8-K 1 sac01006.txt DECEMBER 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): December 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 December 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 December 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: 1/8/02 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 December 26, 2001 distribution. EX-99.1

Structured Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 1011/3130/01 Distribution Date: 1112/26/01 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% 6462,~~367~~999,000.00 ~~295~~288,~~015~~745.41 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 ~~125~~112,~~272~~565.3428 0.00 1-A5 86358RAP2 SEN 6.90000% 0.00 1,333.33 0.00 1-A6 86358RAQ0 SEN 5.40000% 1912,~~023~~095,~~248~~537.7005 8554,~~604~~429.6292 65,~~927~~212,~~711~~358.6618 1-A7 86358RAR8 SEN 6.75000% 50,000,000.00 281,250.00 0.00 1-A8 86358RAS6 SEN 6.15000% 2622,~~237~~315,~~516~~249.6924 ~~134~~114,~~467~~365.2765 32,~~922~~951,~~267~~084.4554 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,~~475~~416.6366 0.00 5859.9731 2-A1 86358RAX5 SEN 5.10000% 23,~~996~~195,000.00 ~~101~~98,~~983~~578.0075 801,000.00 2-A2 86358RAY3 SEN 8.50000% 0.00 9693,~~155~~885.3383 0.00 2-A3 86358RAZ0 SEN 2.~~92000~~60000% 2726,~~775~~190,~~171~~334.4901 6756,~~586~~745.2572 12,~~584~~363,~~837~~706.4845 2-A5 86358RBA4 SEN 8.50000% 0.00 12,750.00 0.00 2-A6 86358RBB2 SEN 5.~~58000~~90000% 0.00 ~~129~~128,~~154~~769.5514 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% ~~472~~461,~~443~~768.2234 0.00 1025,~~674~~216.8864 A4 86358RBD8 SEN 6.75000% 25,000,000.00 140,625.00 0.00 B1 86358RBE6 SUB 7.~~38779~~38782% 9,~~074~~068,~~621~~516.9023 55,~~867~~830.8149 6,~~105~~209.6729 B2 86358RBF3 SUB 7.~~38779~~38782% 3,~~628~~626,~~852~~411.6404 22,~~340~~326.9907 2,~~441~~483.6003 B3 86358RBG1 SUB 7.~~38779~~38782% 2,~~721~~719,~~390~~559.4542 16,~~754~~743.2102 1,~~831~~862.0310 B4 SAS0106B4 SUB 7.~~38779~~38782% 3,~~083~~081,~~976~~901.8889 18,~~986~~973.4779 2,~~074~~110.9920 B5 SAS0106B5 SUB 7.~~38779~~38782% 1,~~632~~631,~~635~~536.0556 10,~~051~~044.3059 1,~~098~~117.4813 B6 SAS0106B6 SUB 7.~~38779~~38782% 1,~~639~~638,~~965~~862.4705 10,~~096~~089.4369 1,~~103~~122.4214 LTR SAC106LTR SEN 0.00000% 0.00 0.01 0.00 R 86358RBH9 SEN 6.90000% 0.00 0.00 0.00 Totals ~~304~~290,~~753~~124,~~298~~092.1249 1,~~859~~771,~~210~~968.9936 1412,~~629~~736,~~205~~329.6301

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 6261,~~999~~631,000.00 1,~~663~~656,~~015~~745.41 0.00 1-A2 0.00 15,000,000.00 83,125.00 0.00 1-A3 0.00 0.00 ~~125~~112,~~272~~565.3428 0.00 1-A5 0.00 0.00 1,333.33 0.00 1-A6 0.00 126,~~095~~883,~~537~~178.0587 75,~~013~~266,~~316~~788.2810 0.00 1-A7 0.00 50,000,000.00 281,250.00 0.00 1-A8 0.00 2219,~~315~~364,~~249~~164.2470 43,~~056~~065,~~734~~450.7219 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,~~416~~357.6635 5859.9731 0.00 2-A1 0.00 2322,~~195~~394,000.00 ~~902~~899,~~983~~578.0075 0.00 2-A2 0.00 0.00 9693,~~155~~885.3383 0.00 2-A3 0.00 2623,~~190~~826,~~334~~627.0156 12,~~652~~420,~~423~~452.7317 0.00 2-A5 0.00 0.00 12,750.00 0.00 2-A6 0.00 0.00 ~~129~~128,~~154~~769.5514 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 ~~461~~436,~~768~~551.3471 1025,~~674~~216.8864 0.00 A4 0.00 25,000,000.00 140,625.00 0.00 B1 0.00 9,~~068~~062,~~516~~306.2394 6162,~~973~~039.4878 0.00 B2 0.00 3,~~626~~623,~~411~~928.0401 24,~~782~~809.5910 0.00 B3 0.00 2,~~719~~717,~~559~~697.4232 18,~~585~~605.2412 0.00 B4 0.00 3,~~081~~079,~~901~~791.8969 21,~~061~~083.4699 0.00 B5 0.00 1,~~631~~630,~~536~~419.5644 11,~~149~~161.7872 0.00 B6 0.00 1,~~638~~637,~~862~~739.0591 11,~~199~~211.8583 0.00 LTR 0.00 0.00 0.01 0.00 R 0.00 0.00 0.00 0.00 Totals 0.00 ~~290~~277,~~124~~387,~~092~~763.4950 1614,~~488~~508,~~416~~297.6237 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 6462,~~367~~999,000.00 1619,~~238~~633.1895 1,~~351~~348,~~761~~366.8205 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 1912,~~023~~095,~~248~~537.7005 8274,~~232~~809.0533 65,~~845~~137,~~479~~548.6185 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 2622,~~237~~315,~~516~~249.6924 4642,~~557~~354.3885 32,~~875~~908,~~710~~729.0769 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,~~475~~416.6366 58.2458 0.73 0.00 0.00 2-A1 28,802,000.00 23,~~996~~195,000.00 1511,~~434~~921.0355 ~~785~~789,~~565~~078.9745 0.00 0.00 2-A2 0.00 0.00 0.00 0.00 0.00 0.00 2-A3 50,000,000.00 2726,~~775~~190,~~171~~334.4901 3035,~~537~~179.3684 12,~~554~~328,~~300~~526.1261 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 ~~472~~461,~~443~~768.2234 ~~306~~381.0163 1024,~~368~~835.8601 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,~~074~~068,~~621~~516.9023 6,~~105~~209.6729 0.00 0.00 0.00 B2 3,643,000.00 3,~~628~~626,~~852~~411.6404 2,~~441~~483.6003 0.00 0.00 0.00 B3 2,732,000.00 2,~~721~~719,~~390~~559.4542 1,~~831~~862.0310 0.00 0.00 0.00 B4 3,096,000.00 3,~~083~~081,~~976~~901.8889 2,~~074~~110.9920 0.00 0.00 0.00 B5 1,639,000.00 1,~~632~~631,~~635~~536.0556 1,~~098~~117.4813 0.00 0.00 0.00 B6 1,646,359.00 1,~~639~~638,~~965~~862.4705 1,~~103~~122.4214 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 ~~304~~290,~~753~~124,~~298~~092.1249 ~~206~~199,~~018~~243.4462 1412,~~423~~537,~~187~~085.1839 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 6261,~~999~~631,000.00 0.~~86805374~~84920427 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 65,~~927~~212,~~711~~358.6618 126,~~095~~883,~~537~~178.0587 0.~~35059528~~19951243 65,~~927~~212,~~711~~358.6618 1-A7 0.00 50,000,000.00 1.00000000 0.00 1-A8 32,~~922~~951,~~267~~084.4554 2219,~~315~~364,~~249~~164.2470 0.~~63757855~~55326185 32,~~922~~951,~~267~~084.4554 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 5859.9731 100,~~416~~357.6635 0.~~99598953~~99540126 5859.9731 2-A1 801,000.00 2322,~~195~~394,000.00 0.~~80532602~~77751545 801,000.00 2-A2 0.00 0.00 0.00000000 0.00 2-A3 12,~~584~~363,~~837~~706.4845 2623,~~190~~826,~~334~~627.0156 0.~~52380668~~47653255 12,~~584~~363,~~837~~706.4845 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 1025,~~674~~216.8864 ~~461~~436,~~768~~551.3471 0.~~79523642~~75180948 1025,~~674~~216.8864 A4 0.00 25,000,000.00 1.00000000 0.00 B1 6,~~105~~209.6729 9,~~068~~062,~~516~~306.2394 0.~~99544635~~99476476 6,~~105~~209.6729 B2 2,~~441~~483.6003 3,~~626~~623,~~411~~928.0401 0.~~99544635~~99476476 2,~~441~~483.6003 B3 1,~~831~~862.0310 2,~~719~~717,~~559~~697.4232 0.~~99544635~~99476476 1,~~831~~862.0310 B4 2,~~074~~110.9920 3,~~081~~079,~~901~~791.8969 0.~~99544635~~99476476 2,~~074~~110.9920 B5 1,~~098~~117.4813 1,~~631~~630,~~536~~419.5644 0.~~99544635~~99476476 1,~~098~~117.4813 B6 1,~~103~~122.4214 1,~~638~~637,~~862~~739.0591 0.~~99544635~~99476476 1,~~103~~122.4214 LTR 0.00 0.00 0.00000000 0.00 R 0.00 0.00 0.00000000 0.00 Totals 1412,~~629~~736,~~205~~329.6301 ~~290~~277,~~124~~387,~~092~~763.4950 0.~~79611479~~76116568 1412,~~629~~736,~~205~~329.6301

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 ~~886~~868.~~90320358~~05373751 0.~~22374344~~27053324 18.~~62572263~~57893283 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 ~~551~~350.~~39851304~~59527681 2.~~38353768~~16838638 ~~198~~148.~~41969884~~91445942 0.00000000 1-A7 50,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A8 35,000,000.00 ~~749~~637.~~64333400~~57854971 1.~~33021086~~21013857 ~~110~~83.~~73457343~~10656257 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 ~~996~~995.~~57442398~~98952599 0.~~57765743~~58102975 0.00724056 0.00000000 2-A1 28,802,000.00 ~~833~~805.~~13658774~~32601903 0.~~53586661~~41391396 27.~~27470210~~39665475 0.00000000 2-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 50,000,000.00 ~~555~~523.~~50342980~~80668020 0.~~61074720~~70359680 3146.~~08600240~~57053220 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 ~~813~~795.~~62020983~~23641737 0.~~52699649~~65722582 1742.~~85677874~~76972384 0.00000000 A4 25,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B1 9,110,000.00 ~~996~~995.~~11656422~~44634797 0.~~67021625~~68159056 0.00000000 0.00000000 B2 3,643,000.00 ~~996~~995.~~11656327~~44634642 0.~~67021685~~68158935 0.00000000 0.00000000 B3 2,732,000.00 ~~996~~995.~~11656296~~44634700 0.~~67021596~~68158858 0.00000000 0.00000000 B4 3,096,000.00 ~~996~~995.~~11656331~~44634690 0.~~67021641~~68158915 0.00000000 0.00000000 B5 1,639,000.00 ~~996~~995.~~11656498~~44634533 0.~~67021354~~68159243 0.00000000 0.00000000 B6 1,646,359.00 ~~996~~995.~~11656388~~44634554 0.~~67021834~~68158889 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 ~~868~~849.~~05373751~~20427144 0.~~86805374~~84920427 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 ~~200~~151.~~80323652~~08284580 ~~350~~199.~~59527681~~51243101 0.~~35059528~~19951243 ~~200~~151.~~80323652~~08284580 1-A7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A8 0.00000000 ~~112~~84.~~06478429~~31670114 ~~637~~553.~~57854971~~26184857 0.~~63757855~~55326185 ~~112~~84.~~06478429~~31670114 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.~~58489799~~58827030 995.~~98952599~~40125569 0.~~99598953~~99540126 0.~~58489799~~58827030 2-A1 0.00000000 27.81056871 ~~805~~777.~~32601903~~51545032 0.~~80532602~~77751545 27.81056871 2-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 0.00000000 3147.~~69674960~~27412900 ~~523~~476.~~80668020~~53255120 0.~~52380668~~47653255 3147.~~69674960~~27412900 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 1843.~~38379246~~42694965 ~~795~~751.~~23641737~~80948494 0.~~79523642~~75180948 1843.~~38379246~~42694965 A4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B1 0.00000000 0.~~67021625~~68159056 ~~995~~994.~~44634797~~76475741 0.~~99544635~~99476476 0.~~67021625~~68159056 B2 0.00000000 0.~~67021685~~68158935 ~~995~~994.~~44634642~~76475707 0.~~99544635~~99476476 0.~~67021685~~68158935 B3 0.00000000 0.~~67021596~~68158858 ~~995~~994.~~44634700~~76475842 0.~~99544635~~99476476 0.~~67021596~~68158858 B4 0.00000000 0.~~67021641~~68158915 ~~995~~994.~~44634690~~76475775 0.~~99544635~~99476476 0.~~67021641~~68158915 B5 0.00000000 0.~~67021354~~68159243 ~~995~~994.~~44634533~~76475900 0.~~99544635~~99476476 0.~~67021354~~68159243 B6 0.00000000 0.~~67021834~~68158889 ~~995~~994.~~44634554~~76475665 0.~~99544635~~99476476 0.~~67021834~~68158889 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% 6462,~~367~~999,000.00 ~~295~~288,~~015~~745.42 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% 2119,~~786~~576,~~494~~571.2938 ~~125~~112,~~272~~565.3429 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% 1912,~~023~~095,~~248~~537.7005 8554,~~604~~429.6292 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% 2622,~~237~~315,~~516~~249.6924 ~~134~~114,~~467~~365.2765 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,~~475~~416.6366 0.00 0.00 0.00 2-A1 28,802,000.00 5.10000% 23,~~996~~195,000.00 ~~101~~98,~~983~~578.0075 0.00 0.00 2-A2 0.00 8.50000% 13,~~574~~254,~~870~~470.59 9693,~~155~~885.3383 0.00 0.00 2-A3 50,000,000.00 2.~~92000~~60000% 2726,~~775~~190,~~171~~334.4901 6756,~~586~~745.2572 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.~~58000~~90000% 2726,~~775~~190,~~171~~334.4901 ~~129~~128,~~154~~769.5514 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% ~~472~~461,~~443~~768.2234 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.~~38779~~38782% 9,~~074~~068,~~621~~516.9023 55,~~867~~830.8150 0.00 0.00 B2 3,643,000.00 7.~~38779~~38782% 3,~~628~~626,~~852~~411.6404 22,~~340~~326.9907 0.00 0.00 B3 2,732,000.00 7.~~38779~~38782% 2,~~721~~719,~~390~~559.4542 16,~~754~~743.2102 0.00 0.00 B4 3,096,000.00 7.~~38779~~38782% 3,~~083~~081,~~976~~901.8889 18,~~986~~973.4779 0.00 0.00 B5 1,639,000.00 7.~~38779~~38782% 1,~~632~~631,~~635~~536.0556 10,~~051~~044.3059 0.00 0.00 B6 1,646,359.00 7.~~38779~~38782% 1,~~639~~638,~~965~~862.4705 10,~~096~~089.4369 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,~~859~~771,~~210~~968.9938 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 0.0100 0.00 ~~295~~288,~~015~~745.41 0.00 6261,~~999~~631,000.00 1-A2 0.00 0.00 83,125.00 0.00 15,000,000.00 1-A3 0.00 0.00 ~~125~~112,~~272~~565.3428 0.00 1917,~~576~~845,~~571~~114.3876 1-A5 0.00 0.00 1,333.33 0.00 231,884.06 1-A6 0.00 0.00 8554,~~604~~429.6292 0.00 126,~~095~~883,~~537~~178.0587 1-A7 0.00 0.00 281,250.00 0.00 50,000,000.00 1-A8 0.00 0.00 ~~134~~114,~~467~~365.2765 0.00 2219,~~315~~364,~~249~~164.2470 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,~~416~~357.6635 2-A1 0.00 0.00 ~~101~~98,~~983~~578.0075 0.00 2322,~~195~~394,000.00 2-A2 0.00 0.00 9693,~~155~~885.3383 0.00 1312,~~254~~934,~~470~~070.59 2-A3 0.00 0.00 6756,~~586~~745.2572 0.00 2623,~~190~~826,~~334~~627.0156 2-A5 0.00 0.00 12,750.00 0.00 1,800,000.00 2-A6 0.00 0.00 ~~129~~128,~~154~~769.5514 0.00 2623,~~190~~826,~~334~~627.0156 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 ~~461~~436,~~768~~551.3471 A4 0.00 0.00 140,625.00 0.00 25,000,000.00 B1 0.00 0.00 55,~~867~~830.8149 0.00 9,~~068~~062,~~516~~306.2394 B2 0.00 0.00 22,~~340~~326.9907 0.00 3,~~626~~623,~~411~~928.0401 B3 0.00 0.00 16,~~754~~743.2102 0.00 2,~~719~~717,~~559~~697.4232 B4 0.00 0.00 18,~~986~~973.4779 0.00 3,~~081~~079,~~901~~791.8969 B5 0.00 0.00 10,~~051~~044.3059 0.00 1,~~631~~630,~~536~~419.5644 B6 0.00 0.00 10,~~096~~089.4369 0.00 1,~~638~~637,~~862~~739.0591 LTR 0.00 0.00 0.01 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 0.0100 0.00 1,~~859~~771,~~210~~968.9936 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% ~~886~~868.~~90320358~~05373751 43.~~06497306~~97857968 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% ~~784~~704.~~56623647~~98340514 4.~~51125578~~05365474 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% ~~551~~350.~~39851304~~59527681 21.~~48129333~~57767884 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% ~~749~~637.~~64333400~~57854971 3.~~84192200~~26759000 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% ~~996~~995.~~57442398~~98952599 0.00000000 0.00000000 0.00000000 2-A1 28,802,000.00 5.10000% ~~833~~805.~~13658774~~32601903 3.~~54083050~~42263558 0.00000000 0.00000000 2-A2 0.00 8.50000% ~~875~~855.~~95238323~~27777409 6.~~20466250~~05821735 0.00000000 0.00000000 2-A3 50,000,000.00 2.~~92000~~60000% ~~555~~523.~~50342980~~80668020 1.~~35172500~~13491440 0.00000000 0.00000000 2-A5 0.00 8.50000% 1000.00000000 7.08333333 0.00000000 0.00000000 2-A6 0.00 5.~~58000~~90000% ~~555~~523.~~50342980~~80668020 2.~~58309100~~57538280 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% ~~813~~795.~~62020983~~23641737 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.~~38779~~38782% ~~996~~995.~~11656422~~44634797 6.~~13258068~~12848518 0.00000000 0.00000000 B2 3,643,000.00 7.~~38779~~38782% ~~996~~995.~~11656327~~44634642 6.~~13258029~~12848477 0.00000000 0.00000000 B3 2,732,000.00 7.~~38779~~38782% ~~996~~995.~~11656296~~44634700 6.~~13258053~~12848463 0.00000000 0.00000000 B4 3,096,000.00 7.~~38779~~38782% ~~996~~995.~~11656331~~44634690 6.~~13258075~~12848514 0.00000000 0.00000000 B5 1,639,000.00 7.~~38779~~38782% ~~996~~995.~~11656498~~44634533 6.~~13258084~~12848688 0.00000000 0.00000000 B6 1,646,359.00 7.~~38779~~38782% ~~996~~995.~~11656388~~44634554 6.~~13258105~~12848716 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.~~00000014~~00000000 0.00000000 43.~~06497292~~97857954 0.00000000 ~~868~~849.~~05373751~~20427144 1-A2 0.00000000 0.00000000 5.54166667 0.00000000 1000.00000000 1-A3 0.00000000 0.00000000 4.~~51125578~~05365438 0.00000000 ~~704~~642.~~98340514~~63090428 1-A5 0.00000000 0.00000000 5.74998706 0.00000000 1000.00025875 1-A6 0.00000000 0.00000000 21.~~48129333~~57767884 0.00000000 ~~350~~199.~~59527681~~51243101 1-A7 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000 1-A8 0.00000000 0.00000000 3.~~84192200~~26759000 0.00000000 ~~637~~553.~~57854971~~26184857 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 995.~~98952599~~40125569 2-A1 0.00000000 0.00000000 3.~~54083050~~42263558 0.00000000 ~~805~~777.~~32601903~~51545032 2-A2 0.00000000 0.00000000 6.~~20466250~~05821735 0.00000000 ~~855~~834.~~27777409~~60316494 2-A3 0.00000000 0.00000000 1.~~35172500~~13491440 0.00000000 ~~523~~476.~~80668020~~53255120 2-A5 0.00000000 0.00000000 7.08333333 0.00000000 1000.00000000 2-A6 0.00000000 0.00000000 2.~~58309100~~57538280 0.00000000 ~~523~~476.~~80668020~~53255120 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 ~~795~~751.~~23641737~~80948494 A4 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000 B1 0.00000000 0.00000000 6.~~13258068~~12848408 0.00000000 ~~995~~994.~~44634797~~76475741 B2 0.00000000 0.00000000 6.~~13258029~~12848477 0.00000000 ~~995~~994.~~44634642~~76475707 B3 0.00000000 0.00000000 6.~~13258053~~12848463 0.00000000 ~~995~~994.~~44634700~~76475842 B4 0.00000000 0.00000000 6.~~13258075~~12848514 0.00000000 ~~995~~994.~~44634690~~76475775 B5 0.00000000 0.00000000 6.~~13258084~~12848688 0.00000000 ~~995~~994.~~44634533~~76475900 B6 0.00000000 0.00000000 6.~~13258105~~12848716 0.00000000 ~~995~~994.~~44634554~~76475665 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 1614,~~755~~761,~~010~~301.5270 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 1614,~~755~~761,~~010~~301.5270 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~265~~253,~~552~~004.2333 Payment of Interest and Principal 1614,~~488~~508,~~416~~297.6237 Total Withdrawals (Pool Distribution Amount) 1614,~~753~~761,~~968~~301.8570 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~265~~251,~~552~~962.2366 MBIA Premium 01,041.0067 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~265~~253,~~552~~004.2333

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 3237 0 0 0 3237 912,~~713~~055,~~638~~047.0687 0.00 0.00 0.00 912,~~713~~055,~~638~~047.0687 60 Days 1012 0 0 0 1012 3,~~181~~346,~~318~~883.8104 0.00 0.00 0.00 3,~~181~~346,~~318~~883.8104 90 Days 76 10 0 0 86 1,~~454~~999,~~700~~032.0554 ~~331,829~~0.3400 0.00 0.00 1,~~786~~999,~~529~~032.3954 120 Days 1 0 31 0 4 ~~647,579.72~~0 5 0.00 1331,~~271~~829.34 947,~~287~~258.7520 0.00 1,~~918~~279,~~867~~087.4754 150 Days 0 0 51 01 52 0.00 0.00 1648,~~818,569~~000.8592 0.00 1648,~~818,569~~000.8592 180+ Days 21 1 28 0 510 ~~521~~337,~~945~~110.8724 323,635.38 ~~298~~2,~~435~~301,841.7927 0.00 12,~~144~~962,~~017~~586.0489 Totals 5256 2 1013 01 6472 1517,~~519~~738,~~182~~073.5169 655,464.72 3,~~388~~897,~~293~~100.39 0.00 1922,~~562~~290,~~940~~638.6280 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 4.~~129032~~966443% 0.000000% 0.000000% 0.000000% 4.~~129032~~966443% 34.~~345831~~342935% 0.000000% 0.000000% 0.000000% 34.~~345831~~342935% 60 Days 1.~~290323~~610738% 0.000000% 0.000000% 0.000000% 1.~~290323~~610738% 1.~~095795~~205743% 0.000000% 0.000000% 0.000000% 1.~~095795~~205743% 90 Days 0.~~903226~~805369% 0.~~129032~~000000% 0.000000% 0.000000% 10.~~032258~~805369% 0.~~501067~~720169% 0.~~114298~~000000% 0.000000% 0.000000% 0.~~615364~~720169% 120 Days 0.~~129032~~000000% 0.~~000000~~134228% 0.~~387097~~536913% 0.000000% 0.~~516129~~671141% 0.~~223057~~000000% 0.~~000000~~119544% 0.~~437891~~341258% 0.000000% 0.~~660948~~460802% 150 Days 0.000000% 0.000000% 0.~~645161~~134228% 0.~~000000~~134228% 0.~~645161~~268456% 0.000000% 0.000000% 0.~~626400~~233448% 0.000000% 0.~~626400~~233448% 180+ Days 0.~~258065~~134228% 0.~~129032~~134228% 01.~~258065~~073826% 0.000000% 01.~~645161~~342282% 0.~~179783~~121447% 0.~~111475~~116592% 0.~~102795~~829258% 0.000000% 01.~~394053~~067297% Totals 67.~~709677~~516779% 0.~~258065~~268456% 1.~~290323~~744966% 0.~~000000~~134228% 89.~~258065~~664430% 56.~~345532~~390293% 0.~~225773~~236137% 1.~~167087~~403964% 0.000000% 68.~~738391~~030394%

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 15 0 0 0 15 56,~~416~~893,~~865~~301.4286 0.00 0.00 0.00 56,~~416~~893,~~865~~301.4286 60 Days 36 0 0 0 36 1,~~532~~741,~~924~~432.6512 0.00 0.00 0.00 1,~~532~~741,~~924~~432.6512 90 Days 3 1 0 0 40 ~~904~~1 621,~~835~~667.2969 ~~331,829~~0.3400 0.00 0.00 1621,~~236,664~~667.6369 120 Days 1 0 1 0 2 ~~647,579.72~~0 3 0.00 ~~295~~331,~~458~~829.2234 749,773.70 0.00 ~~943~~1,~~037~~081,603.9404 150 Days 0 0 1 0 1 1 0.00 0.00 ~~318,008~~0.3700 0.00 ~~318,008~~0.3700 180 Days 1 0 01 0 12 337,110.24 0.00 0318,008.0037 0.00 ~~337~~655,~~110~~118.2461 Totals 23 1 23 01 2628 89,~~839~~593,~~315~~511.3291 331,829.34 ~~613~~1,~~466~~067,782.5907 0.00 910,~~784~~993,~~611~~123.2532 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 3.~~105590~~246753% 0.000000% 0.000000% 0.000000% 3.~~105590~~246753% 23.~~594586~~459989% 0.000000% 0.000000% 0.000000% 23.~~594586~~459989% 60 Days 01.~~621118~~298701% 0.000000% 0.000000% 0.000000% 01.~~621118~~298701% 0.~~734245~~874086% 0.000000% 0.000000% 0.000000% 0.~~734245~~874086% 90 Days 0.~~621118~~216450% 0.~~207039~~000000% 0.000000% 0.000000% 0.~~828157~~216450% 0.~~433401~~312037% 0.~~158941~~000000% 0.000000% 0.000000% 0.~~592341~~312037% 120 Days 0.~~207039~~000000% 0.~~000000~~216450% 0.~~207039~~432900% 0.000000% 0.~~414079~~649351% 0.~~310180~~000000% 0.~~000000~~166557% 0.~~141519~~376338% 0.000000% 0.~~451699~~542894% 150 Days 0.000000% 0.000000% 0.~~207039~~000000% 0.~~000000~~216450% 0.~~207039~~216450% 0.000000% 0.000000% 0.~~152321~~000000% 0.000000% 0.~~152321~~000000% 180 Days 0.~~207039~~216450% 0.000000% 0.~~000000~~216450% 0.000000% 0.~~207039~~432900% 0.~~161470~~169207% 0.000000% 0.~~000000~~159620% 0.000000% 0.~~161470~~328827% Totals 4.~~761905~~978355% 0.~~207039~~216450% 0.~~414079~~649351% 0.~~000000~~216450% 56.~~383023~~060606% 4.~~233882~~815319% 0.~~158941~~166557% 0.~~293840~~535957% 0.000000% 45.~~686662~~517833% 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 1722 0 0 0 1722 45,~~296~~161,~~772~~746.6401 0.00 0.00 0.00 45,~~296~~161,~~772~~746.6401 60 Days 76 0 0 0 76 1,~~648~~605,~~394~~450.1692 0.00 0.00 0.00 1,~~648~~605,~~394~~450.1692 90 Days 45 0 0 0 45 ~~549~~1,~~864~~377,364.7685 0.00 0.00 0.00 ~~549~~1,~~864~~377,364.7685 120 Days 0 0 2 0 2 0.00 0.00 ~~975~~197,~~829~~484.5350 0.00 ~~975~~197,~~829~~484.5350 150 Days 0 0 41 0 41 0.00 0.00 1648,~~500,561~~000.4892 0.00 1648,~~500,561~~000.4892 180 Days 10 1 27 0 48 ~~184,835~~0.6300 323,635.38 ~~298~~1,~~435~~983,832.7990 0.00 ~~806~~2,~~906~~307,468.8028 Totals 2933 1 810 0 3844 68,~~679~~144,~~867~~561.1978 323,635.38 2,~~774~~829,~~826~~318.8032 0.00 911,~~778~~297,~~329~~515.3748 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 57.~~821918~~773852% 0.000000% 0.000000% 0.000000% 57.~~821918~~773852% 56.~~269207~~588111% 0.000000% 0.000000% 0.000000% 56.~~269207~~588111% 60 Days 2.~~397260~~120141% 0.000000% 0.000000% 0.000000% 2.~~397260~~120141% 2.~~021454~~049091% 0.000000% 0.000000% 0.000000% 2.~~021454~~049091% 90 Days 1.~~369863~~766784% 0.000000% 0.000000% 0.000000% 1.~~369863~~766784% 01.~~674309~~757977% 0.000000% 0.000000% 0.000000% 01.~~674309~~757977% 120 Days 0.000000% 0.000000% 0.~~684932~~706714% 0.000000% 0.~~684932~~706714% 0.000000% 0.000000% 10.~~196677~~252056% 0.000000% 10.~~196677~~252056% 150 Days 0.000000% 0.000000% 10.~~369863~~353357% 0.000000% 10.~~369863~~353357% 0.000000% 0.000000% 10.~~840165~~827066% 0.000000% 10.~~840165~~827066% 180 Days 0.~~342466~~000000% 0.~~342466~~353357% 02.~~684932~~473498% 0.000000% 12.~~369863~~826855% 0.~~226667~~000000% 0.~~396880~~413067% 02.~~365977~~532033% 0.000000% 02.~~989524~~945100% Totals 911.~~931507~~660777% 0.~~342466~~353357% 23.~~739726~~533569% 0.000000% 1315.~~013699~~547703% 810.~~191637~~395180% 0.~~396880~~413067% 3.~~402818~~611155% 0.000000% 1114.~~991336~~419401%

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 186,483.00 0.05117185% 186,483.00 0.~~06427698~~06722827% Fraud 7,288,499.00 2.00000001% 7,288,499.00 2.~~51220053~~62754885% Special Hazard 7,534,940.00 2.06762463% 7,~~465~~455,~~397~~196.5208 2.~~57317393~~68764418% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Fixed 30 Year Ratio Strip Weighted Average Gross Coupon 8.~~370593~~375613% Weighted Average Pass-Through Rate 76.~~324952~~541297% Weighted Average Maturity(Stepdown Calculation ) ~~351~~350 Beginning Scheduled Collateral Loan Count ~~814~~775 Number Of Loans Paid In Full 3930 Ending Scheduled Collateral Loan Count ~~775~~745 Beginning Scheduled Collateral Balance ~~304~~290,~~753~~124,~~298~~092.1856 Ending Scheduled Collateral Balance ~~290~~277,~~124~~387,~~092~~763.5655 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2001 ~~290~~277,~~320~~578,~~638~~390.4650 Monthly P &I Constant 2,~~331~~224,~~823~~216.3932 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 1614,~~328~~334,~~930~~109.3789 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~290~~277,~~124~~387,~~092~~763.5655 Scheduled Principal ~~206~~199,~~018~~243.4363 Unscheduled Principal 1412,~~423~~537,~~187~~085.1938

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.~~078812~~077605 9.~~138862~~138671 8.~~370593~~375613 Weighted Average Net Rate 6.~~896862~~896679 8.~~452127~~451831 7.~~324952~~333455 Weighted Average Maturity ~~351~~ 350 ~~351~~349 350 Beginning Loan Count ~~514~~483 ~~300~~292 ~~814~~775 Loans Paid In Full 3121 89 3930 Ending Loan Count ~~483~~462 ~~292~~283 ~~775~~745 Beginning Scheduled Balance ~~220~~208,~~869~~640,~~242~~525.2030 8381,~~884~~483,~~055~~567.9826 ~~304~~290,~~753~~124,~~298~~092.1856 Ending scheduled Balance ~~208~~199,~~640~~098,~~525~~321.3064 8178,~~483~~289,~~567~~441.2691 ~~290~~277,~~124~~387,~~092~~763.5655 Record Date 1011/3130/2001 1011/3130/2001 1011/3130/2001 Principal And Interest Constant 1,~~642~~551,~~732~~988.3008 ~~689~~672,~~091~~228.0924 2,~~331~~224,~~823~~216.3932 Scheduled Principal ~~155~~147,~~764~~558.6734 5051,~~253~~685.7629 ~~206~~199,~~018~~243.4363 Unscheduled Principal 129,~~072~~394,~~952~~645.2332 23,~~350~~142,~~234~~440.9606 1412,~~423~~537,~~187~~085.1938 Scheduled Interest 1,~~486~~404,~~967~~429.6374 ~~638~~620,~~837~~542.3395 2,~~125~~024,~~804~~972.9669 Servicing Fees ~~217~~205,~~547~~324.13 4846,~~005~~638.1053 ~~265~~251,~~552~~962.2366 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount ~~171~~161,~~532~~857.7137 3029,~~529~~662.2578 ~~202~~191,~~061~~520.9615 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,~~097~~037,~~887~~248.7924 ~~560~~544,~~302~~241.9864 1,~~658~~581,~~190~~489.7788 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 65.~~896862~~965753 8.~~452126~~014990 76.~~324952~~541297

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