|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: STRUCTURED ASSET SECURITIES CORP MORT PAS THR CERT SE 2000 3, 8-K, 2000-09-08 |
Next: LAWRENCE FINANCIAL HOLDINGS INC, SB-2, 2000-09-08 |
<TABLE>
<CAPTION>
Structured Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 07/31/2000
Distribution Date: 08/25/2000
SASC Series: 2000-3
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 863572T86 SEN 9.50000% 100.00 0.82 100.00
1-A1 863572Q30 SEN 7.75000% 103,000,000.00 665,208.33 1,567,500.00
1-A2 863572Q48 SEN 9.50000% 0.00 150,208.33 0.00
1-A3 863572Q55 SEN 7.25000% 108,500,000.00 655,520.83 5,209,824.97
1-A4 863572Q63 SEN 2.25000% 0.00 203,437.50 0.00
1-A5 863572Q71 SEN 8.00000% 3,955,000.00 26,366.67 0.00
1-A6 863572Q89 SEN 9.50000% 0.00 4,943.75 0.00
1-A7 863572Q97 SEN 8.00000% 46,400,000.00 309,333.33 0.00
1-A8 863572R21 SEN 9.50000% 0.00 58,000.00 0.00
1-AP 863572R39 SEN 0.00000% 3,840,569.00 0.00 69,379.65
2-A1 863572R54 SEN 7.75000% 59,640,000.00 385,175.00 846,000.00
2-A2 863572R62 SEN 8.25000% 0.00 24,850.00 0.00
2-A3 863572R70 SEN 8.25000% 90,000,000.00 618,750.00 1,969,283.64
2-A5 863572R96 SEN 7.65000% 25,000,000.00 159,375.00 0.00
2-A4 863572R88 SEN 8.25000% 0.00 11,458.33 0.00
2-A6 863572S20 SEN 8.00000% 34,000,000.00 226,666.67 0.00
2-A7 863572S38 SEN 8.25000% 0.00 7,083.33 0.00
2-AP 863572S46 SEN 0.00000% 1,371,539.10 0.00 9,003.64
3-A1 863572S61 SEN 8.25000% 74,836,000.00 514,497.50 402,602.97
3-AP 863572S79 SEN 0.00000% 716,219.00 0.00 3,376.32
3-AX 863572S87 SEN 8.25000% 0.00 15,719.78 0.00
4-A1 863572S95 SEN 8.25000% 44,963,000.00 309,120.59 691,352.17
4-AP 863572T29 SEN 0.00000% 153,481.00 0.00 1,851.33
B1 863572T45 SUB 8.25000% 19,783,000.00 136,008.12 11,693.87
B2 863572T52 SUB 8.25000% 11,804,000.00 81,152.50 6,877.46
B3 863572T78 SUB 9.04342% 7,359,000.00 55,458.75 4,214.69
B4 SAC0003B4 SUB 8.91469% 4,393,000.00 32,635.21 2,570.73
B5 SAC0003B5 SUB 8.90000% 3,650,000.00 27,070.83 2,140.81
B6 SAC0003B6 SUB 8.91591% 3,837,286.00 28,510.74 2,242.52
BX 863572T60 SUB 9.50000% 0.00 15,967.70 0.00
R-1 SEN 0.00000% 0.00 0.00 0.00
MBIA SEN 0.05000% 0.00 1,041.67 0.00
Totals 647,202,194.10 4,723,561.28 10,800,014.77
</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 0.00 100.82 0.00
1-A1 0.00 101,432,500.00 2,232,708.33 0.00
1-A2 0.00 0.00 150,208.33 0.00
1-A3 0.00 103,290,175.03 5,865,345.80 0.00
1-A4 0.00 0.00 203,437.50 0.00
1-A5 0.00 3,955,000.00 26,366.67 0.00
1-A6 0.00 0.00 4,943.75 0.00
1-A7 0.00 46,400,000.00 309,333.33 0.00
1-A8 0.00 0.00 58,000.00 0.00
1-AP 0.00 3,771,189.35 69,379.65 0.00
2-A1 0.00 58,794,000.00 1,231,175.00 0.00
2-A2 0.00 0.00 24,850.00 0.00
2-A3 0.00 88,030,716.36 2,588,033.64 0.00
2-A5 0.00 25,000,000.00 159,375.00 0.00
2-A4 0.00 0.00 11,458.33 0.00
2-A6 0.00 34,000,000.00 226,666.67 0.00
2-A7 0.00 0.00 7,083.33 0.00
2-AP 0.00 1,362,535.46 9,003.64 0.00
3-A1 0.00 74,433,397.03 917,100.47 0.00
3-AP 0.00 712,842.68 3,376.32 0.00
3-AX 0.00 0.00 15,719.78 0.00
4-A1 0.00 44,271,647.83 1,000,472.76 0.00
4-AP 0.00 151,629.67 1,851.33 0.00
B1 0.00 19,771,306.13 147,701.99 0.00
B2 0.00 11,797,122.54 88,029.96 0.00
B3 0.00 7,354,785.31 59,673.44 0.00
B4 0.00 4,390,429.27 35,205.94 0.00
B5 0.00 3,647,859.19 29,211.64 0.00
B6 0.00 3,835,043.48 30,753.26 0.00
BX 0.00 0.00 15,967.70 0.00
R-1 0.00 0.00 0.00 0.00
MBIA 0.00 0.00 1,041.67 0.00
Totals 0.00 636,402,179.33 15,523,576.05 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 100.00 100.00 2.05 97.95 0.00 0.00
100.00 100.00 2.05 97.95 0.00 0.00
1-A1 103,000,000.00 103,000,000.00 32,150.42 1,535,349.58 0.00 0.00
1-A2 0.00 0.00 0.00 0.00 0.00 0.00
1-A3 108,500,000.00 108,500,000.00 106,856.81 5,102,968.16 0.00 0.00
1-A4 0.00 0.00 0.00 0.00 0.00 0.00
1-A5 3,955,000.00 3,955,000.00 0.00 0.00 0.00 0.00
1-A6 0.00 0.00 0.00 0.00 0.00 0.00
1-A7 46,400,000.00 46,400,000.00 0.00 0.00 0.00 0.00
1-A8 0.00 0.00 0.00 0.00 0.00 0.00
1-AP 3,840,569.00 3,840,569.00 2,208.88 67,170.77 0.00 0.00
2-A1 59,640,000.00 59,640,000.00 41,961.75 804,038.25 0.00 0.00
2-A2 0.00 0.00 0.00 0.00 0.00 0.00
2-A3 90,000,000.00 90,000,000.00 97,676.81 1,871,606.83 0.00 0.00
2-A5 25,000,000.00 25,000,000.00 0.00 0.00 0.00 0.00
2-A4 0.00 0.00 0.00 0.00 0.00 0.00
2-A6 34,000,000.00 34,000,000.00 0.00 0.00 0.00 0.00
2-A7 0.00 0.00 0.00 0.00 0.00 0.00
2-AP 1,371,539.10 1,371,539.10 1,401.25 7,602.39 0.00 0.00
3-A1 74,836,000.00 74,836,000.00 43,795.36 358,807.61 0.00 0.00
3-AP 716,219.00 716,219.00 503.20 2,873.13 0.00 0.00
3-AX 0.00 0.00 0.00 0.00 0.00 0.00
4-A1 44,963,000.00 44,963,000.00 27,490.13 663,862.04 0.00 0.00
4-AP 153,481.00 153,481.00 174.65 1,676.68 0.00 0.00
B1 19,783,000.00 19,783,000.00 11,693.87 0.00 0.00 0.00
B2 11,804,000.00 11,804,000.00 6,877.46 0.00 0.00 0.00
B3 7,359,000.00 7,359,000.00 4,214.69 0.00 0.00 0.00
B4 4,393,000.00 4,393,000.00 2,570.73 0.00 0.00 0.00
B5 3,650,000.00 3,650,000.00 2,140.81 0.00 0.00 0.00
B6 3,837,286.00 3,837,286.00 2,242.52 0.00 0.00 0.00
BX 0.00 0.00 0.00 0.00 0.00 0.00
R-1 0.00 0.00 0.00 0.00 0.00 0.00
MBIA 0.00 0.00 0.00 0.00 0.00 0.00
Totals 647,202,294.10 647,202,294.10 383,963.44 10,416,151.34 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>
R 100.00 0.00 0.00000000 100.00
R 100.00 0.00 0.00000000 100.00
1-A1 1,567,500.00 101,432,500.00 0.98478155 1,567,500.00
1-A2 0.00 0.00 0.00000000 0.00
1-A3 5,209,824.97 103,290,175.03 0.95198318 5,209,824.97
1-A4 0.00 0.00 0.00000000 0.00
1-A5 0.00 3,955,000.00 1.00000000 0.00
1-A6 0.00 0.00 0.00000000 0.00
1-A7 0.00 46,400,000.00 1.00000000 0.00
1-A8 0.00 0.00 0.00000000 0.00
1-AP 69,379.65 3,771,189.35 0.98193506 69,379.65
2-A1 846,000.00 58,794,000.00 0.98581489 846,000.00
2-A2 0.00 0.00 0.00000000 0.00
2-A3 1,969,283.64 88,030,716.36 0.97811907 1,969,283.64
2-A5 0.00 25,000,000.00 1.00000000 0.00
2-A4 0.00 0.00 0.00000000 0.00
2-A6 0.00 34,000,000.00 1.00000000 0.00
2-A7 0.00 0.00 0.00000000 0.00
2-AP 9,003.64 1,362,535.46 0.99343537 9,003.64
3-A1 402,602.97 74,433,397.03 0.99462020 402,602.97
3-AP 3,376.32 712,842.68 0.99528591 3,376.32
3-AX 0.00 0.00 0.00000000 0.00
4-A1 691,352.17 44,271,647.83 0.98462398 691,352.17
4-AP 1,851.33 151,629.67 0.98793773 1,851.33
B1 11,693.87 19,771,306.13 0.99940889 11,693.87
B2 6,877.46 11,797,122.54 0.99941736 6,877.46
B3 4,214.69 7,354,785.31 0.99942727 4,214.69
B4 2,570.73 4,390,429.27 0.99941481 2,570.73
B5 2,140.81 3,647,859.19 0.99941348 2,140.81
B6 2,242.52 3,835,043.48 0.99941560 2,242.52
BX 0.00 0.00 0.00000000 0.00
R-1 0.00 0.00 0.00000000 0.00
MBIA 0.00 0.00 0.00000000 0.00
Totals 10,800,114.77 636,402,179.33 0.98331261 10,800,114.77
</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 1000.00000000 20.50000000 979.50000000 0.00000000
1-A1 103,000,000.00 1000.00000000 0.31214000 14.90630660 0.00000000
1-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000
1-A3 108,500,000.00 1000.00000000 0.98485539 47.03196461 0.00000000
1-A4 0.00 0.00000000 0.00000000 0.00000000 0.00000000
1-A5 3,955,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A6 0.00 0.00000000 0.00000000 0.00000000 0.00000000
1-A7 46,400,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A8 0.00 0.00000000 0.00000000 0.00000000 0.00000000
1-AP 3,840,569.00 1000.00000000 0.57514394 17.48979643 0.00000000
2-A1 59,640,000.00 1000.00000000 0.70358400 13.48152666 0.00000000
2-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000
2-A3 90,000,000.00 1000.00000000 1.08529789 20.79563144 0.00000000
2-A5 25,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
2-A4 0.00 0.00000000 0.00000000 0.00000000 0.00000000
2-A6 34,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
2-A7 0.00 0.00000000 0.00000000 0.00000000 0.00000000
2-AP 1,371,539.10 1000.00000000 1.02166245 5.54296265 0.00000000
3-A1 74,836,000.00 1000.00000000 0.58521781 4.79458563 0.00000000
3-AP 716,219.00 1000.00000000 0.70257840 4.01152441 0.00000000
3-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000
4-A1 44,963,000.00 1000.00000000 0.61139448 14.76462958 0.00000000
4-AP 153,481.00 1000.00000000 1.13792587 10.92434894 0.00000000
B1 19,783,000.00 1000.00000000 0.59110701 0.00000000 0.00000000
B2 11,804,000.00 1000.00000000 0.58263809 0.00000000 0.00000000
B3 7,359,000.00 1000.00000000 0.57272591 0.00000000 0.00000000
B4 4,393,000.00 1000.00000000 0.58518780 0.00000000 0.00000000
B5 3,650,000.00 1000.00000000 0.58652329 0.00000000 0.00000000
B6 3,837,286.00 1000.00000000 0.58440262 0.00000000 0.00000000
BX 0.00 0.00000000 0.00000000 0.00000000 0.00000000
R-1 0.00 0.00000000 0.00000000 0.00000000 0.00000000
MBIA 0.00 0.00000000 0.00000000 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 1000.00000000 0.00000000 0.00000000 1000.00000000
1-A1 0.00000000 15.21844660 984.78155340 0.98478155 15.21844660
1-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-A3 0.00000000 48.01682000 951.98318000 0.95198318 48.01682000
1-A4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-A5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-A7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-AP 0.00000000 18.06494038 981.93505962 0.98193506 18.06494038
2-A1 0.00000000 14.18511066 985.81488934 0.98581489 14.18511066
2-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
2-A3 0.00000000 21.88092933 978.11907067 0.97811907 21.88092933
2-A5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
2-A4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
2-A6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
2-A7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
2-AP 0.00000000 6.56462510 993.43537490 0.99343537 6.56462510
3-A1 0.00000000 5.37980344 994.62019656 0.99462020 5.37980344
3-AP 0.00000000 4.71408885 995.28591115 0.99528591 4.71408885
3-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
4-A1 0.00000000 15.37602406 984.62397594 0.98462398 15.37602406
4-AP 0.00000000 12.06227481 987.93772519 0.98793773 12.06227481
B1 0.00000000 0.59110701 999.40889299 0.99940889 0.59110701
B2 0.00000000 0.58263809 999.41736191 0.99941736 0.58263809
B3 0.00000000 0.57272591 999.42727409 0.99942727 0.57272591
B4 0.00000000 0.58518780 999.41481220 0.99941481 0.58518780
B5 0.00000000 0.58652329 999.41347671 0.99941348 0.58652329
B6 0.00000000 0.58440262 999.41559738 0.99941560 0.58440262
BX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
MBIA 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>
R 100.00 9.50000% 100.00 0.79 0.00 0.00
1-A1 103,000,000.00 7.75000% 103,000,000.00 665,208.33 0.00 0.00
1-A2 0.00 9.50000% 18,973,684.21 150,208.33 0.00 0.00
1-A3 108,500,000.00 7.25000% 108,500,000.00 655,520.83 0.00 0.00
1-A4 0.00 2.25000% 108,500,000.00 203,437.50 0.00 0.00
1-A5 3,955,000.00 8.00000% 3,955,000.00 26,366.67 0.00 0.00
1-A6 0.00 9.50000% 624,473.68 4,943.75 0.00 0.00
1-A7 46,400,000.00 8.00000% 46,400,000.00 309,333.33 0.00 0.00
1-A8 0.00 9.50000% 7,326,315.79 58,000.00 0.00 0.00
1-AP 3,840,569.00 0.00000% 3,840,569.00 0.00 0.00 0.00
2-A1 59,640,000.00 7.75000% 59,640,000.00 385,175.00 0.00 0.00
2-A2 0.00 8.25000% 3,614,545.45 24,850.00 0.00 0.00
2-A3 90,000,000.00 8.25000% 90,000,000.00 618,750.00 0.00 0.00
2-A5 25,000,000.00 7.65000% 25,000,000.00 159,375.00 0.00 0.00
2-A4 0.00 8.25000% 1,666,666.67 11,458.33 0.00 0.00
2-A6 34,000,000.00 8.00000% 34,000,000.00 226,666.67 0.00 0.00
2-A7 0.00 8.25000% 1,030,303.03 7,083.33 0.00 0.00
2-AP 1,371,539.10 0.00000% 1,371,539.10 0.00 0.00 0.00
3-A1 74,836,000.00 8.25000% 74,836,000.00 514,497.50 0.00 0.00
3-AP 716,219.00 0.00000% 716,219.00 0.00 0.00 0.00
3-AX 0.00 8.25000% 2,286,514.10 15,719.78 0.00 0.00
4-A1 44,963,000.00 8.25000% 44,963,000.00 309,120.63 0.00 0.00
4-AP 153,481.00 0.00000% 153,481.00 0.00 0.00 0.00
B1 19,783,000.00 8.25000% 19,783,000.00 136,008.13 0.00 0.00
B2 11,804,000.00 8.25000% 11,804,000.00 81,152.50 0.00 0.00
B3 7,359,000.00 9.04342% 7,359,000.00 55,458.75 0.00 0.00
B4 4,393,000.00 8.91469% 4,393,000.00 32,635.21 0.00 0.00
B5 3,650,000.00 8.90000% 3,650,000.00 27,070.83 0.00 0.00
B6 3,837,286.00 8.91591% 3,837,286.00 28,510.74 0.00 0.00
BX 0.00 9.50000% 2,016,973.00 15,967.70 0.00 0.00
R-1 0.00 0.00000% 0.00 0.00 0.00 0.00
MBIA 0.00 0.05000% 25,000,000.00 1,041.67 0.00 0.00
Totals 647,202,194.10 4,723,561.30 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 0.82 0.00 0.00
1-A1 0.00 0.00 665,208.33 0.00 101,432,500.00
1-A2 0.00 0.00 150,208.33 0.00 18,684,934.21
1-A3 0.00 0.00 655,520.83 0.00 103,290,175.03
1-A4 0.00 0.00 203,437.50 0.00 103,290,175.03
1-A5 0.00 0.00 26,366.67 0.00 3,955,000.00
1-A6 0.00 0.00 4,943.75 0.00 624,473.68
1-A7 0.00 0.00 309,333.33 0.00 46,400,000.00
1-A8 0.00 0.00 58,000.00 0.00 7,326,315.79
1-AP 0.00 0.00 0.00 0.00 3,771,189.35
2-A1 0.00 0.00 385,175.00 0.00 58,794,000.00
2-A2 0.00 0.00 24,850.00 0.00 3,563,272.73
2-A3 0.00 0.00 618,750.00 0.00 88,030,716.36
2-A5 0.00 0.00 159,375.00 0.00 25,000,000.00
2-A4 0.00 0.00 11,458.33 0.00 1,666,666.67
2-A6 0.00 0.00 226,666.67 0.00 34,000,000.00
2-A7 0.00 0.00 7,083.33 0.00 1,030,303.03
2-AP 0.00 0.00 0.00 0.00 1,362,535.46
3-A1 0.00 0.00 514,497.50 0.00 74,433,397.03
3-AP 0.00 0.00 0.00 0.00 712,842.68
3-AX 0.00 0.00 15,719.78 0.00 2,272,247.60
4-A1 0.00 0.00 309,120.59 0.00 44,271,647.83
4-AP 0.00 0.00 0.00 0.00 151,629.67
B1 0.00 0.00 136,008.12 0.00 19,771,306.13
B2 0.00 0.00 81,152.50 0.00 11,797,122.54
B3 0.00 0.00 55,458.75 0.00 7,354,785.31
B4 0.00 0.00 32,635.21 0.00 4,390,429.27
B5 0.00 0.00 27,070.83 0.00 3,647,859.19
B6 0.00 0.00 28,510.74 0.00 3,835,043.48
BX 0.00 0.00 15,967.70 0.00 2,015,902.95
R-1 0.00 0.00 0.00 0.00 0.00
MBIA 0.00 0.00 1,041.67 0.00 25,000,000.00
Totals 0.00 0.00 4,723,561.28 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 9.50000% 1000.00000000 7.90000000 0.00000000 0.00000000
1-A1 103,000,000.00 7.75000% 1000.00000000 6.45833330 0.00000000 0.00000000
1-A2 0.00 9.50000% 1000.00000000 7.91666649 0.00000000 0.00000000
1-A3 108,500,000.00 7.25000% 1000.00000000 6.04166664 0.00000000 0.00000000
1-A4 0.00 2.25000% 1000.00000000 1.87500000 0.00000000 0.00000000
1-A5 3,955,000.00 8.00000% 1000.00000000 6.66666751 0.00000000 0.00000000
1-A6 0.00 9.50000% 1000.00000000 7.91666672 0.00000000 0.00000000
1-A7 46,400,000.00 8.00000% 1000.00000000 6.66666659 0.00000000 0.00000000
1-A8 0.00 9.50000% 1000.00000000 7.91666667 0.00000000 0.00000000
1-AP 3,840,569.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
2-A1 59,640,000.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
2-A2 0.00 8.25000% 1000.00000000 6.87500001 0.00000000 0.00000000
2-A3 90,000,000.00 8.25000% 1000.00000000 6.87500000 0.00000000 0.00000000
2-A5 25,000,000.00 7.65000% 1000.00000000 6.37500000 0.00000000 0.00000000
2-A4 0.00 8.25000% 1000.00000000 6.87499799 0.00000000 0.00000000
2-A6 34,000,000.00 8.00000% 1000.00000000 6.66666676 0.00000000 0.00000000
2-A7 0.00 8.25000% 1000.00000000 6.87499677 0.00000000 0.00000000
2-AP 1,371,539.10 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
3-A1 74,836,000.00 8.25000% 1000.00000000 6.87500000 0.00000000 0.00000000
3-AP 716,219.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
3-AX 0.00 8.25000% 1000.00000000 6.87499806 0.00000000 0.00000000
4-A1 44,963,000.00 8.25000% 1000.00000000 6.87500011 0.00000000 0.00000000
4-AP 153,481.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
B1 19,783,000.00 8.25000% 1000.00000000 6.87500025 0.00000000 0.00000000
B2 11,804,000.00 8.25000% 1000.00000000 6.87500000 0.00000000 0.00000000
B3 7,359,000.00 9.04342% 1000.00000000 7.53618019 0.00000000 0.00000000
B4 4,393,000.00 8.91469% 1000.00000000 7.42891191 0.00000000 0.00000000
B5 3,650,000.00 8.90000% 1000.00000000 7.41666575 0.00000000 0.00000000
B6 3,837,286.00 8.91591% 1000.00000000 7.42992313 0.00000000 0.00000000
BX 0.00 9.50000% 1000.00000000 7.91666522 0.00000000 0.00000000
R-1 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
MBIA 0.00 0.05000% 1000.00000000 0.04166680 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 8.20000000 0.00000000 0.00000000
1-A1 0.00000000 0.00000000 6.45833330 0.00000000 984.78155340
1-A2 0.00000000 0.00000000 7.91666649 0.00000000 984.78155340
1-A3 0.00000000 0.00000000 6.04166664 0.00000000 951.98318000
1-A4 0.00000000 0.00000000 1.87500000 0.00000000 951.98318000
1-A5 0.00000000 0.00000000 6.66666751 0.00000000 1000.00000000
1-A6 0.00000000 0.00000000 7.91666672 0.00000000 1000.00000000
1-A7 0.00000000 0.00000000 6.66666659 0.00000000 1000.00000000
1-A8 0.00000000 0.00000000 7.91666667 0.00000000 1000.00000000
1-AP 0.00000000 0.00000000 0.00000000 0.00000000 981.93505962
2-A1 0.00000000 0.00000000 6.45833333 0.00000000 985.81488934
2-A2 0.00000000 0.00000000 6.87500001 0.00000000 985.81489133
2-A3 0.00000000 0.00000000 6.87500000 0.00000000 978.11907067
2-A5 0.00000000 0.00000000 6.37500000 0.00000000 1000.00000000
2-A4 0.00000000 0.00000000 6.87499799 0.00000000 1000.00000000
2-A6 0.00000000 0.00000000 6.66666676 0.00000000 1000.00000000
2-A7 0.00000000 0.00000000 6.87499677 0.00000000 1000.00000000
2-AP 0.00000000 0.00000000 0.00000000 0.00000000 993.43537490
3-A1 0.00000000 0.00000000 6.87500000 0.00000000 994.62019656
3-AP 0.00000000 0.00000000 0.00000000 0.00000000 995.28591115
3-AX 0.00000000 0.00000000 6.87499806 0.00000000 993.76058954
4-A1 0.00000000 0.00000000 6.87499922 0.00000000 984.62397594
4-AP 0.00000000 0.00000000 0.00000000 0.00000000 987.93772519
B1 0.00000000 0.00000000 6.87499975 0.00000000 999.40889299
B2 0.00000000 0.00000000 6.87500000 0.00000000 999.41736191
B3 0.00000000 0.00000000 7.53618019 0.00000000 999.42727409
B4 0.00000000 0.00000000 7.42891191 0.00000000 999.41481220
B5 0.00000000 0.00000000 7.41666575 0.00000000 999.41347671
B6 0.00000000 0.00000000 7.42992313 0.00000000 999.41559738
BX 0.00000000 0.00000000 7.91666522 0.00000000 999.46947728
R-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
MBIA 0.00000000 0.00000000 0.04166680 0.00000000 1000.00000000
<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 ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<S> <C>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 15,872,942.97
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 15,872,942.97
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 349,366.92
Payment of Interest and Principal 15,523,576.05
Total Withdrawals (Pool Distribution Amount) 15,872,942.97
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 349,366.92
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 349,366.92
</TABLE>
<TABLE>
<CAPTION>
OTHER ACCOUNTS
Beginning Current Current Ending
Account Type Balance Withdrawals Deposits Balance
<S> <C> <C> <C> <C>
Reserve Fund-MBIA 8,000.00 0.00 0.00 8,000.00
Reserve Fund-MBIA 999.99 0.00 0.00 999.99
</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 33 0 0 0 33
7,522,683.52 0.00 0.00 0.00 7,522,683.52
60 Days 2 0 0 0 2
189,799.34 0.00 0.00 0.00 189,799.34
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 35 0 0 0 35
7,712,482.86 0.00 0.00 0.00 7,712,482.86
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 1.001214% 0.000000% 0.000000% 0.000000% 1.001214%
1.181506% 0.000000% 0.000000% 0.000000% 1.181506%
60 Days 0.060680% 0.000000% 0.000000% 0.000000% 0.060680%
0.029810% 0.000000% 0.000000% 0.000000% 0.029810%
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 1.061893% 0.000000% 0.000000% 0.000000% 1.061893%
1.211316% 0.000000% 0.000000% 0.000000% 1.211316%
</TABLE>
<TABLE>
<CAPTION>
Delinquency Status By Groups
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 28 0 0 0 28
6,082,498.27 0.00 0.00 0.00 6,082,498.27
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
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 28 0 0 0 28
6,082,498.27 0.00 0.00 0.00 6,082,498.27
30 Days 1.935038% 0.000000% 0.000000% 0.000000% 1.935038%
2.132406% 0.000000% 0.000000% 0.000000% 2.132406%
60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
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 1.935038% 0.000000% 0.000000% 0.000000% 1.935038%
2.132406% 0.000000% 0.000000% 0.000000% 2.132406%
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 2 0 0 0 2
1,185,736.35 0.00 0.00 0.00 1,185,736.35
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
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 2 0 0 0 2
1,185,736.35 0.00 0.00 0.00 1,185,736.35
30 Days 0.295858% 0.000000% 0.000000% 0.000000% 0.295858%
0.532912% 0.000000% 0.000000% 0.000000% 0.532912%
60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
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 0.295858% 0.000000% 0.000000% 0.000000% 0.295858%
0.532912% 0.000000% 0.000000% 0.000000% 0.532912%
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
Group 3 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 3 0 0 0 3
254,448.90 0.00 0.00 0.00 254,448.90
60 Days 2 0 0 0 2
189,799.34 0.00 0.00 0.00 189,799.34
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 5 0 0 0 5
444,248.24 0.00 0.00 0.00 444,248.24
30 Days 0.395778% 0.000000% 0.000000% 0.000000% 0.395778%
0.322332% 0.000000% 0.000000% 0.000000% 0.322332%
60 Days 0.263852% 0.000000% 0.000000% 0.000000% 0.263852%
0.240435% 0.000000% 0.000000% 0.000000% 0.240435%
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 0.659631% 0.000000% 0.000000% 0.000000% 0.659631%
0.562767% 0.000000% 0.000000% 0.000000% 0.562767%
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
Group 4 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 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
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 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
</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>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Mixed Fixed
Weighted Average Gross Coupon 9.405892%
Weighted Average Net Coupon 8.758119%
Weighted Average Pass-Through Rate 8.758119%
Weighted Average Maturity (Stepdown Calculation) 323
Beginning Scheduled Collateral Loan Count 0
Number Of Loans Paid In Full 43
Ending Scheduled Collateral Loan Count 3,296
Beginning Scheduled Collateral Balance 647,202,194.10
Ending Scheduled Collateral Balance 636,402,184.69
Ending Actual Collateral Balance at 31-Jul-2000 636,703,013.71
Monthly P&I Constant 5,456,889.89
Ending Scheduled Balance for Premium Loans 636,402,184.69
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
</TABLE>
<TABLE>
<CAPTION>
Group Level Collateral Statement
<S> <C>
Group ID 1 2 3 4 Total
Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Mixed Fixed
Weighted Average Coupon Rate 9.820204 9.050551 9.065780 9.130464
Weighted Average Net Rate 9.375040 8.199758 8.413326 8.225021
Weighted Average Maturity 305.00 329.00 355.00 349.00
Record Date 07/31/2000 07/31/2000 07/31/2000 07/31/2000
Principal And Interest Constant 2,544,537.65 1,849,808.38 645,754.24 416,789.62 5,456,889.89
Beginning Loan Count 1,475 683 762 419 3,339
Loans Paid In Full 28 7 4 4 43
Ending Loan Count 1,447 676 758 415 3,296
Beginning Scheduled Balance 291,973,891.21 225,214,185.13 79,320,324.44 50,693,798.68 647,202,199.46
Ending scheduled Balance 285,113,136.45 222,379,723.02 78,912,139.98 49,997,185.24 636,402,184.69
Scheduled Principal 155,168.30 151,214.63 46,503.72 31,074.72 383,961.37
Unscheduled Principal 6,705,586.46 2,683,247.48 361,680.74 665,538.72 10,416,053.40
Scheduled Interest 2,389,369.35 1,698,593.75 599,250.52 385,714.90 5,072,928.52
Servicing Fees 108,313.70 159,675.55 43,127.40 38,250.27 349,366.92
Master Servicing Fees 0.00 0.00 0.00 0.00 0.00
Trustee Fee 0.00 0.00 0.00 0.00 0.00
FRY Amount 0.00 0.00 0.00 0.00 0.00
Special Hazard Fee 0.00 0.00 0.00 0.00 0.00
Other Fee 0.00 0.00 0.00 0.00 0.00
Pool Insurance Fee 0.00 0.00 0.00 0.00 0.00
Spread Fee 1 0.00 0.00 0.00 0.00 0.00
Spread Fee 2 0.00 0.00 0.00 0.00 0.00
Spread Fee 3 0.00 0.00 0.00 0.00 0.00
Net Interest 2,281,055.65 1,538,918.20 556,123.12 347,464.63 4,723,561.60
Realized Loss Amount 0.00 0.00 0.00 0.00 0.00
Cumulative Realized Loss 0.00 0.00 0.00 0.00 0.00
Percentage of Cumulative Losses 0.00 0.00 0.00 0.00 0.00
</TABLE>
|
|