|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: RESIDENTIAL ASSET MORTGAGE PRODUCTS INC, 8-K, 2001-01-04 |
Next: RESIDENTIAL ASSET MORTGAGE PRODUCTS INC, 8-K, 2001-01-04 |
<TABLE>
<CAPTION>
GMAC Mortgage Corporation
Mortgage Pass-Through Certificates
Record Date: 11/30/2000
Distribution Date: 12/26/2000
GMA Series: 2000-J3
Contact: Customer Service - CTSLink
Wells Fargo Bank Minnesota, N.A.
Securities Administration Services
7485 New Horizon Way
Frederick, MD 21703
Telephone: (301) 815-6600
Fax: (301) 846-8152
Certificateholder Distribution Summary
Certificate Certificate Beginning
Class Pass-Through Certificate Interest Principal
Class CUSIP Description Rate Balance Distribution Distribution
<S> <C> <C> <C> <C> <C> <C>
R GMA00J03R RES_FI 7.75000% 0.00 0.00 0.00
A-1 36185NDD9 SEN_FI 7.75000% 141,133,626.76 911,488.01 4,344,286.26
A-2 36185NDE7 SEN_FI 7.75000% 8,834,959.15 57,059.11 (57,059.11)
A-3 36185NDF4 SEN_FI 7.75000% 21,902,041.98 141,450.69 14,598.88
A-4 36185NDG2 SEN_FI 7.75000% 1,910,401.00 12,338.01 0.00
A-5 36185NDH0 SEN_FI 7.75000% 334,320.00 2,159.15 0.00
A-6 36185NDJ6 SEN_FI 7.75000% 334,320.00 2,159.15 0.00
A-7 36185NDK3 SEN_FI 7.75000% 334,320.00 2,159.15 0.00
A-8 36185NDL1 SEN_FI 7.75000% 334,320.00 2,159.15 0.00
A-9 36185NDM9 SEN_FI 7.75000% 286,560.00 1,850.70 0.00
A-10 36185NDN7 SEN_FI 7.75000% 286,560.00 1,850.70 0.00
A-11 36185NDP2 SEN_FI 7.75000% 286,560.00 1,850.70 0.00
A-12 36185NDQ0 SEN_FI 7.75000% 286,560.00 1,850.70 0.00
A-13 36185NDR8 SEN_FI 7.75000% 286,560.00 1,850.70 0.00
A-14 36185NDS6 SEN_FI 7.75000% 286,560.00 1,850.70 0.00
A-15 36185NDT4 SEN_FI 7.75000% 286,560.00 1,850.70 0.00
A-16 36185NDU1 SEN_FI 7.75000% 286,560.00 1,850.70 0.00
A-17 36185NDV9 SEN_FI 7.75000% 286,560.00 1,850.70 0.00
A-18 36185NDW7 SEN_FI 7.75000% 286,560.00 1,850.70 0.00
A-19 36185NDX5 SEN_FI 7.75000% 286,560.00 1,850.70 0.00
A-20 36185NDY3 SEN_FI 7.75000% 286,563.00 1,850.72 0.00
A-21 36185NDZ0 SEN_FI 7.75000% 4,776,004.00 30,845.03 0.00
A-22 36185NEA4 SEN_FI 7.75000% 955,200.00 6,169.00 0.00
A-23 36185NEB2 SEN_FI 7.75000% 286,560.00 1,850.70 0.00
A-24 36185NEC0 SEN_FI 7.75000% 286,560.00 1,850.70 0.00
A-25 36185NED8 SEN_FI 7.75000% 286,560.00 1,850.70 0.00
A-26 36185NEE6 SEN_FI 7.75000% 286,560.00 1,850.70 0.00
A-27 36185NEF3 SEN_FI 7.75000% 286,560.00 1,850.70 0.00
A-28 36185NEG1 SEN_FI 7.75000% 286,560.00 1,850.70 0.00
A-29 36185NEH9 SEN_FI 7.75000% 286,560.00 1,850.70 0.00
A-30 36185NEJ5 SEN_FI 7.75000% 286,560.00 1,850.70 0.00
A-31 36185NEK2 SEN_FI 7.75000% 286,560.00 1,850.70 0.00
A-32 36185NEL0 SEN_FI 7.75000% 286,560.00 1,850.70 0.00
A-33 36185NEM8 SEN_FI 7.75000% 286,560.00 1,850.70 0.00
A-34 36185NEN6 SEN_FI 7.75000% 286,560.00 1,850.70 0.00
A-35 36185NEP1 SEN_FI 7.75000% 286,560.00 1,850.70 0.00
A-36 36185NEQ9 SEN_FI 7.75000% 286,560.00 1,850.70 0.00
A-37 36185NER7 SEN_FI 7.75000% 286,560.00 1,850.70 0.00
A-38 36185NES5 SEN_FI 7.75000% 286,560.00 1,850.70 0.00
A-39 36185NET3 SEN_FI 7.75000% 286,563.00 1,850.72 0.00
A-40 36185NEU0 SEN_FI 7.50000% 3,247,523.00 20,297.02 0.00
A-41 36185NEV8 SEN_FI 8.25000% 1,624,000.00 11,165.00 0.00
A-42 36185NEW6 SEN_FI 7.75000% 8,851,846.00 57,168.17 0.00
A-43 36185NEX4 SEN_FI 7.75000% 5,466,977.85 35,307.56 57,059.11
A-44 36185NEY2 SEN_FI 7.75000% 6,988,051.00 45,131.16 0.00
IO 36185NFA3 IO_VAR 0.45851% 0.00 75,424.46 0.00
PO 36185NEZ9 PO 0.00000% 674,398.19 0.00 540.86
M-1 36185NFC9 MEZ_FI 7.75000% 4,119,229.26 26,603.36 2,745.69
M-2 36185NFD7 MEZ_FI 7.75000% 1,945,213.78 12,562.84 1,296.59
M-3 36185NFE5 MEZ_FI 7.75000% 1,144,307.99 7,390.32 762.74
B-1 36185NDA5 SUB_FI 7.75000% 800,905.79 5,172.52 533.85
B-2 36185NDB3 SUB_FI 7.75000% 572,203.91 3,695.48 381.40
B-3 36185NDC1 SUB_FI 7.75000% 572,132.19 3,695.02 381.36
Totals 225,166,547.85 1,525,269.70 4,365,527.63
</TABLE>
<TABLE>
<CAPTION>
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<S> <C> <C> <C> <C>
R 0.00 0.00 0.00 0.00
A-1 0.00 136,789,340.50 5,255,774.27 0.00
A-2 0.00 8,892,018.26 0.00 0.00
A-3 0.00 21,887,443.09 156,049.57 0.00
A-4 0.00 1,910,401.00 12,338.01 0.00
A-5 0.00 334,320.00 2,159.15 0.00
A-6 0.00 334,320.00 2,159.15 0.00
A-7 0.00 334,320.00 2,159.15 0.00
A-8 0.00 334,320.00 2,159.15 0.00
A-9 0.00 286,560.00 1,850.70 0.00
A-10 0.00 286,560.00 1,850.70 0.00
A-11 0.00 286,560.00 1,850.70 0.00
A-12 0.00 286,560.00 1,850.70 0.00
A-13 0.00 286,560.00 1,850.70 0.00
A-14 0.00 286,560.00 1,850.70 0.00
A-15 0.00 286,560.00 1,850.70 0.00
A-16 0.00 286,560.00 1,850.70 0.00
A-17 0.00 286,560.00 1,850.70 0.00
A-18 0.00 286,560.00 1,850.70 0.00
A-19 0.00 286,560.00 1,850.70 0.00
A-20 0.00 286,563.00 1,850.72 0.00
A-21 0.00 4,776,004.00 30,845.03 0.00
A-22 0.00 955,200.00 6,169.00 0.00
A-23 0.00 286,560.00 1,850.70 0.00
A-24 0.00 286,560.00 1,850.70 0.00
A-25 0.00 286,560.00 1,850.70 0.00
A-26 0.00 286,560.00 1,850.70 0.00
A-27 0.00 286,560.00 1,850.70 0.00
A-28 0.00 286,560.00 1,850.70 0.00
A-29 0.00 286,560.00 1,850.70 0.00
A-30 0.00 286,560.00 1,850.70 0.00
A-31 0.00 286,560.00 1,850.70 0.00
A-32 0.00 286,560.00 1,850.70 0.00
A-33 0.00 286,560.00 1,850.70 0.00
A-34 0.00 286,560.00 1,850.70 0.00
A-35 0.00 286,560.00 1,850.70 0.00
A-36 0.00 286,560.00 1,850.70 0.00
A-37 0.00 286,560.00 1,850.70 0.00
A-38 0.00 286,560.00 1,850.70 0.00
A-39 0.00 286,563.00 1,850.72 0.00
A-40 0.00 3,247,523.00 20,297.02 0.00
A-41 0.00 1,624,000.00 11,165.00 0.00
A-42 0.00 8,851,846.00 57,168.17 0.00
A-43 0.00 5,409,918.74 92,366.67 0.00
A-44 0.00 6,988,051.00 45,131.16 0.00
IO 0.00 0.00 75,424.46 0.00
PO 0.00 673,857.33 540.86 0.00
M-1 0.00 4,116,483.57 29,349.05 0.00
M-2 0.00 1,943,917.19 13,859.43 0.00
M-3 0.00 1,143,545.25 8,153.06 0.00
B-1 0.00 800,371.94 5,706.37 0.00
B-2 0.00 571,822.50 4,076.88 0.00
B-3 0.00 571,750.84 4,076.38 0.00
Totals 0.00 220,801,020.21 5,890,797.33 0.00
<FN>
All distributions required by the Pooling and Servicing Agreement have been calculated by the
Certificate Administrator on behalf of the Trustee.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal Realized
Class Amount Balance Distribution Distribution Accretion Loss (1)
<S> <C> <C> <C> <C> <C> <C>
R 100.00 0.00 0.00 0.00 0.00 0.00
A-1 145,159,935.00 141,133,626.76 143,053.66 4,201,232.60 0.00 0.00
A-2 8,721,937.00 8,834,959.15 0.00 0.00 (57,059.11) 0.00
A-3 21,940,169.00 21,902,041.98 480.73 14,118.15 0.00 0.00
A-4 1,910,401.00 1,910,401.00 0.00 0.00 0.00 0.00
A-5 334,320.00 334,320.00 0.00 0.00 0.00 0.00
A-6 334,320.00 334,320.00 0.00 0.00 0.00 0.00
A-7 334,320.00 334,320.00 0.00 0.00 0.00 0.00
A-8 334,320.00 334,320.00 0.00 0.00 0.00 0.00
A-9 286,560.00 286,560.00 0.00 0.00 0.00 0.00
A-10 286,560.00 286,560.00 0.00 0.00 0.00 0.00
A-11 286,560.00 286,560.00 0.00 0.00 0.00 0.00
A-12 286,560.00 286,560.00 0.00 0.00 0.00 0.00
A-13 286,560.00 286,560.00 0.00 0.00 0.00 0.00
A-14 286,560.00 286,560.00 0.00 0.00 0.00 0.00
A-15 286,560.00 286,560.00 0.00 0.00 0.00 0.00
A-16 286,560.00 286,560.00 0.00 0.00 0.00 0.00
A-17 286,560.00 286,560.00 0.00 0.00 0.00 0.00
A-18 286,560.00 286,560.00 0.00 0.00 0.00 0.00
A-19 286,560.00 286,560.00 0.00 0.00 0.00 0.00
A-20 286,563.00 286,563.00 0.00 0.00 0.00 0.00
A-21 4,776,004.00 4,776,004.00 0.00 0.00 0.00 0.00
A-22 955,200.00 955,200.00 0.00 0.00 0.00 0.00
A-23 286,560.00 286,560.00 0.00 0.00 0.00 0.00
A-24 286,560.00 286,560.00 0.00 0.00 0.00 0.00
A-25 286,560.00 286,560.00 0.00 0.00 0.00 0.00
A-26 286,560.00 286,560.00 0.00 0.00 0.00 0.00
A-27 286,560.00 286,560.00 0.00 0.00 0.00 0.00
A-28 286,560.00 286,560.00 0.00 0.00 0.00 0.00
A-29 286,560.00 286,560.00 0.00 0.00 0.00 0.00
A-30 286,560.00 286,560.00 0.00 0.00 0.00 0.00
A-31 286,560.00 286,560.00 0.00 0.00 0.00 0.00
A-32 286,560.00 286,560.00 0.00 0.00 0.00 0.00
A-33 286,560.00 286,560.00 0.00 0.00 0.00 0.00
A-34 286,560.00 286,560.00 0.00 0.00 0.00 0.00
A-35 286,560.00 286,560.00 0.00 0.00 0.00 0.00
A-36 286,560.00 286,560.00 0.00 0.00 0.00 0.00
A-37 286,560.00 286,560.00 0.00 0.00 0.00 0.00
A-38 286,560.00 286,560.00 0.00 0.00 0.00 0.00
A-39 286,563.00 286,563.00 0.00 0.00 0.00 0.00
A-40 3,247,523.00 3,247,523.00 0.00 0.00 0.00 0.00
A-41 1,624,000.00 1,624,000.00 0.00 0.00 0.00 0.00
A-42 8,851,846.00 8,851,846.00 0.00 0.00 0.00 0.00
A-43 5,580,000.00 5,466,977.85 1,878.91 55,180.20 0.00 0.00
A-44 6,988,051.00 6,988,051.00 0.00 0.00 0.00 0.00
IO 0.00 0.00 0.00 0.00 0.00 0.00
PO 675,540.75 674,398.19 502.02 38.83 0.00 0.00
M-1 4,126,400.00 4,119,229.26 2,745.69 0.00 0.00 0.00
M-2 1,948,600.00 1,945,213.78 1,296.59 0.00 0.00 0.00
M-3 1,146,300.00 1,144,307.99 762.74 0.00 0.00 0.00
B-1 802,300.00 800,905.79 533.85 0.00 0.00 0.00
B-2 573,200.00 572,203.91 381.40 0.00 0.00 0.00
B-3 573,128.16 572,132.19 381.36 0.00 0.00 0.00
Totals 229,248,160.91 225,166,547.85 152,016.95 4,270,569.78 (57,059.11) 0.00
<FN>
(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement (continued)
Total Ending Ending Total
Principal Certificate Certificate Principal
Class Reduction Balance Percentage Distribution
<S> <C> <C> <C> <C>
R 0.00 0.00 0.00000000 0.00
A-1 4,344,286.26 136,789,340.50 0.94233537 4,344,286.26
A-2 (57,059.11) 8,892,018.26 1.01950040 (57,059.11)
A-3 14,598.88 21,887,443.09 0.99759683 14,598.88
A-4 0.00 1,910,401.00 1.00000000 0.00
A-5 0.00 334,320.00 1.00000000 0.00
A-6 0.00 334,320.00 1.00000000 0.00
A-7 0.00 334,320.00 1.00000000 0.00
A-8 0.00 334,320.00 1.00000000 0.00
A-9 0.00 286,560.00 1.00000000 0.00
A-10 0.00 286,560.00 1.00000000 0.00
A-11 0.00 286,560.00 1.00000000 0.00
A-12 0.00 286,560.00 1.00000000 0.00
A-13 0.00 286,560.00 1.00000000 0.00
A-14 0.00 286,560.00 1.00000000 0.00
A-15 0.00 286,560.00 1.00000000 0.00
A-16 0.00 286,560.00 1.00000000 0.00
A-17 0.00 286,560.00 1.00000000 0.00
A-18 0.00 286,560.00 1.00000000 0.00
A-19 0.00 286,560.00 1.00000000 0.00
A-20 0.00 286,563.00 1.00000000 0.00
A-21 0.00 4,776,004.00 1.00000000 0.00
A-22 0.00 955,200.00 1.00000000 0.00
A-23 0.00 286,560.00 1.00000000 0.00
A-24 0.00 286,560.00 1.00000000 0.00
A-25 0.00 286,560.00 1.00000000 0.00
A-26 0.00 286,560.00 1.00000000 0.00
A-27 0.00 286,560.00 1.00000000 0.00
A-28 0.00 286,560.00 1.00000000 0.00
A-29 0.00 286,560.00 1.00000000 0.00
A-30 0.00 286,560.00 1.00000000 0.00
A-31 0.00 286,560.00 1.00000000 0.00
A-32 0.00 286,560.00 1.00000000 0.00
A-33 0.00 286,560.00 1.00000000 0.00
A-34 0.00 286,560.00 1.00000000 0.00
A-35 0.00 286,560.00 1.00000000 0.00
A-36 0.00 286,560.00 1.00000000 0.00
A-37 0.00 286,560.00 1.00000000 0.00
A-38 0.00 286,560.00 1.00000000 0.00
A-39 0.00 286,563.00 1.00000000 0.00
A-40 0.00 3,247,523.00 1.00000000 0.00
A-41 0.00 1,624,000.00 1.00000000 0.00
A-42 0.00 8,851,846.00 1.00000000 0.00
A-43 57,059.11 5,409,918.74 0.96951949 57,059.11
A-44 0.00 6,988,051.00 1.00000000 0.00
IO 0.00 0.00 0.00000000 0.00
PO 540.86 673,857.33 0.99750804 540.86
M-1 2,745.69 4,116,483.57 0.99759683 2,745.69
M-2 1,296.59 1,943,917.19 0.99759683 1,296.59
M-3 762.74 1,143,545.25 0.99759683 762.74
B-1 533.85 800,371.94 0.99759683 533.85
B-2 381.40 571,822.50 0.99759682 381.40
B-3 381.36 571,750.84 0.99759684 381.36
Totals 4,365,527.63 220,801,020.21 0.96315285 4,365,527.63
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Factors Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal
Class (2) Amount Balance Distribution Distribution Accretion
<S> <C> <C> <C> <C> <C>
R 100.00 0.00000000 0.00000000 0.00000000 0.00000000
A-1 145,159,935.00 972.26295093 0.98548997 28.94209480 0.00000000
A-2 8,721,937.00 1012.95837725 0.00000000 0.00000000 (6.54202272)
A-3 21,940,169.00 998.26222761 0.02191095 0.64348410 0.00000000
A-4 1,910,401.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-5 334,320.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-6 334,320.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-7 334,320.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-8 334,320.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-9 286,560.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-10 286,560.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-11 286,560.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-12 286,560.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-13 286,560.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-14 286,560.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-15 286,560.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-16 286,560.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-17 286,560.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-18 286,560.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-19 286,560.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-20 286,563.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-21 4,776,004.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-22 955,200.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-23 286,560.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-24 286,560.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-25 286,560.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-26 286,560.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-27 286,560.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-28 286,560.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-29 286,560.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-30 286,560.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-31 286,560.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-32 286,560.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-33 286,560.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-34 286,560.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-35 286,560.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-36 286,560.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-37 286,560.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-38 286,560.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-39 286,563.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-40 3,247,523.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-41 1,624,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-42 8,851,846.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-43 5,580,000.00 979.74513441 0.33672222 9.88892473 0.00000000
A-44 6,988,051.00 1000.00000000 0.00000000 0.00000000 0.00000000
IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
PO 675,540.75 998.30867346 0.74313800 0.05747988 0.00000000
M-1 4,126,400.00 998.26222858 0.66539599 0.00000000 0.00000000
M-2 1,948,600.00 998.26222929 0.66539567 0.00000000 0.00000000
M-3 1,146,300.00 998.26222629 0.66539300 0.00000000 0.00000000
B-1 802,300.00 998.26223358 0.66539948 0.00000000 0.00000000
B-2 573,200.00 998.26222959 0.66538730 0.00000000 0.00000000
B-3 573,128.16 998.26222114 0.66540091 0.00000000 0.00000000
<FN>
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Factors Statement (continued)
Total Ending Ending Total
Realized Principal Certificate Certificate Principal
Class Loss (3) Reduction Balance Percentage Distribution
<S> <C> <C> <C> <C> <C>
R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-1 0.00000000 29.92758477 942.33536616 0.94233537 29.92758477
A-2 0.00000000 -6.54202272 1,019.50039997 1.01950040 (6.54202272)
A-3 0.00000000 0.66539506 997.59683209 0.99759683 0.66539506
A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-14 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-15 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-16 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-17 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-18 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-19 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-20 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-21 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-22 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-23 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-24 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-25 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-26 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-27 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-28 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-29 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-30 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-31 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-32 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-33 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-34 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-35 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-36 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-37 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-38 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-39 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-40 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-41 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-42 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-43 0.00000000 10.22564695 969.51948746 0.96951949 10.22564695
A-44 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
PO 0.00000000 0.80063268 997.50804078 0.99750804 0.80063268
M-1 0.00000000 0.66539599 997.59683259 0.99759683 0.66539599
M-2 0.00000000 0.66539567 997.59683362 0.99759683 0.66539567
M-3 0.00000000 0.66539300 997.59683329 0.99759683 0.66539300
B-1 0.00000000 0.66539948 997.59683410 0.99759683 0.66539948
B-2 0.00000000 0.66538730 997.59682484 0.99759682 0.66538730
B-3 0.00000000 0.66540091 997.59683768 0.99759684 0.66540091
<FN>
(3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses
Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class Amount Rate Balance Interest Shortfall Shortfall
<S> <C> <C> <C> <C> <C> <C>
R 100.00 7.75000% 0.00 0.00 0.00 0.00
A-1 145,159,935.00 7.75000% 141,133,626.76 911,488.01 0.00 0.00
A-2 8,721,937.00 7.75000% 8,834,959.15 57,059.11 0.00 0.00
A-3 21,940,169.00 7.75000% 21,902,041.98 141,450.69 0.00 0.00
A-4 1,910,401.00 7.75000% 1,910,401.00 12,338.01 0.00 0.00
A-5 334,320.00 7.75000% 334,320.00 2,159.15 0.00 0.00
A-6 334,320.00 7.75000% 334,320.00 2,159.15 0.00 0.00
A-7 334,320.00 7.75000% 334,320.00 2,159.15 0.00 0.00
A-8 334,320.00 7.75000% 334,320.00 2,159.15 0.00 0.00
A-9 286,560.00 7.75000% 286,560.00 1,850.70 0.00 0.00
A-10 286,560.00 7.75000% 286,560.00 1,850.70 0.00 0.00
A-11 286,560.00 7.75000% 286,560.00 1,850.70 0.00 0.00
A-12 286,560.00 7.75000% 286,560.00 1,850.70 0.00 0.00
A-13 286,560.00 7.75000% 286,560.00 1,850.70 0.00 0.00
A-14 286,560.00 7.75000% 286,560.00 1,850.70 0.00 0.00
A-15 286,560.00 7.75000% 286,560.00 1,850.70 0.00 0.00
A-16 286,560.00 7.75000% 286,560.00 1,850.70 0.00 0.00
A-17 286,560.00 7.75000% 286,560.00 1,850.70 0.00 0.00
A-18 286,560.00 7.75000% 286,560.00 1,850.70 0.00 0.00
A-19 286,560.00 7.75000% 286,560.00 1,850.70 0.00 0.00
A-20 286,563.00 7.75000% 286,563.00 1,850.72 0.00 0.00
A-21 4,776,004.00 7.75000% 4,776,004.00 30,845.03 0.00 0.00
A-22 955,200.00 7.75000% 955,200.00 6,169.00 0.00 0.00
A-23 286,560.00 7.75000% 286,560.00 1,850.70 0.00 0.00
A-24 286,560.00 7.75000% 286,560.00 1,850.70 0.00 0.00
A-25 286,560.00 7.75000% 286,560.00 1,850.70 0.00 0.00
A-26 286,560.00 7.75000% 286,560.00 1,850.70 0.00 0.00
A-27 286,560.00 7.75000% 286,560.00 1,850.70 0.00 0.00
A-28 286,560.00 7.75000% 286,560.00 1,850.70 0.00 0.00
A-29 286,560.00 7.75000% 286,560.00 1,850.70 0.00 0.00
A-30 286,560.00 7.75000% 286,560.00 1,850.70 0.00 0.00
A-31 286,560.00 7.75000% 286,560.00 1,850.70 0.00 0.00
A-32 286,560.00 7.75000% 286,560.00 1,850.70 0.00 0.00
A-33 286,560.00 7.75000% 286,560.00 1,850.70 0.00 0.00
A-34 286,560.00 7.75000% 286,560.00 1,850.70 0.00 0.00
A-35 286,560.00 7.75000% 286,560.00 1,850.70 0.00 0.00
A-36 286,560.00 7.75000% 286,560.00 1,850.70 0.00 0.00
A-37 286,560.00 7.75000% 286,560.00 1,850.70 0.00 0.00
A-38 286,560.00 7.75000% 286,560.00 1,850.70 0.00 0.00
A-39 286,563.00 7.75000% 286,563.00 1,850.72 0.00 0.00
A-40 3,247,523.00 7.50000% 3,247,523.00 20,297.02 0.00 0.00
A-41 1,624,000.00 8.25000% 1,624,000.00 11,165.00 0.00 0.00
A-42 8,851,846.00 7.75000% 8,851,846.00 57,168.17 0.00 0.00
A-43 5,580,000.00 7.75000% 5,466,977.85 35,307.57 0.00 0.00
A-44 6,988,051.00 7.75000% 6,988,051.00 45,131.16 0.00 0.00
IO 0.00 0.45851% 197,398,703.02 75,424.46 0.00 0.00
PO 675,540.75 0.00000% 674,398.19 0.00 0.00 0.00
M-1 4,126,400.00 7.75000% 4,119,229.26 26,603.36 0.00 0.00
M-2 1,948,600.00 7.75000% 1,945,213.78 12,562.84 0.00 0.00
M-3 1,146,300.00 7.75000% 1,144,307.99 7,390.32 0.00 0.00
B-1 802,300.00 7.75000% 800,905.79 5,172.52 0.00 0.00
B-2 573,200.00 7.75000% 572,203.91 3,695.48 0.00 0.00
B-3 573,128.16 7.75000% 572,132.19 3,695.02 0.00 0.00
Totals 229,248,160.91 1,525,269.71 0.00 0.00
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (4) Distribution Shortfall Balance
<S> <C> <C> <C> <C> <C>
R 0.00 0.00 0.00 0.00 0.00
A-1 0.00 0.00 911,488.01 0.00 136,789,340.50
A-2 0.00 0.00 57,059.11 0.00 8,892,018.26
A-3 0.00 0.00 141,450.69 0.00 21,887,443.09
A-4 0.00 0.00 12,338.01 0.00 1,910,401.00
A-5 0.00 0.00 2,159.15 0.00 334,320.00
A-6 0.00 0.00 2,159.15 0.00 334,320.00
A-7 0.00 0.00 2,159.15 0.00 334,320.00
A-8 0.00 0.00 2,159.15 0.00 334,320.00
A-9 0.00 0.00 1,850.70 0.00 286,560.00
A-10 0.00 0.00 1,850.70 0.00 286,560.00
A-11 0.00 0.00 1,850.70 0.00 286,560.00
A-12 0.00 0.00 1,850.70 0.00 286,560.00
A-13 0.00 0.00 1,850.70 0.00 286,560.00
A-14 0.00 0.00 1,850.70 0.00 286,560.00
A-15 0.00 0.00 1,850.70 0.00 286,560.00
A-16 0.00 0.00 1,850.70 0.00 286,560.00
A-17 0.00 0.00 1,850.70 0.00 286,560.00
A-18 0.00 0.00 1,850.70 0.00 286,560.00
A-19 0.00 0.00 1,850.70 0.00 286,560.00
A-20 0.00 0.00 1,850.72 0.00 286,563.00
A-21 0.00 0.00 30,845.03 0.00 4,776,004.00
A-22 0.00 0.00 6,169.00 0.00 955,200.00
A-23 0.00 0.00 1,850.70 0.00 286,560.00
A-24 0.00 0.00 1,850.70 0.00 286,560.00
A-25 0.00 0.00 1,850.70 0.00 286,560.00
A-26 0.00 0.00 1,850.70 0.00 286,560.00
A-27 0.00 0.00 1,850.70 0.00 286,560.00
A-28 0.00 0.00 1,850.70 0.00 286,560.00
A-29 0.00 0.00 1,850.70 0.00 286,560.00
A-30 0.00 0.00 1,850.70 0.00 286,560.00
A-31 0.00 0.00 1,850.70 0.00 286,560.00
A-32 0.00 0.00 1,850.70 0.00 286,560.00
A-33 0.00 0.00 1,850.70 0.00 286,560.00
A-34 0.00 0.00 1,850.70 0.00 286,560.00
A-35 0.00 0.00 1,850.70 0.00 286,560.00
A-36 0.00 0.00 1,850.70 0.00 286,560.00
A-37 0.00 0.00 1,850.70 0.00 286,560.00
A-38 0.00 0.00 1,850.70 0.00 286,560.00
A-39 0.00 0.00 1,850.72 0.00 286,563.00
A-40 0.00 0.00 20,297.02 0.00 3,247,523.00
A-41 0.00 0.00 11,165.00 0.00 1,624,000.00
A-42 0.00 0.00 57,168.17 0.00 8,851,846.00
A-43 0.00 0.00 35,307.56 0.00 5,409,918.74
A-44 0.00 0.00 45,131.16 0.00 6,988,051.00
IO 0.00 0.00 75,424.46 0.00 193,054,693.69
PO 0.00 0.00 0.00 0.00 673,857.33
M-1 0.00 0.00 26,603.36 0.00 4,116,483.57
M-2 0.00 0.00 12,562.84 0.00 1,943,917.19
M-3 0.00 0.00 7,390.32 0.00 1,143,545.25
B-1 0.00 0.00 5,172.52 0.00 800,371.94
B-2 0.00 0.00 3,695.48 0.00 571,822.50
B-3 0.00 0.00 3,695.02 0.00 571,750.84
Totals 0.00 0.00 1,525,269.70 0.00
<FN>
(4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Factors Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class (5) Amount Rate Balance Interest Shortfall Shortfall
<S> <C> <C> <C> <C> <C> <C>
R 100.00 7.75000% 0.00000000 0.00000000 0.00000000 0.00000000
A-1 145,159,935.00 7.75000% 972.26295093 6.27919825 0.00000000 0.00000000
A-2 8,721,937.00 7.75000% 1012.95837725 6.54202272 0.00000000 0.00000000
A-3 21,940,169.00 7.75000% 998.26222761 6.44711032 0.00000000 0.00000000
A-4 1,910,401.00 7.75000% 1000.00000000 6.45833519 0.00000000 0.00000000
A-5 334,320.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-6 334,320.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-7 334,320.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-8 334,320.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-9 286,560.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-10 286,560.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-11 286,560.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-12 286,560.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-13 286,560.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-14 286,560.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-15 286,560.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-16 286,560.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-17 286,560.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-18 286,560.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-19 286,560.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-20 286,563.00 7.75000% 1000.00000000 6.45833551 0.00000000 0.00000000
A-21 4,776,004.00 7.75000% 1000.00000000 6.45833421 0.00000000 0.00000000
A-22 955,200.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-23 286,560.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-24 286,560.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-25 286,560.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-26 286,560.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-27 286,560.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-28 286,560.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-29 286,560.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-30 286,560.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-31 286,560.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-32 286,560.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-33 286,560.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-34 286,560.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-35 286,560.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-36 286,560.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-37 286,560.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-38 286,560.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-39 286,563.00 7.75000% 1000.00000000 6.45833551 0.00000000 0.00000000
A-40 3,247,523.00 7.50000% 1000.00000000 6.25000038 0.00000000 0.00000000
A-41 1,624,000.00 8.25000% 1000.00000000 6.87500000 0.00000000 0.00000000
A-42 8,851,846.00 7.75000% 1000.00000000 6.45833310 0.00000000 0.00000000
A-43 5,580,000.00 7.75000% 979.74513441 6.32752151 0.00000000 0.00000000
A-44 6,988,051.00 7.75000% 1000.00000000 6.45833295 0.00000000 0.00000000
IO 0.00 0.45851% 979.96485253 0.37443670 0.00000000 0.00000000
PO 675,540.75 0.00000% 998.30867346 0.00000000 0.00000000 0.00000000
M-1 4,126,400.00 7.75000% 998.26222858 6.44711128 0.00000000 0.00000000
M-2 1,948,600.00 7.75000% 998.26222929 6.44711075 0.00000000 0.00000000
M-3 1,146,300.00 7.75000% 998.26222629 6.44710809 0.00000000 0.00000000
B-1 802,300.00 7.75000% 998.26223358 6.44711455 0.00000000 0.00000000
B-2 573,200.00 7.75000% 998.26222959 6.44710398 0.00000000 0.00000000
B-3 573,128.16 7.75000% 998.26222114 6.44710949 0.00000000 0.00000000
<FN>
(5) Per $1 denomination.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Factors Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (6) Distribution Shortfall Balance
<S> <C> <C> <C> <C> <C>
R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-1 0.00000000 0.00000000 6.27919825 0.00000000 942.33536616
A-2 0.00000000 0.00000000 6.54202272 0.00000000 1019.50039997
A-3 0.00000000 0.00000000 6.44711032 0.00000000 997.59683209
A-4 0.00000000 0.00000000 6.45833519 0.00000000 1000.00000000
A-5 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-6 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-7 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-8 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-9 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-10 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-11 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-12 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-13 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-14 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-15 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-16 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-17 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-18 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-19 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-20 0.00000000 0.00000000 6.45833551 0.00000000 1000.00000000
A-21 0.00000000 0.00000000 6.45833421 0.00000000 1000.00000000
A-22 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-23 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-24 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-25 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-26 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-27 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-28 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-29 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-30 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-31 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-32 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-33 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-34 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-35 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-36 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-37 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-38 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-39 0.00000000 0.00000000 6.45833551 0.00000000 1000.00000000
A-40 0.00000000 0.00000000 6.25000038 0.00000000 1000.00000000
A-41 0.00000000 0.00000000 6.87500000 0.00000000 1000.00000000
A-42 0.00000000 0.00000000 6.45833310 0.00000000 1000.00000000
A-43 0.00000000 0.00000000 6.32751971 0.00000000 969.51948746
A-44 0.00000000 0.00000000 6.45833295 0.00000000 1000.00000000
IO 0.00000000 0.00000000 0.37443670 0.00000000 958.39948053
PO 0.00000000 0.00000000 0.00000000 0.00000000 997.50804078
M-1 0.00000000 0.00000000 6.44711128 0.00000000 997.59683259
M-2 0.00000000 0.00000000 6.44711075 0.00000000 997.59683362
M-3 0.00000000 0.00000000 6.44710809 0.00000000 997.59683329
B-1 0.00000000 0.00000000 6.44711455 0.00000000 997.59683410
B-2 0.00000000 0.00000000 6.44710398 0.00000000 997.59682484
B-3 0.00000000 0.00000000 6.44710949 0.00000000 997.59683768
<FN>
(6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless
Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<S> <C>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 5,937,707.02
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 0.00
Realized Losses 0.00
Total Deposits 5,937,707.02
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 46,909.69
Payment of Interest and Principal 5,890,797.33
Total Withdrawals (Pool Distribution Amount) 5,937,707.02
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 0.00
Servicing Fee Support 0.00
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 46,909.69
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 46,909.69
</TABLE>
<TABLE>
<CAPTION>
OTHER ACCOUNTS
Beginning Current Current Ending
Account Type Balance Withdrawals Deposits Balance
<S> <C> <C> <C> <C>
Reserve Fund 2,500.00 0.00 0.00 2,500.00
Reserve Fund 999.99 0.00 0.00 999.99
Reserve Fund 999.99 0.00 0.00 999.99
</TABLE>
<TABLE>
<CAPTION> LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT
DELINQUENCY STATUS
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 10 0 0 0 10
2,975,152.39 0.00 0.00 0.00 2,975,152.39
60 Days 1 0 0 0 1
291,295.37 0.00 0.00 0.00 291,295.37
90 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
120 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180+ Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 11 0 0 0 11
3,266,447.76 0.00 0.00 0.00 3,266,447.76
No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 1.605136% 0.000000% 0.000000% 0.000000% 1.605136%
1.346775% 0.000000% 0.000000% 0.000000% 1.346775%
60 Days 0.160514% 0.000000% 0.000000% 0.000000% 0.160514%
0.131862% 0.000000% 0.000000% 0.000000% 0.131862%
90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 1.765650% 0.000000% 0.000000% 0.000000% 1.765650%
1.478637% 0.000000% 0.000000% 0.000000% 1.478637%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 0.00
Cumulative Realized Losses - Includes Interest Shortfall 0.00
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 0.00
</TABLE>
<TABLE>
<CAPTION>
SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE
Current Next
Original $ Original % Current $ Current % Class% Prepayment%
<S> <C> <C> <C> <C> <C> <C> <C>
Class A 9,845,568.91 4.29472100% 9,821,748.62 4.44823516% 95.856952% 100.000000%
Class IO 9,845,468.91 4.29467738% 9,821,748.62 4.44823516% 0.000000% 0.000000%
Class PO 9,169,928.16 4.00000075% 9,147,891.29 4.14304756% 0.305188% 0.000000%
Class M-1 5,043,528.16 2.20002993% 5,031,407.72 2.27870674% 1.864341% 0.000000%
Class M-2 3,094,928.16 1.35003402% 3,087,490.53 1.39831353% 0.880393% 0.000000%
Class M-3 1,948,628.16 0.85000820% 1,943,945.28 0.88040593% 0.517908% 0.000000%
Class B-1 1,146,328.16 0.50003811% 1,143,573.34 0.51792032% 0.362486% 0.000000%
Class B-2 573,128.16 0.25000338% 571,750.84 0.25894393% 0.258976% 0.000000%
Class B-3 0.00 0.00000000% 0.00 0.00000000% 0.258944% 0.000000%
<FN>
Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure
</FN>
</TABLE>
<TABLE>
<CAPTION>
CREDIT ENHANCEMENT
Original $ Original % Current $ Current %
<S> <C> <C> <C> <C>
Bankruptcy 100,000.00 0.04362085% 100,000.00 0.04528965%
Fraud 2,292,481.61 1.00000000% 2,292,481.61 1.03825680%
Special Hazard 2,292,481.61 1.00000000% 2,292,481.61 1.03825680%
<FN>
Limit of Subordinate's Exposure to Certain Types of Losses
</FN>
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Fixed 30 Year
Weighted Average Gross Coupon 8.378754%
Weighted Average Net Coupon 8.128754%
Weighted Average Pass-Through Rate 8.103181%
Weighted Average Maturity(Stepdown Calculation ) 356
Beginning Scheduled Collateral Loan Count 632
Number Of Loans Paid In Full 9
Ending Scheduled Collateral Loan Count 623
Beginning Scheduled Collateral Balance 225,166,547.83
Ending Scheduled Collateral Balance 220,801,020.21
Ending Actual Collateral Balance at 30-Nov-2000 220,909,417.90
Monthly P &I Constant 1,722,317.30
Class A Optimal Amount 5,825,035.30
Ending Scheduled Balance for Premium Loans 220,801,020.21
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
</TABLE>
|
|