|
|
|
|
|
|
|
|
|
|
Previous: STRUCTURED ASSET SECURITIES CORP MORT PAS THR CERT SE 2000 3, 8-K, 2000-12-11 |
Next: NUVEEN TAX FREE UNIT TRUSTS SERIES 1210, 487, 2000-12-11 |
<TABLE>
<CAPTION>
Structured Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 10/31/2000
Distribution Date: 11/27/2000
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% 0.00 0.00 0.00
1-A1 863572Q30 SEN 7.75000% 98,297,500.00 634,838.02 1,567,500.00
1-A2 863572Q48 SEN 9.50000% 0.00 143,350.52 0.00
1-A3 863572Q55 SEN 7.22000% 87,663,251.85 527,440.57 7,846,136.11
1-A4 863572Q63 SEN 2.28000% 0.00 166,560.18 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% 3,586,246.26 0.00 154,228.58
2-A1 863572R54 SEN 7.75000% 57,102,000.00 368,783.75 846,000.00
2-A2 863572R62 SEN 8.25000% 0.00 23,792.50 0.00
2-A3 863572R70 SEN 8.25000% 82,406,321.30 566,543.46 4,420,745.82
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% 1,342,054.46 0.00 1,675.00
3-A1 863572S61 SEN 8.25000% 73,177,697.34 503,096.67 393,173.21
3-AP 863572S79 SEN 0.00000% 707,414.83 0.00 12,088.15
3-AX 863572S87 SEN 8.25000% 0.00 15,223.51 0.00
4-A1 863572S95 SEN 8.25000% 43,715,620.33 300,544.89 65,132.58
4-AP 863572T29 SEN 0.00000% 151,261.55 0.00 194.73
B1 863572T45 SUB 8.25000% 19,747,465.58 135,763.83 12,464.02
B2 863572T52 SUB 8.25000% 11,783,093.91 81,008.77 7,379.97
B3 863572T78 SUB 9.04352% 7,346,185.60 55,362.79 4,541.62
B4 SAC0003B4 SUB 8.91480% 4,385,185.91 32,577.56 2,756.09
B5 SAC0003B5 SUB 8.90011% 3,643,492.58 27,022.90 2,297.04
B6 SAC0003B6 SUB 8.91602% 3,830,469.29 28,460.43 2,406.85
BX 863572T60 SUB 9.50000% 0.00 15,941.91 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 608,240,260.79 4,430,581.01 15,338,719.77
</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 0.00 0.00
1-A1 0.00 96,730,000.00 2,202,338.02 0.00
1-A2 0.00 0.00 143,350.52 0.00
1-A3 0.00 79,817,115.74 8,373,576.68 0.00
1-A4 0.00 0.00 166,560.18 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 3,432,017.68 154,228.58 0.00
2-A1 0.00 56,256,000.00 1,214,783.75 0.00
2-A2 0.00 0.00 23,792.50 0.00
2-A3 0.00 77,985,575.48 4,987,289.28 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 1,340,379.46 1,675.00 0.00
3-A1 0.00 72,784,524.12 896,269.88 0.00
3-AP 0.00 695,326.68 12,088.15 0.00
3-AX 0.00 0.00 15,223.51 0.00
4-A1 0.00 43,650,487.74 365,677.47 0.00
4-AP 0.00 151,066.81 194.73 0.00
B1 0.00 19,735,001.57 148,227.85 0.00
B2 0.00 11,775,713.94 88,388.74 0.00
B3 0.00 7,341,643.98 59,904.41 0.00
B4 0.00 4,382,429.82 35,333.65 0.00
B5 0.00 3,641,195.55 29,319.94 0.00
B6 0.00 3,828,062.44 30,867.28 0.00
BX 0.00 0.00 15,941.91 0.00
R-1 0.00 0.00 0.00 0.00
MBIA 0.00 0.00 1,041.67 0.00
Totals 0.00 592,901,541.01 19,769,300.78 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
1-A1 103,000,000.00 98,297,500.00 22,900.49 1,544,599.51 0.00 0.00
1-A2 0.00 0.00 0.00 0.00 0.00 0.00
1-A3 108,500,000.00 87,663,251.85 114,628.64 7,731,507.47 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 3,586,246.26 2,215.46 152,013.13 0.00 0.00
2-A1 59,640,000.00 57,102,000.00 22,193.92 823,806.08 0.00 0.00
2-A2 0.00 0.00 0.00 0.00 0.00 0.00
2-A3 90,000,000.00 82,406,321.30 115,973.63 4,304,772.19 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 1,342,054.46 1,427.19 247.81 0.00 0.00
3-A1 74,836,000.00 73,177,697.34 44,232.91 348,940.30 0.00 0.00
3-AP 716,219.00 707,414.83 514.88 11,573.27 0.00 0.00
3-AX 0.00 0.00 0.00 0.00 0.00 0.00
4-A1 44,963,000.00 43,715,620.33 29,396.48 35,736.10 0.00 0.00
4-AP 153,481.00 151,261.55 177.32 17.42 0.00 0.00
B1 19,783,000.00 19,747,465.58 12,464.02 0.00 0.00 0.00
B2 11,804,000.00 11,783,093.91 7,379.97 0.00 0.00 0.00
B3 7,359,000.00 7,346,185.60 4,541.62 0.00 0.00 0.00
B4 4,393,000.00 4,385,185.91 2,756.09 0.00 0.00 0.00
B5 3,650,000.00 3,643,492.58 2,297.04 0.00 0.00 0.00
B6 3,837,286.00 3,830,469.29 2,406.85 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 647,202,194.10 608,240,260.79 385,506.51 14,953,213.28 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 0.00 0.00 0.00000000 0.00
1-A1 1,567,500.00 96,730,000.00 0.93912621 1,567,500.00
1-A2 0.00 0.00 0.00000000 0.00
1-A3 7,846,136.11 79,817,115.74 0.73564162 7,846,136.11
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 154,228.58 3,432,017.68 0.89362219 154,228.58
2-A1 846,000.00 56,256,000.00 0.94325956 846,000.00
2-A2 0.00 0.00 0.00000000 0.00
2-A3 4,420,745.82 77,985,575.48 0.86650639 4,420,745.82
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 1,675.00 1,340,379.46 0.97728126 1,675.00
3-A1 393,173.21 72,784,524.12 0.97258705 393,173.21
3-AP 12,088.15 695,326.68 0.97082970 12,088.15
3-AX 0.00 0.00 0.00000000 0.00
4-A1 65,132.58 43,650,487.74 0.97080906 65,132.58
4-AP 194.73 151,066.81 0.98427043 194.73
B1 12,464.02 19,735,001.57 0.99757375 12,464.02
B2 7,379.97 11,775,713.94 0.99760369 7,379.97
B3 4,541.62 7,341,643.98 0.99764152 4,541.62
B4 2,756.09 4,382,429.82 0.99759386 2,756.09
B5 2,297.04 3,641,195.55 0.99758782 2,297.04
B6 2,406.85 3,828,062.44 0.99759633 2,406.85
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 15,338,719.77 592,901,541.01 0.91609940 15,338,719.77
</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 0.00000000 0.00000000 0.00000000 0.00000000
1-A1 103,000,000.00 954.34466019 0.22233485 14.99611175 0.00000000
1-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000
1-A3 108,500,000.00 807.95623825 1.05648516 71.25813336 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 3,840,569.00 933.77993209 0.57685723 39.58088762 0.00000000
2-A1 59,640,000.00 957.44466801 0.37213146 13.81297921 0.00000000
2-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000
2-A3 90,000,000.00 915.62579222 1.28859589 47.83080211 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 1,371,539.10 978.50251590 1.04057551 0.18068023 0.00000000
3-A1 74,836,000.00 977.84084318 0.59106459 4.66273318 0.00000000
3-AP 716,219.00 987.70743306 0.71888626 16.15884248 0.00000000
3-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000
4-A1 44,963,000.00 972.25764139 0.65379267 0.79478905 0.00000000
4-AP 153,481.00 985.53925242 1.15532216 0.11349939 0.00000000
B1 19,783,000.00 998.20379012 0.63003690 0.00000000 0.00000000
B2 11,804,000.00 998.22889783 0.62520925 0.00000000 0.00000000
B3 7,359,000.00 998.25867645 0.61715179 0.00000000 0.00000000
B4 4,393,000.00 998.22124061 0.62738220 0.00000000 0.00000000
B5 3,650,000.00 998.21714521 0.62932603 0.00000000 0.00000000
B6 3,837,286.00 998.22355957 0.62722716 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 0.00000000 0.00000000 0.00000000 0.00000000
1-A1 0.00000000 15.21844660 939.12621359 0.93912621 15.21844660
1-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-A3 0.00000000 72.31461853 735.64161972 0.73564162 72.31461853
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 40.15774225 893.62218984 0.89362219 40.15774225
2-A1 0.00000000 14.18511066 943.25955734 0.94325956 14.18511066
2-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
2-A3 0.00000000 49.11939800 866.50639422 0.86650639 49.11939800
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 1.22125574 977.28126016 0.97728126 1.22125574
3-A1 0.00000000 5.25379777 972.58704527 0.97258705 5.25379777
3-AP 0.00000000 16.87772874 970.82970432 0.97082970 16.87772874
3-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
4-A1 0.00000000 1.44858172 970.80905945 0.97080906 1.44858172
4-AP 0.00000000 1.26875639 984.27043087 0.98427043 1.26875639
B1 0.00000000 0.63003690 997.57375373 0.99757375 0.63003690
B2 0.00000000 0.62520925 997.60368858 0.99760369 0.62520925
B3 0.00000000 0.61715179 997.64152466 0.99764152 0.61715179
B4 0.00000000 0.62738220 997.59385841 0.99759386 0.62738220
B5 0.00000000 0.62932603 997.58782192 0.99758782 0.62932603
B6 0.00000000 0.62722716 997.59633241 0.99759633 0.62722716
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% 0.00 0.00 0.00 0.00
1-A1 103,000,000.00 7.75000% 98,297,500.00 634,838.02 0.00 0.00
1-A2 0.00 9.50000% 18,107,434.21 143,350.52 0.00 0.00
1-A3 108,500,000.00 7.22000% 87,663,251.85 527,440.57 0.00 0.00
1-A4 0.00 2.28000% 87,663,251.85 166,560.18 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% 3,586,246.26 0.00 0.00 0.00
2-A1 59,640,000.00 7.75000% 57,102,000.00 368,783.75 0.00 0.00
2-A2 0.00 8.25000% 3,460,727.27 23,792.50 0.00 0.00
2-A3 90,000,000.00 8.25000% 82,406,321.30 566,543.46 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% 1,342,054.46 0.00 0.00 0.00
3-A1 74,836,000.00 8.25000% 73,177,697.34 503,096.67 0.00 0.00
3-AP 716,219.00 0.00000% 707,414.83 0.00 0.00 0.00
3-AX 0.00 8.25000% 2,214,328.44 15,223.51 0.00 0.00
4-A1 44,963,000.00 8.25000% 43,715,620.33 300,544.89 0.00 0.00
4-AP 153,481.00 0.00000% 151,261.55 0.00 0.00 0.00
B1 19,783,000.00 8.25000% 19,747,465.58 135,763.83 0.00 0.00
B2 11,804,000.00 8.25000% 11,783,093.91 81,008.77 0.00 0.00
B3 7,359,000.00 9.04352% 7,346,185.60 55,362.79 0.00 0.00
B4 4,393,000.00 8.91480% 4,385,185.91 32,577.56 0.00 0.00
B5 3,650,000.00 8.90011% 3,643,492.58 27,022.90 0.00 0.00
B6 3,837,286.00 8.91602% 3,830,469.29 28,460.43 0.00 0.00
BX 0.00 9.50000% 2,013,715.38 15,941.91 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 4,430,581.01 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
1-A1 0.00 0.00 634,838.02 0.00 96,730,000.00
1-A2 0.00 0.00 143,350.52 0.00 17,818,684.21
1-A3 0.00 0.00 527,440.57 0.00 79,817,115.74
1-A4 0.00 0.00 166,560.18 0.00 79,817,115.74
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 3,432,017.68
2-A1 0.00 0.00 368,783.75 0.00 56,256,000.00
2-A2 0.00 0.00 23,792.50 0.00 3,409,454.55
2-A3 0.00 0.00 566,543.46 0.00 77,985,575.48
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 1,340,379.46
3-A1 0.00 0.00 503,096.67 0.00 72,784,524.12
3-AP 0.00 0.00 0.00 0.00 695,326.68
3-AX 0.00 0.00 15,223.51 0.00 2,201,872.46
4-A1 0.00 0.00 300,544.89 0.00 43,650,487.74
4-AP 0.00 0.00 0.00 0.00 151,066.81
B1 0.00 0.00 135,763.83 0.00 19,735,001.57
B2 0.00 0.00 81,008.77 0.00 11,775,713.94
B3 0.00 0.00 55,362.79 0.00 7,341,643.98
B4 0.00 0.00 32,577.56 0.00 4,382,429.82
B5 0.00 0.00 27,022.90 0.00 3,641,195.55
B6 0.00 0.00 28,460.43 0.00 3,828,062.44
BX 0.00 0.00 15,941.91 0.00 2,012,543.46
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 4,430,581.01 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% 0.00000000 0.00000000 0.00000000 0.00000000
1-A1 103,000,000.00 7.75000% 954.34466019 6.16347592 0.00000000 0.00000000
1-A2 0.00 9.50000% 954.34466019 7.55522852 0.00000000 0.00000000
1-A3 108,500,000.00 7.22000% 807.95623825 4.86120341 0.00000000 0.00000000
1-A4 0.00 2.28000% 807.95623825 1.53511687 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% 933.77993209 0.00000000 0.00000000 0.00000000
2-A1 59,640,000.00 7.75000% 957.44466801 6.18349681 0.00000000 0.00000000
2-A2 0.00 8.25000% 957.44466846 6.58243210 0.00000000 0.00000000
2-A3 90,000,000.00 8.25000% 915.62579222 6.29492733 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% 978.50251590 0.00000000 0.00000000 0.00000000
3-A1 74,836,000.00 8.25000% 977.84084318 6.72265581 0.00000000 0.00000000
3-AP 716,219.00 0.00000% 987.70743306 0.00000000 0.00000000 0.00000000
3-AX 0.00 8.25000% 968.42982075 6.65795588 0.00000000 0.00000000
4-A1 44,963,000.00 8.25000% 972.25764139 6.68427129 0.00000000 0.00000000
4-AP 153,481.00 0.00000% 985.53925242 0.00000000 0.00000000 0.00000000
B1 19,783,000.00 8.25000% 998.20379012 6.86265127 0.00000000 0.00000000
B2 11,804,000.00 8.25000% 998.22889783 6.86282362 0.00000000 0.00000000
B3 7,359,000.00 9.04352% 998.25867645 7.52314037 0.00000000 0.00000000
B4 4,393,000.00 8.91480% 998.22124061 7.41578875 0.00000000 0.00000000
B5 3,650,000.00 8.90011% 998.21714521 7.40353425 0.00000000 0.00000000
B6 3,837,286.00 8.91602% 998.22355957 7.41681230 0.00000000 0.00000000
BX 0.00 9.50000% 998.38489658 7.90387873 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 0.00000000 0.00000000 0.00000000
1-A1 0.00000000 0.00000000 6.16347592 0.00000000 939.12621359
1-A2 0.00000000 0.00000000 7.55522852 0.00000000 939.12621359
1-A3 0.00000000 0.00000000 4.86120341 0.00000000 735.64161972
1-A4 0.00000000 0.00000000 1.53511687 0.00000000 735.64161972
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 893.62218984
2-A1 0.00000000 0.00000000 6.18349681 0.00000000 943.25955734
2-A2 0.00000000 0.00000000 6.58243210 0.00000000 943.25955979
2-A3 0.00000000 0.00000000 6.29492733 0.00000000 866.50639422
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 977.28126016
3-A1 0.00000000 0.00000000 6.72265581 0.00000000 972.58704527
3-AP 0.00000000 0.00000000 0.00000000 0.00000000 970.82970432
3-AX 0.00000000 0.00000000 6.65795588 0.00000000 962.98223571
4-A1 0.00000000 0.00000000 6.68427129 0.00000000 970.80905945
4-AP 0.00000000 0.00000000 0.00000000 0.00000000 984.27043087
B1 0.00000000 0.00000000 6.86265127 0.00000000 997.57375373
B2 0.00000000 0.00000000 6.86282362 0.00000000 997.60368858
B3 0.00000000 0.00000000 7.52314037 0.00000000 997.64152466
B4 0.00000000 0.00000000 7.41578875 0.00000000 997.59385841
B5 0.00000000 0.00000000 7.40353425 0.00000000 997.58782192
B6 0.00000000 0.00000000 7.41681230 0.00000000 997.59633241
BX 0.00000000 0.00000000 7.90387873 0.00000000 997.80386748
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 Component Statement
Component Beginning Ending Beginning Ending Ending
Pass-Through Notional Notional Component Component Component
Class Rate Balance Balance Balance Balance Percentage
<S> <C> <C> <C> <C> <C> <C>
B1-1 8.25000% 0.00 0.00 8,743,262.96 8,739,761.10 99.78035278%
B1-2 8.25000% 0.00 0.00 6,404,404.25 6,400,503.03 99.72737660%
B1-3 8.25000% 0.00 0.00 2,573,243.28 2,571,868.58 99.76216369%
B1-4 8.25000% 0.00 0.00 2,024,220.50 2,022,868.85 99.74698471%
B2-1 8.25000% 0.00 0.00 6,558,195.87 6,555,569.18 99.78035282%
B2-2 8.25000% 0.00 0.00 3,483,604.74 3,481,482.72 99.72737668%
B2-3 8.25000% 0.00 0.00 474,123.57 473,870.28 99.76216421%
B2-4 8.25000% 0.00 0.00 1,265,636.88 1,264,791.77 99.74698502%
B3-1 9.50000% 0.00 0.00 4,662,607.75 4,660,740.28 99.78035282%
B3-2 8.25000% 0.00 0.00 1,686,419.94 1,685,392.67 99.72737692%
B3-3 8.25000% 0.00 0.00 237,560.86 237,433.95 99.76216387%
B3-4 8.25000% 0.00 0.00 758,583.62 758,077.08 99.74698421%
B4-1 9.50000% 0.00 0.00 2,331,802.98 2,330,869.04 99.78035274%
B4-2 8.25000% 0.00 0.00 1,348,138.07 1,347,316.86 99.72737676%
B4-3 8.25000% 0.00 0.00 198,632.82 198,526.71 99.76216583%
B4-4 8.25000% 0.00 0.00 506,055.12 505,717.21 99.74698422%
B5-1 9.50000% 0.00 0.00 1,894,589.92 1,893,831.10 99.78035300%
B5-2 8.25000% 0.00 0.00 1,123,614.71 1,122,930.26 99.72737655%
B5-3 8.25000% 0.00 0.00 118,780.43 118,716.97 99.76215966%
B5-4 8.25000% 0.00 0.00 506,055.12 505,717.21 99.74698422%
B6-1 9.50000% 0.00 0.00 2,040,548.21 2,039,730.93 99.78035300%
B6-2 8.25000% 0.00 0.00 1,124,258.34 1,123,573.50 99.72737641%
B6-3 8.25000% 0.00 0.00 158,810.43 158,725.59 99.76216186%
B6-4 8.25000% 0.00 0.00 506,370.54 506,032.41 99.74698413%
BX-1 9.50000% 1,150,638.21 1,149,968.57 1,150,638.21 0.00 0.00000000%
BX-2 9.50000% 863,077.18 862,574.89 863,077.18 0.00 0.00000000%
</TABLE>
<TABLE>
<CAPTION>
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<S> <C>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 20,097,552.65
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 20,097,552.65
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 328,251.87
Payment of Interest and Principal 19,769,300.78
Total Withdrawals (Pool Distribution Amount) 20,097,552.65
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 328,251.87
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 328,251.87
</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> 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 74 0 0 0 74
15,610,001.30 0.00 0.00 0.00 15,610,001.30
60 Days 17 0 0 0 17
4,632,546.64 0.00 0.00 0.00 4,632,546.64
90 Days 7 0 0 0 7
1,335,611.70 0.00 0.00 0.00 1,335,611.70
120 Days 5 0 0 0 5
1,268,206.65 0.00 0.00 0.00 1,268,206.65
150 Days 5 0 0 0 5
1,177,792.02 0.00 0.00 0.00 1,177,792.02
180+ Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 108 0 0 0 108
24,024,158.31 0.00 0.00 0.00 24,024,158.31
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 2.366485% 0.000000% 0.000000% 0.000000% 2.366485%
2.631417% 0.000000% 0.000000% 0.000000% 2.631417%
60 Days 0.543652% 0.000000% 0.000000% 0.000000% 0.543652%
0.780920% 0.000000% 0.000000% 0.000000% 0.780920%
90 Days 0.223857% 0.000000% 0.000000% 0.000000% 0.223857%
0.225147% 0.000000% 0.000000% 0.000000% 0.225147%
120 Days 0.159898% 0.000000% 0.000000% 0.000000% 0.159898%
0.213785% 0.000000% 0.000000% 0.000000% 0.213785%
150 Days 0.159898% 0.000000% 0.000000% 0.000000% 0.159898%
0.198543% 0.000000% 0.000000% 0.000000% 0.198543%
180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 3.453790% 0.000000% 0.000000% 0.000000% 3.453790%
4.049812% 0.000000% 0.000000% 0.000000% 4.049812%
</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
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 44 0 0 0 44
7,378,056.80 0.00 0.00 0.00 7,378,056.80
60 Days 9 0 0 0 9
1,843,927.46 0.00 0.00 0.00 1,843,927.46
90 Days 4 0 0 0 4
683,249.29 0.00 0.00 0.00 683,249.29
120 Days 3 0 0 0 3
1,128,559.14 0.00 0.00 0.00 1,128,559.14
150 Days 2 0 0 0 2
113,077.96 0.00 0.00 0.00 113,077.96
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 62 0 0 0 62
11,146,870.65 0.00 0.00 0.00 11,146,870.65
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 3.310760% 0.000000% 0.000000% 0.000000% 3.310760%
2.874419% 0.000000% 0.000000% 0.000000% 2.874419%
60 Days 0.677201% 0.000000% 0.000000% 0.000000% 0.677201%
0.718376% 0.000000% 0.000000% 0.000000% 0.718376%
90 Days 0.300978% 0.000000% 0.000000% 0.000000% 0.300978%
0.266187% 0.000000% 0.000000% 0.000000% 0.266187%
120 Days 0.225734% 0.000000% 0.000000% 0.000000% 0.225734%
0.439676% 0.000000% 0.000000% 0.000000% 0.439676%
150 Days 0.150489% 0.000000% 0.000000% 0.000000% 0.150489%
0.044054% 0.000000% 0.000000% 0.000000% 0.044054%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 4.665162% 0.000000% 0.000000% 0.000000% 4.665162%
4.342712% 0.000000% 0.000000% 0.000000% 4.342712%
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
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 16 0 0 0 16
7,001,323.09 0.00 0.00 0.00 7,001,323.09
60 Days 6 0 0 0 6
2,728,697.36 0.00 0.00 0.00 2,728,697.36
90 Days 1 0 0 0 1
592,414.31 0.00 0.00 0.00 592,414.31
120 Days 1 0 0 0 1
101,451.49 0.00 0.00 0.00 101,451.49
150 Days 1 0 0 0 1
977,997.10 0.00 0.00 0.00 977,997.10
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 25 0 0 0 25
11,401,883.35 0.00 0.00 0.00 11,401,883.35
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 2.476780% 0.000000% 0.000000% 0.000000% 2.476780%
3.335957% 0.000000% 0.000000% 0.000000% 3.335957%
60 Days 0.928793% 0.000000% 0.000000% 0.000000% 0.928793%
1.300157% 0.000000% 0.000000% 0.000000% 1.300157%
90 Days 0.154799% 0.000000% 0.000000% 0.000000% 0.154799%
0.282271% 0.000000% 0.000000% 0.000000% 0.282271%
120 Days 0.154799% 0.000000% 0.000000% 0.000000% 0.154799%
0.048339% 0.000000% 0.000000% 0.000000% 0.048339%
150 Days 0.154799% 0.000000% 0.000000% 0.000000% 0.154799%
0.465991% 0.000000% 0.000000% 0.000000% 0.465991%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 3.869969% 0.000000% 0.000000% 0.000000% 3.869969%
5.432716% 0.000000% 0.000000% 0.000000% 5.432716%
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
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 8 0 0 0 8
651,436.07 0.00 0.00 0.00 651,436.07
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 1 0 0 0 1
51,500.00 0.00 0.00 0.00 51,500.00
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 9 0 0 0 9
702,936.07 0.00 0.00 0.00 702,936.07
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 1.079622% 0.000000% 0.000000% 0.000000% 1.079622%
0.843044% 0.000000% 0.000000% 0.000000% 0.843044%
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 0.134953% 0.000000% 0.000000% 0.000000% 0.134953%
0.066648% 0.000000% 0.000000% 0.000000% 0.066648%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 1.214575% 0.000000% 0.000000% 0.000000% 1.214575%
0.909691% 0.000000% 0.000000% 0.000000% 0.909691%
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
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 6 0 0 0 6
579,185.34 0.00 0.00 0.00 579,185.34
60 Days 2 0 0 0 2
59,921.82 0.00 0.00 0.00 59,921.82
90 Days 2 0 0 0 2
59,948.10 0.00 0.00 0.00 59,948.10
120 Days 1 0 0 0 1
38,196.02 0.00 0.00 0.00 38,196.02
150 Days 1 0 0 0 1
35,216.96 0.00 0.00 0.00 35,216.96
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 12 0 0 0 12
772,468.24 0.00 0.00 0.00 772,468.24
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 1.459854% 0.000000% 0.000000% 0.000000% 1.459854%
1.172670% 0.000000% 0.000000% 0.000000% 1.172670%
60 Days 0.486618% 0.000000% 0.000000% 0.000000% 0.486618%
0.121323% 0.000000% 0.000000% 0.000000% 0.121323%
90 Days 0.486618% 0.000000% 0.000000% 0.000000% 0.486618%
0.121376% 0.000000% 0.000000% 0.000000% 0.121376%
120 Days 0.243309% 0.000000% 0.000000% 0.000000% 0.243309%
0.077335% 0.000000% 0.000000% 0.000000% 0.077335%
150 Days 0.243309% 0.000000% 0.000000% 0.000000% 0.243309%
0.071303% 0.000000% 0.000000% 0.000000% 0.071303%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 2.919708% 0.000000% 0.000000% 0.000000% 2.919708%
1.564008% 0.000000% 0.000000% 0.000000% 1.564008%
</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 9.388726%
Weighted Average Net Coupon 8.741116%
Weighted Average Pass-Through Rate 8.741116%
Weighted Average Maturity(Stepdown Calculation) 320
Beginning Scheduled Collateral Loan Count 3,185
Number Of Loans Paid In Full 58
Ending Scheduled Collateral Loan Count 3,127
Beginning Scheduled Collateral Balance 608,240,266.14
Ending Scheduled Collateral Balance 592,901,546.37
Ending Actual Collateral Balance at 31-Oct-2000 593,216,661.68
Monthly P &I Constant 5,144,340.62
Ending Scheduled Balance for Premium Loans 592,901,546.37
</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 9.812926 9.044601 9.057280 9.122395
Weighted Average Net Rate 9.371987 8.198508 8.410111 8.224781
Weighted Average Maturity 302.00 326.00 352.00 346.00
Beginning Loan Count 1,371 657 745 412 3,185
Loans Paid In Full 42 11 4 1 58
Ending Loan Count 1,329 646 741 411 3,127
Beginning Scheduled Balance 266,137,769.44 215,022,135.81 77,646,529.31 49,433,831.58 608,240,266.14
Ending scheduled Balance 256,554,636.26 209,743,155.01 77,238,994.32 49,364,760.78 592,901,546.37
Record Date 10/31/2000 10/31/2000 10/31/2000 10/31/2000
Principal And Interest Constant 2,331,338.27 1,770,812.60 633,076.70 409,113.05 5,144,340.62
Scheduled Principal 155,013.08 150,154.73 47,021.42 33,317.28 385,506.51
Unscheduled Principal 9,428,120.10 5,128,826.07 360,513.57 35,753.52 14,953,213.26
Scheduled Interest 2,176,325.19 1,620,657.87 586,055.28 375,795.77 4,758,834.11
Servicing Fees 97,792.17 151,607.28 41,875.34 36,977.08 328,251.87
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 2,078,533.02 1,469,050.59 544,179.94 338,818.69 4,430,582.24
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>
|
|