000% 10,000,000.00 57,500.00 0.00 1-AP 86358RAV9 PO 0.00000% 100,~~592~~534.5526 0.00 58.2963 2-A1 86358RAX5 SEN 5.10000% 2524,~~598~~797,000.00 ~~108~~105,~~791~~387.5025 801,000.00 2-A2 86358RAY3 SEN 8.50000% 0.00 ~~100~~98,~~694~~424.3383 0.00 2-A3 86358RAZ0 SEN 43.~~08000~~16125% 3733,~~501~~144,~~864~~442.3208 ~~127~~87,~~506~~314.3489 45,~~357~~369,~~422~~270.2460 2-A5 86358RBA4 SEN 8.50000% 0.00 12,750.00 0.00 2-A6 86358RBB2 SEN 45.~~42000~~33875% 0.00 ~~138~~147,~~131~~458.8724 0.00 2-A7 86358RBQ9 SEN 6.35000% 12,000,000.00 63,500.00 0.00 2-A8 86358RBR7 SEN 6.50000% 4,000,000.00 21,666.67 0.00 2-AP 86358RBC0 PO 0.00000% ~~514~~497,~~384~~708.3169 0.00 1625,~~675~~265.6247 A4 86358RBD8 SEN 6.75000% 25,000,000.00 140,625.00 0.00 B1 86358RBE6 SUB 7.~~38771~~38775% 9,~~086~~080,~~658~~664.6944 55,~~941~~904.3472 56,~~994~~042.2555 B2 86358RBF3 SUB 7.~~38771~~38775% 3,~~633~~631,~~666~~269.0400 22,~~370~~355.4075 2,~~397~~416.0436 B3 86358RBG1 SUB 7.~~38771~~38775% 2,~~725~~723,~~000~~202.1755 16,~~776~~765.2628 1,~~797~~812.6210 B4 SAS0106B4 SUB 7.~~38771~~38775% 3,~~088~~086,~~067~~030.5442 1918,~~011~~999.4602 2,~~037~~053.1254 B5 SAS0106B5 SUB 7.~~38771~~38775% 1,~~634~~633,~~800~~722.6118 10,~~064~~057.5394 1,~~078~~087.4413 B6 SAS0106B6 SUB 7.~~38771~~38775% 1,~~642~~641,~~140~~057.7648 10,~~109~~103.7210 1,~~083~~092.2801 LTR SAC106LTR SEN 0.00000% 0.00 0.01 0.00 R 86358RBH9 SEN 6.90000% 0.00 0.00 0.00 Totals ~~325~~317,~~037~~227,~~952~~560.1117 1,~~990~~939,~~721~~024.2262 712,~~810~~474,~~391~~262.9507

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 6564,~~735~~367,000.00 1,~~675~~669,~~555~~285.4142 0.00 1-A2 0.00 15,000,000.00 83,125.00 0.00 1-A3 0.00 0.00 ~~134~~131,~~761~~882.3132 0.00 1-A5 0.00 0.00 1,333.33 0.00 1-A6 0.00 2219,~~149~~023,~~449~~248.2170 ~~903~~3,~~215~~225,873.7503 0.00 1-A7 0.00 50,000,000.00 281,250.00 0.00 1-A8 0.00 2826,~~007~~237,~~479~~516.8669 ~~598~~1,~~764~~913,501.0450 0.00 1-A9 0.00 5,000,000.00 28,125.00 0.00 1-A10 0.00 10,000,000.00 57,500.00 0.00 1-AP 0.00 100,~~534~~475.2663 58.2963 0.00 2-A1 0.00 2423,~~797~~996,000.00 ~~909~~906,~~791~~387.5025 0.00 2-A2 0.00 0.00 ~~100~~98,~~694~~424.3383 0.00 2-A3 0.00 3327,~~144~~775,~~442~~171.0849 45,~~484~~456,~~928~~585.5849 0.00 2-A5 0.00 0.00 12,750.00 0.00 2-A6 0.00 0.00 ~~138~~147,~~131~~458.8724 0.00 2-A7 0.00 12,000,000.00 63,500.00 0.00 2-A8 0.00 4,000,000.00 21,666.67 0.00 2-AP 0.00 ~~497~~472,~~708~~443.6922 1625,~~675~~265.6247 0.00 A4 0.00 25,000,000.00 140,625.00 0.00 B1 0.00 9,~~080~~074,~~664~~621.4490 61,~~935~~947.5927 0.00 B2 0.00 3,~~631~~628,~~269~~852.0064 24,~~767~~772.4411 0.00 B3 0.00 2,~~723~~721,~~202~~390.5545 18,~~573~~577.8838 0.00 B4 0.00 3,~~086~~083,~~030~~976.4288 21,~~048~~052.5856 0.00 B5 0.00 1,~~633~~632,~~722~~635.1805 11,~~142~~145.9707 0.00 B6 0.00 1,~~641~~639,~~057~~965.4847 11,~~193~~195.0011 0.00 LTR 0.00 0.00 0.01 0.00 R 0.00 0.00 0.00 0.00 Totals 0.00 ~~317~~304,~~227~~753,~~560~~298.1712 914,~~801~~413,~~113~~286.1769 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A1 72,575,000.00 6765,~~103~~735,000.00 7732,~~668~~373.5385 1,~~290~~335,~~331~~626.4715 0.00 0.00 1-A2 15,000,000.00 15,000,000.00 0.00 0.00 0.00 0.00 1-A3 0.00 0.00 0.00 0.00 0.00 0.00 1-A5 0.00 0.00 0.00 0.00 0.00 0.00 1-A6 34,500,000.00 22,~~949~~149,~~392~~449.6921 4573,~~416~~981.9984 ~~754~~3,~~526~~052,218.4967 0.00 0.00 1-A7 50,000,000.00 50,000,000.00 0.00 0.00 0.00 0.00 1-A8 35,000,000.00 28,~~460~~007,~~384~~479.4386 2541,~~713~~886.7735 ~~427~~1,~~190~~728,076.8082 0.00 0.00 1-A9 5,000,000.00 5,000,000.00 0.00 0.00 0.00 0.00 1-A10 10,000,000.00 10,000,000.00 0.00 0.00 0.00 0.00 1-AP 100,821.00 100,~~592~~534.5526 57.5690 0.73 0.00 0.00 2-A1 28,802,000.00 2524,~~598~~797,000.00 76,~~964~~325.1351 ~~793~~794,~~035~~674.8749 0.00 0.00 2-A2 0.00 0.00 0.00 0.00 0.00 0.00 2-A3 50,000,000.00 3733,~~501~~144,~~864~~442.3208 4342,~~324~~401.6819 45,~~314~~326,~~097~~869.5640 0.00 0.00 2-A5 0.00 0.00 0.00 0.00 0.00 0.00 2-A6 0.00 0.00 0.00 0.00 0.00 0.00 2-A7 12,000,000.00 12,000,000.00 0.00 0.00 0.00 0.00 2-A8 4,000,000.00 4,000,000.00 0.00 0.00 0.00 0.00 2-AP 580,668.00 ~~514~~497,~~384~~708.3169 ~~327~~319.5758 1624,~~348~~945.0589 0.00 0.00 A4 25,000,000.00 25,000,000.00 0.00 0.00 0.00 0.00 B1 9,110,000.00 9,~~086~~080,~~658~~664.6944 56,~~994~~042.2555 0.00 0.00 0.00 B2 3,643,000.00 3,~~633~~631,~~666~~269.0400 2,~~397~~416.0436 0.00 0.00 0.00 B3 2,732,000.00 2,~~725~~723,~~000~~202.1755 1,~~797~~812.6210 0.00 0.00 0.00 B4 3,096,000.00 3,~~088~~086,~~067~~030.5442 2,~~037~~053.1254 0.00 0.00 0.00 B5 1,639,000.00 1,~~634~~633,~~800~~722.6118 1,~~078~~087.4413 0.00 0.00 0.00 B6 1,646,359.00 1,~~642~~641,~~140~~057.7648 1,~~083~~092.2801 0.00 0.00 0.00 LTR 0.00 0.00 0.00 0.00 0.00 0.00 R 100.00 0.00 0.00 0.00 0.00 0.00 Totals 364,424,948.00 ~~325~~317,~~037~~227,~~952~~560.1117 ~~214~~211,~~860~~849.9891 712,~~595~~262,~~530~~412.9715 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A1 1,368,000.00 6564,~~735~~367,000.00 0.~~90575267~~88690320 1,368,000.00 1-A2 0.00 15,000,000.00 1.00000000 0.00 1-A3 0.00 0.00 0.00000000 0.00 1-A5 0.00 0.00 0.00000000 0.00 1-A6 ~~799~~3,~~943~~126,200.4851 2219,~~149~~023,~~449~~248.2170 0.~~64201302~~55139851 ~~799~~3,~~943~~126,200.4851 1-A7 0.00 50,000,000.00 1.00000000 0.00 1-A8 ~~452~~1,~~904~~769,963.5717 2826,~~007~~237,~~479~~516.8669 0.~~80021371~~74964333 ~~452~~1,~~904~~769,963.5717 1-A9 0.00 5,000,000.00 1.00000000 0.00 1-A10 0.00 10,000,000.00 1.00000000 0.00 1-AP 58.2963 100,~~534~~475.2663 0.~~99715595~~99657442 58.2963 2-A1 801,000.00 2423,~~797~~996,000.00 0.~~86094716~~83313659 801,000.00 2-A2 0.00 0.00 0.00000000 0.00 2-A3 45,~~357~~369,~~422~~270.2460 3327,~~144~~775,~~442~~171.0849 0.~~66288884~~55550343 45,~~357~~369,~~422~~270.2460 2-A5 0.00 0.00 0.00000000 0.00 2-A6 0.00 0.00 0.00000000 0.00 2-A7 0.00 12,000,000.00 1.00000000 0.00 2-A8 0.00 4,000,000.00 1.00000000 0.00 2-AP 1625,~~675~~265.6247 ~~497~~472,~~708~~443.6922 0.~~85713125~~81362021 1625,~~675~~265.6247 A4 0.00 25,000,000.00 1.00000000 0.00 B1 56,~~994~~042.2555 9,~~080~~074,~~664~~621.4490 0.~~99677985~~99611656 56,~~994~~042.2555 B2 2,~~397~~416.0436 3,~~631~~628,~~269~~852.0064 0.~~99677985~~99611656 2,~~397~~416.0436 B3 1,~~797~~812.6210 2,~~723~~721,~~202~~390.5545 0.~~99677985~~99611656 1,~~797~~812.6210 B4 2,~~037~~053.1254 3,~~086~~083,~~030~~976.4288 0.~~99677985~~99611656 2,~~037~~053.1254 B5 1,~~078~~087.4413 1,~~633~~632,~~722~~635.1805 0.~~99677985~~99611656 1,~~078~~087.4413 B6 1,~~083~~092.2801 1,~~641~~639,~~057~~965.4847 0.~~99677985~~99611656 1,~~083~~092.2801 LTR 0.00 0.00 0.00000000 0.00 R 0.00 0.00 0.00000000 0.00 Totals 712,~~810~~474,~~391~~262.9507 ~~317~~304,~~227~~753,~~560~~298.1712 0.~~87048804~~83625805 712,~~810~~474,~~391~~262.9507

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 72,575,000.00 ~~924~~905.~~60213572~~75266965 10.~~07018298~~44607441 1718.~~77928309~~40339166 0.00000000 1-A2 15,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A6 34,500,000.00 ~~665~~642.~~19978812~~01302058 12.~~31643449~~14440116 2188.~~87033304~~47010638 0.00000000 1-A7 50,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A8 35,000,000.00 ~~813~~800.~~15384086~~21371029 01.~~73467914~~19675286 1249.~~20545143~~37362343 0.00000000 1-A9 5,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A10 10,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-AP 100,821.00 997.~~73410301~~15594965 0.~~57091281~~57428512 0.00724056 0.00000000 2-A1 28,802,000.00 ~~888~~860.~~75772516~~94715645 0.~~27651309~~21962051 27.~~53405562~~59094820 0.00000000 2-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 50,000,000.00 ~~750~~662.~~03728640~~88884160 0.~~86649360~~84802380 86106.~~28195120~~53738800 0.00000000 2-A5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A7 12,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A8 4,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-AP 580,668.00 ~~885~~857.~~84924604~~13125228 0.~~56412614~~55036613 2842.~~15386761~~96067632 0.00000000 A4 25,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B1 9,110,000.00 ~~997~~996.~~43783644~~77985071 0.~~65798573~~66328760 0.00000000 0.00000000 B2 3,643,000.00 ~~997~~996.~~43783695~~77985177 0.~~65798518~~66328850 0.00000000 0.00000000 B3 2,732,000.00 ~~997~~996.~~43783675~~77984993 0.~~65798682~~66328697 0.00000000 0.00000000 B4 3,096,000.00 ~~997~~996.~~43783592~~77985142 0.~~65798450~~66328811 0.00000000 0.00000000 B5 1,639,000.00 ~~997~~996.~~43783405~~77985357 0.~~65798658~~66328859 0.00000000 0.00000000 B6 1,646,359.00 ~~997~~996.~~43783707~~77985178 0.~~65798529~~66328790 0.00000000 0.00000000 LTR 0.00 0.00000000 0.00000000 0.00000000 0.00000000 R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A1 0.00000000 18.84946607 ~~905~~886.~~75266965~~90320358 0.~~90575267~~88690320 18.84946607 1-A2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A6 0.00000000 2390.~~18676754~~61450754 ~~642~~551.~~01302058~~39851304 0.~~64201302~~55139851 2390.~~18676754~~61450754 1-A7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A8 0.00000000 1250.~~94013057~~57037629 ~~800~~749.~~21371029~~64333400 0.~~80021371~~74964333 1250.~~94013057~~57037629 1-A9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-AP 0.00000000 0.~~57815336~~58152567 ~~997~~996.~~15594965~~57442398 0.~~99715595~~99657442 0.~~57815336~~58152567 2-A1 0.00000000 27.81056871 ~~860~~833.~~94715645~~13658774 0.~~86094716~~83313659 27.81056871 2-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 0.00000000 87107.~~14844480~~38541200 ~~662~~555.~~88884160~~50342980 0.~~66288884~~55550343 87107.~~14844480~~38541200 2-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-AP 0.00000000 2843.~~71799376~~51104245 ~~857~~813.~~13125228~~62020983 0.~~85713125~~81362021 2843.~~71799376~~51104245 A4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B1 0.00000000 0.~~65798573~~66328760 996.~~77985071~~11656422 0.~~99677985~~99611656 0.~~65798573~~66328760 B2 0.00000000 0.~~65798518~~66328850 996.~~77985177~~11656327 0.~~99677985~~99611656 0.~~65798518~~66328850 B3 0.00000000 0.~~65798682~~66328697 996.~~77984993~~11656296 0.~~99677985~~99611656 0.~~65798682~~66328697 B4 0.00000000 0.~~65798450~~66328811 996.~~77985142~~11656331 0.~~99677985~~99611656 0.~~65798450~~66328811 B5 0.00000000 0.~~65798658~~66328859 996.~~77985357~~11656498 0.~~99677985~~99611656 0.~~65798658~~66328859 B6 0.00000000 0.~~65798529~~66328790 996.~~77985178~~11656388 0.~~99677985~~99611656 0.~~65798529~~66328790 LTR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A1 72,575,000.00 5.50000% 6765,~~103~~735,000.00 ~~307~~301,~~555~~285.42 0.00 0.00 1-A2 15,000,000.00 6.65000% 15,000,000.00 83,125.00 0.00 0.00 1-A3 0.00 6.90000% 2322,~~436~~936,~~750~~055.3461 ~~134~~131,~~761~~882.3132 0.00 0.00 1-A5 0.00 6.90000% 231,884.06 1,333.33 0.00 0.00 1-A6 34,500,000.00 5.40000% 22,~~949~~149,~~392~~449.6921 ~~103~~99,~~272~~672.2752 0.00 0.00 1-A7 50,000,000.00 6.75000% 50,000,000.00 281,250.00 0.00 0.00 1-A8 35,000,000.00 6.15000% 28,~~460~~007,~~384~~479.4386 ~~145~~143,~~859~~538.4733 0.00 0.00 1-A9 5,000,000.00 6.75000% 5,000,000.00 28,125.00 0.00 0.00 1-A10 10,000,000.00 6.90000% 10,000,000.00 57,500.00 0.00 0.00 1-AP 100,821.00 0.00000% 100,~~592~~534.5526 0.00 0.00 0.00 2-A1 28,802,000.00 5.10000% 2524,~~598~~797,000.00 ~~108~~105,~~791~~387.5025 0.00 0.00 2-A2 0.00 8.50000% 1413,~~215~~895,~~670~~270.59 ~~100~~98,~~694~~424.3383 0.00 0.00 2-A3 50,000,000.00 43.~~08000~~16125% 3733,~~501~~144,~~864~~442.3208 ~~127~~87,~~506~~314.3489 0.00 0.00 2-A5 0.00 8.50000% 1,800,000.00 12,750.00 0.00 0.00 2-A6 0.00 45.~~42000~~33875% 3733,~~501~~144,~~864~~442.3208 ~~138~~147,~~131~~458.8724 0.00 0.00 2-A7 12,000,000.00 6.35000% 12,000,000.00 63,500.00 0.00 0.00 2-A8 4,000,000.00 6.50000% 4,000,000.00 21,666.67 0.00 0.00 2-AP 580,668.00 0.00000% ~~514~~497,~~384~~708.3169 0.00 0.00 0.00 A4 25,000,000.00 6.75000% 25,000,000.00 140,625.00 0.00 0.00 B1 9,110,000.00 7.~~38771~~38775% 9,~~086~~080,~~658~~664.6944 55,~~941~~904.3472 0.00 0.00 B2 3,643,000.00 7.~~38771~~38775% 3,~~633~~631,~~666~~269.0400 22,~~370~~355.4075 0.00 0.00 B3 2,732,000.00 7.~~38771~~38775% 2,~~725~~723,~~000~~202.1755 16,~~776~~765.2628 0.00 0.00 B4 3,096,000.00 7.~~38771~~38775% 3,~~088~~086,~~067~~030.5442 1918,~~011~~999.4602 0.00 0.00 B5 1,639,000.00 7.~~38771~~38775% 1,~~634~~633,~~800~~722.6118 10,~~064~~057.5394 0.00 0.00 B6 1,646,359.00 7.~~38771~~38775% 1,~~642~~641,~~140~~057.7648 10,~~109~~103.7210 0.00 0.00 LTR 0.00 0.00000% 0.00 0.00 0.00 0.00 R 100.00 6.90000% 0.00 0.00 0.00 0.00 Totals 364,424,948.00 1,~~990~~939,~~721~~024.2261 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A1 0.00 0.00 ~~307~~301,~~555~~285.4142 0.00 6564,~~735~~367,000.00 1-A2 0.00 0.00 83,125.00 0.00 15,000,000.00 1-A3 0.00 0.00 ~~134~~131,~~761~~882.3132 0.00 2221,~~936~~786,~~055~~494.6129 1-A5 0.00 0.00 1,333.33 0.00 231,884.06 1-A6 0.00 0.00 ~~103~~99,~~272~~672.2752 0.00 2219,~~149~~023,~~449~~248.2170 1-A7 0.00 0.00 281,250.00 0.00 50,000,000.00 1-A8 0.00 0.00 ~~145~~143,~~859~~538.4733 0.00 2826,~~007~~237,~~479~~516.8669 1-A9 0.00 0.00 28,125.00 0.00 5,000,000.00 1-A10 0.00 0.00 57,500.00 0.00 10,000,000.00 1-AP 0.00 0.00 0.00 0.00 100,~~534~~475.2663 2-A1 0.00 0.00 ~~108~~105,~~791~~387.5025 0.00 2423,~~797~~996,000.00 2-A2 0.00 0.00 ~~100~~98,~~694~~424.3383 0.00 13,~~895~~574,~~270~~870.59 2-A3 0.00 0.00 ~~127~~87,~~506~~314.3489 0.00 3327,~~144~~775,~~442~~171.0849 2-A5 0.00 0.00 12,750.00 0.00 1,800,000.00 2-A6 0.00 0.00 ~~138~~147,~~131~~458.8724 0.00 3327,~~144~~775,~~442~~171.0849 2-A7 0.00 0.00 63,500.00 0.00 12,000,000.00 2-A8 0.00 0.00 21,666.67 0.00 4,000,000.00 2-AP 0.00 0.00 0.00 0.00 ~~497~~472,~~708~~443.6922 A4 0.00 0.00 140,625.00 0.00 25,000,000.00 B1 0.00 0.00 55,~~941~~904.3472 0.00 9,~~080~~074,~~664~~621.4490 B2 0.00 0.00 22,~~370~~355.4075 0.00 3,~~631~~628,~~269~~852.0064 B3 0.00 0.00 16,~~776~~765.2628 0.00 2,~~723~~721,~~202~~390.5545 B4 0.00 0.00 1918,~~011~~999.4602 0.00 3,~~086~~083,~~030~~976.4288 B5 0.00 0.00 10,~~064~~057.5394 0.00 1,~~633~~632,~~722~~635.1805 B6 0.00 0.00 10,~~109~~103.7210 0.00 1,~~641~~639,~~057~~965.4847 LTR 0.00 0.00 0.01 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 1,~~990~~939,~~721~~024.2262 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A1 72,575,000.00 5.50000% ~~924~~905.~~60213572~~75266965 4.~~23775983~~15136645 0.00000000 0.00000000 1-A2 15,000,000.00 6.65000% 1000.00000000 5.54166667 0.00000000 0.00000000 1-A3 0.00 6.90000% ~~843~~825.~~99457593~~96376406 4.~~85296865~~74929165 0.00000000 0.00000000 1-A5 0.00 6.90000% 1000.00025875 5.74998706 0.00000000 0.00000000 1-A6 34,500,000.00 5.40000% ~~665~~642.~~19978812~~01302058 2.~~99339913~~88905855 0.00000000 0.00000000 1-A7 50,000,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000 1-A8 35,000,000.00 6.15000% ~~813~~800.~~15384086~~21371029 4.~~16741343~~10109514 0.00000000 0.00000000 1-A9 5,000,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000 1-A10 10,000,000.00 6.90000% 1000.00000000 5.75000000 0.00000000 0.00000000 1-AP 100,821.00 0.00000% 997.~~73410301~~15594965 0.00000000 0.00000000 0.00000000 2-A1 28,802,000.00 5.10000% ~~888~~860.~~75772516~~94715645 3.~~77722033~~65902541 0.00000000 0.00000000 2-A2 0.00 8.50000% ~~917~~896.~~30160151~~62699237 6.~~49755279~~35110765 0.00000000 0.00000000 2-A3 50,000,000.00 43.~~08000~~16125% ~~750~~662.~~03728640~~88884160 21.~~55012680~~74629780 0.00000000 0.00000000 2-A5 0.00 8.50000% 1000.00000000 7.08333333 0.00000000 0.00000000 2-A6 0.00 45.~~42000~~33875% ~~750~~662.~~03728640~~88884160 2.~~76263740~~94916480 0.00000000 0.00000000 2-A7 12,000,000.00 6.35000% 1000.00000000 5.29166667 0.00000000 0.00000000 2-A8 4,000,000.00 6.50000% 1000.00000000 5.41666750 0.00000000 0.00000000 2-AP 580,668.00 0.00000% ~~885~~857.~~84924604~~13125228 0.00000000 0.00000000 0.00000000 A4 25,000,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000 B1 9,110,000.00 7.~~38771~~38775% ~~997~~996.~~43783644~~77985071 6.~~14065203~~13663227 0.00000000 0.00000000 B2 3,643,000.00 7.~~38771~~38775% ~~997~~996.~~43783695~~77985177 6.~~14065331~~13663190 0.00000000 0.00000000 B3 2,732,000.00 7.~~38771~~38775% ~~997~~996.~~43783675~~77984993 6.~~14065154~~13663250 0.00000000 0.00000000 B4 3,096,000.00 7.~~38771~~38775% ~~997~~996.~~43783592~~77985142 6.~~14065245~~13663437 0.00000000 0.00000000 B5 1,639,000.00 7.~~38771~~38775% ~~997~~996.~~43783405~~77985357 6.~~14065284~~13663209 0.00000000 0.00000000 B6 1,646,359.00 7.~~38771~~38775% ~~997~~996.~~43783707~~77985178 6.~~14065341~~13663241 0.00000000 0.00000000 LTR 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 R 100.00 6.90000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1,000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A1 0.00000000 0.00000000 4.~~23775970~~15136645 0.00000000 ~~905~~886.~~75266965~~90320358 1-A2 0.00000000 0.00000000 5.54166667 0.00000000 1000.00000000 1-A3 0.00000000 0.00000000 4.~~85296865~~74929165 0.00000000 ~~825~~784.~~96376406~~56623647 1-A5 0.00000000 0.00000000 5.74998706 0.00000000 1000.00025875 1-A6 0.00000000 0.00000000 2.~~99339913~~88905855 0.00000000 ~~642~~551.~~01302058~~39851304 1-A7 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000 1-A8 0.00000000 0.00000000 4.~~16741343~~10109514 0.00000000 ~~800~~749.~~21371029~~64333400 1-A9 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000 1-A10 0.00000000 0.00000000 5.75000000 0.00000000 1000.00000000 1-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~997~~996.~~15594965~~57442398 2-A1 0.00000000 0.00000000 3.~~77722033~~65902541 0.00000000 ~~860~~833.~~94715645~~13658774 2-A2 0.00000000 0.00000000 6.~~49755279~~35110765 0.00000000 ~~896~~875.~~62699237~~95238323 2-A3 0.00000000 0.00000000 21.~~55012680~~74629780 0.00000000 ~~662~~555.~~88884160~~50342980 2-A5 0.00000000 0.00000000 7.08333333 0.00000000 1000.00000000 2-A6 0.00000000 0.00000000 2.~~76263740~~94916480 0.00000000 ~~662~~555.~~88884160~~50342980 2-A7 0.00000000 0.00000000 5.29166667 0.00000000 1000.00000000 2-A8 0.00000000 0.00000000 5.41666750 0.00000000 1000.00000000 2-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~857~~813.~~13125228~~62020983 A4 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000 B1 0.00000000 0.00000000 6.~~14065203~~13663227 0.00000000 996.~~77985071~~11656422 B2 0.00000000 0.00000000 6.~~14065331~~13663190 0.00000000 996.~~77985177~~11656327 B3 0.00000000 0.00000000 6.~~14065154~~13663250 0.00000000 996.~~77984993~~11656296 B4 0.00000000 0.00000000 6.~~14065245~~13663437 0.00000000 996.~~77985142~~11656331 B5 0.00000000 0.00000000 6.~~14065284~~13663209 0.00000000 996.~~77985357~~11656498 B6 0.00000000 0.00000000 6.~~14065341~~13663241 0.00000000 996.~~77985178~~11656388 LTR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 914,~~984~~513,~~010~~289.2052 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 98176,~~916~~429.7173 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 1014,~~082~~689,~~926~~719.9125 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~281~~276,~~813~~432.7456 Payment of Interest and Principal 914,~~801~~413,~~113~~286.1769 Total Withdrawals (Pool Distribution Amount) 1014,~~082~~689,~~926~~719.9125 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~280~~275,~~772~~390.0789 MBIA Premium 1,041.67 Special Servicing Fee 0.00 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~281~~276,~~813~~432.7456

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 3150 0 0 0 3150 818,~~397~~276,~~080~~617.9590 0.00 0.00 0.00 818,~~397~~276,~~080~~617.9590 60 Days 612 0 0 0 612 2,~~131~~402,~~367~~227.2379 0.00 0.00 0.00 2,~~131~~402,~~367~~227.2379 90 Days 64 0 01 0 65 1,~~919~~692,~~910~~325.7692 0.00 0327,828.0061 0.00 12,~~919~~020,~~910~~154.7653 120 Days 32 0 3 0 65 ~~483~~912,~~271~~179.4277 0.00 ~~883~~906,~~769~~390.2608 0.00 1,~~367~~818,~~040~~569.6885 150 Days 02 01 01 0 04 0298,435.0079 0323,635.0038 0337,110.0024 0.00 0959,181.0041 180+ Days 0 0 0 10 10 0.00 0.00 0.00 0.00 0.00 Totals 4670 01 35 10 5076 1223,~~931~~581,~~630~~787.3617 0323,635.0038 ~~883~~1,~~769~~571,328.2693 0.00 1325,~~815~~476,~~399~~751.6248 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 36.~~677343~~142506% 0.000000% 0.000000% 0.000000% 36.~~677343~~142506% 25.~~645515~~993231% 0.000000% 0.000000% 0.000000% 25.~~645515~~993231% 60 Days 01.~~711744~~474201% 0.000000% 0.000000% 0.000000% 01.~~711744~~474201% 0.~~671491~~787734% 0.000000% 0.000000% 0.000000% 0.~~671491~~787734% 90 Days 0.~~711744~~491400% 0.000000% 0.~~000000~~122850% 0.000000% 0.~~711744~~614251% 0.~~604871~~554944% 0.000000% 0.~~000000~~107501% 0.000000% 0.~~604871~~662445% 120 Days 0.~~355872~~245700% 0.000000% 0.~~355872~~368550% 0.000000% 0.~~711744~~614251% 0.~~152255~~299120% 0.000000% 0.~~278433~~297222% 0.000000% 0.~~430689~~596342% 150 Days 0.~~000000~~245700% 0.~~000000~~122850% 0.~~000000~~122850% 0.000000% 0.~~000000~~491400% 0.~~000000~~097862% 0.~~000000~~106126% 0.~~000000~~110544% 0.000000% 0.~~000000~~314533% 180+ Days 0.000000% 0.000000% 0.000000% 0.~~118624~~000000% 0.~~118624~~000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 58.~~456702~~599509% 0.~~000000~~122850% 0.~~355872~~614251% 0.~~118624~~000000% 59.~~931198~~336609% 47.~~074132~~732891% 0.~~000000~~106126% 0.~~278433~~515267% 0.000000% 48.~~352565~~354284%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1522 0 0 0 1522 411,~~414~~180,~~070~~423.3858 0.00 0.00 0.00 411,~~414~~180,~~070~~423.3858 60 Days 37 0 0 0 37 1,~~061~~503,~~481~~290.1574 0.00 0.00 0.00 1,~~061~~503,~~481~~290.1574 90 Days 12 0 0 0 12 ~~318~~943,~~008~~037.3794 0.00 0.00 0.00 ~~318~~943,~~008~~037.3794 120 Days 0 0 1 0 1 0.00 0.00 ~~337~~318,~~110~~008.2437 0.00 ~~337~~318,~~110~~008.2437 150 Days 0 0 01 0 01 0.00 0.00 0337,110.0024 0.00 0337,110.0024 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1931 0 12 0 2033 513,~~793~~626,~~559~~752.9026 0.00 ~~337~~655,~~110~~118.2461 0.00 614,~~130~~281,~~670~~870.1487 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 24.~~851711~~280156% 0.000000% 0.000000% 0.000000% 24.~~851711~~280156% 15.~~942202~~058728% 0.000000% 0.000000% 0.000000% 15.~~942202~~058728% 60 Days 01.~~570342~~361868% 0.000000% 0.000000% 0.000000% 01.~~570342~~361868% 0.~~467054~~680183% 0.000000% 0.000000% 0.000000% 0.~~467054~~680183% 90 Days 0.~~190114~~389105% 0.000000% 0.000000% 0.000000% 0.~~190114~~389105% 0.~~139925~~426690% 0.000000% 0.000000% 0.000000% 0.~~139925~~426690% 120 Days 0.000000% 0.000000% 0.~~190114~~194553% 0.000000% 0.~~190114~~194553% 0.000000% 0.000000% 0.~~148329~~143887% 0.000000% 0.~~148329~~143887% 150 Days 0.000000% 0.000000% 0.~~000000~~194553% 0.000000% 0.~~000000~~194553% 0.000000% 0.000000% 0.~~000000~~152530% 0.000000% 0.~~000000~~152530% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 36.~~612167~~031128% 0.000000% 0.~~190114~~389105% 0.000000% 36.~~802281~~420233% 26.~~549181~~165601% 0.000000% 0.~~148329~~296417% 0.000000% 26.~~697511~~462018% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1628 0 0 0 1628 37,~~983~~096,~~010~~194.5732 0.00 0.00 0.00 37,~~983~~096,~~010~~194.5732 60 Days 35 0 0 0 35 1898,~~069,886~~937.0805 0.00 0.00 0.00 1898,~~069,886~~937.0805 90 Days 52 0 01 0 53 1749,~~601,902~~287.3998 0.00 0327,828.0061 0.00 1,~~601~~077,~~902~~116.3959 120 Days 32 0 2 0 54 ~~483~~912,~~271~~179.4277 0.00 ~~546~~588,~~659~~381.0271 0.00 1,~~029~~500,~~930~~561.4448 150 Days 02 01 0 0 03 0298,435.0079 0323,635.0038 0.00 0.00 0622,071.0017 180 Days 0 0 0 10 10 0.00 0.00 0.00 0.00 0.00 Totals 2739 01 23 10 3043 79,~~138~~955,~~070~~034.4691 0323,635.0038 ~~546~~916,~~659~~210.0232 0.00 711,~~684~~194,~~729~~880.4861 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 59.~~047319~~333333% 0.000000% 0.000000% 0.000000% 59.~~047319~~333333% 48.~~418850~~453709% 0.000000% 0.000000% 0.000000% 48.~~418850~~453709% 60 Days 01.~~946372~~666667% 0.000000% 0.000000% 0.000000% 01.~~946372~~666667% 1.~~186958~~070905% 0.000000% 0.000000% 0.000000% 1.~~186958~~070905% 90 Days 10.~~577287~~666667% 0.000000% 0.~~000000~~333333% 0.000000% 1.~~577287~~000000% 10.~~777190~~892628% 0.000000% 0.~~000000~~390543% 0.000000% 1.~~777190~~283171% 120 Days 0.~~946372~~666667% 0.000000% 0.~~630915~~666667% 0.000000% 1.~~577287~~333333% 01.~~536153~~086681% 0.000000% 0.~~606477~~700940% 0.000000% 1.~~142630~~787622% 150 Days 0.~~000000~~666667% 0.~~000000~~333333% 0.000000% 0.000000% 01.000000% 0.~~000000~~355527% 0.~~000000~~385547% 0.000000% 0.000000% 0.~~000000~~741075% 180 Days 0.000000% 0.000000% 0.000000% 0.~~315457~~000000% 0.~~315457~~000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 813.~~517350~~000000% 0.~~000000~~333333% 01.~~630915~~000000% 0.~~315457~~000000% 914.~~463722~~333333% 711.~~919151~~859452% 0.~~000000~~385547% 01.~~606477~~091483% 0.000000% 813.~~525628~~336482%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 98176,~~916~~429.7173

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 186,483.00 0.05117185% 186,483.00 0.~~05878525~~06119146% Fraud 7,288,499.00 2.00000001% 7,288,499.00 2.~~29756172~~39160627% Special Hazard 7,534,940.00 2.06762463% 17,~~345~~475,~~114~~531.4640 02.~~42402194~~45297801% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Fixed 30 Year Ratio Strip Weighted Average Gross Coupon 8.~~389919~~380573% Weighted Average Pass-Through Rate 7.~~353343~~338832% Weighted Average Maturity(Stepdown Calculation ) ~~353~~352 Beginning Scheduled Collateral Loan Count ~~864~~843 Number Of Loans Paid In Full 2129 Ending Scheduled Collateral Loan Count ~~843~~814 Beginning Scheduled Collateral Balance ~~325~~317,~~037~~227,~~952~~560.1823 Ending Scheduled Collateral Balance ~~317~~304,~~227~~753,~~560~~298.2318 Ending Actual Collateral Balance at 3130-~~Aug~~Sep-2001 ~~317~~304,~~408~~954,~~199~~337.6041 Monthly P &I Constant 2,~~487~~427,~~395~~307.9615 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 914,~~635~~239,~~717~~273.8007 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~317~~304,~~227~~753,~~560~~298.2318 Scheduled Principal ~~214~~211,~~860~~849.9889 Unscheduled Principal 712,~~595~~262,~~530~~412.9716

Group Level Collateral Statement Group 1 2 Total Collateral Description Fixed 30 Year Ratio Strip Fixed 30 Year Ratio Strip Fixed 30 Year Ratio Strip Weighted Average Coupon Rate 8.~~081768~~079366 9.~~133187~~140062 8.~~389919~~380573 Weighted Average Net Rate 56.~~962192~~896947 8.~~025019~~453039 7.~~353343~~338832 Weighted Average Maturity ~~353~~ 352 ~~353~~351 352 Beginning Loan Count ~~533~~526 ~~331~~317 ~~864~~843 Loans Paid In Full 712 1417 2129 Ending Loan Count ~~526~~514 ~~317~~300 ~~843~~814 Beginning Scheduled Balance ~~229~~227,~~775~~144,~~488~~064.4674 9590,~~262~~083,~~463~~495.7249 ~~325~~317,~~037~~227,~~952~~560.1823 Ending Scheduled Balance ~~227~~220,~~144~~869,~~064~~242.7420 9083,~~083~~884,~~495~~055.4998 ~~317~~304,~~227~~753,~~560~~298.2318 Record Date 0809/3130/2001 0809/3130/2001 0809/3130/2001 Principal And Interest Constant 1,~~706~~688,~~867~~216.6784 ~~780~~739,~~528~~090.2931 2,~~487~~427,~~395~~307.9615 Scheduled Principal ~~159~~158,~~374~~900.2317 5552,~~486~~949.7572 ~~214~~211,~~860~~849.9889 Unscheduled Principal 26,~~472~~115,~~049~~922.4937 56,~~123~~146,~~481~~489.4879 712,~~595~~262,~~530~~412.9716 Scheduled Interest 1,~~547~~529,~~493~~316.4467 ~~725~~686,~~041~~140.5459 2,~~272~~215,~~534~~457.9826 Servicing Fees ~~226~~223,~~862~~816.6823 5351,~~909~~574.3251 ~~280~~275,~~772~~390.0074 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount ~~178~~176,~~992~~494.8054 3432,~~062~~807.9711 ~~213~~209,~~055~~301.7765 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 1,~~141~~129,~~637~~005.9690 ~~637~~601,~~069~~758.2597 1,~~778~~730,~~707~~764.2187 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 0.00 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 6.896946 8.453039 7.338832

Filing Compare · STRUCTURED ASSET SECURITIES CORP MOR PAS THR CERT SER 2001-6