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


                           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 2001-5
                (Exact name of Registrant as specified in its Charter)


                                      CALIFORNIA
                     (State or Other Jurisdiction of Incorporation)

               333-53986-04                        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
     December 26, 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 July 1, 2001.


          Date:  January 7, 2002            By:  /s/ Judy L. Gomez
                                            Judy L. Gomez
                                            Assistant Vice President


                                   EXHIBIT INDEX

          DOCUMENT

          Monthly Remittance Statement to the Certificateholders
          dated as of December 26, 2001.





                              IMPAC Secured Assets Corp. MPT Certs.   2001-5
                              Mortgage Pass-Through Certificates
                              December 26, 2001 Distribution
                                 Contents
                                                            TABLE OF CONTENTS

>                                                                  Page
                                                                       1.  Cont
>ents                                                                1
                                                                       2.  Cert
>ificate Payment Report                                              2
                                                                       3.  Coll
>ection Account Report                                               8
                                                                       4.  Cred
>it Enhancement Report                                              11
                                                                       5.  Coll
>ateral Report                                                      12
                                                                       6.  Deli
>nquency Report                                                     15
                                                                       7.  REO
>Report                                                             18
                                                                       8.  Prep
>ayment Report                                                      19
                                                                       9.  Prep
>ayment Detail Report                                               22
                                                                      10.  Real
>ized Loss Report                                                   23
                                                                      11.  Real
>ized Loss Detail Report                                            26
                                                                      12.  Trig
>gers, Adj. Rate Cert. and Miscellaneous Report                     27
                                                                           Tota
>l Number of Pages
> 27
                                                             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:
>    July 1, 2001
                              Certificate Insurer:
>                                                        Closing Date:
>     July 30, 2001
                              Servicer(s):                  Impac Funding Corpo
>ration      Master Servicer                             First Payment Date:
>August 27, 2001
                              Underwriter(s):               Bear, Stearns & Co.
> Inc      Underwriter                                   Distribution Date:
>   December 26, 2001

>                                                        Record Date:
>     November 30, 2001

>                          Page 1 of 27
>          (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
                                                                IM01S5  200112
>        0 1.9E+08 3325694 3195287595839.1523792.9    1139      22      16
> 4       4       0       0       0       0       0       0       0       0
>  0
                                                                IM01S5  200111
>        01.95E+08 3472010979796.7524055.7       0    1168      20       7
> 4       0       0       0       0       0       0       0       0       0
>  0
                                                                IM01S5  200110
>        02.01E+08980258.1508186.1       0       0    1197       7       4
> 0       0       0       0       0       0       0       0       0       0
>  0
                                                                IM01S5  200109
>        02.05E+08       0       0       0       0    1219       0       0
> 0       0       0       0       0       0       0       0       0       0
>  0
                                                                IM01S5  200108
>        02.07E+08       0       0       0       0    1229       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
                                                                IM01S5  200112
>        11.36E+08 2799758 1023837595839.1523792.9     989      21      10
> 4       4       0       0       0       0       0       0       0       0
>  0
                                                                IM01S5  200111
>        11.39E+08 1638538979796.7524055.7       0    1014      15       7
> 4       0       0       0       0       0       0       0       0       0
>  0
                                                                IM01S5  200110
>        11.42E+08980258.1508186.1       0       0    1034       7       4
> 0       0       0       0       0       0       0       0       0       0
>  0
                                                                IM01S5  200109
>        11.45E+08       0       0       0       0    1054       0       0
> 0       0       0       0       0       0       0       0       0       0
>  0
                                                                IM01S5  200108
>        11.46E+08       0       0       0       0    1061       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
                                                                IM01S5  200112
>        254553140525935.1 2171451       0       0     150       1       6
> 0       0       0       0       0       0       0       0       0       0
>  0
                                                                IM01S5  200111
>        256140478 1833472       0       0       0     154       5       0
> 0       0       0       0       0       0       0       0       0       0
>  0
                                                                IM01S5  200110
>        259369875       0       0       0       0     163       0       0
> 0       0       0       0       0       0       0       0       0       0
>  0
                                                                IM01S5  200109
>        260354132       0       0       0       0     165       0       0
> 0       0       0       0       0       0       0       0       0       0
>  0
                                                                IM01S5  200108
>        261572047       0       0       0       0     168       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
       0405824.3       0       0       0       0       3       0       0
>0       0       0       0       0       0       0       0       0       0
> 0       0 7640613      46       0       0405824.3       3       0      0   2E
>+08
       0       0       0       0       0       0       0       0       0
>0       0       0       0       0       0       0       0       0       0
> 0       0 4975863      31       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 1488444      11       0       0       0       0       0      02.05E
>+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      02.07E
>+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      02.08E
>+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
       0405824.3       0       0       0       0       3       0       0
>0       0       0       0       0       0       0       0       0       0
> 0       0 4943227      39       0       0405824.3       3       0      01.42E
>+08
       0       0       0       0       0       0       0       0       0
>0       0       0       0       0       0       0       0       0       0
> 0       0 3142390      26       0       0       0       0       0      01.43E
>+08
       0       0       0       0       0       0       0       0       0
>0       0       0       0       0       0       0       0       0       0
> 0       0 1488444      11       0       0       0       0       0      01.45E
>+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      01.46E
>+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      01.46E
>+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       0       0       0       0       0       0       0
>0       0       0       0       0       0       0       0       0       0
> 0       0 2697386       7       0       0       0       0       0      057973
>950
       0       0       0       0       0       0       0       0       0
>0       0       0       0       0       0       0       0       0       0
> 0       0 1833472       5       0       0       0       0       0      059369
>875
       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      060354
>132
       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      061572
>047
       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      061619
>724
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                                                         349.968
>                                                 0       0     0.03286782
                        718987.4 8092567376166.5305231.2       0      43
>1       0                                                         343.117
>                                                 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
1.98E+08    1199    1188  147377 175543323276.35       0       0      11
>0      0 9603.4530295.7616447.03174289621686804916719809340.4229344.43486.0331
>44       0       0       0       0       0       0       0    0.032867816
   2E+08    1208    1199147104.5 154704535605.02305231.2       0       8
>1      0 6970.7642993.17 4224.45176075231704091216892393341.4212345.59145.0733
>76       0       0       0       0       0       0       0    0.022222782
2.02E+08    1219    1208  145515 2147550269187.7       0       0      11
>0      012343.79 7420.2140395.27178418131726802717116391342.4132346.85934.0878
>57       0       0       0       0       0       0       0    0.007355381
2.05E+08    1229    1219145398.2 211833831261.31       0       0      10
>0      0 9177.5833167.3715183.61180521911747197917319260 344.411348.06273.0854
>04       0       0       0       0       0       0       0              0
2.07E+08    1232    1229133592.7524200.416836.09       0       0       3
>0      0  788.7110828.7237679.68181146741753257417379730345.4057349.32692.0899
>54       0       0       0       0       0       0       0              0

>
>                                                         0     0.02708894
                        484536.1 4529956109261.7       0       0      33
>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
1.41E+08    1040    103199430.21 108428118950.86       0       0       9
>0       0 7912.6521410.4711805.07125911491219256212073132    341344.96936.0743
>09       0       0       0       0       0       0       0    0.027088943
1.42E+08    1045    104099092.97508536.931430.26       0       0       5
>0      0 1452.1930194.32 3170.33126486661224829012128732     342346.1712 5.079
>18       0       0       0       0       0       0       0    0.018393339
1.43E+08    1054    104598544.63 146172917722.52       0       0       9
>0      0 7940.68 5291.1128441.74127960411239124712270255     343347.47554.0837
>66       0       0       0       0       0       0       0    0.010409328
1.45E+08    1061    105498411.58951208.627463.23       0       0       7
>0      0 3559.9223645.1610339.01128961961248838612366445     345348.69053.0817
>94       0       0       0       0       0       0       0              0
1.46E+08    1064    106189056.66524200.413694.78       0       0       3
>0      0  788.71 8259.0525871.41129599661255040112428348     346349.96752.0919
>85       0       0       0       0       0       0       0              0

>
>                                                         0     0.04711547
                        234451.3 3562611266904.9305231.2       0      10
>1       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
57250526     159     157 47946.8671151.9 4325.49       0       0       2
>0      0  1690.8 8885.29 4641.96 4837814 4675487 4646677     339343.11715.9316
>53       0       0       0       0       0       0       0    0.047115474
57973950     163     15948011.53 1038508 4174.76305231.2       0       3
>1      0 5518.5712798.85 1054.12 4958857 4792621 4763662     340344.16765.0591
>22       0       0       0       0       0       0       0    0.031625798
59369875     165     16346970.37685821.5251465.2       0       0       2
>0      0 4403.11  2129.111953.53 5045772 4876780 4846136     341345.37534.0977
>09       0       0       0       0       0       0       0              0
60354132     168     16546986.61 1167130 3798.08       0       0       3
>0      0 5617.66 9522.21  4844.6 5155995 4983593 4952815     343346.5589 3.094
>05       0       0       0       0       0       0       0              0
61572047     168     16844536.02       0 3141.31       0       0       0
>0      0       0 2569.6711808.27 5154708 4982173 4951382     344347.81152.0851
>51       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
      0.0056433        0.03851112       00.002045       0                   0.0
>89
                                                        0                   0.0
>83
                                         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
    0.005643301       0.038511117       00.002045       0  Dec-01198.40020.0870
>03                                                0.0088860.9911140.010009
>   0.0086070.1015680.113708        0.0985296.0331448.41746311.22532
    0.002616011       0.024838792       0       0       0  Nov-01200.3263 0.087
>01                                                0.0093360.9906640.010507
>   0.0085370.1064550.119044        0.0977685.07337610.4915614.58085
              0       0.007355381       0       0       0  Oct-01202.36130.0870
>66                                                0.0118020.988198 0.00827
>    0.008270.1327810.094853        0.0948534.08785716.24086 15.3597
              0                 0       0       0       0  Sep-01204.92350.0871
>17                                                0.0103810.989619
>     0.00650.117699                0.0752723.08540419.07345
              0                 0       0       0       0  Aug-01207.21850.0871
>35                                                0.0026040.997396
>   0.0026040.030806                0.0308062.0899547.370028
     0.00793223        0.03502118       00.002875       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
    0.007932233       0.035021177       00.002875       0  Dec-01141.14970.0884
>51                                                0.0077550.9922450.007262
>   0.0064390.0891960.083744        0.0745876.0743097.3420958.244028
    0.003681399       0.022074738       0       0       0  Nov-01142.35230.0884
>58                                                0.0037790.9962210.006918
>   0.0061090.0444150.079929        0.070898 5.07918  4.37239.791393
              0       0.010409328       0       0       0  Oct-01142.99140.0885
>11                                                 0.01024 0.989760.006885
>   0.0068850.1161950.079562        0.0795624.08376614.2265112.89142
              0                 0       0       0       0  Sep-01144.56940.0885
>45                                                0.0067240.993276
>   0.005203 0.07777                 0.060683.08179412.61771
              0                 0       0       0       0  Aug-01145.64650.0886
>01                                                 0.00368 0.99632
>    0.003680.043272                0.0432722.09198510.34235
              0        0.04711547       0       0       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       0.047115474       0       0       0  Dec-0157.250530.0834
>48                                                0.0116610.9883390.016652
>   0.0138320.1312980.182505        0.1539235.93165311.0675418.14348
              0       0.031625798       0       0       0  Nov-0157.973950.0835
>25                                                0.0227220.9772780.019103
>   0.0143740.241043 0.20662        0.1594875.059122 23.822625.29859
              0                 0       0       0       0  Oct-0159.369880.0836
>03                                                0.0155420.9844580.011576
>   0.0115760.1713580.130399        0.1303994.097709  20.90921.08439
              0                 0       0       0       0  Sep-0160.354130.0837
>39                                                0.0190320.980968
>   0.0095870.205929                0.109166 3.0940533.27816
              0                 0       0       0       0  Aug-0161.572050.0836
>54                                                 5.1E-050.999949
>    5.1E-050.000612                0.0006122.0851510.146756
              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       6
>  0
12.092591778.709       0       1       0               0       0       0
>        0       0       0               0
>                         3       3Collection Account Repor       8       3
>  0
13.638941887.881       0       1       0               0       0       0
>        0       0       0               0
>                         4       4Credit Enhancement Repor      11       1
 15.35972416.738       0       1       0               0       0       0
>        0       0       0               0
>                         5       5Collateral Report             12       3
>  0
14.54438  2149.6       0       1                       0       0
>        0       0                       0
>                         6       6Delinquency Report            15       3
>  0
7.370028541.0365       0       1                       0       0
>        0       0                       0
>                         7       7REO Report                    18       1

>
>                         8        Foreclosure Report                     0

>
>                         9       8Prepayment Report             19       3
>  0

>
>                        10       9Prepayment Detail Report      22       1

>
>                        11      10Realized Loss Report          23       3
>  0

>
>                        12      11Realized Loss Detail Rep      26       1

>
>                        13      12Triggers, Adj. Rate Cert      27       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         27
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
9.1356391103.232       0       1       0               0       0       0
>        0       0       0               0
9.890456539.9672       0       1       0               0       0       0
>        0       0       0               0
12.891421479.451       0       1       0               0       0       0
>        0       0       0               0
11.72829978.6718       0       1                       0       0
>        0       0                       0
10.34235537.8952       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
18.98629675.4774       0       1       0               0       0       0
>        0       0       0               0
 22.24981347.914       0       1       0               0       0       0
>        0       0       0               0
21.08439937.2867       0       1       0               0       0       0
>        0       0       0               0
21.077741170.928       0       1                       0       0
>        0       0                       0
0.146756 3.14131       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       6       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
              27