|
|
|
|
|
|
|
|
|
|
Previous: STRUCTURED ASSET SECURITIES CORP MO PA TH CE SE 2000-BC1, 8-K, 2000-09-08 |
Next: MELLON RESIDENTIAL FUNDING COR MOR PAS THR CER SER 2000-TBC1, 8-K, 2000-09-08 |
<TABLE>
<CAPTION>
Amortizing Residential Collateral Mortgage Trus
Mortgage Pass-Through Certificates
Record Date: 07/31/2000
Distribution Date: 08/25/2000
ARC Series: 2000-BC1
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>
A-1 863572K85 SEN 6.94000% 836,418,134.47 4,998,527.71 25,271,250.77
A-2 863572K93 SEN 8.05000% 256,414,798.87 1,720,115.94 3,725,286.20
M-1 863572L27 MEZ 7.10000% 40,604,000.00 248,248.34 0.00
M-2 863572L35 MEZ 7.60000% 40,604,000.00 265,730.62 0.00
B 863572L43 SUB 8.87000% 13,534,000.00 103,373.44 0.00
X SAC00BC1X SEN 0.00000% 0.00 0.00 0.00
P SAC00BC1P SEN 0.00000% 0.00 567,664.20 0.00
OC SAC00BCOC SEN 0.00000% 647.72 0.00 0.00
R-III SAC00B1R3 SEN 0.00000% 0.00 0.00 0.00
R-II SAC00B1R2 SEN 0.00000% 0.00 0.00 0.00
R-I SAC00B1R1 SEN 0.00000% 0.00 0.00 0.00
Totals 1,187,575,581.0 7,903,660.25 28,996,536.97
</TABLE>
<TABLE>
<CAPTION>
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<S> <C> <C> <C> <C>
A-1 0.00 811,146,883.70 30,269,778.48 0.00
A-2 0.00 252,689,512.67 5,445,402.14 0.00
M-1 0.00 40,604,000.00 248,248.34 0.00
M-2 0.00 40,604,000.00 265,730.62 0.00
B 0.00 13,534,000.00 103,373.44 0.00
X 0.00 0.00 0.00 0.00
P 0.00 0.00 567,664.20 0.00
OC 0.00 1,294,158.84 0.00 0.00
R-III 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00
Totals 0.00 1,159,872,555.21 36,900,197.22 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>
A-1 983,064,000.00 836,418,134.47 548,120.23 24,723,130.54 0.00 0.00
A-2 275,679,000.00 256,414,798.87 235,528.43 3,489,757.77 0.00 0.00
M-1 40,604,000.00 40,604,000.00 0.00 0.00 0.00 0.00
M-2 40,604,000.00 40,604,000.00 0.00 0.00 0.00 0.00
B 13,534,000.00 13,534,000.00 0.00 0.00 0.00 0.00
X 0.00 0.00 0.00 0.00 0.00 0.00
P 0.00 0.00 0.00 0.00 0.00 0.00
OC 647.72 647.72 0.00 0.00 0.00 0.00
R-III 0.00 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00 0.00
Totals 1,353,485,647.7 1,187,575,581.06 783,648.66 28,212,888.31 0.00 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>
A-1 25,271,250.77 811,146,883.70 0.82512114 25,271,250.77
A-2 3,725,286.20 252,689,512.67 0.91660777 3,725,286.20
M-1 0.00 40,604,000.00 1.00000000 0.00
M-2 0.00 40,604,000.00 1.00000000 0.00
B 0.00 13,534,000.00 1.00000000 0.00
X 0.00 0.00 0.00000000 0.00
P 0.00 0.00 0.00000000 0.00
OC 0.00 1,294,158.84 1,998.02204656 0.00
R-III 0.00 0.00 0.00000000 0.00
R-II 0.00 0.00 0.00000000 0.00
R-I 0.00 0.00 0.00000000 0.00
Totals 28,996,536.97 1,159,872,555.21 0.85695224 28,996,536.97
</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>
A-1 983,064,000.00 850.82775330 0.55756312 25.14905493 0.00000000
A-2 275,679,000.00 930.12089738 0.85435753 12.65877259 0.00000000
M-1 40,604,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-2 40,604,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
B 13,534,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
X 0.00 0.00000000 0.00000000 0.00000000 0.00000000
P 0.00 0.00000000 0.00000000 0.00000000 0.00000000
OC 647.72 1000.00000000 0.00000000 0.00000000 0.00000000
R-III 0.00 0.00000000 0.00000000 0.00000000 0.00000000
R-II 0.00 0.00000000 0.00000000 0.00000000 0.00000000
R-I 0.00 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
All Classes are per $1,000 denomination
</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>
A-1 0.00000000 25.70661805 825.12113525 0.82512114 25.70661805
A-2 0.00000000 13.51313013 916.60776726 0.91660777 13.51313013
M-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
M-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
B 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
OC 0.00000000 0.00000000 1,998,022.0465633 1998.02204656 0.00000000
R-III 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
<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>
A-1 983,064,000.00 6.94000% 836,418,134.47 4,998,527.71 0.00 0.00
A-2 275,679,000.00 8.05000% 256,414,798.87 1,720,115.94 0.00 0.00
M-1 40,604,000.00 7.10000% 40,604,000.00 248,248.34 0.00 0.00
M-2 40,604,000.00 7.60000% 40,604,000.00 265,730.62 0.00 0.00
B 13,534,000.00 8.87000% 13,534,000.00 103,373.44 0.00 0.00
X 0.00 0.00000% 0.00 0.00 0.00 0.00
P 0.00 0.00000% 0.00 0.00 0.00 0.00
OC 647.72 0.00000% 647.72 0.00 0.00 0.00
R-III 0.00 0.00000% 0.00 0.00 0.00 0.00
R-II 0.00 0.00000% 0.00 0.00 0.00 0.00
R-I 0.00 0.00000% 0.00 0.00 0.00 0.00
Totals 1,353,485,647.72 7,335,996.05 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>
A-1 0.00 0.00 4,998,527.71 0.00 811,146,883.70
A-2 0.00 0.00 1,720,115.94 0.00 252,689,512.67
M-1 0.00 0.00 248,248.34 0.00 40,604,000.00
M-2 0.00 0.00 265,730.62 0.00 40,604,000.00
B 0.00 0.00 103,373.44 0.00 13,534,000.00
X 0.00 0.00 0.00 0.00 0.00
P 0.00 0.00 567,664.20 0.00 0.00
OC 0.00 0.00 0.00 0.00 1,294,158.84
R-III 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
Totals 0.00 0.00 7,903,660.25 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>
A-1 983,064,000.00 6.94000% 850.82775330 5.08464119 0.00000000 0.00000000
A-2 275,679,000.00 8.05000% 930.12089738 6.23956101 0.00000000 0.00000000
M-1 40,604,000.00 7.10000% 1000.00000000 6.11388878 0.00000000 0.00000000
M-2 40,604,000.00 7.60000% 1000.00000000 6.54444439 0.00000000 0.00000000
B 13,534,000.00 8.87000% 1000.00000000 7.63805527 0.00000000 0.00000000
X 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
P 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
OC 647.72 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
R-III 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
R-II 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
R-I 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
All Classes are per $1,000 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>
A-1 0.00000000 0.00000000 5.08464119 0.00000000 825.12113525
A-2 0.00000000 0.00000000 6.23956101 0.00000000 916.60776726
M-1 0.00000000 0.00000000 6.11388878 0.00000000 1000.00000000
M-2 0.00000000 0.00000000 6.54444439 0.00000000 1000.00000000
B 0.00000000 0.00000000 7.63805527 0.00000000 1000.00000000
X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
P 0.00000000 0.00000000 1419160500000.00 0.00000000 0.00000000
OC 0.00000000 0.00000000 0.00000000 0.00000000 1998022.04656333
R-III 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
<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 Component Statement
Component Beginning Ending Beginning Ending Ending
Pass-Through Notional Notional Component Component Component
Rate Balance Balance Balance Balance Percentage
Class
<S> <C> <C> <C> <C> <C> <C>
Loss Mitigation 0.01500% 1,187,575,581.06 1,159,872,555.21 0.00 0.00 85.69522382%
</TABLE>
<TABLE>
<CAPTION>
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<S> <C>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 37,715,572.41
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 0.00
Realized Losses (13,608.51)
Total Deposits 37,701,963.90
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 801,766.68
Payment of Interest and Principal 36,900,197.22
Total Withdrawals (Pool Distribution Amount) 37,701,963.90
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 453,040.09
Trustee Fee - First Union 741.58
PMI Fees 323,596.06
Master Servicing Fee - Wells Fargo Bank, N.A. 9,544.26
Loss Mitigation Fee 14,844.69
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 801,766.68
</TABLE>
<TABLE>
<CAPTION>
OTHER ACCOUNTS
Beginning Current Current Ending
Account Type Balance Withdrawals Deposits Balance
<S> <C> <C> <C> <C>
Reserve Fund 1,000.00 0.00 0.00 1,000.00
</TABLE>
<TABLE>
<CAPTION> CERTIFICATEHOLDER DELINQUENCY/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
30 Days 242 35 6 0 283
24,561,932.08 3,038,734.00 1,287,100.45 0.00 28,887,766.53
60 Days 70 9 31 0 110
8,815,479.69 905,669.89 3,107,399.92 0.00 12,828,549.50
90 Days 14 11 52 0 77
1,682,976.54 995,323.66 5,887,441.68 0.00 8,565,741.88
120 Days 9 3 33 2 47
785,510.37 271,828.99 3,433,942.27 254,113.76 4,745,395.39
150 Days 3 18 58 7 86
227,739.49 1,753,567.52 7,845,981.51 517,509.46 10,344,797.98
180 Days 4 17 72 5 98
336,149.04 1,640,805.09 7,018,516.76 332,599.85 9,328,070.74
Totals 342 93 252 14 701
36,409,787.21 8,605,929.15 28,580,382.59 1,104,223.07 74,700,322.02
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
30 Days 2.561389% 0.370449% 0.063506% 0.000000% 2.995343%
2.116088% 0.261796% 0.110888% 0.000000% 2.488772%
60 Days 0.740898% 0.095258% 0.328112% 0.000000% 1.164268%
0.759481% 0.078026% 0.267712% 0.000000% 1.105220%
90 Days 0.148180% 0.116427% 0.550381% 0.000000% 0.814987%
0.144994% 0.085750% 0.507222% 0.000000% 0.737966%
120 Days 0.095258% 0.031753% 0.349280% 0.021169% 0.497460%
0.067674% 0.023419% 0.295845% 0.021893% 0.408831%
150 Days 0.031753% 0.190517% 0.613887% 0.074090% 0.910246%
0.019620% 0.151075% 0.675956% 0.044585% 0.891237%
180 Days 0.042337% 0.179932% 0.762066% 0.052921% 1.037257%
0.028960% 0.141361% 0.604667% 0.028655% 0.803643%
Totals 3.619814% 0.984335% 2.667231% 0.148180% 7.419560%
3.136818% 0.741428% 2.462290% 0.095132% 6.435668%
</TABLE>
<TABLE> Delinquency Status By Groups
<CAPTION>
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
Group 1 No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
30 Days 199 8 5 0 212
21,716,193.76 888,186.22 1,070,995.69 0.00 23,675,375.67
60 Days 56 6 26 0 88
7,638,048.03 731,868.00 2,751,054.25 0.00 11,120,970.28
90 Days 13 9 45 0 67
1,637,780.51 905,391.57 5,557,947.59 0.00 8,101,119.67
120 Days 9 2 27 2 40
785,510.37 228,419.01 3,052,132.31 254,113.76 4,320,175.45
150 Days 3 16 55 7 81
227,739.49 1,669,728.91 7,565,844.14 517,509.46 9,980,822.00
180 Days 4 14 63 4 85
336,149.04 1,431,717.61 6,246,694.86 296,626.33 8,311,187.84
Totals 284 55 221 13 573
32,341,421.20 5,855,311.32 26,244,668.84 1,068,249.55 65,509,650.91
30 Days 3.191148% 0.128287% 0.080180% 0.000000% 3.399615%
2.448914% 0.100160% 0.120775% 0.000000% 2.669849%
60 Days 0.898012% 0.096216% 0.416934% 0.000000% 1.411161%
0.861335% 0.082532% 0.310234% 0.000000% 1.254101%
90 Days 0.208467% 0.144323% 0.721616% 0.000000% 1.074407%
0.184691% 0.102100% 0.626764% 0.000000% 0.913555%
120 Days 0.144323% 0.032072% 0.432970% 0.032072% 0.641437%
0.088581% 0.025759% 0.344186% 0.028656% 0.487182%
150 Days 0.048108% 0.256575% 0.881976% 0.112251% 1.298910%
0.025682% 0.188294% 0.853193% 0.058359% 1.125528%
180 Days 0.064144% 0.224503% 1.010263% 0.064144% 1.363053%
0.037907% 0.161453% 0.704434% 0.033450% 0.937245%
Totals 4.554201% 0.881976% 3.543938% 0.208467% 9.188582%
3.647111% 0.660298% 2.959586% 0.120465% 7.387460%
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
Group 2 No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
30 Days 43 27 1 0 71
2,845,738.32 2,150,547.78 216,104.76 0.00 5,212,390.86
60 Days 14 3 5 0 22
1,177,431.66 173,801.89 356,345.67 0.00 1,707,579.22
90 Days 1 2 7 0 10
45,196.03 89,932.09 329,494.09 0.00 464,622.21
120 Days 0 1 6 0 7
0.00 43,409.98 381,809.96 0.00 425,219.94
150 Days 0 2 3 0 5
0.00 83,838.61 280,137.37 0.00 363,975.98
180 Days 0 3 9 1 13
0.00 209,087.48 771,821.90 35,973.52 1,016,882.90
Totals 58 38 31 1 128
4,068,366.01 2,750,617.83 2,335,713.75 35,973.52 9,190,671.11
30 Days 1.338730% 0.840598% 0.031133% 0.000000% 2.210461%
1.038760% 0.784999% 0.078883% 0.000000% 1.902642%
60 Days 0.435866% 0.093400% 0.155666% 0.000000% 0.684932%
0.429789% 0.063442% 0.130074% 0.000000% 0.623305%
90 Days 0.031133% 0.062267% 0.217933% 0.000000% 0.311333%
0.016498% 0.032827% 0.120273% 0.000000% 0.169598%
120 Days 0.000000% 0.031133% 0.186800% 0.000000% 0.217933%
0.000000% 0.015846% 0.139369% 0.000000% 0.155215%
150 Days 0.000000% 0.062267% 0.093400% 0.000000% 0.155666%
0.000000% 0.030603% 0.102257% 0.000000% 0.132860%
180 Days 0.000000% 0.093400% 0.280199% 0.031133% 0.404732%
0.000000% 0.076322% 0.281733% 0.013131% 0.371186%
Totals 1.805729% 1.183064% 0.965131% 0.031133% 3.985056%
1.485047% 1.004038% 0.852589% 0.013131% 3.354805%
<FN>
(7) Delinquencies are stratified according to the information the Servicer has provider.
</FN>
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 0.00
Cumulative Realized Losses - Includes Interest Shortfall 62,392.76
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 0.00
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description 6 Month LIBOR ARM
Weighted Average Gross Coupon 9.590536%
Weighted Average Net Coupon 9.086270%
Weighted Average Pass-Through Rate 8.748540%
Weighted Average Maturity(Stepdown Calculation ) 320
Beginning Scheduled Collateral Loan Count 9,644
Number Of Loans Paid In Full 196
Ending Scheduled Collateral Loan Count 9,448
Beginning Scheduled Collateral Balance 1,187,575,581.06
Ending Scheduled Collateral Balance 1,159,872,555.21
Ending Actual Collateral Balance at 31-Jul-2000 1,160,723,715.27
Monthly P &I Constant 10,391,423.81
Ending Scheduled Balance for Premium Loans 1,144,756,678.11
Required Overcollateralization Amount 0.00
Overcollateralized Increase Amount 0.00
Overcollateralized reduction Amount 0.00
Specified O/C Amount 6,767,428.24
Overcollateralized Amount 1,294,158.84
Overcollateralized Deficiency Amount 5,473,269.40
Base Overcollateralized Amount 0.00
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
PMI Claims Filed $0.00
PMI Claims Paid $0.00
PMI Claims Denied $0.00
Current Period Realized Losses - Includes $13,608.51
</TABLE>
<TABLE>
<CAPTION>
Group Level Collateral Statement
<S> <C>
Group ID 1 2 Total
Collateral Description Mixed ARM Mixed ARM
Weighted Average Coupon Rate 9.649552 9.396683
Weighted Average Net Rate 8.804910 8.762553
Weighted Average Maturity 332.00 275.00
Beginning Loan Count 6,393 3,251 9,644
Loans Paid In Full 157 39 196
Ending Loan Count 6,236 3,212 9,448
Beginning Scheduled Balance 910,411,536.05 277,164,045.01 1,187,575,581.06
Ending scheduled Balance 886,130,295.85 273,742,259.36 1,159,872,555.21
Record Date 07/31/2000 07/31/2000
Principal And Interest Constant 7,985,543.07 2,405,880.74 10,391,423.81
Scheduled Principal 548,120.23 235,528.43 783,648.66
Unscheduled Principal 23,733,119.97 3,186,257.22 26,919,377.19
Scheduled Interest 7,320,886.26 2,170,352.31 9,491,238.57
Servicing Fees 361,841.77 91,198.63 453,040.40
Master Servicing Fees 7,586.75 2,309.70 9,896.45
Trustee Fee 568.92 173.23 742.15
FRY Amount 0.00 0.00 0.00
Special Hazard Fee 0.00 0.00 0.00
Other Fee 0.00 0.00 0.00
Pool Insurance Fee 0.00 0.00 0.00
Spread Fee 1 0.00 0.00 0.00
Spread Fee 2 0.00 0.00 0.00
Spread Fee 3 270,812.67 52,783.59 323,596.26
Net Interest 6,680,076.15 2,023,887.16 8,703,963.31
Realized Loss Amount 13,213.98 394.53 13,608.51
Cumulative Realized Loss 13,982.46 48,410.30 62,392.76
Percentage of Cumulative Losses 0.00 0.00 0.00
</TABLE>
|
|