|
Distribution Date: 26-Dec-00
Original Beginning Interest Certificates Certificates Applied Ending
Certificate Certificate Principal Interest Carry Forward Carryover Carryover Realized Loss Total Certificate
Class Cusip # Balance Balance Distribution Distribution Amount Amount Paid Amount Amount Distribution Balance
AF-1 805564FC0 100,000,000.00 74,671,041.03 2,769,216.04 471,983.21 - N/A N/A N/A 3,241,199.25 71,901,824.99
AF-2 805564FD8 42,000,000.00 42,000,000.00 - 269,850.00 - N/A N/A N/A 269,850.00 42,000,000.00
AF-3 805564FE6 40,000,000.00 40,000,000.00 - 258,500.00 - N/A N/A N/A 258,500.00 40,000,000.00
AF-4 805564FF3 30,000,000.00 30,000,000.00 - 201,875.00 - N/A N/A N/A 201,875.00 30,000,000.00
AF-5 805564FG1 21,914,000.00 21,914,000.00 - 151,663.14 - N/A N/A N/A 151,663.14 21,914,000.00
AF-6 805564FH9 26,000,000.00 26,000,000.00 - 173,441.67 - N/A N/A N/A 173,441.67 26,000,000.00
MF-1 805564FJ5 15,386,000.00 15,386,000.00 - 106,868.59 - N/A N/A - 106,868.59 15,386,000.00
MF-2 805564FK2 10,457,000.00 10,457,000.00 - 76,074.68 - N/A N/A - 76,074.68 10,457,000.00
BF-1 805564FL0 8,964,000.00 8,964,000.00 - 72,907.20 - N/A N/A - 72,907.20 8,964,000.00
BF-1A 805564FM8 4,034,000.00 1,350,796.19 337,891.71 10,119.71 - N/A N/A - 348,011.42 1,012,904.48
AV-1 805564FN6 128,000,000.00 112,894,145.04 1,728,051.57 623,638.23 - - - N/A 2,351,689.80 111,166,093.47
MV-1 805564FP1 13,600,000.00 13,600,000.00 - 77,209.28 - - - - 77,209.28 13,600,000.00
MV-2 805564FQ9 10,000,000.00 10,000,000.00 - 59,913.19 - - - - 59,913.19 10,000,000.00
BV-1 805564FR7 5,200,000.00 5,200,000.00 - 35,888.31 - - - - 35,888.31 5,200,000.00
BV-1A 805564FS5 3,200,000.00 1,071,990.87 218,823.31 8,187.33 - - - - 227,010.64 853,167.56
Class C 80556C2 N/A N/A N/A 217,989.94 N/A N/A N/A N/A 217,989.94 N/A
Class R 80556R2 N/A N/A N/A - N/A N/A N/A N/A - N/A
TOTALS 458,755,000.00 413,508,973.14 5,053,982.63 2,816,109.48 7,870,092.11 408,454,990.50
Group I 298,755,000.00 270,742,837.22 3,107,107.75 1,793,283.19 4,900,390.95 267,635,729.47
Group II 160,000,000.00 142,766,135.91 1,946,874.88 804,836.34 2,751,711.22 140,819,261.03
One Month LIBOR RATE 6.61750%
Factor Information per $1,000 of the Original Balance
Principal Interest Interest Certificates Certificates End Prin Current Pass
Class Cusip # Distribution Distribution Carry Forward Carryover Carryover Paid Balance Through Rate
AF-1 805564FC0 27.69216 4.71983 0.00000 N/A N/A 719.01825 7.58500%
AF-2 805564FD8 0.00000 6.42500 0.00000 N/A N/A 1,000.00000 7.71000%
AF-3 805564FE6 0.00000 6.46250 0.00000 N/A N/A 1,000.00000 7.75500%
AF-4 805564FF3 0.00000 6.72917 0.00000 N/A N/A 1,000.00000 8.07500%
AF-5 805564FG1 0.00000 6.92083 0.00000 N/A N/A 1,000.00000 8.30500%
AF-6 805564FH9 0.00000 6.67083 0.00000 N/A N/A 1,000.00000 8.00500%
MF-1 805564FJ5 0.00000 6.94583 0.00000 N/A N/A 1,000.00000 8.33500%
MF-2 805564FK2 0.00000 7.27500 0.00000 N/A N/A 1,000.00000 8.73000%
BF-1 805564FL0 0.00000 8.13333 0.00000 N/A N/A 1,000.00000 9.76000% 0.00
BF-1A 805564FM8 83.76096 2.50861 0.00000 N/A N/A 251.09184 8.99000% 0.00
AV-1 805564FN6 13.50040 4.87217 0.00000 0.00000 0.00000 868.48511 6.85750%
MV-1 805564FP1 0.00000 5.67715 0.00000 0.00000 0.00000 1,000.00000 7.04750%
MV-2 805564FQ9 0.00000 5.99132 0.00000 0.00000 0.00000 1,000.00000 7.43750%
BV-1 805564FR7 0.00000 6.90160 0.00000 0.00000 0.00000 1,000.00000 8.56750% 0.00
BV-1A 805564FS5 68.38228 2.55854 0.00000 0.00000 0.00000 266.61486 9.16500% 0.00
If there are any questions or comments, please contact:
Joan Dolce
Saxon Mortgage
4880 Cox Road
Glen Allen, VA 23060
(804) 967-5814
Investor Relations, contact Ivy Wolfe
visit our web site www.saxonmortgage.com
Group I Group II
Aggregate Scheduled Mortgage Principal Balance 270,659,543.55 143,167,045.01
Prepayment Amount 2,578,055.16 1,621,852.65
Liquidation Amount - 212,463.49
Substitution Shortfall Amount - -
Repurchase Amounts - -
Other Recoveries - -
Extra Principal Distribution Amount 718.28 36,194.44
Applied Realized Loss Amount - -
Unpaid Realized Loss Amount - -
Group I Group II
Net Rate 9.85056% 9.65013%
Largest Mortgage Loan Balance 497,220.56 874,287.34
Servicing Fees 115,992.20 60,373.16
Master Servicing Fees 11,392.86 6,037.30
The Number and Aggregate Principal Balances
of all Delinquent Mortgage Loans as of the Remittance Date
Group I Group II
Category Number Percentage Principal Balance Number Percentage Principal Balance
30-59 Days 115 3.71280% 10,049,058.30 56 4.27090% 6,114,521.43
60-89 Days 10 0.35450% 959,495.46 4 0.26115% 373,876.01
90+ Days 11 0.45769% 1,238,788.34 2 0.13137% 188,073.86
Group I Group II
Number of Mortgage Loans in Foreclosure Proceedings 157 74
Scheduled Principal Balance of all Mortgage Loans in Foreclosure Proceedings 13,855,497.55 8,053,853.69
Number of Mortgage Loans in Foreclosure in Prior Month 139 68
Scheduled Principal Balance of all Mortgage Loans in Foreclosure in Prior Month 12,826,095.08 6,976,145.57
Group I Group II
Number of Mortgagors in Bankruptcy Proceedings 54 30
Scheduled Principal Balances of Mortgage Loans in Bankruptcy Proceedings 3,691,663.62 2,783,278.18
Group I Group II
Number of any REO Properties 25 13
Book Value of any REO Properties 2,405,512.10 1,330,277.95
Group I Group II
Servicer Number Principal Balance Number Principal Balance
Number of 60+ Delinquent Loans Meritech 237 20,838,182.90 115 11,905,199.57
Amount on Deposit in Asset Proceeds Account 7,870,092.11
Interest 3,409,737.22
Scheduled Principal 260,447.08
Unscheduled Principal 4,199,907.81
Group I Group II
Realized Losses for the current period 832.20 36,194.44
Cumulative Realized Losses 162,143.31 107,779.35
Applied Realized Losses - -
Unpaid Realized Losses - -
Group I Group II
Trigger Event Has not occurred Has not occurred
Subordinate Trigger Event Has not occurred Has not occurred
Overcollateralization Target Amount 8,962,731.54 4,400,026.15
Overcollateralization Amount 3,023,814.08 2,347,783.98
REO Properties
Group I
Loan Number Book Value Foreclosure Date Original LTV Ratio Paid Thru Date
11123876 60,507.11 10/10/2000 0.9 08/01/2000
11137435 54,807.55 07/25/2000 0.8999 04/01/2000
11144269 30,599.44 04/06/2000 0.8 02/01/2000
11150508 115,543.46 04/07/2000 0.8 02/01/2000
11151867 94,269.24 11/06/2000 0.2 02/01/2000
11158870 58,889.02 12/07/2000 0.8 02/01/2000
11167085 497,220.56 04/11/2000 0.6803 02/01/2000
11167177 60,050.59 05/05/2000 0.7724 03/01/2000
11170391 51,466.77 07/10/2000 0.8 05/01/2000
11171235 292,909.64 07/03/2000 0.9 05/01/2000
11175652 50,749.63 05/09/2000 0.7907 02/01/2000
11175919 59,853.40 07/07/2000 0.8 05/01/2000
11176524 58,088.26 08/04/2000 0.6 06/01/2000
11176604 57,213.92 10/12/2000 0.85 08/01/2000
11177891 28,379.22 05/17/2000 0.5455 03/15/2000
11178428 101,250.76 06/19/2000 0.8 04/01/2000
11178916 27,940.85 06/06/2000 0.8 04/01/2000
11183202 55,034.82 06/21/2000 0.85 04/20/2000
11184249 31,385.33 05/09/2000 0.6 03/01/2000
11184615 35,890.16 08/14/2000 0.6 06/06/2000
11186225 402,258.71 09/14/2000 0.75 07/01/2000
11186919 51,956.48 10/20/2000 0.7898 08/01/2000
11191861 75,821.15 09/25/2000 0.8 07/01/2000
11193383 29,945.53 07/06/2000 0.8 05/01/2000
11197042 23,480.50 07/10/2000 0.6857 05/01/2000
Group II
Loan Number Book Value Foreclosure Date Original LTV Ratio Paid Thru Date
11174564 270,313.25 08/01/2000 0.8 06/01/2000
11181103 121,827.38 10/20/2000 0.85 08/20/2000
11182204 71,945.18 06/09/2000 0.7 03/01/2000
11182244 46,051.95 09/15/2000 0.7 07/01/2000
11183110 160,524.63 09/01/2000 0.85 07/01/2000
11183893 37,441.28 07/10/2000 0.8 05/01/2000
11184704 99,564.17 08/04/2000 0.6173 06/01/2000
11185442 231,045.08 10/06/2000 0.8 08/01/2000
11188102 55,068.45 04/24/2000 0.6 02/01/2000
11188883 67,308.71 06/16/2000 0.9 03/01/2000
11189246 74,564.48 08/04/2000 0.6818 06/01/2000
11195423 39,811.39 07/10/2000 0.5 05/01/2000
11196003 54,812.00 09/01/2000 0.75 07/01/2000
|