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


                           IMPAC SECURED ASSETS CORP.
          (as company (the "Company"), Impac Funding Corporation, as master
          servicer (the "Master Servicer"), and Bankers Trust Company of
          California, N.A., as trustee).


          IMPAC SECURED ASSETS CORP. MORTGAGE PASS-THROUGH CERTIFICATES,
                                    SERIES 2001-4
                (Exact name of Registrant as specified in its Charter)


                                      CALIFORNIA
                     (State or Other Jurisdiction of Incorporation)

               333-53986-03                        33-071-5871
          (Commission File Number)        (I.R.S. Employer Identification No.)


           1401 DOVE STREET
           NEWPORT BEACH                               92660
          (Address of principal executive offices)     (Zip Code)


          Registrant's Telephone Number, Including Area Code:  (949) 475-3600



     Item 5.  Other Events

     Attached hereto is a copy of the Monthly Remittance Statements to the
     Certificateholders which was derived from the monthly information
     submitted by the Master Servicer of the Trust to the Trustee.


     Item 7.  Financial Statement and Exhibits

     Exhibits:  (as noted in Item 5 above)

     Monthly Remittance Statement to the Certificateholders dated as of
     October 25, 2001.



                                     SIGNATURE


               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.


                                  Bankers Trust Company of California, N.A.,
                                  not in its individual capacity, but solely
                                  as a duly authorized agent of the Registrant
                                  pursuant to the Pooling and Servicing
                                  Agreement, dated as of May 1, 2001.


          Date:  November 21, 2001          By:  /s/ Judy L. Gomez
                                            Judy L. Gomez
                                            Assistant Vice President


                                   EXHIBIT INDEX

          DOCUMENT

          Monthly Remittance Statement to the Certificateholders
          dated as of October 25, 2001.









                              IMPAC Secured Assets Corp.   2001-4
                              Mortgage Pass-Through Certificates
                              October 25, 2001 Distribution
                                 Contents
                                                            TABLE OF CONTENTS

>                                                                  Page
                                                                       1.  Cont
>ents                                                                1
                                                                       2.  Cert
>ificate Payment Report                                              2
                                                                       3.  Coll
>ection Account Report                                              10
                                                                       4.  Cred
>it Enhancement Report                                              13
                                                                       5.  Coll
>ateral Report                                                      14
                                                                       6.  Deli
>nquency Report                                                     17
                                                                       7.  REO
>Report                                                             20
                                                                       8.  Prep
>ayment Report                                                      21
                                                                       9.  Prep
>ayment Detail Report                                               24
                                                                      10.  Real
>ized Loss Report                                                   25
                                                                      11.  Real
>ized Loss Detail Report                                            28
                                                                      12.  Trig
>gers, Adj. Rate Cert. and Miscellaneous Report                     29
                                                                           Tota
>l Number of Pages
> 29
                                                               CONTACTS
                                                                            Adm
>inistrator:   James F Noriega
                                                                            Dir
>ect Phone Number:   (714)247-6281
                                                                            Add
>ress:   Deutsche Bank

>             1761 E. St. Andrew Place, Santa Ana, CA 92705
                                                                            Web
> Site:   http://www-apps.gis.deutsche-bank.com/invr
                                                                            Fac
>tor Information:   (800) 735-7777
                                                                            Mai
>n Phone Number:   (714) 247-6000
               ISSUANCE INFORMATION
                              Seller:                       Impac Secured Asset
> Corp.                                                   Cut-Off Date:
>     May 1, 2001
                              Certificate Insurer:
>                                                        Closing Date:
>     May 30, 2001
                              Servicer(s):                  Impac Funding Corpo
>ration      Master Servicer                             First Payment Date:
> June 25, 2001
                              Underwriter(s):               Bear, Stearns & Co.
> Inc      Underwriter                                   Distribution Date:
>   October 25, 2001

>                                                        Record Date:
>     September 28, 2001

>                          Page 1 of 29
>          (c) COPYRIGHT 2001 Deutsche Bank
                                                                HISTORICAL DATA
> - STATEMENT 1 GROUP TOTAL
                                                                       5
                                                                issue_idperiod
>        t_del_0_t_del_1_t_del_2_t_del_3_t_del_4_t_del_0 t_del_1 t_del_2 t_del_
>3t_del_4 t_for_0_t_for_1_t_for_2_t_for_3_t_for_4_t_for_0 t_for_1 t_for_2 t_for
>_3
                                                                IM01S4  200110
>        01.86E+08 4675311 1727503 1258713       0    1099      26      12
> 5       0       0       0       0       0       0       0       0       0
>  0
                                                                IM01S4  200109
>        01.91E+08 4192917  982885       0       0    1128      23       4
> 0       0       0       0       0       0       0       0       0       0
>  0
                                                                IM01S4  200108
>        01.97E+08 1882482       0       0       0    1160      10       0
> 0       0       0       0       0       0       0       0       0       0
>  0
                                                                IM01S4  200107
>        0   2E+0876269.73       0       0       0    1176       1       0
> 0       0       0       0       0       0       0       0       0       0
>  0
                                                                IM01S4  200106
>        02.02E+08       0       0       0       0    1186       0       0
> 0       0       0       0       0       0       0       0       0       0
>  0
                                                                HISTORICAL DATA
> - STATEMENT 1 GROUP 1
                                                                       5
                                                                issue_idperiod
>sub_poolt_del_0_t_del_1_t_del_2_t_del_3_t_del_4_t_del_0 t_del_1 t_del_2 t_del_
>3t_del_4 t_for_0_t_for_1_t_for_2_t_for_3_t_for_4_t_for_0 t_for_1 t_for_2 t_for
>_3
                                                                IM01S4  200110
>        11.22E+08 3388253 1443234496151.4       0     926      22      11
> 3       0       0       0       0       0       0       0       0       0
>  0
                                                                IM01S4  200109
>        11.25E+08 2821076219974.9       0       0     952      19       2
> 0       0       0       0       0       0       0       0       0       0
>  0
                                                                IM01S4  200108
>        11.29E+08 1119226       0       0       0     979       8       0
> 0       0       0       0       0       0       0       0       0       0
>  0
                                                                IM01S4  200107
>        11.31E+0876269.73       0       0       0     991       1       0
> 0       0       0       0       0       0       0       0       0       0
>  0
                                                                IM01S4  200106
>        11.33E+08       0       0       0       0    1001       0       0
> 0       0       0       0       0       0       0       0       0       0
>  0
                                                                HISTORICAL DATA
> - STATEMENT 1 GROUP 2
                                                                       5
                                                                issue_idperiod
>sub_poolt_del_0_t_del_1_t_del_2_t_del_3_t_del_4_t_del_0 t_del_1 t_del_2 t_del_
>3t_del_4 t_for_0_t_for_1_t_for_2_t_for_3_t_for_4_t_for_0 t_for_1 t_for_2 t_for
>_3
                                                                IM01S4  200110
>        264606717 1287058  284269762561.8       0     173       4       1
> 2       0       0       0       0       0       0       0       0       0
>  0
                                                                IM01S4  200109
>        265655602 1371841762910.2       0       0     176       4       2
> 0       0       0       0       0       0       0       0       0       0
>  0
                                                                IM01S4  200108
>        267445788763255.6       0       0       0     181       2       0
> 0       0       0       0       0       0       0       0       0       0
>  0
                                                                IM01S4  200107
>        268850666       0       0       0       0     185       0       0
> 0       0       0       0       0       0       0       0       0       0
>  0
                                                                IM01S4  200106
>        268907372       0       0       0       0     185       0       0
> 0       0       0       0       0       0       0       0       0       0
>  0
                                                                HISTORICAL DATA
> - STATEMENT 1 GROUP 3
                                                                       0
                                                                issue_idperiod
>sub_poolt_del_0_t_del_1_t_del_2_t_del_3_t_del_4_t_del_0 t_del_1 t_del_2 t_del_
>3t_del_4 t_for_0_t_for_1_t_for_2_t_for_3_t_for_4_t_for_0 t_for_1 t_for_2 t_for
>_3
                                                                HISTORICAL DATA
> - STATEMENT 1 GROUP 4
                                                                       0
                                                                issue_idperiod
>sub_poolt_del_0_t_del_1_t_del_2_t_del_3_t_del_4_t_del_0 t_del_1 t_del_2 t_del_
>3t_del_4 t_for_0_t_for_1_t_for_2_t_for_3_t_for_4_t_for_0 t_for_1 t_for_2 t_for
>_3

>
>                                         0                               0
t_for_4 t_bnk_0_t_bnk_1_t_bnk_2_t_bnk_3_t_bnk_4_t_bnk_0 t_bnk_1 t_bnk_2 t_bnk_3
>t_bnk_4 t_reo_0_t_reo_1_t_reo_2_t_reo_3_t_reo_4_t_reo_0 t_reo_1 t_reo_2 t_reo_
>3t_reo_4 t_del_tot_del_tot_for_tot_for_tot_bnk_tot_bnk_tot_reo_tot_reo_tot_beg
>_ba
       0104079.2       0470645.5       0       0       1       0       1
>0       0       0       0       0       0       0       0       0       0
> 0       0 7661527      43       0       0574724.8       2       0      01.96E
>+08
       0       0       0       0       0       0       0       0       0
>0       0       0       0       0       0       0       0       0       0
> 0       0 5175802      27       0       0       0       0       0      01.98E
>+08
       0       0       0       0       0       0       0       0       0
>0       0       0       0       0       0       0       0       0       0
> 0       0 1882482      10       0       0       0       0       0      0   2E
>+08
       0       0       0       0       0       0       0       0       0
>0       0       0       0       0       0       0       0       0       0
> 0       076269.73       1       0       0       0       0       0      02.02E
>+08
       0       0       0       0       0       0       0       0       0
>0       0       0       0       0       0       0       0       0       0
> 0       0       0       0       0       0       0       0       0      02.02E
>+08
t_for_4 t_bnk_0_t_bnk_1_t_bnk_2_t_bnk_3_t_bnk_4_t_bnk_0 t_bnk_1 t_bnk_2 t_bnk_3
>t_bnk_4 t_reo_0_t_reo_1_t_reo_2_t_reo_3_t_reo_4_t_reo_0 t_reo_1 t_reo_2 t_reo_
>3t_reo_4 t_del_tot_del_tot_for_tot_for_tot_bnk_tot_bnk_tot_reo_tot_reo_tot_beg
>_ba
       0104079.2       0       0       0       0       1       0       0
>0       0       0       0       0       0       0       0       0       0
> 0       0 5327638      36       0       0104079.2       1       0      01.28E
>+08
       0       0       0       0       0       0       0       0       0
>0       0       0       0       0       0       0       0       0       0
> 0       0 3041051      21       0       0       0       0       0      0 1.3E
>+08
       0       0       0       0       0       0       0       0       0
>0       0       0       0       0       0       0       0       0       0
> 0       0 1119226       8       0       0       0       0       0      01.31E
>+08
       0       0       0       0       0       0       0       0       0
>0       0       0       0       0       0       0       0       0       0
> 0       076269.73       1       0       0       0       0       0      01.33E
>+08
       0       0       0       0       0       0       0       0       0
>0       0       0       0       0       0       0       0       0       0
> 0       0       0       0       0       0       0       0       0      01.33E
>+08
t_for_4 t_bnk_0_t_bnk_1_t_bnk_2_t_bnk_3_t_bnk_4_t_bnk_0 t_bnk_1 t_bnk_2 t_bnk_3
>t_bnk_4 t_reo_0_t_reo_1_t_reo_2_t_reo_3_t_reo_4_t_reo_0 t_reo_1 t_reo_2 t_reo_
>3t_reo_4 t_del_tot_del_tot_for_tot_for_tot_bnk_tot_bnk_tot_reo_tot_reo_tot_beg
>_ba
       0       0       0470645.5       0       0       0       0       1
>0       0       0       0       0       0       0       0       0       0
> 0       0 2333889       7       0       0470645.5       1       0      067790
>353
       0       0       0       0       0       0       0       0       0
>0       0       0       0       0       0       0       0       0       0
> 0       0 2134751       6       0       0       0       0       0      068209
>044
       0       0       0       0       0       0       0       0       0
>0       0       0       0       0       0       0       0       0       0
> 0       0763255.6       2       0       0       0       0       0      068850
>666
       0       0       0       0       0       0       0       0       0
>0       0       0       0       0       0       0       0       0       0
> 0       0       0       0       0       0       0       0       0      068907
>372
       0       0       0       0       0       0       0       0       0
>0       0       0       0       0       0       0       0       0       0
> 0       0       0       0       0       0       0       0       0      068949
>179
t_for_4 t_bnk_0_t_bnk_1_t_bnk_2_t_bnk_3_t_bnk_4_t_bnk_0 t_bnk_1 t_bnk_2 t_bnk_3
>t_bnk_4 t_reo_0_t_reo_1_t_reo_2_t_reo_3_t_reo_4_t_reo_0 t_reo_1 t_reo_2 t_reo_
>3t_reo_4 t_del_tot_del_tot_for_tot_for_tot_bnk_tot_bnk_tot_reo_tot_reo_tot_beg
>_ba
t_for_4 t_bnk_0_t_bnk_1_t_bnk_2_t_bnk_3_t_bnk_4_t_bnk_0 t_bnk_1 t_bnk_2 t_bnk_3
>t_bnk_4 t_reo_0_t_reo_1_t_reo_2_t_reo_3_t_reo_4_t_reo_0 t_reo_1 t_reo_2 t_reo_
>3t_reo_4 t_del_tot_del_tot_for_tot_for_tot_bnk_tot_bnk_tot_reo_tot_reo_tot_beg
>_ba
                                                                      11
>0       0                                                         351.998
>                                                 0       0     0.03293164
                        713037.3 712752535695.07       0       0      47
>0       0                                                         341.852
>                                                 0
                                                                t_prepayt_repur
>ct_liquid_loan                                                   warat   was
>  wa_grosswa_max_iwa_min_iwa_per_cwa_per_cup_down
t_end_bat_beg_lot_end_lot_sch_prt_prepayt_curt  t_repurct_liquidt_prepayt_repur
>ct_liquidt_prepayt_curr_st_del_sft_curr_wt_curr_wt_curr_wt_wamm  warat   was
>  wa_grosswa_max_iwa_min_iwa_per_cwa_per_cpool_reareo_bookt_del_1_2_bal_p
1.94E+08    1155    1144142933.2 146783817689.89       0       0      11
>0      015526.48 6034.6239711.74168820761633312016189061340.6131345.48155.8382
>75       0       0       0       0       0       0       0    0.032931644
1.96E+08    1170    1155142541.3 222975421135.44       0       0      15
>0      013333.3531440.6714864.16171140161655835816410774341.6169346.6328 4.840
>61       0       0       0       0       0       0       0    0.026399632
1.98E+08    1177    1170142737.4 127633218231.41       0       0       7
>0      010289.1914121.0832519.12172418511668216916533183342.6252347.75183.8559
>95       0       0       0       0       0       0       0     0.00948596
   2E+08    1186    1177142334.3 159434219905.79       0       0       9
>0      010649.35 8188.3838861.69174026891683808816687482343.9667348.8596 2.856
>26       0       0       0       0       0       0       0    0.000381565
2.02E+08    1191    1186  142491559259.6-41267.5       0       0       5
>0      0 1689.3826397.1220807.06174596091689315916740458344.9748350.01741.8622
>48       0       0       0       0       0       0       0              0

>
>                                                         0     0.03803837
                        431101.1 587170835520.84       0       0      43
>0       0
>                                                 0
                                                                t_prepayt_repur
>ct_liquid_loan                                                   warat   was
>  wa_grosswa_max_iwa_min_iwa_per_cwa_per_cup_down
t_end_bat_beg_lot_end_lot_sch_prt_prepayt_curt  t_repurct_liquidt_prepayt_repur
>ct_liquidt_prepayt_curr_st_del_sft_curr_wt_curr_wt_curr_wt_wamm  warat   was
>  wa_grosswa_max_iwa_min_iwa_per_cwa_per_cpool_reareo_bookt_del_1_2_bal_p
1.27E+08     973     96386137.85 115066412559.09       0       0      10
>0       012519.93 4564.5225364.09113249991096585510847524    342347.40725.9010
>78       0       0       0       0       0       0       0    0.038038366
1.28E+08     987     973 86011.5 187491513813.77       0       0      14
>0       012262.67 20801.5 9587.89115168731115220011030376    343348.56964.9037
>05       0       0       0       0       0       0       0    0.023709038
 1.3E+08     992     98786416.77692528.716732.55       0       0       5
>0       0 4103.18 9474.0121101.03115877571122085611097678    344349.6504 3.917
>63       0       0       0       0       0       0       0    0.008593553
1.31E+08    1001     99286051.66 159434219482.41       0       0       9
>0       010649.35 6052.9124918.77117441381137247811247695    345350.77082.9171
>04       0       0       0       0       0       0       0    0.000582052
1.33E+08    1006    100186483.27559259.6  -27067       0       0       5
>0       0 1689.3817759.3313356.71117977601142436811297500    346351.99791.9254
>84       0       0       0       0       0       0       0              0

>
>                                                         0     0.03149048
                        281936.2 1255817  174.23       0       0       4
>0       0
>                                                 0
                                                                t_prepayt_repur
>ct_liquid_loan                                                   warat   was
>  wa_grosswa_max_iwa_min_iwa_per_cwa_per_cup_down
t_end_bat_beg_lot_end_lot_sch_prt_prepayt_curt  t_repurct_liquidt_prepayt_repur
>ct_liquidt_prepayt_curr_st_del_sft_curr_wt_curr_wt_curr_wt_wamm  warat   was
>  wa_grosswa_max_iwa_min_iwa_per_cwa_per_cpool_reareo_bookt_del_1_2_bal_p
67411252     182     18156795.37317174.7  5130.8       0       0       1
>0       0 3006.55  1470.114347.65 5557077 5367264 5341537    338 341.8535.7199
>42       0       0       0       0       0       0       0     0.02330957
67790353     183     182 56529.8354839.5 7321.67       0       0       1
>0       0 1070.6810639.17 5276.27 5597143 5406158 5380398    339342.96834.7212
>28       0       0       0       0       0       0       0    0.031490481
68209044     185     18356320.64  583803 1498.86       0       0       2
>0       0 6186.01 4647.0711418.09 5654094 5461312 5435505    340344.12643.7383
>07       0       0       0       0       0       0       0    0.011189947
68850666     185     18556282.65       0  423.38       0       0       0
>0       0       0 2135.4713942.92 5658551 5465610 5439787    342345.22212.7404
>62       0       0       0       0       0       0       0              0
68907372     185     18556007.77       0-14200.5       0       0       0
>0       0       0 8637.79 7450.35 5661849 5468791 5442958    343346.20231.7404
>37       0       0       0       0       0       0       0              0

>
>                                                         0              0
                               0       0       0       0       0       0
>0       0
>                                                 0
                                                                t_prepayt_repur
>ct_liquid_loan                                                   warat   was
>  wa_grosswa_max_iwa_min_iwa_per_cwa_per_cup_down
t_end_bat_beg_lot_end_lot_sch_prt_prepayt_curt  t_repurct_liquidt_prepayt_repur
>ct_liquidt_prepayt_curr_st_del_sft_curr_wt_curr_wt_curr_wt_wamm  warat   was
>  wa_grosswa_max_iwa_min_iwa_per_cwa_per_cpool_reareo_bookt_del_1_2_bal_p

>
>                                                         0              0
                               0       0       0       0       0       0
>0       0
>                                                 0
                                                                t_prepayt_repur
>ct_liquid_loan                                                   warat   was
>  wa_grosswa_max_iwa_min_iwa_per_cwa_per_cup_down
t_end_bat_beg_lot_end_lot_sch_prt_prepayt_curt  t_repurct_liquidt_prepayt_repur
>ct_liquidt_prepayt_curr_st_del_sft_curr_wt_curr_wt_curr_wt_wamm  warat   was
>  wa_grosswa_max_iwa_min_iwa_per_cwa_per_cpool_reareo_bookt_del_1_2_bal_p
     0.00647395        0.03940559       00.002956       0                   0.0
>89
                                                        0                   0.0
>81
                                         BankruptREO     Total   Total   Total
>
>           Total                   Total           Total
t_del_3_4_bal_pt_del_total_bal_p t_for_tot_bnk_tot_reo_toPeriod  t_end_bawac
>  1or 2 pa3+ pay 6del_totafor_totabnk_totareo_tota1MSMM  (1-1MSMM3MSMM   12MSM
>M  CUMSMM  1MCPR   3MCPR   12MCPR  CUMCPR  MIN(30,W1MPSA   3MPSA   12MPSA
     0.00647395       0.039405595       00.002956       0  Oct-01194.42740.0861
>09                                                0.0075830.9924170.008474
>   0.0072020.0872910.097076        0.0830775.8382757.47572810.01822
              0       0.026399632       0       0       0  Sep-01196.05580.0862
>39                                                0.0113510.9886490.008616
>   0.0071060.1280170.098634         0.08202 4.8406113.2232412.80647
              0        0.00948596       0       0       0  Aug-01198.44930.0862
>58                                                0.0064810.9935190.005687
>   0.005687 0.075060.066155        0.0661553.8559959.73291211.57294
              0       0.000381565       0       0       0  Jul-01199.88660.0863
>04                                                0.0080110.991989
>    0.005290.092009                 0.06167 2.8562616.10652
              0                 0       0       0       0  Jun-01201.64320.0863
>04                                                0.0025620.997438
>   0.0025620.030318                0.0303181.8622488.140068
     0.00390621        0.04194457       00.000819       0
                                         BankruptREO     Group 1 Group 1 Group
>1
>           Group 1                 Group 1         Group 1
t_del_3_4_bal_pt_del_total_bal_p t_for_tot_bnk_tot_reo_toPeriod  t_end_bawac
>  1or 2 pa1or 2 padel_totafor_totabnk_totareo_tota1MSMM  (1-1MSMM3MSMM   12MSM
>M  CUMSMM  1MCPR   3MCPR   12MCPR  CUMCPR  MIN(30,W1MPSA   3MPSA   12MPSA
    0.003906208       0.041944574       00.000819       0  Oct-01127.01610.0882
>93                                                0.0090750.9909250.009675
>    0.009040.1036250.110113        0.1032495.9010788.78019511.21891
              0       0.023709038       0       0       0  Sep-01128.26550.0884
>28                                                0.0145110.9854890.010705
>   0.009032 0.160890.121165        0.1031554.90370516.4049415.48308
              0       0.008593553       0       0       0  Aug-01130.24020.0884
>32                                                0.0054160.9945840.007198
>   0.0071980.0630940.083041        0.083041 3.917638.05256114.21897
              0       0.000582052       0       0       0  Jul-01131.03590.0884
>78                                                0.0121660.987834
>   0.0080880.136609                0.0928542.91710423.41523
              0                 0       0       0       0  Jun-01132.73580.0884
>69                                                0.0039930.996007
>   0.0039930.046882                0.0468821.92548412.17413
     0.01131209        0.03462166       00.006982       0
                                         BankruptREO     Group 2 Group 2 Group
>2
>           Group 2                 Group 2         Group 2
t_del_3_4_bal_pt_del_total_bal_p t_for_tot_bnk_tot_reo_toPeriod  t_end_bawac
>  1or 2 pa3+ pay 6del_totafor_totabnk_totareo_tota1MSMM  (1-1MSMM3MSMM   12MSM
>M  CUMSMM  1MCPR   3MCPR   12MCPR  CUMCPR  MIN(30,W1MPSA   3MPSA   12MPSA
    0.011312085       0.034621656       00.006982       0  Oct-0167.411250.0819
>74                                                0.0047580.9952420.006195
>   0.003723 0.055630.071857         0.043775.719942 4.862837.601502
              0       0.031490481       0       0       0  Sep-0167.790350.0820
>59                                                0.0053140.9946860.004616
>   0.0034640.0619370.054002        0.0407814.7212286.5593817.232406
              0       0.011189947       0       0       0  Aug-0168.209040.0821
>21                                                0.0085080.9914920.002846
>   0.0028460.0974510.033624        0.0336243.73830713.034166.136339
              0                 0       0       0       0  Jul-0168.850670.0821
>18                                                6.15E-060.999994
>   3.07E-067.38E-05                3.69E-052.7404620.013463
              0                 0       0       0       0  Jun-0168.907370.0821
>16                                                       0       1
>          0       0                       01.740437       0
              0                 0       0       0       0
                                         BankruptREO
t_del_3_4_bal_pt_del_total_bal_p t_for_tot_bnk_tot_reo_toPeriod  t_end_bawac
>  1or 2 pa3+ pay 6del_totafor_totabnk_totareo_tota1MSMM  (1-1MSMM3MSMM   12MSM
>M  CUMSMM  1MCPR   3MCPR   12MCPR  CUMCPR  MIN(30,W1MPSA   3MPSA   12MPSA
              0                 0       0       0       0
                                         BankruptREO
t_del_3_4_bal_pt_del_total_bal_p t_for_tot_bnk_tot_reo_toPeriod  t_end_bawac
>  1or 2 pa3+ pay 6del_totafor_totabnk_totareo_tota1MSMM  (1-1MSMM3MSMM   12MSM
>M  CUMSMM  1MCPR   3MCPR   12MCPR  CUMCPR  MIN(30,W1MPSA   3MPSA   12MPSA

>
>                                  Printing Pages         Starting# Pages # Pag
>es
Total   Total
>
>                         1       1Contents                       1       1
CUMPSA  prep+cur1MMDR   (1-MDR) 3MMDR   12MMDR  CUMMDR  1MCDR   3MCDR   12MCDR
>CUMCDR  1MSDA   3MSDA   12MSDA  CUMSDA  loss_sev3M_loss_12M_lossCUM_loss_sever
>ity                      2       2Certificate Payment Repo       2       8
>  0
10.787281485.528       0       1       0               0       0       0
>        0       0       0               0
>                         3       3Collection Account Repor      10       3
>  0
12.228022250.889       0       1       0               0       0       0
>        0       0       0               0
>                         4       4Credit Enhancement Repor      13       1
11.572941294.563       0       1       0               0       0       0
>        0       0       0               0
>                         5       5Collateral Report             14       3
>  0
13.069831614.248       0       1                       0       0
>        0       0                       0
>                         6       6Delinquency Report            17       3
>  0
8.140068517.9921       0       1                       0       0
>        0       0                       0
>                         7       7REO Report                    20       1

>
>                         8        Foreclosure Report                     0

>
>                         9       8Prepayment Report             21       3
>  0

>
>                        10       9Prepayment Detail Report      24       1

>
>                        11      10Realized Loss Report          25       3
>  0

>
>                        12      11Realized Loss Detail Rep      28       1

>
>                        13      12Triggers, Adj. Rate Cert      29       1

>
>                        14        Other Related Information              0

>
>                        15        Additional Certificate Report          0

>
>                        16        Historical Certificate Payment Report

>
>                        17        Credit Ratings

>
>                  Total   Total   Total Number of Pages         29
Group 1 Group 1                                         Group 1
>         Group 1                         Group 1
CUMPSA  prep+cur1MMDR   (1-MDR) 3MMDR   12MMDR  CUMMDR  1MCDR   3MCDR   12MCDR
>CUMCDR  1MSDA   3MSDA   12MSDA  CUMSDA  loss_sev3M_loss_12M_lossCUM_loss_sever
>ity
13.193121163.223       0       1       0               0       0       0
>        0       0       0               0
15.098931888.728       0       1       0               0       0       0
>        0       0       0               0
14.21897709.2613       0       1       0               0       0       0
>        0       0       0               0
19.174561613.824       0       1                       0       0
>        0       0                       0
12.17413532.1926       0       1                       0       0
>        0       0                       0
Group 2 Group 2                                         Group 2
>         Group 2                         Group 2
CUMPSA  prep+cur1MMDR   (1-MDR) 3MMDR   12MMDR  CUMMDR  1MCDR   3MCDR   12MCDR
>CUMCDR  1MSDA   3MSDA   12MSDA  CUMSDA  loss_sev3M_loss_12M_lossCUM_loss_sever
>ity
5.863972322.3055       0       1       0               0       0       0
>        0       0       0               0
6.302912362.1612       0       1       0               0       0       0
>        0       0       0               0
6.136339585.3019       0       1       0               0       0       0
>        0       0       0               0
0.008234 0.42338       0       1                       0       0
>        0       0                       0
       0-14.2005       0       1                       0       0
>        0       0                       0
CUMPSA  prep+cur1MMDR   (1-MDR) 3MMDR   12MMDR  CUMMDR  1MCDR   3MCDR   12MCDR
>CUMCDR  1MSDA   3MSDA   12MSDA  CUMSDA  loss_sev3M_loss_12M_lossCUM_loss_sever
>ity
CUMPSA  prep+cur1MMDR   (1-MDR) 3MMDR   12MMDR  CUMMDR  1MCDR   3MCDR   12MCDR
>CUMCDR  1MSDA   3MSDA   12MSDA  CUMSDA  loss_sev3M_loss_12M_lossCUM_loss_sever
>ity
# Pages Total # # Standard Pgs per Report
               1               1
       0       8       2       1
       0       3       3       1
               1       1       1
       0       3       3       1
       0       3       1       1
               1               1
               0               0
       0       3       3       1
               1               1
       0       3       3       1
               1               1
               1       1       1
               0               0
               0       1       0
               0               0
               0               0
              29