|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: STRUCTURED ASSET SECURITIES CORP MORT PAS THR CERT SE 2000 3, 8-K, 2000-11-08 |
Next: HUGO INTERNATIONAL TELECOM INC, 8-A12B, 2000-11-08 |
<TABLE>
<CAPTION>
Structured Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 09/30/2000
Distribution Date: 10/25/2000
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% 0.00 0.02 0.00
1-A1 863572Q30 SEN 7.75000% 99,865,000.00 644,961.43 1,567,500.00
1-A2 863572Q48 SEN 9.50000% 0.00 145,636.45 0.00
1-A3 863572Q55 SEN 7.22188% 96,090,137.10 578,292.84 8,426,885.24
1-A4 863572Q63 SEN 2.27812% 0.00 182,420.71 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% 46,400,000.00 309,333.32 0.00
1-A8 863572R21 SEN 9.50000% 0.00 58,000.00 0.00
1-AP 863572R39 SEN 0.00000% 3,675,271.93 0.00 89,025.67
2-A1 863572R54 SEN 7.75000% 57,948,000.00 374,247.50 846,000.00
2-A2 863572R62 SEN 8.25000% 0.00 24,145.00 0.00
2-A3 863572R70 SEN 8.25000% 86,946,892.55 597,759.89 4,540,571.25
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% 1,343,772.04 0.00 1,717.59
3-A1 863572S61 SEN 8.25000% 73,985,650.01 508,651.34 807,952.67
3-AP 863572S79 SEN 0.00000% 712,229.34 0.00 4,814.51
3-AX 863572S87 SEN 8.25000% 0.00 15,409.28 0.00
4-A1 863572S95 SEN 8.25000% 44,229,518.85 304,077.94 513,898.52
4-AP 863572T29 SEN 0.00000% 151,454.99 0.00 193.44
B1 863572T45 SUB 8.25000% 19,759,468.28 135,846.34 12,002.70
B2 863572T52 SUB 8.25000% 11,790,158.84 81,057.34 7,064.92
B3 863572T78 SUB 9.04348% 7,350,517.26 55,395.23 4,331.66
B4 SAC0003B4 SUB 8.91477% 4,387,826.34 32,597.04 2,640.44
B5 SAC0003B5 SUB 8.90007% 3,645,691.44 27,039.10 2,198.86
B6 SAC0003B6 SUB 8.91598% 3,832,772.74 28,477.43 2,303.45
BX 863572T60 SUB 9.50000% 0.00 15,950.64 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 625,069,361.71 4,556,234.26 16,829,100.92
</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 0.02 0.00
1-A1 0.00 98,297,500.00 2,212,461.43 0.00
1-A2 0.00 0.00 145,636.45 0.00
1-A3 0.00 87,663,251.85 9,005,178.08 0.00
1-A4 0.00 0.00 182,420.71 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 46,400,000.00 309,333.32 0.00
1-A8 0.00 0.00 58,000.00 0.00
1-AP 0.00 3,586,246.26 89,025.67 0.00
2-A1 0.00 57,102,000.00 1,220,247.50 0.00
2-A2 0.00 0.00 24,145.00 0.00
2-A3 0.00 82,406,321.30 5,138,331.14 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 1,342,054.46 1,717.59 0.00
3-A1 0.00 73,177,697.34 1,316,604.01 0.00
3-AP 0.00 707,414.83 4,814.51 0.00
3-AX 0.00 0.00 15,409.28 0.00
4-A1 0.00 43,715,620.33 817,976.46 0.00
4-AP 0.00 151,261.55 193.44 0.00
B1 0.00 19,747,465.58 147,849.04 0.00
B2 0.00 11,783,093.91 88,122.26 0.00
B3 0.00 7,346,185.60 59,726.89 0.00
B4 0.00 4,385,185.91 35,237.48 0.00
B5 0.00 3,643,492.58 29,237.96 0.00
B6 0.00 3,830,469.29 30,780.88 0.00
BX 0.00 0.00 15,950.64 0.00
R-1 0.00 0.00 0.00 0.00
MBIA 0.00 0.00 1,041.67 0.00
Totals 0.00 608,240,260.79 21,385,335.18 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 99,865,000.00 21,146.86 1,546,353.14 0.00 0.00
1-A2 0.00 0.00 0.00 0.00 0.00 0.00
1-A3 108,500,000.00 96,090,137.10 113,685.58 8,313,199.67 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 3,675,271.93 2,167.92 86,857.75 0.00 0.00
2-A1 59,640,000.00 57,948,000.00 21,978.27 824,021.73 0.00 0.00
2-A2 0.00 0.00 0.00 0.00 0.00 0.00
2-A3 90,000,000.00 86,946,892.55 117,959.70 4,422,611.55 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 1,343,772.04 1,415.84 301.75 0.00 0.00
3-A1 74,836,000.00 73,985,650.01 44,304.09 763,648.58 0.00 0.00
3-AP 716,219.00 712,229.34 512.63 4,301.87 0.00 0.00
3-AX 0.00 0.00 0.00 0.00 0.00 0.00
4-A1 44,963,000.00 44,229,518.85 27,780.66 486,117.86 0.00 0.00
4-AP 153,481.00 151,454.99 176.02 17.42 0.00 0.00
B1 19,783,000.00 19,759,468.28 12,002.70 0.00 0.00 0.00
B2 11,804,000.00 11,790,158.84 7,064.92 0.00 0.00 0.00
B3 7,359,000.00 7,350,517.26 4,331.66 0.00 0.00 0.00
B4 4,393,000.00 4,387,826.34 2,640.44 0.00 0.00 0.00
B5 3,650,000.00 3,645,691.44 2,198.86 0.00 0.00 0.00
B6 3,837,286.00 3,832,772.74 2,303.45 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 647,202,294.10 625,069,361.71 381,669.60 16,447,431.32 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 98,297,500.00 0.95434466 1,567,500.00
1-A2 0.00 0.00 0.00000000 0.00
1-A3 8,426,885.24 87,663,251.85 0.80795624 8,426,885.24
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 89,025.67 3,586,246.26 0.93377993 89,025.67
2-A1 846,000.00 57,102,000.00 0.95744467 846,000.00
2-A2 0.00 0.00 0.00000000 0.00
2-A3 4,540,571.25 82,406,321.30 0.91562579 4,540,571.25
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 1,717.59 1,342,054.46 0.97850252 1,717.59
3-A1 807,952.67 73,177,697.34 0.97784084 807,952.67
3-AP 4,814.51 707,414.83 0.98770743 4,814.51
3-AX 0.00 0.00 0.00000000 0.00
4-A1 513,898.52 43,715,620.33 0.97225764 513,898.52
4-AP 193.44 151,261.55 0.98553925 193.44
B1 12,002.70 19,747,465.58 0.99820379 12,002.70
B2 7,064.92 11,783,093.91 0.99822890 7,064.92
B3 4,331.66 7,346,185.60 0.99825868 4,331.66
B4 2,640.44 4,385,185.91 0.99822124 2,640.44
B5 2,198.86 3,643,492.58 0.99821715 2,198.86
B6 2,303.45 3,830,469.29 0.99822356 2,303.45
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 16,829,100.92 608,240,260.79 0.93979930 16,829,100.92
</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 103,000,000.00 969.56310680 0.20530932 15.01313728 0.00000000
1-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000
1-A3 108,500,000.00 885.62338341 1.04779336 76.61935180 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 3,840,569.00 956.96026552 0.56447886 22.61585458 0.00000000
2-A1 59,640,000.00 971.62977867 0.36851559 13.81659507 0.00000000
2-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000
2-A3 90,000,000.00 966.07658389 1.31066333 49.14012833 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 1,371,539.10 979.75481705 1.03230014 0.22000831 0.00000000
3-A1 74,836,000.00 988.63715338 0.59201574 10.20429446 0.00000000
3-AP 716,219.00 994.42955297 0.71574477 6.00636118 0.00000000
3-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000
4-A1 44,963,000.00 983.68700598 0.61785601 10.81150857 0.00000000
4-AP 153,481.00 986.79960386 1.14685205 0.11349939 0.00000000
B1 19,783,000.00 998.81050801 0.60671789 0.00000000 0.00000000
B2 11,804,000.00 998.82741782 0.59851915 0.00000000 0.00000000
B3 7,359,000.00 998.84729719 0.58862074 0.00000000 0.00000000
B4 4,393,000.00 998.82229456 0.60105623 0.00000000 0.00000000
B5 3,650,000.00 998.81957260 0.60242740 0.00000000 0.00000000
B6 3,837,286.00 998.82384060 0.60028103 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 954.34466019 0.95434466 15.21844660
1-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-A3 0.00000000 77.66714507 807.95623825 0.80795624 77.66714507
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 23.18033343 933.77993209 0.93377993 23.18033343
2-A1 0.00000000 14.18511066 957.44466801 0.95744467 14.18511066
2-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
2-A3 0.00000000 50.45079167 915.62579222 0.91562579 50.45079167
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 1.25230845 978.50251590 0.97850252 1.25230845
3-A1 0.00000000 10.79631020 977.84084318 0.97784084 10.79631020
3-AP 0.00000000 6.72211991 987.70743306 0.98770743 6.72211991
3-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
4-A1 0.00000000 11.42936459 972.25764139 0.97225764 11.42936459
4-AP 0.00000000 1.26035144 985.53925242 0.98553925 1.26035144
B1 0.00000000 0.60671789 998.20379012 0.99820379 0.60671789
B2 0.00000000 0.59851915 998.22889783 0.99822890 0.59851915
B3 0.00000000 0.58862074 998.25867645 0.99825868 0.58862074
B4 0.00000000 0.60105623 998.22124061 0.99822124 0.60105623
B5 0.00000000 0.60242740 998.21714521 0.99821715 0.60242740
B6 0.00000000 0.60028103 998.22355957 0.99822356 0.60028103
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% 99,865,000.00 644,961.46 0.00 0.00
1-A2 0.00 9.50000% 18,396,184.21 145,636.46 0.00 0.00
1-A3 108,500,000.00 7.22188% 96,090,137.10 578,292.87 0.00 0.00
1-A4 0.00 2.27812% 96,090,137.10 182,420.72 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% 3,675,271.93 0.00 0.00 0.00
2-A1 59,640,000.00 7.75000% 57,948,000.00 374,247.50 0.00 0.00
2-A2 0.00 8.25000% 3,512,000.00 24,145.00 0.00 0.00
2-A3 90,000,000.00 8.25000% 86,946,892.55 597,759.89 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% 1,343,772.04 0.00 0.00 0.00
3-A1 74,836,000.00 8.25000% 73,985,650.01 508,651.34 0.00 0.00
3-AP 716,219.00 0.00000% 712,229.34 0.00 0.00 0.00
3-AX 0.00 8.25000% 2,241,349.30 15,409.28 0.00 0.00
4-A1 44,963,000.00 8.25000% 44,229,518.85 304,077.94 0.00 0.00
4-AP 153,481.00 0.00000% 151,454.99 0.00 0.00 0.00
B1 19,783,000.00 8.25000% 19,759,468.28 135,846.34 0.00 0.00
B2 11,804,000.00 8.25000% 11,790,158.84 81,057.34 0.00 0.00
B3 7,359,000.00 9.04348% 7,350,517.26 55,395.23 0.00 0.00
B4 4,393,000.00 8.91477% 4,387,826.34 32,597.04 0.00 0.00
B5 3,650,000.00 8.90007% 3,645,691.44 27,039.10 0.00 0.00
B6 3,837,286.00 8.91598% 3,832,772.74 28,477.43 0.00 0.00
BX 0.00 9.50000% 2,014,818.31 15,950.64 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 4,556,234.33 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 0.02 0.00 0.00
1-A1 0.03 0.00 644,961.43 0.00 98,297,500.00
1-A2 0.01 0.00 145,636.45 0.00 18,107,434.21
1-A3 0.03 0.00 578,292.84 0.00 87,663,251.85
1-A4 0.01 0.00 182,420.71 0.00 87,663,251.85
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 0.01 0.00 309,333.32 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 3,586,246.26
2-A1 0.00 0.00 374,247.50 0.00 57,102,000.00
2-A2 0.00 0.00 24,145.00 0.00 3,460,727.27
2-A3 0.00 0.00 597,759.89 0.00 82,406,321.30
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 1,342,054.46
3-A1 0.00 0.00 508,651.34 0.00 73,177,697.34
3-AP 0.00 0.00 0.00 0.00 707,414.83
3-AX 0.00 0.00 15,409.28 0.00 2,214,312.45
4-A1 0.00 0.00 304,077.94 0.00 43,715,620.33
4-AP 0.00 0.00 0.00 0.00 151,261.55
B1 0.00 0.00 135,846.34 0.00 19,747,465.58
B2 0.00 0.00 81,057.34 0.00 11,783,093.91
B3 0.00 0.00 55,395.23 0.00 7,346,185.60
B4 0.00 0.00 32,597.04 0.00 4,385,185.91
B5 0.00 0.00 27,039.10 0.00 3,643,492.58
B6 0.00 0.00 28,477.43 0.00 3,830,469.29
BX 0.00 0.00 15,950.64 0.00 2,013,715.38
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 0.09 0.00 4,556,234.26 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% 969.56310680 6.26176175 0.00000000 0.00000000
1-A2 0.00 9.50000% 969.56310680 7.67570802 0.00000000 0.00000000
1-A3 108,500,000.00 7.22188% 885.62338341 5.32988820 0.00000000 0.00000000
1-A4 0.00 2.27812% 885.62338341 1.68129696 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% 956.96026552 0.00000000 0.00000000 0.00000000
2-A1 59,640,000.00 7.75000% 971.62977867 6.27510899 0.00000000 0.00000000
2-A2 0.00 8.25000% 971.62977989 6.67995474 0.00000000 0.00000000
2-A3 90,000,000.00 8.25000% 966.07658389 6.64177656 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% 979.75481705 0.00000000 0.00000000 0.00000000
3-A1 74,836,000.00 8.25000% 988.63715338 6.79688038 0.00000000 0.00000000
3-AP 716,219.00 0.00000% 994.42955297 0.00000000 0.00000000 0.00000000
3-AX 0.00 8.25000% 980.24731184 6.73920183 0.00000000 0.00000000
4-A1 44,963,000.00 8.25000% 983.68700598 6.76284812 0.00000000 0.00000000
4-AP 153,481.00 0.00000% 986.79960386 0.00000000 0.00000000 0.00000000
B1 19,783,000.00 8.25000% 998.81050801 6.86682202 0.00000000 0.00000000
B2 11,804,000.00 8.25000% 998.82741782 6.86693833 0.00000000 0.00000000
B3 7,359,000.00 9.04348% 998.84729719 7.52754858 0.00000000 0.00000000
B4 4,393,000.00 8.91477% 998.82229456 7.42022308 0.00000000 0.00000000
B5 3,650,000.00 8.90007% 998.81957260 7.40797260 0.00000000 0.00000000
B6 3,837,286.00 8.91598% 998.82384060 7.42124251 0.00000000 0.00000000
BX 0.00 9.50000% 998.93172095 7.90820700 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 0.20000000 0.00000000 0.00000000
1-A1 0.00000029 0.00000000 6.26176146 0.00000000 954.34466019
1-A2 0.00000053 0.00000000 7.67570749 0.00000000 954.34466019
1-A3 0.00000028 0.00000000 5.32988793 0.00000000 807.95623825
1-A4 0.00000009 0.00000000 1.68129687 0.00000000 807.95623825
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 0.00000022 0.00000000 6.66666638 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 933.77993209
2-A1 0.00000000 0.00000000 6.27510899 0.00000000 957.44466801
2-A2 0.00000000 0.00000000 6.67995474 0.00000000 957.44466846
2-A3 0.00000000 0.00000000 6.64177656 0.00000000 915.62579222
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 978.50251590
3-A1 0.00000000 0.00000000 6.79688038 0.00000000 977.84084318
3-AP 0.00000000 0.00000000 0.00000000 0.00000000 987.70743306
3-AX 0.00000000 0.00000000 6.73920183 0.00000000 968.42282757
4-A1 0.00000000 0.00000000 6.76284812 0.00000000 972.25764139
4-AP 0.00000000 0.00000000 0.00000000 0.00000000 985.53925242
B1 0.00000000 0.00000000 6.86682202 0.00000000 998.20379012
B2 0.00000000 0.00000000 6.86693833 0.00000000 998.22889783
B3 0.00000000 0.00000000 7.52754858 0.00000000 998.25867645
B4 0.00000000 0.00000000 7.42022308 0.00000000 998.22124061
B5 0.00000000 0.00000000 7.40797260 0.00000000 998.21714521
B6 0.00000000 0.00000000 7.42124251 0.00000000 998.22355957
BX 0.00000000 0.00000000 7.90820700 0.00000000 998.38489658
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 21,723,478.79
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 21,723,478.79
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 338,143.61
Payment of Interest and Principal 21,385,335.18
Total Withdrawals (Pool Distribution Amount) 21,723,478.79
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 338,143.61
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 338,143.61
</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 99 0 0 0 99
20,172,777.02 0.00 0.00 0.00 20,172,777.02
60 Days 12 0 0 0 12
3,795,379.18 0.00 0.00 0.00 3,795,379.18
90 Days 7 0 0 0 7
1,340,859.99 0.00 0.00 0.00 1,340,859.99
120 Days 6 0 0 0 6
1,216,096.06 0.00 0.00 0.00 1,216,096.06
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 124 0 0 0 124
26,525,112.25 0.00 0.00 0.00 26,525,112.25
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 3.108320% 0.000000% 0.000000% 0.000000% 3.108320%
3.314781% 0.000000% 0.000000% 0.000000% 3.314781%
60 Days 0.376766% 0.000000% 0.000000% 0.000000% 0.376766%
0.623655% 0.000000% 0.000000% 0.000000% 0.623655%
90 Days 0.219780% 0.000000% 0.000000% 0.000000% 0.219780%
0.220329% 0.000000% 0.000000% 0.000000% 0.220329%
120 Days 0.188383% 0.000000% 0.000000% 0.000000% 0.188383%
0.199828% 0.000000% 0.000000% 0.000000% 0.199828%
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 3.893250% 0.000000% 0.000000% 0.000000% 3.893250%
4.358594% 0.000000% 0.000000% 0.000000% 4.358594%
</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 64 0 0 0 64
11,204,905.41 0.00 0.00 0.00 11,204,905.41
60 Days 5 0 0 0 5
947,399.72 0.00 0.00 0.00 947,399.72
90 Days 5 0 0 0 5
1,201,212.48 0.00 0.00 0.00 1,201,212.48
120 Days 3 0 0 0 3
151,382.00 0.00 0.00 0.00 151,382.00
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 77 0 0 0 77
13,504,899.61 0.00 0.00 0.00 13,504,899.61
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 4.668125% 0.000000% 0.000000% 0.000000% 4.668125%
4.208065% 0.000000% 0.000000% 0.000000% 4.208065%
60 Days 0.364697% 0.000000% 0.000000% 0.000000% 0.364697%
0.355801% 0.000000% 0.000000% 0.000000% 0.355801%
90 Days 0.364697% 0.000000% 0.000000% 0.000000% 0.364697%
0.451122% 0.000000% 0.000000% 0.000000% 0.451122%
120 Days 0.218818% 0.000000% 0.000000% 0.000000% 0.218818%
0.056852% 0.000000% 0.000000% 0.000000% 0.056852%
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 5.616338% 0.000000% 0.000000% 0.000000% 5.616338%
5.071841% 0.000000% 0.000000% 0.000000% 5.071841%
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 23 0 0 0 23
8,121,985.35 0.00 0.00 0.00 8,121,985.35
60 Days 4 0 0 0 4
2,646,290.56 0.00 0.00 0.00 2,646,290.56
90 Days 1 0 0 0 1
101,451.49 0.00 0.00 0.00 101,451.49
120 Days 1 0 0 0 1
977,997.10 0.00 0.00 0.00 977,997.10
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 29 0 0 0 29
11,847,724.50 0.00 0.00 0.00 11,847,724.50
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 3.500761% 0.000000% 0.000000% 0.000000% 3.500761%
3.774866% 0.000000% 0.000000% 0.000000% 3.774866%
60 Days 0.608828% 0.000000% 0.000000% 0.000000% 0.608828%
1.229920% 0.000000% 0.000000% 0.000000% 1.229920%
90 Days 0.152207% 0.000000% 0.000000% 0.000000% 0.152207%
0.047152% 0.000000% 0.000000% 0.000000% 0.047152%
120 Days 0.152207% 0.000000% 0.000000% 0.000000% 0.152207%
0.454545% 0.000000% 0.000000% 0.000000% 0.454545%
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 4.414003% 0.000000% 0.000000% 0.000000% 4.414003%
5.506483% 0.000000% 0.000000% 0.000000% 5.506483%
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 2 0 0 0 2
184,854.56 0.00 0.00 0.00 184,854.56
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 1 0 0 0 1
51,500.00 0.00 0.00 0.00 51,500.00
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 3 0 0 0 3
236,354.56 0.00 0.00 0.00 236,354.56
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.268456% 0.000000% 0.000000% 0.000000% 0.268456%
0.237974% 0.000000% 0.000000% 0.000000% 0.237974%
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 0.134228% 0.000000% 0.000000% 0.000000% 0.134228%
0.066299% 0.000000% 0.000000% 0.000000% 0.066299%
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 0.402685% 0.000000% 0.000000% 0.000000% 0.402685%
0.304273% 0.000000% 0.000000% 0.000000% 0.304273%
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 10 0 0 0 10
661,031.70 0.00 0.00 0.00 661,031.70
60 Days 3 0 0 0 3
201,688.90 0.00 0.00 0.00 201,688.90
90 Days 1 0 0 0 1
38,196.02 0.00 0.00 0.00 38,196.02
120 Days 1 0 0 0 1
35,216.96 0.00 0.00 0.00 35,216.96
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 15 0 0 0 15
936,133.58 0.00 0.00 0.00 936,133.58
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 2.427184% 0.000000% 0.000000% 0.000000% 2.427184%
1.336492% 0.000000% 0.000000% 0.000000% 1.336492%
60 Days 0.728155% 0.000000% 0.000000% 0.000000% 0.728155%
0.407780% 0.000000% 0.000000% 0.000000% 0.407780%
90 Days 0.242718% 0.000000% 0.000000% 0.000000% 0.242718%
0.077226% 0.000000% 0.000000% 0.000000% 0.077226%
120 Days 0.242718% 0.000000% 0.000000% 0.000000% 0.242718%
0.071203% 0.000000% 0.000000% 0.000000% 0.071203%
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 3.640777% 0.000000% 0.000000% 0.000000% 3.640777%
1.892701% 0.000000% 0.000000% 0.000000% 1.892701%
</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 9.396163%
Weighted Average Net Coupon 8.746999%
Weighted Average Pass-Through Rate 8.746999%
Weighted Average Maturity(Stepdown Calculation ) 321
Beginning Scheduled Collateral Loan Count 3,252
Number Of Loans Paid In Full 67
Ending Scheduled Collateral Loan Count 3,185
Beginning Scheduled Collateral Balance 625,069,367.06
Ending Scheduled Collateral Balance 608,240,266.14
Ending Actual Collateral Balance at 30-Sep-2000 608,570,350.76
Monthly P &I Constant 5,276,047.60
Ending Scheduled Balance for Premium Loans 608,240,266.14
</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 9.817107 9.049388 9.058612 9.128732
Weighted Average Net Rate 9.373604 8.199705 8.410782 8.224987
Weighted Average Maturity 303.00 327.00 353.00 347.00
Beginning Loan Count 1,411 673 753 415 3,252
Loans Paid In Full 40 16 8 3 67
Ending Loan Count 1,371 657 745 412 3,185
Beginning Scheduled Balance 276,235,549.92 220,420,844.54 78,461,550.25 49,951,422.35 625,069,367.06
Ending scheduled Balance 266,137,769.44 215,022,135.81 77,646,529.31 49,433,831.58 608,240,266.14
Record Date 09/30/2000 09/30/2000 09/30/2000 09/30/2000
Principal And Interest Constant 2,411,231.64 1,814,001.74 639,364.46 411,449.76 5,276,047.60
Scheduled Principal 151,369.92 151,773.70 47,070.49 31,455.49 381,669.60
Unscheduled Principal 9,946,410.56 5,246,935.03 767,950.45 486,135.28 16,447,431.32
Scheduled Interest 2,259,861.72 1,662,228.04 592,293.97 379,994.27 4,894,378.00
Servicing Fees 102,092.96 156,073.09 42,358.10 37,619.46 338,143.61
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 2,157,768.76 1,506,154.95 549,935.87 342,374.81 4,556,234.39
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>
|
|