8-K 1 sac01006.txt NOVEMBER 8-K 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): November 26, 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 November 26, 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 November 26, 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: 12/3/01 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 November 26, 2001 distribution. EX-99.1

Structured Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 910/3031/01 Distribution Date: 1011/2526/01 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% 6564,~~735~~367,000.00 ~~301~~295,~~285~~015.4241 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 ~~131~~125,~~882~~272.3234 0.00 1-A5 86358RAP2 SEN 6.90000% 0.00 1,333.33 0.00 1-A6 86358RAQ0 SEN 5.40000% 2219,~~149~~023,~~449~~248.2170 9985,~~672~~604.5262 36,~~126~~927,~~200~~711.5166 1-A7 86358RAR8 SEN 6.75000% 50,000,000.00 281,250.00 0.00 1-A8 86358RAS6 SEN 6.15000% 2826,~~007~~237,~~479~~516.8669 ~~143~~134,~~538~~467.3327 13,~~769~~922,~~963~~267.1745 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,~~534~~475.2663 0.00 58.6397 2-A1 86358RAX5 SEN 5.10000% 2423,~~797~~996,000.00 ~~105~~101,~~387~~983.2500 801,000.00 2-A2 86358RAY3 SEN 8.50000% 0.00 9896,~~424~~155.8333 0.00 2-A3 86358RAZ0 SEN 32.~~16125~~92000% 3327,~~144~~775,~~442~~171.0849 8767,~~314~~586.8925 51,~~369~~584,~~270~~837.6048 2-A5 86358RBA4 SEN 8.50000% 0.00 12,750.00 0.00 2-A6 86358RBB2 SEN 5.~~33875~~58000% 0.00 ~~147~~129,~~458~~154.2455 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% ~~497~~472,~~708~~443.6922 0.00 2510,~~265~~674.4788 A4 86358RBD8 SEN 6.75000% 25,000,000.00 140,625.00 0.00 B1 86358RBE6 SUB 7.~~38775~~38779% 9,~~080~~074,~~664~~621.4490 55,~~904~~867.7281 6,~~042~~105.5567 B2 86358RBF3 SUB 7.~~38775~~38779% 3,~~631~~628,~~269~~852.0064 22,~~355~~340.7599 2,~~416~~441.3660 B3 86358RBG1 SUB 7.~~38775~~38779% 2,~~723~~721,~~202~~390.5545 16,~~765~~754.2821 1,~~812~~831.1003 B4 SAS0106B4 SUB 7.~~38775~~38779% 3,~~086~~083,~~030~~976.4288 18,~~999~~986.0247 2,~~053~~074.5499 B5 SAS0106B5 SUB 7.~~38775~~38779% 1,~~633~~632,~~722~~635.1805 10,~~057~~051.9430 1,~~087~~098.1348 B6 SAS0106B6 SUB 7.~~38775~~38779% 1,~~641~~639,~~057~~965.4847 10,~~103~~096.1043 1,~~092~~103.0142 LTR SAC106LTR SEN 0.00000% 0.00 0.01 0.00 R 86358RBH9 SEN 6.90000% 0.00 0.00 0.00 Totals ~~317~~304,~~227~~753,~~560~~298.1712 1,~~939~~859,~~024~~210.6299 1214,~~474~~629,~~262~~205.0763

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 6462,~~367~~999,000.00 1,~~669~~663,~~285~~015.4241 0.00 1-A2 0.00 15,000,000.00 83,125.00 0.00 1-A3 0.00 0.00 ~~131~~125,~~882~~272.3234 0.00 1-A5 0.00 0.00 1,333.33 0.00 1-A6 0.00 1912,~~023~~095,~~248~~537.7005 37,~~225~~013,~~873~~316.0328 0.00 1-A7 0.00 50,000,000.00 281,250.00 0.00 1-A8 0.00 2622,~~237~~315,~~516~~249.6924 14,~~913~~056,~~501~~734.5072 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,~~475~~416.6366 58.6397 0.00 2-A1 0.00 23,~~996~~195,000.00 ~~906~~902,~~387~~983.2500 0.00 2-A2 0.00 0.00 9896,~~424~~155.8333 0.00 2-A3 0.00 2726,~~775~~190,~~171~~334.4901 51,~~456~~652,~~585~~423.4973 0.00 2-A5 0.00 0.00 12,750.00 0.00 2-A6 0.00 0.00 ~~147~~129,~~458~~154.2455 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 ~~472~~461,~~443~~768.2234 2510,~~265~~674.4788 0.00 A4 0.00 25,000,000.00 140,625.00 0.00 B1 0.00 9,~~074~~068,~~621~~516.9023 61,~~947~~973.2748 0.00 B2 0.00 3,~~628~~626,~~852~~411.6404 24,~~772~~782.1159 0.00 B3 0.00 2,~~721~~719,~~390~~559.4542 18,~~577~~585.3824 0.00 B4 0.00 3,~~083~~081,~~976~~901.8889 21,~~052~~061.5646 0.00 B5 0.00 1,~~632~~631,~~635~~536.0556 11,~~145~~149.0778 0.00 B6 0.00 1,~~639~~638,~~965~~862.4705 11,~~195~~199.1185 0.00 LTR 0.00 0.00 0.01 0.00 R 0.00 0.00 0.00 0.00 Totals 0.00 ~~304~~290,~~753~~124,~~298~~092.1249 1416,~~413~~488,~~286~~416.6962 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 6564,~~735~~367,000.00 3216,~~373~~238.8518 1,~~335~~351,~~626~~761.1582 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 2219,~~149~~023,~~449~~248.2170 7382,~~981~~232.8405 36,~~052~~845,~~218~~479.6761 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 2826,~~007~~237,~~479~~516.8669 4146,~~886~~557.3538 13,~~728~~875,~~076~~710.8207 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,~~534~~475.2663 5758.9024 0.73 0.00 0.00 2-A1 28,802,000.00 2423,~~797~~996,000.00 615,~~325~~434.5103 ~~794~~785,~~674~~565.4997 0.00 0.00 2-A2 0.00 0.00 0.00 0.00 0.00 0.00 2-A3 50,000,000.00 3327,~~144~~775,~~442~~171.0849 4230,~~401~~537.1936 51,~~326~~554,~~869~~300.4012 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 ~~497~~472,~~708~~443.6922 ~~319~~306.5801 2410,~~945~~368.8986 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,~~080~~074,~~664~~621.4490 6,~~042~~105.5567 0.00 0.00 0.00 B2 3,643,000.00 3,~~631~~628,~~269~~852.0064 2,~~416~~441.3660 0.00 0.00 0.00 B3 2,732,000.00 2,~~723~~721,~~202~~390.5545 1,~~812~~831.1003 0.00 0.00 0.00 B4 3,096,000.00 3,~~086~~083,~~030~~976.4288 2,~~053~~074.5499 0.00 0.00 0.00 B5 1,639,000.00 1,~~633~~632,~~722~~635.1805 1,~~087~~098.1348 0.00 0.00 0.00 B6 1,646,359.00 1,~~641~~639,~~057~~965.4847 1,~~092~~103.0142 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 ~~317~~304,~~227~~753,~~560~~298.1712 ~~211~~206,~~849~~018.9144 1214,~~262~~423,~~412~~187.1518 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 6462,~~367~~999,000.00 0.~~88690320~~86805374 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 36,~~126~~927,~~200~~711.5166 1912,~~023~~095,~~248~~537.7005 0.~~55139851~~35059528 36,~~126~~927,~~200~~711.5166 1-A7 0.00 50,000,000.00 1.00000000 0.00 1-A8 13,~~769~~922,~~963~~267.1745 2622,~~237~~315,~~516~~249.6924 0.~~74964333~~63757855 13,~~769~~922,~~963~~267.1745 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 58.6397 100,~~475~~416.6366 0.~~99657442~~99598953 58.6397 2-A1 801,000.00 23,~~996~~195,000.00 0.~~83313659~~80532602 801,000.00 2-A2 0.00 0.00 0.00000000 0.00 2-A3 51,~~369~~584,~~270~~837.6048 2726,~~775~~190,~~171~~334.4901 0.~~55550343~~52380668 51,~~369~~584,~~270~~837.6048 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 2510,~~265~~674.4788 ~~472~~461,~~443~~768.2234 0.~~81362021~~79523642 2510,~~265~~674.4788 A4 0.00 25,000,000.00 1.00000000 0.00 B1 6,~~042~~105.5567 9,~~074~~068,~~621~~516.9023 0.~~99611656~~99544635 6,~~042~~105.5567 B2 2,~~416~~441.3660 3,~~628~~626,~~852~~411.6404 0.~~99611656~~99544635 2,~~416~~441.3660 B3 1,~~812~~831.1003 2,~~721~~719,~~390~~559.4542 0.~~99611656~~99544635 1,~~812~~831.1003 B4 2,~~053~~074.5499 3,~~083~~081,~~976~~901.8889 0.~~99611656~~99544635 2,~~053~~074.5499 B5 1,~~087~~098.1348 1,~~632~~631,~~635~~536.0556 0.~~99611656~~99544635 1,~~087~~098.1348 B6 1,~~092~~103.0142 1,~~639~~638,~~965~~862.4705 0.~~99611656~~99544635 1,~~092~~103.0142 LTR 0.00 0.00 0.00000000 0.00 R 0.00 0.00 0.00000000 0.00 Totals 1214,~~474~~629,~~262~~205.0763 ~~304~~290,~~753~~124,~~298~~092.1249 0.~~83625805~~79611479 1214,~~474~~629,~~262~~205.0763

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 ~~905~~886.~~75266965~~90320358 0.~~44607441~~22374344 18.~~40339166~~62572263 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 ~~642~~551.~~01302058~~39851304 2.~~14440116~~38353768 88198.~~47010638~~41969884 0.00000000 1-A7 50,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A8 35,000,000.00 ~~800~~749.~~21371029~~64333400 1.~~19675286~~33021086 49110.~~37362343~~73457343 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~~996.~~15594965~~57442398 0.~~57428512~~57765743 0.00724056 0.00000000 2-A1 28,802,000.00 ~~860~~833.~~94715645~~13658774 0.~~21962051~~53586661 27.~~59094820~~27470210 0.00000000 2-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 50,000,000.00 ~~662~~555.~~88884160~~50342980 0.~~84802380~~61074720 ~~106~~31.~~53738800~~08600240 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 ~~857~~813.~~13125228~~62020983 0.~~55036613~~52699649 4217.~~96067632~~85677874 0.00000000 A4 25,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B1 9,110,000.00 996.~~77985071~~11656422 0.~~66328760~~67021625 0.00000000 0.00000000 B2 3,643,000.00 996.~~77985177~~11656327 0.~~66328850~~67021685 0.00000000 0.00000000 B3 2,732,000.00 996.~~77984993~~11656296 0.~~66328697~~67021596 0.00000000 0.00000000 B4 3,096,000.00 996.~~77985142~~11656331 0.~~66328811~~67021641 0.00000000 0.00000000 B5 1,639,000.00 996.~~77985357~~11656498 0.~~66328859~~67021354 0.00000000 0.00000000 B6 1,646,359.00 996.~~77985178~~11656388 0.~~66328790~~67021834 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 ~~886~~868.~~90320358~~05373751 0.~~88690320~~86805374 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 90200.~~61450754~~80323652 ~~551~~350.~~39851304~~59527681 0.~~55139851~~35059528 90200.~~61450754~~80323652 1-A7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A8 0.00000000 50112.~~57037629~~06478429 ~~749~~637.~~64333400~~57854971 0.~~74964333~~63757855 50112.~~57037629~~06478429 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.~~58152567~~58489799 ~~996~~995.~~57442398~~98952599 0.~~99657442~~99598953 0.~~58152567~~58489799 2-A1 0.00000000 27.81056871 ~~833~~805.~~13658774~~32601903 0.~~83313659~~80532602 27.81056871 2-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 0.00000000 ~~107~~31.~~38541200~~69674960 ~~555~~523.~~50342980~~80668020 0.~~55550343~~52380668 ~~107~~31.~~38541200~~69674960 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 4318.~~51104245~~38379246 ~~813~~795.~~62020983~~23641737 0.~~81362021~~79523642 4318.~~51104245~~38379246 A4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B1 0.00000000 0.~~66328760~~67021625 ~~996~~995.~~11656422~~44634797 0.~~99611656~~99544635 0.~~66328760~~67021625 B2 0.00000000 0.~~66328850~~67021685 ~~996~~995.~~11656327~~44634642 0.~~99611656~~99544635 0.~~66328850~~67021685 B3 0.00000000 0.~~66328697~~67021596 ~~996~~995.~~11656296~~44634700 0.~~99611656~~99544635 0.~~66328697~~67021596 B4 0.00000000 0.~~66328811~~67021641 ~~996~~995.~~11656331~~44634690 0.~~99611656~~99544635 0.~~66328811~~67021641 B5 0.00000000 0.~~66328859~~67021354 ~~996~~995.~~11656498~~44634533 0.~~99611656~~99544635 0.~~66328859~~67021354 B6 0.00000000 0.~~66328790~~67021834 ~~996~~995.~~11656388~~44634554 0.~~99611656~~99544635 0.~~66328790~~67021834 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% 6564,~~735~~367,000.00 ~~301~~295,~~285~~015.42 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% 2221,~~936~~786,~~055~~494.6129 ~~131~~125,~~882~~272.3234 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% 2219,~~149~~023,~~449~~248.2170 9985,~~672~~604.5262 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% 2826,~~007~~237,~~479~~516.8669 ~~143~~134,~~538~~467.3327 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,~~534~~475.2663 0.00 0.00 0.00 2-A1 28,802,000.00 5.10000% 2423,~~797~~996,000.00 ~~105~~101,~~387~~983.2500 0.00 0.00 2-A2 0.00 8.50000% 13,~~895~~574,~~270~~870.59 9896,~~424~~155.8333 0.00 0.00 2-A3 50,000,000.00 32.~~16125~~92000% 3327,~~144~~775,~~442~~171.0849 8767,~~314~~586.8925 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 5.~~33875~~58000% 3327,~~144~~775,~~442~~171.0849 ~~147~~129,~~458~~154.2455 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% ~~497~~472,~~708~~443.6922 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.~~38775~~38779% 9,~~080~~074,~~664~~621.4490 55,~~904~~867.7281 0.00 0.00 B2 3,643,000.00 7.~~38775~~38779% 3,~~631~~628,~~269~~852.0064 22,~~355~~340.7599 0.00 0.00 B3 2,732,000.00 7.~~38775~~38779% 2,~~723~~721,~~202~~390.5545 16,~~765~~754.2821 0.00 0.00 B4 3,096,000.00 7.~~38775~~38779% 3,~~086~~083,~~030~~976.4288 18,~~999~~986.0247 0.00 0.00 B5 1,639,000.00 7.~~38775~~38779% 1,~~633~~632,~~722~~635.1805 10,~~057~~051.9430 0.00 0.00 B6 1,646,359.00 7.~~38775~~38779% 1,~~641~~639,~~057~~965.4847 10,~~103~~096.1043 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,~~939~~859,~~024~~210.6199 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 0.0001 0.00 ~~301~~295,~~285~~015.4241 0.00 6462,~~367~~999,000.00 1-A2 0.00 0.00 83,125.00 0.00 15,000,000.00 1-A3 0.00 0.00 ~~131~~125,~~882~~272.3234 0.00 2119,~~786~~576,~~494~~571.2938 1-A5 0.00 0.00 1,333.33 0.00 231,884.06 1-A6 0.00 0.00 9985,~~672~~604.5262 0.00 1912,~~023~~095,~~248~~537.7005 1-A7 0.00 0.00 281,250.00 0.00 50,000,000.00 1-A8 0.00 0.00 ~~143~~134,~~538~~467.3327 0.00 2622,~~237~~315,~~516~~249.6924 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,~~475~~416.6366 2-A1 0.00 0.00 ~~105~~101,~~387~~983.2500 0.00 23,~~996~~195,000.00 2-A2 0.00 0.00 9896,~~424~~155.8333 0.00 13,~~574~~254,~~870~~470.59 2-A3 0.00 0.00 8767,~~314~~586.8925 0.00 2726,~~775~~190,~~171~~334.4901 2-A5 0.00 0.00 12,750.00 0.00 1,800,000.00 2-A6 0.00 0.00 ~~147~~129,~~458~~154.2455 0.00 2726,~~775~~190,~~171~~334.4901 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 ~~472~~461,~~443~~768.2234 A4 0.00 0.00 140,625.00 0.00 25,000,000.00 B1 0.00 0.00 55,~~904~~867.7281 0.00 9,~~074~~068,~~621~~516.9023 B2 0.00 0.00 22,~~355~~340.7599 0.00 3,~~628~~626,~~852~~411.6404 B3 0.00 0.00 16,~~765~~754.2821 0.00 2,~~721~~719,~~390~~559.4542 B4 0.00 0.00 18,~~999~~986.0247 0.00 3,~~083~~081,~~976~~901.8889 B5 0.00 0.00 10,~~057~~051.9430 0.00 1,~~632~~631,~~635~~536.0556 B6 0.00 0.00 10,~~103~~096.1043 0.00 1,~~639~~638,~~965~~862.4705 LTR 0.00 0.00 0.01 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 0.0001 0.00 1,~~939~~859,~~024~~210.6299 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% ~~905~~886.~~75266965~~90320358 4.~~15136645~~06497306 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% ~~825~~784.~~96376406~~56623647 4.~~74929165~~51125578 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% ~~642~~551.~~01302058~~39851304 2.~~88905855~~48129333 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% ~~800~~749.~~21371029~~64333400 43.~~10109514~~84192200 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~~996.~~15594965~~57442398 0.00000000 0.00000000 0.00000000 2-A1 28,802,000.00 5.10000% ~~860~~833.~~94715645~~13658774 3.~~65902541~~54083050 0.00000000 0.00000000 2-A2 0.00 8.50000% ~~896~~875.~~62699237~~95238323 6.~~35110765~~20466250 0.00000000 0.00000000 2-A3 50,000,000.00 32.~~16125~~92000% ~~662~~555.~~88884160~~50342980 1.~~74629780~~35172500 0.00000000 0.00000000 2-A5 0.00 8.50000% 1000.00000000 7.08333333 0.00000000 0.00000000 2-A6 0.00 5.~~33875~~58000% ~~662~~555.~~88884160~~50342980 2.~~94916480~~58309100 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% ~~857~~813.~~13125228~~62020983 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.~~38775~~38779% 996.~~77985071~~11656422 6.~~13663227~~13258068 0.00000000 0.00000000 B2 3,643,000.00 7.~~38775~~38779% 996.~~77985177~~11656327 6.~~13663190~~13258029 0.00000000 0.00000000 B3 2,732,000.00 7.~~38775~~38779% 996.~~77984993~~11656296 6.~~13663250~~13258053 0.00000000 0.00000000 B4 3,096,000.00 7.~~38775~~38779% 996.~~77985142~~11656331 6.~~13663437~~13258075 0.00000000 0.00000000 B5 1,639,000.00 7.~~38775~~38779% 996.~~77985357~~11656498 6.~~13663209~~13258084 0.00000000 0.00000000 B6 1,646,359.00 7.~~38775~~38779% 996.~~77985178~~11656388 6.~~13663241~~13258105 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~~00000014 0.00000000 4.~~15136645~~06497292 0.00000000 ~~886~~868.~~90320358~~05373751 1-A2 0.00000000 0.00000000 5.54166667 0.00000000 1000.00000000 1-A3 0.00000000 0.00000000 4.~~74929165~~51125578 0.00000000 ~~784~~704.~~56623647~~98340514 1-A5 0.00000000 0.00000000 5.74998706 0.00000000 1000.00025875 1-A6 0.00000000 0.00000000 2.~~88905855~~48129333 0.00000000 ~~551~~350.~~39851304~~59527681 1-A7 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000 1-A8 0.00000000 0.00000000 43.~~10109514~~84192200 0.00000000 ~~749~~637.~~64333400~~57854971 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 ~~996~~995.~~57442398~~98952599 2-A1 0.00000000 0.00000000 3.~~65902541~~54083050 0.00000000 ~~833~~805.~~13658774~~32601903 2-A2 0.00000000 0.00000000 6.~~35110765~~20466250 0.00000000 ~~875~~855.~~95238323~~27777409 2-A3 0.00000000 0.00000000 1.~~74629780~~35172500 0.00000000 ~~555~~523.~~50342980~~80668020 2-A5 0.00000000 0.00000000 7.08333333 0.00000000 1000.00000000 2-A6 0.00000000 0.00000000 2.~~94916480~~58309100 0.00000000 ~~555~~523.~~50342980~~80668020 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 ~~813~~795.~~62020983~~23641737 A4 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000 B1 0.00000000 0.00000000 6.~~13663227~~13258068 0.00000000 ~~996~~995.~~11656422~~44634797 B2 0.00000000 0.00000000 6.~~13663190~~13258029 0.00000000 ~~996~~995.~~11656327~~44634642 B3 0.00000000 0.00000000 6.~~13663250~~13258053 0.00000000 ~~996~~995.~~11656296~~44634700 B4 0.00000000 0.00000000 6.~~13663437~~13258075 0.00000000 ~~996~~995.~~11656331~~44634690 B5 0.00000000 0.00000000 6.~~13663209~~13258084 0.00000000 ~~996~~995.~~11656498~~44634533 B6 0.00000000 0.00000000 6.~~13663241~~13258105 0.00000000 ~~996~~995.~~11656388~~44634554 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 1416,~~513~~755,~~289~~010.52 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~176,429~~0.7300 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 1416,~~689~~755,~~719~~010.2552 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~276~~265,~~432~~552.5623 Payment of Interest and Principal 1416,~~413~~488,~~286~~416.6962 Total Withdrawals (Pool Distribution Amount) 1416,~~689~~753,~~719~~968.2585 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~275~~265,~~390~~552.8923 MBIA Premium ~~1,041.67 Special Servicing Fee~~ 0.00 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~276~~265,~~432~~552.5623

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 5032 0 0 0 5032 189,~~276~~713,~~617~~638.9006 0.00 0.00 0.00 189,~~276~~713,~~617~~638.9006 60 Days 1210 0 0 0 1210 23,~~402~~181,~~227~~318.7981 0.00 0.00 0.00 23,~~402~~181,~~227~~318.7981 90 Days 47 0 1 0 50 8 1,~~692~~454,~~325~~700.9205 331,829.34 0.00 ~~327,828.61~~ 0.00 21,~~020~~786,~~154~~529.5339 120 Days 21 0 3 0 54 ~~912~~647,~~179~~579.7772 0.00 ~~906~~1,~~390~~271,287.0875 0.00 1,~~818~~918,~~569~~867.8547 150 Days 20 10 15 0 45 ~~298,435~~0.7900 ~~323,635~~0.3800 ~~337~~1,~~110~~818,569.2485 0.00 ~~959~~1,~~181~~818,569.4185 180+ Days 02 01 02 0 05 0521,945.0087 0323,635.0038 0298,435.0079 0.00 01,144,017.0004 Totals 7052 12 510 0 7664 2315,~~581~~519,~~787~~182.1751 ~~323~~655,~~635~~464.3872 13,~~571~~388,~~328~~293.9339 0.00 2519,~~476~~562,~~751~~940.4862 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 64.~~142506~~129032% 0.000000% 0.000000% 0.000000% 64.~~142506~~129032% 53.~~993231~~345831% 0.000000% 0.000000% 0.000000% 53.~~993231~~345831% 60 Days 1.~~474201~~290323% 0.000000% 0.000000% 0.000000% 1.~~474201~~290323% 01.~~787734~~095795% 0.000000% 0.000000% 0.000000% 01.~~787734~~095795% 90 Days 0.~~491400~~903226% 0.~~000000~~129032% 0.~~122850~~000000% 0.000000% 01.~~614251~~032258% 0.~~554944~~501067% 0.~~000000~~114298% 0.~~107501~~000000% 0.000000% 0.~~662445~~615364% 120 Days 0.~~245700~~129032% 0.000000% 0.~~368550~~387097% 0.000000% 0.~~614251~~516129% 0.~~299120~~223057% 0.000000% 0.~~297222~~437891% 0.000000% 0.~~596342~~660948% 150 Days 0.~~245700~~000000% 0.~~122850~~000000% 0.~~122850~~645161% 0.000000% 0.~~491400~~645161% 0.~~097862~~000000% 0.~~106126~~000000% 0.~~110544~~626400% 0.000000% 0.~~314533~~626400% 180+ Days 0.~~000000~~258065% 0.~~000000~~129032% 0.~~000000~~258065% 0.000000% 0.~~000000~~645161% 0.~~000000~~179783% 0.~~000000~~111475% 0.~~000000~~102795% 0.000000% 0.~~000000~~394053% Totals 86.~~599509~~709677% 0.~~122850~~258065% 01.~~614251~~290323% 0.000000% 98.~~336609~~258065% 75.~~732891~~345532% 0.~~106126~~225773% 01.~~515267~~167087% 0.000000% 86.~~354284~~738391%

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 2215 0 0 0 2215 115,~~180~~416,~~423~~865.5842 0.00 0.00 0.00 115,~~180~~416,~~423~~865.5842 60 Days 73 0 0 0 73 1,~~503~~532,~~290~~924.7465 0.00 0.00 0.00 1,~~503~~532,~~290~~924.7465 90 Days 23 01 0 0 24 ~~943~~904,~~037~~835.9429 0331,829.0034 0.00 0.00 ~~943~~1,~~037~~236,664.9463 120 Days 01 0 1 0 12 0647,579.0072 0.00 ~~318~~295,~~008~~458.3722 0.00 ~~318~~943,~~008~~037.3794 150 Days 0 0 1 0 1 0.00 0.00 ~~337~~318,~~110~~008.2437 0.00 ~~337~~318,~~110~~008.2437 180 Days 01 0 0 0 01 0337,110.0024 0.00 0.00 0.00 0337,110.0024 Totals 3123 01 2 0 3326 138,~~626~~839,~~752~~315.2632 0331,829.0034 ~~655~~613,~~118~~466.6159 0.00 149,~~281~~784,~~870~~611.8725 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 43.~~280156~~105590% 0.000000% 0.000000% 0.000000% 43.~~280156~~105590% 52.~~058728~~594586% 0.000000% 0.000000% 0.000000% 52.~~058728~~594586% 60 Days 10.~~361868~~621118% 0.000000% 0.000000% 0.000000% 10.~~361868~~621118% 0.~~680183~~734245% 0.000000% 0.000000% 0.000000% 0.~~680183~~734245% 90 Days 0.~~389105~~621118% 0.~~000000~~207039% 0.000000% 0.000000% 0.~~389105~~828157% 0.~~426690~~433401% 0.~~000000~~158941% 0.000000% 0.000000% 0.~~426690~~592341% 120 Days 0.~~000000~~207039% 0.000000% 0.~~194553~~207039% 0.000000% 0.~~194553~~414079% 0.~~000000~~310180% 0.000000% 0.~~143887~~141519% 0.000000% 0.~~143887~~451699% 150 Days 0.000000% 0.000000% 0.~~194553~~207039% 0.000000% 0.~~194553~~207039% 0.000000% 0.000000% 0.~~152530~~152321% 0.000000% 0.~~152530~~152321% 180 Days 0.~~000000~~207039% 0.000000% 0.000000% 0.000000% 0.~~000000~~207039% 0.~~000000~~161470% 0.000000% 0.000000% 0.000000% 0.~~000000~~161470% Totals 64.~~031128~~761905% 0.~~000000~~207039% 0.~~389105~~414079% 0.000000% 65.~~420233~~383023% 64.~~165601~~233882% 0.~~000000~~158941% 0.~~296417~~293840% 0.000000% 64.~~462018~~686662% 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 2817 0 0 0 2817 74,~~096~~296,~~194~~772.3264 0.00 0.00 0.00 74,~~096~~296,~~194~~772.3264 60 Days 57 0 0 0 57 ~~898~~1,~~937~~648,394.0516 0.00 0.00 0.00 ~~898~~1,~~937~~648,394.0516 90 Days 24 0 10 0 34 ~~749~~549,~~287~~864.9876 0.00 ~~327,828~~0.6100 0.00 1549,~~077,116~~864.5976 120 Days 20 0 2 0 42 ~~912,179~~0.7700 0.00 ~~588~~975,~~381~~829.7153 0.00 1975,~~500,561~~829.4853 150 Days 20 1 0 4 0 34 ~~298,435~~0.7900 ~~323,635.38~~ 0.00 1,500,561.48 0.00 ~~622~~1,~~071~~500,561.1748 180 Days 01 01 02 0 04 0184,835.0063 0323,635.0038 0298,435.0079 0.00 0806,906.0080 Totals 3929 1 38 0 4338 96,~~955~~679,~~034~~867.9119 323,635.38 ~~916~~2,~~210~~774,826.3280 0.00 119,~~194~~778,~~880~~329.6137 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 95.~~333333~~821918% 0.000000% 0.000000% 0.000000% 95.~~333333~~821918% 85.~~453709~~269207% 0.000000% 0.000000% 0.000000% 85.~~453709~~269207% 60 Days 12.~~666667~~397260% 0.000000% 0.000000% 0.000000% 12.~~666667~~397260% 12.~~070905~~021454% 0.000000% 0.000000% 0.000000% 12.~~070905~~021454% 90 Days 01.~~666667~~369863% 0.000000% 0.~~333333~~000000% 0.000000% 1.~~000000~~369863% 0.~~892628~~674309% 0.000000% 0.~~390543~~000000% 0.000000% 10.~~283171~~674309% 120 Days 0.~~666667~~000000% 0.000000% 0.~~666667~~684932% 0.000000% 10.~~333333~~684932% 10.~~086681~~000000% 0.000000% 01.~~700940~~196677% 0.000000% 1.~~787622~~196677% 150 Days 0.~~666667~~000000% 0.~~333333~~000000% 01.~~000000~~369863% 0.000000% 1.~~000000~~369863% 0.~~355527~~000000% 0.~~385547~~000000% 01.~~000000~~840165% 0.000000% 01.~~741075~~840165% 180 Days 0.~~000000~~342466% 0.~~000000~~342466% 0.~~000000~~684932% 0.000000% 01.~~000000~~369863% 0.~~000000~~226667% 0.~~000000~~396880% 0.~~000000~~365977% 0.000000% 0.~~000000~~989524% Totals 139.~~000000~~931507% 0.~~333333~~342466% 12.~~000000~~739726% 0.000000% 1413.~~333333~~013699% 118.~~859452~~191637% 0.~~385547~~396880% 13.~~091483~~402818% 0.000000% 1311.~~336482~~991336%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~176,429~~0.7300

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 186,483.00 0.05117185% 186,483.00 0.~~06119146~~06427698% Fraud 7,288,499.00 2.00000001% 7,288,499.00 2.~~39160627~~51220053% Special Hazard 7,534,940.00 2.06762463% 7,~~475~~465,~~531~~397.4052 2.~~45297801~~57317393% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Fixed 30 Year Ratio Strip Weighted Average Gross Coupon 8.~~380573~~370593% Weighted Average Pass-Through Rate 7.~~338832~~324952% Weighted Average Maturity(Stepdown Calculation ) ~~352~~351 Beginning Scheduled Collateral Loan Count ~~843~~814 Number Of Loans Paid In Full 2939 Ending Scheduled Collateral Loan Count ~~814~~775 Beginning Scheduled Collateral Balance ~~317~~304,~~227~~753,~~560~~298.2318 Ending Scheduled Collateral Balance ~~304~~290,~~753~~124,~~298~~092.1856 Ending Actual Collateral Balance at 3031-~~Sep~~Oct-2001 ~~304~~290,~~954~~320,~~337~~638.4146 Monthly P &I Constant 2,~~427~~331,~~307~~823.1539 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 1416,~~239~~328,~~273~~930.0737 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~304~~290,~~753~~124,~~298~~092.1856 Scheduled Principal ~~211~~206,~~849~~018.8943 Unscheduled Principal 1214,~~262~~423,~~412~~187.1619

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.~~079366~~078812 9.~~140062~~138862 8.~~380573~~370593 Weighted Average Net Rate 6.~~896947~~896862 8.~~453039~~452127 7.~~338832~~324952 Weighted Average Maturity ~~352~~ 351 ~~352~~350 351 Beginning Loan Count ~~526~~514 ~~317~~300 ~~843~~814 Loans Paid In Full 1231 178 2939 Ending Loan Count ~~514~~483 ~~300~~292 ~~814~~775 Beginning Scheduled Balance ~~227~~220,~~144~~869,~~064~~242.7420 9083,~~083~~884,~~495~~055.4998 ~~317~~304,~~227~~753,~~560~~298.2318 Ending ~~Scheduled~~scheduled Balance ~~220~~208,~~869~~640,~~242~~525.2030 8381,~~884~~483,~~055~~567.9826 ~~304~~290,~~753~~124,~~298~~092.1856 Record Date 0910/3031/2001 0910/3031/2001 0910/3031/2001 Principal And Interest Constant 1,~~688~~642,~~216~~732.8430 ~~739~~689,~~090~~091.3109 2,~~427~~331,~~307~~823.1539 Scheduled Principal ~~158~~155,~~900~~764.1767 5250,~~949~~253.7276 ~~211~~206,~~849~~018.8943 Unscheduled Principal 612,~~115~~072,~~922~~952.3723 62,~~146~~350,~~489~~234.7996 1214,~~262~~423,~~412~~187.1619 Scheduled Interest 1,~~529~~486,~~316~~967.6763 ~~686~~638,~~140~~837.5933 2,~~215~~125,~~457~~804.2696 Servicing Fees ~~223~~217,~~816~~547.2313 5148,~~574~~005.5110 ~~275~~265,~~390~~552.7423 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount ~~176~~171,~~494~~532.5471 3230,~~807~~529.1125 ~~209~~202,~~301~~061.6596 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,~~129~~097,~~005~~887.9079 ~~601~~560,~~758~~302.9798 1,~~730~~658,~~764~~190.8777 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~~896862 8.~~453039~~452126 7.~~338832~~324952

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