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, 2000
BEAR STEARNS ASSET-BACKED SECURITIES, INC.,
as Depositor, EMC Mortgage Corporation, as Seller and Master
Servicer, and Bankers Trust Company of California, N.A., as
trustee (the "Trustee") under the Pooling and Servicing Agreement,
dated as of January 1, 2000, providing for the issuance of the
Bear Stearns Asset-Backed Certificates, Series 2000-1.
BEAR STEARNS ASSET-BACKED CERTIFICATES, SERIES 2000-1
(Exact name of Registrant as specified in its Charter)
DELAWARE
(State or Other Jurisdiction of Incorporation)
333-43091-06 13-3836437
(Commission File Number) (I.R.S. Employer Identification No.)
245 PARK AVENUE
NEW YORK, NEW YORK 10167
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, Including Area Code: (212) 272-2000
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, 2000.
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 January 1, 2000.
Date: January 8, 2001 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, 2000.
Bear Stearns 2000-01
Trust Certificates
December 26, 2000 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 24
11. Real
>ized Loss Detail Report 27
12. Trig
>gers, Adj. Rate Cert. and Miscellaneous Report 28
Tota
>l Number of Pages
> 28
CONTACTS
Adm
>inistrator: Darin L Rysan
Dir
>ect Phone Number: (714)247-6410
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: EMC Mortgage Corp.
> Cut-Off Date:
> January 1, 2000
Certificate Insurer:
> Closing Date:
> January 27, 2000
Servicer(s): EMC Mortgage Corp.
> Master Servicer First Payment Date:
> February 25, 2000
Underwriter(s): Bear, Stearns & Co.
> Inc Underwriter Distribution Date:
> December 26, 2000
> Record Date:
> November 30, 2000
> Page 1 of 28
> (c) COPYRIGHT 2000 Deutsche Bank
HISTORICAL DATA
> - STATEMENT 1 GROUP TOTAL
11
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
BS00A1 200012
> 02.84E+0813392045 2684291 3849153 0 4016 207 50
>76 0 0 0 0 0 0 0 0 0
> 0
BS00A1 200011
> 02.93E+0812295660 3158195 4172175 0 4134 199 55
>85 0 0 0 0 0 0 0 0 0
> 0
BS00A1 200010
> 02.99E+0813439723 3649273 3497801 0 4226 215 66
>74 0 0 0 0 0 0 0 0 0
> 0
BS00A1 200009
> 03.05E+0814356506 3752041 3243534 0 4282 231 74
>67 0 0 8367516 0 0 0 0 140 0
> 0
BS00A1 200008
> 0 014695612 3817421 2709640 0 0 247 73
>54 0 0 0 0 0 8377578 0 0 0
> 0
BS00A1 200007
> 05051077314199570 5209606 2799723 0 751 240 72
>56 0 0 0 0 0 6964673 0 0 0
> 0
BS00A1 200006
> 05115327617775976 4750516 2987579 0 762 280 89
>57 0 0 0 0 0 4222565 0 0 0
> 0
BS00A1 200005
> 05308786719051895 5057664 2172093 0 777 293 96
>47 0 0 0 0 0 3076973 0 0 0
> 0
BS00A1 200004
> 05656582319651168 6878978373052.1 0 835 292 138
> 7 0 0 0 0 019748.21 0 0 0
> 0
BS00A1 200003
> 08658367822453060933282.546184.24 0 1230 412 17
> 1 0 0 0 0 0 0 0 0 0
> 0
BS00A1 200002
> 06433877810913437 3672168664106.4 0 962 211 58
>17 0 0 0 0 0 0 0 0 0
> 0
HISTORICAL DATA
> - STATEMENT 1 GROUP 1
11
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
BS00A1 200012
> 11.42E+0810620252 2100400 3161606 0 2008 167 40
>62 0 0 0 0 0 0 0 0 0
> 0
BS00A1 200011
> 11.47E+0810263794 2137907 3449360 0 2067 171 39
>71 0 0 0 0 0 0 0 0 0
> 0
BS00A1 200010
> 11.49E+0811235429 2842150 3071434 0 2113 174 54
>63 0 0 0 0 0 0 0 0 0
> 0
BS00A1 200009
> 11.52E+0812013464 2852603 2727855 0 2141 193 60
>56 0 0 5647764 0 0 0 0 104 0
> 0
BS00A1 200008
> 1 012211942 3188774 2474350 0 0 206 62
>48 0 0 0 0 0 5664158 0 0 0
> 0
BS00A1 200007
> 14463312011368708 3695352 2443783 0 668 199 57
>49 0 0 0 0 0 4799613 0 0 0
> 0
BS00A1 200006
> 14367912314124843 3757838 2574586 0 674 230 71
>49 0 0 0 0 0 3101979 0 0 0
> 0
BS00A1 200005
> 14453046315804175 3885422 1937398 0 671 241 74
>41 0 0 0 0 0 1944618 0 0 0
> 0
BS00A1 200004
> 14659321314616471 6166779267178.9 0 714 219 122
> 5 0 0 0 0 019748.21 0 0 0
> 0
BS00A1 200003
> 16324087719054214740134.9 0 0 954 354 13
> 0 0 0 0 0 0 0 0 0 0
> 0
BS00A1 200002
> 152699238 8976888 3017258560561.7 0 816 175 46
>14 0 0 0 0 0 0 0 0 0
> 0
HISTORICAL DATA
> - STATEMENT 1 GROUP 2
11
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
BS00A1 200012
> 21.42E+08 2771793583891.7687547.6 0 2008 40 10
>14 0 0 0 0 0 0 0 0 0
> 0
BS00A1 200011
> 21.47E+08 2031866 1020288722814.8 0 2067 28 16
>14 0 0 0 0 0 0 0 0 0
> 0
BS00A1 200010
> 21.49E+08 2204294807122.8426367.2 0 2113 41 12
>11 0 0 0 0 0 0 0 0 0
> 0
BS00A1 200009
> 21.52E+08 2343042 899438 515679 0 2141 38 14
>11 0 0 2719752 0 0 0 0 36 0
> 0
BS00A1 200008
> 2 0 2483670628647.3235289.8 0 0 41 11
> 6 0 0 0 0 0 2713420 0 0 0
> 0
BS00A1 200007
> 2 5877653 2830862 1514254355940.7 0 83 41 15
> 7 0 0 0 0 0 2165060 0 0 0
> 0
BS00A1 200006
> 2 7474153 3651133992677.7412992.9 0 88 50 18
> 8 0 0 0 0 0 1120587 0 0 0
> 0
BS00A1 200005
> 2 8557404 3247720 1172242234694.6 0 106 52 22
> 6 0 0 0 0 0 1132354 0 0 0
> 0
BS00A1 200004
> 2 9972610 5034697712198.7105873.2 0 121 73 16
> 2 0 0 0 0 0 0 0 0 0
> 0
BS00A1 200003
> 223342801 3398846193147.646184.24 0 276 58 4
> 1 0 0 0 0 0 0 0 0 0
> 0
BS00A1 200002
> 211639541 1936549654910.1103544.7 0 146 36 12
> 3 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 12
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
096612.62434737.1175496.1 1483276 0 2 6 4 3
>0 0763993.6 0 0 0 0 12 0 0
> 0 019925490 333 0 0 2190122 42763993.6 122.17E
>+08
0256060.1184852.3116886.9 1760084 0 4 4 2 3
>0 0858989.1 0 0 0 0 13 0 0
> 0 019626029 339 0 0 2317884 40858989.1 132.23E
>+08
0256141.6 26558767571.54 1230240 0 4 4 2 2
>0 0683953.3 0 0 0 0 9 0 0
> 0 020586797 355 0 0 1819540 30683953.3 92.28E
>+08
096731.3286463.95334186.1804805.5 0 2 2 4 1
>5 0187438.1 0 0 0 0 5 0 0
> 0 021352081 372 8367516 140 1322187 23187438.1 52.34E
>+08
146323483.5 112710268982.6 0880014.8 8 2 3
>0 10 0 0 0 0 0 0 0 0
> 0 021222672 374 8377578 146 1585191 23 0 02.39E
>+08
115551442.496165.63457146.8 0 0 10 2 6
>0 0 0 0 0 0 0 0 0 0
> 0 022208899 368 6964673 115 1104755 18 0 02.43E
>+08
69 059324.09161510.5 0169974.9 0 2 2
>0 4 0 0 0 0 0 0 0 0
> 0 025514071 426 4222565 69390809.5 8 0 02.47E
>+08
52 062165.75 99533.8 0197208.4 0 1 1
>0 5 0 0 0 0 0 0 0 0
> 0 026281651 436 3076973 52 358908 7 0 02.51E
>+08
1 062305.33160454.2 0 0 0 1 4
>0 0 0 0 0 0 0 0 0 0
> 0 026903198 43719748.21 1222759.5 5 0 02.55E
>+08
0 064039.79 0 0 0 0 2 0
>0 0 0 0 0 0 0 0 0 0
> 0 023432527 430 0 064039.79 2 0 02.59E
>+08
0 0 071607.78 0 0 0 0 1
>0 0 0 0 0 0 0 0 0 0
> 0 015249712 286 0 071607.78 1 0 02.64E
>+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
048306.31200326.1175496.1 1252492 0 1 3 4 2
>6 0573245.6 0 0 0 0 9 0 0
> 0 015882258 269 0 0 1676621 34573245.6 91.71E
>+08
0 12803075239.5471700.62 1429522 0 2 3 1 2
>6 0668130.9 0 0 0 0 10 0 0
> 0 015851061 281 0 0 1704492 32668130.9 101.74E
>+08
0128070.8110718.167571.54 1062324 0 2 2 2 1
>8 0492985.8 0 0 0 0 6 0 0
> 0 017149013 291 0 0 1368684 24492985.8 61.77E
>+08
048365.6686463.95288977.6636815.8 0 1 2 3 1
>3 0109272.2 0 0 0 0 3 0 0
> 0 017593922 309 5647764 104 1060623 19109272.2 31.81E
>+08
110 27508967489.91268982.6 0711952.2 7 1 3
>0 8 0 0 0 0 0 0 0 0
> 0 017875066 316 5664158 110 1323514 19 0 01.84E
>+08
84503019.196165.63289012.1 0 0 9 2 4
>0 0 0 0 0 0 0 0 0 0
> 0 017507843 305 4799613 84888196.8 15 0 01.86E
>+08
50 059324.0962024.84 0101254.3 0 2 1
>0 3 0 0 0 0 0 0 0 0
> 0 020457267 350 3101979 50222603.2 6 0 01.89E
>+08
35 062165.75 0 0197208.4 0 1 0
>0 5 0 0 0 0 0 0 0 0
> 0 021626994 356 1944618 35259374.2 6 0 01.92E
>+08
1 062305.33160454.2 0 0 0 1 4
>0 0 0 0 0 0 0 0 0 0
> 0 021050429 34619748.21 1222759.5 5 0 01.95E
>+08
0 064039.79 0 0 0 0 2 0
>0 0 0 0 0 0 0 0 0 0
> 0 019794349 367 0 064039.79 2 0 01.97E
>+08
0 0 071607.78 0 0 0 0 1
>0 0 0 0 0 0 0 0 0 0
> 0 012554708 235 0 071607.78 1 0 0 2E
>+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
048306.31 234411 0230784.1 0 1 3 0
>4 0190748.1 0 0 0 0 3 0 0
> 0 0 4043232 64 0 0513501.4 8190748.1 346754
>175
0 128030109612.845186.23330562.8 0 2 1 1
>4 0190858.2 0 0 0 0 3 0 0
> 0 0 3774968 58 0 0613391.9 8190858.2 349547
>880
0128070.8 154869 0167916.2 0 2 2 0
>2 0190967.5 0 0 0 0 3 0 0
> 0 0 3437784 64 0 0450855.9 6190967.5 351061
>916
048365.66 045208.55167989.7 0 1 0 1
>2 078165.92 0 0 0 0 2 0 0
> 0 0 3758159 63 2719752 36261563.9 478165.92 253103
>624
3648394.56 45220.1 0 0168062.6 1 1 0
>0 2 0 0 0 0 0 0 0 0
> 0 0 3347607 58 2713420 36261677.2 4 0 055068
>628
3148423.23 0168134.8 0 0 1 0 2
>0 0 0 0 0 0 0 0 0 0
> 0 0 4701056 63 2165060 31 216558 3 0 056991
>470
19 0 099485.67 068720.64 0 0 1
>0 1 0 0 0 0 0 0 0 0
> 0 0 5056804 76 1120587 19168206.3 2 0 057619
>675
17 0 0 99533.8 0 0 0 0 1
>0 0 0 0 0 0 0 0 0 0
> 0 0 4654656 80 1132354 17 99533.8 1 0 059110
>857
0 0 0 0 0 0 0 0 0
>0 0 0 0 0 0 0 0 0 0
> 0 0 5852769 91 0 0 0 0 0 060543
>219
0 0 0 0 0 0 0 0 0
>0 0 0 0 0 0 0 0 0 0
> 0 0 3638178 63 0 0 0 0 0 061863
>818
0 0 0 0 0 0 0 0 0
>0 0 0 0 0 0 0 0 0 0
> 0 0 2695004 51 0 0 0 0 0 063647
>241
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
73
>0 9 1547.227
> 280863.6 0 0.10575038
237457249245347725635.4 0310899.5 591
>0 10 0
> 291343.1
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
2.11E+08 3005 2923206146.2 550150041640.82 0279614.3 73
>0 9 968.3972619.2117951.11222740782118723521170932255.8895306.040222.520
>18 0.014410.0357950.0201990.0029130.002913280863.6 0 0.076068641
2.17E+08 3072 3005209382.6 582129930951.11 0 0 67
>0 0 075051.4918044.51228599952174284321726086256.3695307.311821.503
>930.0148220.0369270.0208780.0029960.002996 6384.78 0 0.0710951
2.23E+08 3123 3072213047.1 4298954108028.5 0 0 51
>0 0 1514.98 77198.517822.51233229442218269222165588 258.063308.252520.551
>860.0149770.0373250.0211270.0030180.003018 0 0 0.076484649
2.28E+08 3198 3123214446.8 549519572640.71 0 0 74
>0 0 029692.2667738.04238871942271803122700493258.5101309.465519.570
>420.0152430.0378810.0214740.0030480.003048 0 114900 0.079405891
2.34E+08 3253 3198194333.6 4837838-14855.8 0 0 55
>0 0 0 0 0243103932431039324292477259.6184585.7903-1187.
>930.0155460.0384660.021799 0.00308 0.00308 0 0 0.079172125
2.39E+08 3314 3252220466.4 423143755332.85 0 0 0
>0 0 1274.7 67935.633463.27247062602348947423471222260.9779 0
> 0 0 0 0 0 0 0 0 0.081260932
2.43E+08 3369 3314221658.1 291513520159.81 031285.19 54
>0 1 068867.2233860.08250204112378768423769193262.3556312.975117.163
>940.0158310.0390620.0222060.0031150.003115 4094.75 0 0.092565523
2.47E+08 3421 3369222378.7 3969002138291.6 0 0 51
>0 0 3492.9169999.3534531.97254654682421109224192276263.3056265.6136
> 50.0159580.0393970.022406 0.00314 0.00314 0 0 0.097789488
2.51E+08 3485 3421223884.7 413649719862.16 0 0 64
>0 0 071445.5634910.87259292762465299924633855264.5043266.9592
> 40.0160780.0396860.0225970.0031520.003152 0 0 0.105750384
2.55E+08 3525 3485224213.6 3186886234967.3 0 0 39
>0 0 2877.8261941.8945933.74263108122501630424996887265.6674268.4155
> 30.0162220.0399870.0227640.0031710.003171 0 0 0.091619379
2.59E+08 3588 3525224614.2 485160518616.32 0 0 63
>0 0 076778.7733219.69268288902550890825489108266.8505269.5915
> 20.0163830.0403070.0229680.0031930.003193 0 0 0.056336508
>
> 0 0.10837913
206838230971794600553.5 0 282451 427
>0 9
> 262511.6
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
1.66E+08 2499 2436183754.6 371269341080.63 0251165.8 55
>0 8 504.31 58146.812942.61172059211635284816340052 234297.787122.288
>54 0 0 0 0 0 252415 0 0.076434331
1.71E+08 2541 2499185858.3 306202020049.27 0 0 42
>0 0 0 59284.713166.35175422411667282916659788 234 299.01721.253
>12 0 0 0 0 0 6001.78 0 0.072688396
1.74E+08 2579 2541188143.3 2810362107487.9 0 0 38
>0 0 683.4560324.4813420.73178704411698549816972224 235299.624220.290
>88 0 0 0 0 0 0 0 0.08096029
1.77E+08 2629 2579 188604 3480687 71283.5 0 0 49
>0 0 026478.0848825.71182665691736292417349369 235300.814619.288
>09 0 0 0 0 0 0 59000 0.08399453
1.81E+08 2668 2629166900.6 2901513-16101.9 0 0 39
>0 0 0 0 0185965481859654818582763 236303.2915-1188.
>14 0 0 0 0 0 0 0 0.085214373
1.84E+08 2709 2667191644.5 233991352836.87 0 0 0
>0 0 680.3849572.1928080.23188492571791742817903450 237 0
> 0 0 0 0 0 0 0 0 0.081967274
1.86E+08 2756 2709191992.4 231879017964.71 031285.19 46
>0 1 050619.9728099.13191326431818801418173845 238304.103316.904
>14 0 0 0 0 0 4094.75 0 0.095954742
1.89E+08 2792 2756192002.9 2510496135990.5 0 0 36
>0 0 2162.151391.0228510.78194261491846732718452945 239 238.427
> 5 0 0 0 0 0 0 0 0.10421866
1.92E+08 2838 2792192697.2 273680318382.13 0 0 46
>0 0 052816.6728313.42197424071876884618754243 240239.5865
> 4 0 0 0 0 0 0 0 0.108379132
1.95E+08 2867 2838193445.1 1997544134479.2 0 0 28
>0 0 1760.8447412.7834686.25199875381900235018987572 241240.9442
> 3 0 0 0 0 0 0 0 0.101659523
1.97E+08 2915 2867193339.1 310097317100.75 0 0 48
>0 0 056234.5527244.23203498621934811719333090 242241.9062
> 2 0 0 0 0 0 0 0 0.060872355
>
> 0 0.09722234
306190.218273552125081.9 028448.54 164
>0 1
> 28831.54
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
44913968 506 48722391.55 1788806 560.19 028448.54 18
>0 1 464.0814472.41 5008.5 5068158 4834387 4830880 337336.621523.378
>520.0669970.1664160.0939070.0135420.01354228448.54 0 0.074713601
46754175 531 50623524.28 275927910901.84 0 0 25
>0 0 015766.79 4878.16 5317754 5070014 5066298 338337.580822.419
>170.0668380.1665160.0941490.0135080.013508 383 0 0.065280872
49547880 544 53124903.87 1488591 540.66 0 0 13
>0 0 831.5316874.02 4401.78 5452503 5197194 5193364 339338.532321.467
>720.0668910.1666980.0943560.0134810.013481 0 0 0.060777911
51061916 569 54425842.86 2014508 1357.21 0 0 25
>0 0 0 3214.1818912.33 5620625 5355107 5351124 340339.450920.549
>060.0671190.1668020.094556 0.01342 0.01342 0 55900 0.063500957
53103624 585 56927433.06 1936325 1246.14 0 0 16
>0 0 0 0 0 5713845 5713845 5709714 3401547.227-1187.
>230.0674280.1668390.0945490.0133590.013359 0 0 0.05860837
55068628 605 58528821.86 1891524 2495.98 0 0 0
>0 0 594.3218363.41 5383.04 5857003 5572046 5567772 341 0
> 0 0 0 0 0 0 0 0 0.078903648
56991470 613 60529665.78596344.3 2195.1 0 0 8
>0 0 018247.25 5760.95 5887768 5599670 5595348 342341.986518.013
>520.0677380.1671410.095017 0.01333 0.01333 0 0 0.081482559
57619675 629 61330375.77 1458505 2301.03 0 0 15
>0 0 1330.8118608.33 6021.19 6039319 5743765 5739332 343354.7545
> 50.0677270.1672070.0950960.0133280.013328 0 0 0.076709246
59110857 647 62931187.55 1399694 1480.03 0 0 18
>0 0 018628.89 6597.45 6186869 5884153 5879612 344355.7602
> 40.0677850.1673190.0952720.0132910.013291 0 0 0.097222341
60543219 658 64730768.49 1189342100488.1 0 0 11
>0 0 1116.9814529.1111247.49 6323274 6013955 6009315 345356.7654
> 30.0678890.1673470.095269 0.01327 0.01327 0 0 0.059329412
61863818 673 65831275.09 1750632 1515.57 0 0 15
>0 0 020544.22 5975.46 6479028 6160791 6156018 346 357.77
> 20.0679510.1671840.0952680.0132440.013244 0 0 0.041889735
>
> 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
0.019194 0.107237390.0366920.0106630.003952 0.1
>09
0.003615 0
>.1
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
0.018213097 0.094281738 00.0103630.003615 Dec-00211.33990.1024
>710.0772480.0150990.0923470.0169460.0077290.0019080.0255250.974475 0.0237
> 0.0190150.2667590.250106 0.20576422.520185.9226615.809586
0.019193995 0.090289095 00.0106630.003952 Nov-00217.36880.1023
>140.079997 0.014110.0941070.0198380.0062690.0013060.0262170.9737830.023135
> 0.0183610.2729830.244884 0.19939221.503936.3472775.960545
0.015654991 0.092139641 00.0081440.003061 Oct-00223.43040.1022
>710.0844460.0123790.0968250.0219180.0047350.0006470.0193430.980657 0.02113
> 0.0174850.2089440.226074 0.19076920.55186 5.08333-0.29544
0.01422288 0.093628770.0366920.0057980.000822 Sep-00228.05040.1021
>550.0893240.0100180.0993420.0219310.0035250.0001370.0238330.9761670.020561
> 0.0172520.2513320.220657 0.18846819.570426.421223-0.28329
0.011587941 0.0907600670.0358270.006779 0 Aug-00233.83270.1017
>81 0.091360.0076770.0990370.0158160.002601 00.0202090.9797910.016592
> 0.0163080.2172890.181899 0.179066-1187.93-0.09146-0.23305
0.011721679 0.0929826120.0291590.004625 0 Jul-00 238.850.1015
>230.0875540.0061740.0937270.0098450.001517 00.0176310.9823690.015314
> 0.0156570.1922160.169057 0.172517 0 11.44134
0.012276514 0.1048420370.0173510.001606 0 Jun-00243.35730.1014
>84 0.0119160.9880840.014869
> 0.0152610.1339870.164535 0.16851917.163943.9031619.432942
0.008810109 0.106599596 0.012480.001456 0 May-00246.54550.1015
>07 0.0163860.9836140.015305
> 0.0160960.1798480.168963 0.176935 517.9847921.12043
0.001487003 0.1072373877.87E-050.000888 0 Apr-00250.87520.1015
>82 0.0162970.9837030.015999
> 0.0159990.1789570.175962 0.175962 422.3696829.32697
0.000180933 0.091800312 00.000251 0 Mar-00255.25540.1016
>25 0.0132280.986772
> 0.015850.147685 0.17446 324.61409
0.002565093 0.058901601 00.000277 0 Feb-00258.90150.1016
>26 0.0184640.981536
> 0.0184640.200394 0.200394 250.09853
0.02021726 0.11447347 0.031910.0100740.003916
BankruptREO Fixed Fixed Fixed
>
> Fixed Fixed Fixed
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
0.018997079 0.095431409 00.0100740.003444 Dec-00166.42590.1008
>47 0.080210.0165460.0967560.0148940.0076810.0018020.0220250.977975 0.01876
> 0.0155760.234523 0.20329 0.17170522.288545.261074 4.7771
0.020217264 0.09290566 0 0.009990.003916 Nov-00170.61460.1008
>860.0834630.0156830.0991460.0176690.0062010.0012280.0177440.9822560.017975
> 0.0149290.1933290.195601 0.16514621.253124.5482524.823127
0.017663844 0.098624134 00.0078710.002835 Oct-00173.88250.1009
>690.0887180.0140220.1027410.0193840.0047650.0005750.0165040.9834960.017299
> 0.014616 0.181020.188932 0.16195420.290884.460634-0.24674
0.015412609 0.099407139 0.031910.0059930.000617 Sep-00176.98850.1010
>720.0932880.0113110.1045990.0194010.0036460.0001030.0196740.9803260.016084
> 0.0143790.212146 0.17682 0.1595419.288095.499405-0.22691
0.013690934 0.0989053070.0313410.007323 0 Aug-00180.72910.1011
>880.0962320.0087420.1049740.0140830.002702 00.0157150.984285 0.01365
> 0.013621 0.1731 0.15205 0.151743-1188.14-0.07284-0.19473
0.013297226 0.09526450.0261160.004833 0 Jul-00183.78140.1011
>410.0921750.0069340.0991090.0088590.001542 00.0128520.9871480.013016
> 0.0132710.1437790.145484 0.148131 0 9.962747
0.013814691 0.1097694330.0166450.001194 0 Jun-00186.36580.1012
>71 0.0123810.9876190.013454
> 0.0133550.1388630.150017 0.14899916.904144.1073778.686848
0.010254808 0.1144734680.0102930.001373 0 May-00188.92580.1013
>02 0.0138150.9861850.012938
> 0.0135980.1537420.144668 0.151514 515.3741518.08345
0.001393267 0.1097723990.0001030.001162 0 Apr-00191.76430.1013
>93 0.0141640.9858360.013526
> 0.0135260.157333 0.15077 0.15077 419.6666725.12832
0 0.101659523 00.000329 0 Mar-00194.7122 0.101
>44 0.0108310.989169
> 0.0132070.122503 0.147469 320.41708
0.002844947 0.063717301 00.000363 0 Feb-00197.03770.1015
>72 0.0155780.984422
> 0.0155780.171725 0.171725 242.93129
0.0154599 0.099013440.053264 0.013120.004247
BankruptREO AdjustabAdjustabAdjust
>able
> Adjustable Adjustable Adjustable
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
0.015308102 0.090021703 00.0114330.004247 Dec-0044.91397 0.10
>840.0669640.0100610.0770250.0239460.0079390.002286 0.03829 0.961710.041199
> 0.0306570.374066 0.39641 0.31177923.37852 8.00028.839839
0.015459899 0.080740771 0 0.013120.004082 Nov-0046.754180.1073
>260.0680920.008718 0.076810.0272230.0065260.0015780.0559360.9440640.041096
> 0.0298910.498791 0.39563 0.30521922.4191711.124219.209841
0.008605155 0.069383067 00.0090990.003854 Oct-0049.547880.1067
>820.069997 0.006820.0768170.0304980.0046270.0008980.0291770.9708230.034127
> 0.0269530.2990650.340762 0.27954521.467726.965447-0.44633
0.010099092 0.0736000480.0532640.0051220.001531 Sep-0051.061920.1058
>430.0760710.0056840.0817550.030498 0.003110.0002550.0379790.9620210.035479
> 0.0266740.3716350.351755 0.27706720.549069.042623-0.45225
0.004430768 0.0630391370.0510970.004928 0 Aug-0053.103620.1037
>590.0753760.0041280.0795040.0216210.002257 00.0352020.9647980.026347
> 0.0250490.3495170.274141 0.262443-1187.23 -0.1472 -0.3517
0.006463584 0.0853672310.0393160.003933 0 Jul-0055.06863 0.102
>770.0725890.0036690.0762580.0131050.001435 0 0.03325 0.966750.022835
> 0.0233460.3335480.242096 0.246837 0 15.77958
0.007246573 0.0887291320.0196620.002951 0 Jun-0056.991470.1021
>83 0.0103930.9896070.019446
> 0.021353 0.11783 0.20994 0.22818518.013523.270585 11.6575
0.004073168 0.0807824140.0196520.001727 0 May-0057.619680.1021
>69 0.0247260.9752740.022915
> 0.0240740.2595060.242838 0.253546 525.95063 30.3548
0.001791095 0.099013436 0 0 0 Apr-0059.110860.1021
>89 0.0231550.9768450.023857
> 0.0238570.2450710.251548 0.251548 430.63384 41.9247
0.000762831 0.060092243 0 0 0 Mar-0060.543220.1022
>13 0.02086 0.97914
> 0.0242070.223506 0.254766 3 37.251
0.001673751 0.043563486 0 0 0 Feb-0061.863820.1017
>96 0.0275430.972457
> 0.0275430.284768 0.284768 271.19193
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
-1.055085543.1410.0012860.9987140.000429 0.0001290.0153280.005136
> 0.0015410.0340310.011929 -0.000791.0044681.004468 0.567676
> 3 3Collection Account Repor 8 3
> 0
-0.91035 5852.25 0 1 0 1.27E-05 0 0
> 0.000152 0 0 -7E-05 0.130885
> 4 4Credit Enhancement Repor 11 1
-0.768784406.982 0 1 0 1.41E-05 0 0
> 0.000169 0 0 -6.8E-05 0.130885
> 5 5Collateral Report 12 3
> 0
-0.662925567.835 0 1 0 1.59E-05 0 0
> 0.00019 0 0 -6.7E-05 0.130885
> 6 6Delinquency Report 15 3
> 0
-0.541794822.983 0 14.23E-05 1.81E-05 00.000507
> 0.000218 0-6.5E-05 -6.6E-05 0.130885 0.130885
> 7 7REO Report 18 1
16.60732 4286.77 0 14.23E-05 2.12E-05 00.000507
> 0.000254 0.003434 0.002443 0.130885 0.130885
> 8 Foreclosure Report 0
13.518782935.2940.0001270.9998734.23E-05 2.54E-050.0015220.000507
> 0.0003050.0044330.002909 0.0024430.1308850.130885 0.130885
> 9 8Prepayment Report 19 3
> 0
25.276444107.293 0 1 0 0 0 0
> 0 0 0 0
> 10 9Prepayment Detail Report 22 2
29.326974156.359 0 1 0 0 0 0
> 0 0 0 0
> 11 10Realized Loss Report 24 3
> 0
34.891983421.854 0 1 0 0
> 0 0 0
> 12 11Realized Loss Detail Rep 27 1
50.098534870.221 0 1 0 0
> 0 0 0
> 13 12Triggers, Adj. Rate Cert 28 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 28
Fixed Fixed Fixed
> Fixed Fixed
CUMPSA prep+cur1MMDR (1-MDR) 3MMDR 12MMDR CUMMDR 1MCDR 3MCDR 12MCDR
>CUMCDR 1MSDA 3MSDA 12MSDA CUMSDA loss_sev3M_loss_12M_lossCUM_loss_sever
>ity
-0.879213753.7740.0014720.9985280.000491 0.0001490.0175230.005876
> 0.001786 0.039310.013807 -0.000911.0049741.004974 0.567929
-0.75312 3082.07 0 1 0 1.66E-05 0 0
> 0.000199 0 0 -9.1E-05 0.130885
-0.65207 2917.85 0 1 0 1.84E-05 0 0
> 0.000221 0 0 -8.9E-05 0.130885
-0.5608 3551.97 0 1 0 2.07E-05 0 0
> 0.000248 0 0 -8.7E-05 0.130885
-0.458942885.411 0 15.52E-05 2.37E-05 00.000662
> 0.000284 0-8.5E-05 -8.6E-05 0.130885 0.130885
14.37971 2392.75 0 15.52E-05 2.76E-05 00.000662
> 0.000331 0.004535 0.003215 0.130885 0.130885
12.053292336.7550.0001660.9998345.52E-05 3.31E-050.0019850.000662
> 0.0003970.0058720.003835 0.0032150.1308850.130885 0.130885
21.644822646.487 0 1 0 0 0 0
> 0 0 0 0 1
25.128322755.185 0 1 0 0 0 0
> 0 0 0 0 1
29.49382132.023 0 1 0 0
> 0 0 0 1
42.931293118.073 0 1 0 0
> 0 0 0 1
AdjustabAdjustable Adjustable
> Adjustable Adjustable
CUMPSA prep+cur1MMDR (1-MDR) 3MMDR 12MMDR CUMMDR 1MCDR 3MCDR 12MCDR
>CUMCDR 1MSDA 3MSDA 12MSDA CUMSDA loss_sev3M_loss_12M_lossCUM_loss_sever
>ity
-1.606511789.3670.0006080.9993920.000203 5.53E-050.0072770.002432
> 0.0006640.0155640.005423 -0.00034 1 1 1
-1.399092770.181 0 1 0 0 0 0
> 0 0 0 0
-1.130041489.132 0 1 0 0 0 0
> 0 0 0 0
-0.976742015.865 0 1 0 0 0 0
> 0 0 0 0
-0.795131937.571 0 1 0 0 0 0
> 0 0 0 0
23.13118 1894.02 0 1 0 0 0 0
> 0 0 0
17.81944598.5394 0 1 0 0 0 0
> 0 0 0 0
36.220821460.806 0 1 0 0 0 0
> 0 0 0 0
41.92471401.174 0 1 0 0 0 0
> 0 0 0 0
50.953221289.831 0 1 0 0
> 0 0 0
71.191931752.148 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
2 1
0 3 3 1
1 1
1 1 1
0 0
0 1 0
0 0
0 0
28
