|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: FARGO ELECTRONICS INC, S-8, 2000-05-10 |
Next: METLIFE INC, 8-K, 2000-05-10 |
<PAGE>
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
April 17, 2000
Date of Report (Date of Earliest Event Reported)
Headlands Mortgage Securities Inc. (as Sponsor of the Headlands Home Equity
Loan Trust 1999-1 Home Equity Loan Asset-Backed Notes, Series 1999-1,
Class A-1 Notes and Class A-2 Notes)
HEADLANDS MORTGAGE SECURITIES INC.
----------------------------------
(Exact Name of Registrant as Specified in Its Charter)
Delaware 333-79833 68-0397342
-------- --------- ----------
(State or Other Jurisdiction (Commission File Number) (I.R.S. Employer
of Incorporation) Identification No.)
700 Larkspur Landing Circle, Suite 240, Larkspur, CA 94939
(Address of Principal Executive Offices)
(415) 461-6790
--------------
(Registrant's Telephone Number,
Including Area Code)
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
<PAGE>
INFORMATION TO BE INCLUDED IN THE REPORT
Item 5. OTHER EVENTS
------------
Headlands Mortgage Securities Inc. (the "Company") has
previously registered the offer and sale of the Headlands Home
Equity Loan Trust 1999-1 Home Equity Loan Asset-Backed Notes
Series, 1999-1, Class A-1 Notes and Class A-2 Notes (the
"Series 1999-1 Notes").
The following exhibit which relates specifically to the Series
1998-1 Notes is included with this Current Report:
Item 7(c). Exhibits
--------
10.1 Monthly Payment Date Statement distributed to
holders of Series 1999-1 Notes dated April 17, 2000.
<PAGE>
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 thereunto duly authorized.
Date: May 10, 2000
GREEPOINT MORTGAGE SECURITIES
INC. (SUCCESSOR TO HEADLANDS
MORTGAGE SECURITIES INC.)
By: /s/ Gilbert J. MacQuarrie
---------------------------------------
Gilbert J. MacQuarrie
Vice President, Treasurer and Secretary
(Principal Financial Officer and
and Principal Accounting Officer)
<PAGE>
EXHIBIT INDEX
Exhibit Number Page Number
- -------------- -----------
10.1 Monthly Payment Date Statement distributed to
holders of Series 1999-1 Notes dated
April 17, 2000.................................... 5
<PAGE>
Exhibit 10.1
HEADLANDS MORTGAGE SERVICING CERTIFICATE
<TABLE>
<CAPTION>
=============================================================================================================================
<S> <C> <C> <C>
REVOLVING HOME EQUITY LOAN LIBOR: 6.00375% Current Collection Period: 3/1/00-3/31/00
ASSET-BACKED NOTES Margin A-1: 0.35500% P&S Agreement Date: 9/1/99
SERIES 1999-1 Class A-1 Note Rate: 6.35875% Original Closing Date: 9/29/99
Class A-2 Note Rate: 6.40375% Distribution Date: 4/17/00
Margin A-2: 0.40000% Record Date: 4/16/00
Interest Period 3/15/00 thru 33 Pool Factor: 87.2434974%
4/16/00:
Servicing Fee Rate: 0.50000% Initial Class A-1 O/C Amt: 1,600,227.33
Class A-1 Premium Fee Rate: 0.18000% Initial Class A-2 O/C Amt: 431,934.61
Class A-2 Premium Fee Rate: 0.18000% Class A-1 O/C Amt as of
Pmt Date: 5,919,678.06
Trustee Fee: 0.00750% Class A-2 O/C Amt as of Pmt
Date: 1,424,342.18
Class A-1 Weighted Avg Loan Rate: 11.83889%
Class A-2 Weighted Avg Loan Rate: 11.63200%
Total Management Fee 1,000.00
============================================================================================================================
BALANCES
Beginning Class A-1 Pool Balance 204,405,502.98
Beginning Class A-2 Pool Balance 44,581,254.35
Beginning Class A-1 Note Balance -- CUSIP 422093AK0 199,134,968.44
Beginning Class A-2 Note Balance -- CUSIP 422093AL8 43,307,929.45
Class A-1 Overcollateralization Amount to Fill 1,545,584.90
Class A-2 Overcollateralization Amount to Fill 587,245.53
Ending Class A-1 Pool Balance 199,707,517.66
Ending Class A-2 Pool Balance 42,090,315.39
Ending Class A-1 Note Balance -- CUSIP 422093AK0 193,787,839.60
Ending Class A-2 Note Balance -- CUSIP 422093AL8 40,665,973.21
Additional Balances Class A-1 3,317,420.48
Additional Balances Class A-2 168,448.48
Number of all Retransferred Mortgage Loans (Current Retransfer Date) 0
Retransferred Mortgage Loan Trust Balances (Current Retransfer Date) 0.00
Cumulative Number of all Retransferred Mortgage Loans (From Previous Distributions) 0
Cumulative Retransferred Mortgage Loan Trust Balances (From Previous Distributions) 0.00
Number of all Subsequent HELOC Mortgage Loans (Current Date) 0
Subsequent HELOC Mortgage Loan Asset Balance (Current Date) 0.00
Number of all SubsequentSecond Lien Mortgage Loans (Current Date) 0
Subsequent Second Lien Mortgage Loan Asset Balance (Current Date) 0.00
Number of all Subsequent HLTV Mortgage Loans (Current Date) 0
Subsequent HLTV Mortgage Loan Asset Balance (Current Date) 0.00
Cumulative Number of ALL Subsequent Mortgage Loans 0
Cumulative Subsequent Mortgage Loan Asset Balance 0.00
Class A-1 Cummulative Excess of Draws Over Principal Paydown 0.00
Beginning Loan Count 5,803
Ending Loan Count 5,659
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S> <C>
COLLECTION AMOUNTS CLASS A-1
1 Aggregate of All Mortgage Collections (Gross) 9,942,349.55
2 Total Mortgage Interest Collections (Gross) 2,007,603.50
Servicing Fees (current collection period) 85,168.96
Deferred Interest Transfer (DI) 0.00
3a Mortgage Principal Collections 7,934,746.05
3b Pre-Funded Balance 0.00
3c Net Liquidation Proceeds 0.00
3 Total Mortgage Principal Collections 7,934,746.05
Aggregate of Transfer Deposits 0.00
Investor Loss Amount 80,659.75
Aggregate Investor Loss Reduction Amount 80,659.75
COLLECTION AMOUNTS CLASS A-2
1 Aggregate of All Mortgage Collections (Gross) 3,090,181.42
2 Total Mortgage Interest Collections (Gross) 430,793.98
Servicing Fees (current collection period) 18,575.52
Deferred Interest Transfer (DI) 0.00
3a Mortgage Principal Collections 2,659,387.44
3b Pre-Funded Balance 0.00
3c Net Liquidation Proceeds 0.00
3 Total Mortgage Principal Collections 2,659,387.44
Aggregate of Transfer Deposits 0.00
Investor Loss Amount 0.00
Aggregate Investor Loss Reduction Amount 0.00
TOTAL COLLECTION AMOUNT
1 Aggregate of All Mortgage Collections (Gross) 13,032,530.97
2 Total Mortgage Interest Collections (Gross) 2,438,397.48
Servicing Fees (current collection period) 103,744.48
Deferred Interest Transfer (DI) 0.00
3a Mortgage Principal Collections 10,594,133.49
3b Insurance Proceeds 0.00
3c Net Liquidation Proceeds 0.00
3 Total Mortgage Principal Collections 10,594,133.49
Aggregate of Transfer Deposits 0.00
Investor Loss Amount 80,659.75
Aggregate Investor Loss Reduction Amount 80,659.75
Class A-1 Net Interest Collection 1,922,434.54
Class A-2 Net Interest Collection 412,218.46
DISTRIBUTION AMOUNTS CLASS A-1
Class A-1 Note Interest 8.6 (d)(iv) 1,160,728.69
Class A-1 Note Unpaid Interest Shortfall (current cycle) 0.00
Class A-1 Note Reserve Fund Amount 0.00
Investor Loss Amount 80,659.75
Previous Investor Loss Amount 0.00
Monthly Credit Enhancer Premium 8.6 (d)(ii) 29,870.25
Credit Enhancer Reimbursement 0.00
Accelerated Principal Distribution Amount 649,143.52
Spread Account Deposit 0.00
Indenture Trustee Fee 8.6 (d)(i) 1,244.59
Management Fee 8.6 (d)(iii) 787.74
Payment to Servicer 0.00
Deferred Interest 0.00
Remaining Amount to Transferor 0.00
TOTAL CERTIFICATEHOLDERS DISTRIBUTION ALLOCABLE TO INTEREST 1,922,434.54
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S> <C>
Maximum Principal Payment 4,617,325.57
Scheduled Principal Collection Payment ((x)the excess of Max Prin Pymt (y) the HELOC Pool O/C 0.00
Redctin Amt) 8.6(d)(v)
Accelerated Principal Distribution Amount 649,143.52
Loan Loss 80,659.75
Class A-1 Overcollateralization Deficit 8.6 (d)(vi) 0.00
TOTAL CERTIFICATEHOLDERS DISTRIBUTION ALLOCABLE TO PRINCIPAL 5,347,128.84
DISTRIBUTION AMOUNTS CLASS A-2
Class A-2 Note Interest 8.6 (d)(iv) 254,222.06
Class A-2 Note Unpaid Interest Shortfall (current cycle) 0.00
Class A-2 Note Reserve Fund Amount 0.00
Investor Loss Amount 0.00
Previous Investor Loss Amount 0.00
Monthly Credit Enhancer Premium 8.6 (d)(ii) 6,496.19
Credit Enhancer Reimbursement 0.00
Accelerated Principal Distribution Amount 151,017.28
Spread Account Deposit 0.00
Indenture Trustee Fee 8.6 (d)(i) 270.67
Management Fee 8.6 (d)(iii) 212.26
Payment to Servicer 0.00
Deferred Interest 0.00
Remaining Amount to Transferor 0.00
TOTAL CERTIFICATEHOLDERS DISTRIBUTION ALLOCABLE TO INTEREST 412,218.46
Maximum Principal Payment 2,490,938.96
Scheduled Principal Collection Payment ((x)the excess of Max Prin Pymt (y) the Second Pool O/C 0.00
Redctin Amt) 8.6(d)(v)
Accelerated Principal Distribution Amount 151,017.28
Loan Loss 0.00
Class A-2 Overcollateralization Deficit 8.6 (d)(vi) 0.00
TOTAL CERTIFICATEHOLDERS DISTRIBUTION ALLOCABLE TO PRINCIPAL 2,641,956.24
TOTAL DISTRIBUTION AMOUNT
Class A Note Interest 8.6 (d)(iv) 1,414,950.75
Class A Note Unpaid Interest Shortfall (current cycle) 5.01(i) 0.00
Class A Note Reserve Fund Amount 0.00
Investor Loss Amount 5.01(iii) 80,659.75
Previous Investor Loss Amount 5.01(iv) 0.00
Monthly Credit Enhancer Premium 8.6 (d)(ii) 36,366.43
Credit Enhancer Reimbursement 5.01(vi) 0.00
Accelerated Principal Distribution Amount 5.01(vii) 800,160.80
Spread Account Deposit 5.01(viii) 0.00
Indenture Trustee Fee 8.6 (d)(i) 1,515.27
Management Fee 8.6 (d)(iii) 1,000.00
Payment to Servicer per Section 7.03 5.01 (x) 0.00
Deferred Interest 5.01 (xi) 0.00
Remaining Amount to Transferor 5.01 (xii) 0.00
TOTAL CERTIFICATEHOLDERS DISTRIBUTION ALLOCABLE TO INTEREST 2,334,653.00
Maximum Principal Payment 7,108,264.53
Scheduled Principal Collection Payment 0.00
Accelerated Principal Distribution Amount 800,160.80
Loan Loss 80,659.75
Overcollateralization Deficit 8.6 (d)(vi) 0.00
TOTAL CERTIFICATEHOLDERS DISTRIBUTION ALLOCABLE TO PRINCIPAL 7,989,085.08
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S> <C>
LOSSES/RETRANSFERS
Unpaid Class A-1 Note Interest Shortfall Due (From Previous Distributions) 0.00
Unpaid Class A-2 Note Interest Shortfall Due (From Previous Distributions) 0.00
Interest Earned on Shortfall @ applicable Certificate Rate 0.00
Investor Loss Reduction Amount (From Previous Distributions) 0.00
DISTRIBUTION TO CERTIFICATEHOLDERS (PER CERTIFICATE WITH A $1,000 DENOMINATION)
CLASS A-1
TOTAL CLASS A-1 NOTE DISTRIBUTION AMOUNT ALLOCABLE TO INTEREST 5.4830754
Interest Distribution Amount 5.4830754
Unpaid Note Interest Shortfall Included in Current Distribution 0.0000000
Unpaid Note Interest Shortfall Remaining after Current Distribution (Carryover) 0.0000000
TOTAL CLASS A-1 NOTE DISTRIBUTION AMOUNT ALLOCABLE TO PRINCIPAL 25.2588836
Maximum Principal Payment 21.8114230
Scheduled Principal Collections Payment 0.0000000
Loan Loss 0.3810223
Accelerated Principal Distribution Amount 3.0664383
CLASS A-2
TOTAL CLASS A-2 NOTE DISTRIBUTION AMOUNT ALLOCABLE TO INTEREST 4.4567522
Interest Distribution Amount 4.4567522
Unpaid Note Interest Shortfall Included in Current Distribution 0.0000000
Unpaid Note Interest Shortfall Remaining after Current Distribution (Carryover) 0.0000000
TOTAL CLASS A-2 NOTE DISTRIBUTION AMOUNT ALLOCABLE TO PRINCIPAL 46.3159819
Maximum Principal Payment 43.6685067
Scheduled Principal Collections Payment 0.0000000
Loan Loss 0.0000000
Accelerated Principal Distribution Amount 2.6474752
TOTAL INTEREST AMOUNT DISTRIBUTED TO CLASS A CERTIFICATEHOLDER 9.9398276
TOTAL PRINCIPAL AMOUNT DISTRIBUTED TO CLASS A CERTIFICATEHOLDER 71.5748655
Credit Enhancement Draw Amount 0.00
DELINQUENCIES/FORECLOSURES
CLASS A-1
Number of Mortgages 30 to 59 Days Delinquent 68
Aggregate Principal Balances of Mortgages 30 to 59 Days Delinquent 3,101,463.43
Number of Mortgages 60 to 89 Days Delinquent 6
Aggregate Principal Balances of Mortgages 60 to 89 Days Delinquent 274,821.13
Number of Mortgages 90 to 179 Days Delinquent 4
Aggregate Principal Balances of Mortgages 90 to 179 Days Delinquent 131,255.87
Number of Mortgages 180 or more Days Delinquent 0
Aggregate Principal Balances of Mortgages 180 or more Days Delinquent 0.00
Number of Mortgage Loans in Foreclosure 15
Aggregate Principal Balances of Mortgage Loans in Foreclosure 667,919.06
Book Value of Real Estate Acquired Through Foreclosure or Grant of a Deed 0.00
Aggregate Trust Balances of any Liquidated Loans in the Current Month 0.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S> <C>
CLASS A-2
Number of Mortgages 30 to 59 Days Delinquent 9
Aggregate Principal Balances of Mortgages 30 to 59 Days Delinquent 1,114,979.38
Number of Mortgages 60 to 89 Days Delinquent 0
Aggregate Principal Balances of Mortgages 60 to 89 Days Delinquent 0.00
Number of Mortgages 90 to 179 Days Delinquent 0
Aggregate Principal Balances of Mortgages 90 to 179 Days Delinquent 0.00
Number of Mortgages 180 or more Days Delinquent 0
Aggregate Principal Balances of Mortgages 180 or more Days Delinquent 0.00
Number of Mortgage Loans in Foreclosure 1
Aggregate Principal Balances of Mortgage Loans in Foreclosure 399,190.00
Book Value of Real Estate Acquired Through Foreclosure or Grant of a Deed 242,594.50
Aggregate Trust Balances of any Liquidated Loans in the Current Month 0.00
TOTAL DELINQUENCIES/FORECLOSURES
Number of Mortgages 30 to 59 Days Delinquent 77
Aggregate Principal Balances of Mortgages 30 to 59 Days Delinquent 4,216,442.81
Number of Mortgages 60 to 89 Days Delinquent 6
Aggregate Principal Balances of Mortgages 60 to 89 Days Delinquent 274,821.13
Number of Mortgages 90 to 179 Days Delinquent 4
Aggregate Principal Balances of Mortgages 90 to 179 Days Delinquent 131,255.87
Number of Mortgages 180 or more Days Delinquent 0
Aggregate Principal Balances of Mortgages 180 or more Days Delinquent 0.00
Number of Mortgage Loans in Foreclosure 16
Aggregate Principal Balances of Mortgage Loans in Foreclosure 1,067,109.06
Book Value of Real Estate Acquired Through Foreclosure or Grant of a Deed 242,594.50
Aggregate Trust Balances of any Liquidated Loans in the Current Month 0.00
=============================================================================================================================
RESERVE FUND ACTIVITY
Class A-1 Reserve Fund Beginning Balance 0.00
Class A-1 Reserve Fund Deposit/Withdrawal 0.00
Class A-1 Reserve Fund Ending Balance 0.00
Class A-2 Reserve Fund Beginning Balance 0.00
Class A-2 Reserve Fund Deposit/Withdrawal 0.00
Class A-2 Reserve Fund Ending Balance 0.00
</TABLE>
OFFICER'S CERTIFICATE
All Computations reflected in this Servicer Certificate were made in
conformity with the Pooling and Servicing Agreement.
The Attached Servicing Certificate is true and correct in all material
respects.
-------------------------------------------------------
A Servicing Officer Teri Martine
<PAGE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------
HEADLANDS MORTGAGE STATEMENT TO NOTEHOLDERS
==================================================================================================================
<S> <C> <C> <C>
REVOLVING HOME EQUITY LOAN LIBOR: 6.00375% Current Collection Period: 3/1/00-3/31/00
ASSET-BACKED NOTES Margin: 0.35500% P&S Agreement Date: 9/1/99
SERIES 1999-1 Class A-1 Note Rate: 6.35875% Original Closing Date: 9/29/99
Class A-2 Note Rate: 6.40375% Distribution Date: 4/17/00
Record Date: 4/16/00
Interest Period 3/15/00 thru
4/16/00: 33 Pool Factor: 87.2434974%
==================================================================================================================
BALANCES
Beginning HELOC Pool Balance 204,405,502.98
Beginning Second Lien Pool Balance 44,581,254.35
Beginning Class A-1 Note Balance -- CUSIP 422093AK0 199,134,968.44
Beginning Class A-2 Note Balance -- CUSIP 422093AL8 43,307,929.45
Ending Class A-1 Pool Balance 199,707,517.66
Ending Class A-2 Pool Balance 42,090,315.39
Ending Class A-1 Note Balance -- CUSIP 422093AK0 193,787,839.60
Ending Class A-2 Note Balance -- CUSIP 422093AL8 40,665,973.21
Additional Balances Class A-1 3,317,420.48
Additional Balances Class A-2 168,448.48
Number of all Retransferred Mortgage Loans (Current Retransfer Date) 0
Retransferred Mortgage Loan Trust Balances (Current Retransfer Date) 0.00
Cumulative Number of all Retransferred Mortgage Loans (From Previous Distributions) 0
Cumulative Retransferred Mortgage Loan Trust Balances (From Previous Distributions) 0.00
Number of all Subsequent HELOC Mortgage Loans (Current Date) 0
Subsequent HELOC Mortgage Loan Asset Balance (Current Date) 0.00
Number of all SubsequentSecond Lien Mortgage Loans (Current Date) 0
Subsequent Second Lien Mortgage Loan Asset Balance (Current Date) 0.00
Number of all Subsequent HLTV Mortgage Loans (Current Date) 0
Subsequent HLTV Mortgage Loan Asset Balance (Current Date) 0.00
Cumulative Number of ALL Subsequent Mortgage Loans 0
Cumulative Subsequent Mortgage Loan Asset Balance 0.00
Class A-1 Cummulative Excess of Draws Over Principal Paydown 0.00
Beginning Loan Count 5,803
Ending Loan Count 5,659
COLLECTION AMOUNTS CLASS A-1
Aggregate of All Mortgage Collections 9,857,180.59
Total Mortgage Interest Collections 2,007,603.50
Servicing Fees (current collection period) (85,168.96)
Mortgage Principal Collections 7,934,746.05
Pre-Funded Balance 0.00
0.00
Total Mortgage Principal Collections 7,934,746.05
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S> <C>
COLLECTION AMOUNTS CLASS A-2
Aggregate of All Mortgage Collections 3,071,605.90
Total Mortgage Interest Collections 430,793.98
Servicing Fees (current collection period) (18,575.52)
Mortgage Principal Collections 2,659,387.44
Pre-Funded Balance 0.00
0.00
Total Mortgage Principal Collections 2,659,387.44
TOTAL COLLECTION AMOUNT
Aggregate of All Mortgage Collections 13,032,530.97
Total Mortgage Interest Collections 2,438,397.48
Mortgage Principal Collections 10,594,133.49
Pre-Funded Balance 0.00
Total Mortgage Principal Collections 10,594,133.49
DISTRIBUTION AMOUNTS CLASS A-1
Class A-1 Note Interest 1,160,728.69
Class A-1 Note Unpaid Interest Shortfall (current cycle) 0.00
Class A-1 Note Reserve Fund Amount 0.00
Maximum Principal Payment 4,617,325.57
Scheduled Principal Collection 0.00
Accelerated Principal Distribution Amount 649,143.52
Loan Loss 80,659.75
Class A-1 Overcollateralization Deficit 0.00
Total Certificateholders Distribution Allocable to Principal 5,347,128.84
DISTRIBUTION AMOUNTS CLASS A-2
Class A-2 Note Interest 254,222.06
Class A-2 Note Unpaid Interest Shortfall (current cycle) 0.00
Class A-2 Note Reserve Fund Amount 0.00
Maximum Principal Payment 2,490,938.96
Scheduled Principal Collection 0.00
Accelerated Principal Distribution Amount 151,017.28
Loan Loss 0.00
Class A-2 Overcollateralization Deficit 0.00
Total Certificateholders Distribution Allocable to Principal 2,641,956.24
TOTAL DISTRIBUTION AMOUNT
Class A Note Interest 1,414,950.75
Class A Note Unpaid Interest Shortfall (current cycle) 0.00
Class A Note Reserve Fund Amount 0.00
Maximum Principal Payment 7,108,264.53
Scheduled Principal Collection Payment 0.00
Accelerated Principal Distribution Amount 800,160.80
Overcollateralization Deficit 0.00
Total Certificateholders Distribution Allocable to Principal 7,908,425.33
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S> <C>
LOSSES/RETRANSFERS
Unpaid Class A-1 Note Interest Shortfall Due (From Previous Distributions) 0.00
Unpaid Class A-2 Note Interest Shortfall Due (From Previous Distributions) 0.00
Interest Earned on Shortfall @ applicable Certificate Rate 0.00
Investor Loss Reduction Amount (From Previous Distributions) 0.00
DISTRIBUTION TO CERTIFICATEHOLDERS (PER CERTIFICATE WITH A $1,000 DENOMINATION)
CLASS A-1
TOTAL CLASS A-1 NOTE DISTRIBUTION AMOUNT ALLOCABLE TO INTEREST 5.4830754
Interest Distribution Amount 5.4830754
Unpaid Note Interest Shortfall Included in Current Distribution 0.0000000
Unpaid Note Interest Shortfall Remaining after Current Distribution (Carryover) 0.0000000
TOTAL CLASS A-1 NOTE DISTRIBUTION AMOUNT ALLOCABLE TO PRINCIPAL 25.2588836
Maximum Principal Payment 21.8114230
Scheduled Principal Collections Payment 0.0000000
Loan Loss 0.3810223
Accelerated Principal Distribution Amount 3.0664383
CLASS A-2
TOTAL CLASS A-2 NOTE DISTRIBUTION AMOUNT ALLOCABLE TO INTEREST 4.4567522
Interest Distribution Amount 4.4567522
Unpaid Note Interest Shortfall Included in Current Distribution 0.0000000
Unpaid Note Interest Shortfall Remaining after Current Distribution (Carryover) 0.0000000
TOTAL CLASS A-2 NOTE DISTRIBUTION AMOUNT ALLOCABLE TO PRINCIPAL 46.3159819
Maximum Principal Payment 43.6685067
Scheduled Principal Collections Payment 0.0000000
Loan Loss 0.0000000
Accelerated Principal Distribution Amount 2.6474752
TOTAL INTEREST AMOUNT DISTRIBUTED TO CLASS A CERTIFICATEHOLDER 9.9398276
TOTAL PRINCIPAL AMOUNT DISTRIBUTED TO CLASS A CERTIFICATEHOLDER 71.5748655
Credit Enhancement Draw Amount 0.00
DELINQUENCIES/FORECLOSURES
CLASS A-1
Number of Mortgages 31 to 60 Days Delinquent 68
Aggregate Principal Balances of Mortgages 31 to 60 Days Delinquent
3,101,463.43
Number of Mortgages 61 to 90 Days Delinquent 6
Aggregate Principal Balances of Mortgages 61 to 90 Days Delinquent 274,821.13
Number of Mortgages 91 to 180 or more Days Delinquent 4
Aggregate Principal Balances of Mortgages 91 to 180 or more Days Delinquent 131,255.87
Number of Mortgages 181 or more Days Delinquent 0
Aggregate Principal Balances of Mortgages 181 or more Days Delinquent 0.00
Number of Mortgage Loans in Foreclosure 15
Aggregate Principal Balances of Mortgage Loans in Foreclosure 667,919.06
Book Value of Real Estate Acquired Through Foreclosure or Grant of a Deed 0.00
Aggregate Trust Balances of any Liquidated Loans in the Current Month 0.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S> <C>
CLASS A-2
Number of Mortgages 31 to 60 Days Delinquent 9
Aggregate Principal Balances of Mortgages 31 to 60 Days Delinquent 1,114,979.38
Number of Mortgages 61 to 90 Days Delinquent 0
Aggregate Principal Balances of Mortgages 61 to 90 Days Delinquent -
Number of Mortgages 91 to 180 or more Days Delinquent 0
Aggregate Principal Balances of Mortgages 91 to 180 or more Days Delinquent 0.00
Number of Mortgages 181 or more Days Delinquent 0
Aggregate Principal Balances of Mortgages 181 or more Days Delinquent 0.00
Number of Mortgage Loans in Foreclosure 1
Aggregate Principal Balances of Mortgage Loans in Foreclosure 399,190.00
Book Value of Real Estate Acquired Through Foreclosure or Grant of a Deed 242,594.50
Aggregate Trust Balances of any Liquidated Loans in the Current Month 0.00
TOTAL DELINQUENCIES/FORECLOSURES
Number of Mortgages 31 to 60 Days Delinquent 77
Aggregate Principal Balances of Mortgages 31 to 60 Days Delinquent 4,216,442.81
Number of Mortgages 61 to 90 Days Delinquent 6
Aggregate Principal Balances of Mortgages 61 to 90 Days Delinquent 274,821.13
Number of Mortgages 91 to 180 or more Days Delinquent 4
Aggregate Principal Balances of Mortgages 91 to 180 or more Days Delinquent 131,255.87
Number of Mortgages 181 or more Days Delinquent 0
Aggregate Principal Balances of Mortgages 181 or more Days Delinquent 0.00
Number of Mortgage Loans in Foreclosure 16
Aggregate Principal Balances of Mortgage Loans in Foreclosure 1,067,109.06
Book Value of Real Estate Acquired Through Foreclosure or Grant of a Deed 242,594.50
Aggregate Trust Balances of any Liquidated Loans in the Current Month 0.00
==================================================================================================================
Class A-1 Note Rate For Next Distribution LIBOR 6.13000% 6.48500%
RESERVE FUND ACTIVITY
Class A-1 Reserve Fund Beginning Balance 0.00
Class A-1 Reserve Fund Deposit/Withdrawal 0.00
Class A-1 Reserve Fund Ending Balance 0.00
Class A-2 Reserve Fund Beginning Balance 0.00
Class A-2 Reserve Fund Deposit/Withdrawal 0.00
Class A-2 Reserve Fund Ending Balance 0.00
</TABLE>
|
|