|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: STRUCTURED ASSET SECURITIES CORP MORT PAS THR CERT SE 2000 3, 8-K, 2001-01-04 |
Next: OZOLUTIONS INC, 10SB12G/A, 2001-01-04 |
<TABLE>
<CAPTION>
Structured Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 11/30/2000
Distribution Date: 12/26/2000
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% 96,730,000.00 624,714.55 1,567,500.00
1-A2 863572Q48 SEN 9.50000% 0.00 141,064.58 0.00
1-A3 863572Q55 SEN 7.21750% 79,817,115.74 480,066.67 4,822,474.11
1-A4 863572Q63 SEN 2.28250% 0.00 151,818.80 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% 3,432,017.68 0.00 98,742.58
2-A1 863572R54 SEN 7.75000% 56,256,000.00 363,320.00 846,000.00
2-A2 863572R62 SEN 8.25000% 0.00 23,440.00 0.00
2-A3 863572R70 SEN 8.25000% 77,985,575.48 536,150.80 3,717,725.86
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% 34,000,000.00 226,666.65 0.00
2-A7 863572S38 SEN 8.25000% 0.00 7,083.33 0.00
2-AP 863572S46 SEN 0.00000% 1,340,379.46 0.00 8,297.58
3-A1 863572S61 SEN 8.25000% 72,784,524.12 500,393.53 791,300.66
3-AP 863572S79 SEN 0.00000% 695,326.68 0.00 6,222.21
3-AX 863572S87 SEN 8.25000% 0.00 15,137.87 0.00
4-A1 863572S95 SEN 8.25000% 43,650,487.74 300,097.07 260,948.77
4-AP 863572T29 SEN 0.00000% 151,066.81 0.00 199.09
B1 863572T45 SUB 8.25000% 19,735,001.57 135,678.13 12,300.16
B2 863572T52 SUB 8.25000% 11,775,713.94 80,958.03 7,247.56
B3 863572T78 SUB 9.04355% 7,341,643.98 55,328.74 4,443.58
B4 SAC0003B4 SUB 8.91483% 4,382,429.82 32,557.19 2,708.33
B5 SAC0003B5 SUB 8.90014% 3,641,195.55 27,005.96 2,255.14
B6 SAC0003B6 SUB 8.91605% 3,828,062.44 28,442.65 2,362.23
BX 863572T60 SUB 9.50000% 0.00 15,932.64 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 592,901,541.01 4,316,375.93 12,150,727.86
</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 95,162,500.00 2,192,214.55 0.00
1-A2 0.00 0.00 141,064.58 0.00
1-A3 0.00 74,994,641.63 5,302,540.78 0.00
1-A4 0.00 0.00 151,818.80 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 3,333,275.10 98,742.58 0.00
2-A1 0.00 55,410,000.00 1,209,320.00 0.00
2-A2 0.00 0.00 23,440.00 0.00
2-A3 0.00 74,267,849.62 4,253,876.66 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 34,000,000.00 226,666.65 0.00
2-A7 0.00 0.00 7,083.33 0.00
2-AP 0.00 1,332,081.88 8,297.58 0.00
3-A1 0.00 71,993,223.47 1,291,694.19 0.00
3-AP 0.00 689,104.47 6,222.21 0.00
3-AX 0.00 0.00 15,137.87 0.00
4-A1 0.00 43,389,538.98 561,045.84 0.00
4-AP 0.00 150,867.72 199.09 0.00
B1 0.00 19,722,701.41 147,978.29 0.00
B2 0.00 11,768,466.39 88,205.59 0.00
B3 0.00 7,337,200.40 59,772.32 0.00
B4 0.00 4,379,721.49 35,265.52 0.00
B5 0.00 3,638,940.40 29,261.10 0.00
B6 0.00 3,825,700.20 30,804.88 0.00
BX 0.00 0.00 15,932.64 0.00
R-1 0.00 0.00 0.00 0.00
MBIA 0.00 0.00 1,041.67 0.00
Totals 0.00 580,750,813.16 16,467,103.79 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 96,730,000.00 31,329.42 1,536,170.58 0.00 0.00
1-A2 0.00 0.00 0.00 0.00 0.00 0.00
1-A3 108,500,000.00 79,817,115.74 96,386.17 4,726,087.94 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 3,432,017.68 2,079.29 96,663.29 0.00 0.00
2-A1 59,640,000.00 56,256,000.00 25,336.00 820,664.00 0.00 0.00
2-A2 0.00 0.00 0.00 0.00 0.00 0.00
2-A3 90,000,000.00 77,985,575.48 111,338.42 3,606,387.44 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 1,340,379.46 1,437.41 6,860.18 0.00 0.00
3-A1 74,836,000.00 72,784,524.12 44,223.52 747,077.14 0.00 0.00
3-AP 716,219.00 695,326.68 502.28 5,719.92 0.00 0.00
3-AX 0.00 0.00 0.00 0.00 0.00 0.00
4-A1 44,963,000.00 43,650,487.74 27,863.96 233,084.80 0.00 0.00
4-AP 153,481.00 151,066.81 178.62 20.48 0.00 0.00
B1 19,783,000.00 19,735,001.57 12,300.16 0.00 0.00 0.00
B2 11,804,000.00 11,775,713.94 7,247.56 0.00 0.00 0.00
B3 7,359,000.00 7,341,643.98 4,443.58 0.00 0.00 0.00
B4 4,393,000.00 4,382,429.82 2,708.33 0.00 0.00 0.00
B5 3,650,000.00 3,641,195.55 2,255.14 0.00 0.00 0.00
B6 3,837,286.00 3,828,062.44 2,362.23 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 647,202,194.10 592,901,541.01 371,992.09 11,778,735.77 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 95,162,500.00 0.92390777 1,567,500.00
1-A2 0.00 0.00 0.00000000 0.00
1-A3 4,822,474.11 74,994,641.63 0.69119485 4,822,474.11
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 98,742.58 3,333,275.10 0.86791179 98,742.58
2-A1 846,000.00 55,410,000.00 0.92907445 846,000.00
2-A2 0.00 0.00 0.00000000 0.00
2-A3 3,717,725.86 74,267,849.62 0.82519833 3,717,725.86
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 8,297.58 1,332,081.88 0.97123143 8,297.58
3-A1 791,300.66 71,993,223.47 0.96201325 791,300.66
3-AP 6,222.21 689,104.47 0.96214212 6,222.21
3-AX 0.00 0.00 0.00000000 0.00
4-A1 260,948.77 43,389,538.98 0.96500543 260,948.77
4-AP 199.09 150,867.72 0.98297327 199.09
B1 12,300.16 19,722,701.41 0.99695200 12,300.16
B2 7,247.56 11,768,466.39 0.99698970 7,247.56
B3 4,443.58 7,337,200.40 0.99703770 4,443.58
B4 2,708.33 4,379,721.49 0.99697735 2,708.33
B5 2,255.14 3,638,940.40 0.99696997 2,255.14
B6 2,362.23 3,825,700.20 0.99698073 2,362.23
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 12,150,727.86 580,750,813.16 0.89732516 12,150,727.86
</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 103,000,000.00 939.12621359 0.30416913 14.91427748 0.00000000
1-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000
1-A3 108,500,000.00 735.64161972 0.88835180 43.55841419 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 3,840,569.00 893.62218984 0.54140155 25.16900230 0.00000000
2-A1 59,640,000.00 943.25955734 0.42481556 13.76029510 0.00000000
2-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000
2-A3 90,000,000.00 866.50639422 1.23709356 40.07097156 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 1,371,539.10 977.28126016 1.04802699 5.00181147 0.00000000
3-A1 74,836,000.00 972.58704527 0.59093912 9.98285772 0.00000000
3-AP 716,219.00 970.82970432 0.70129388 7.98627236 0.00000000
3-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000
4-A1 44,963,000.00 970.80905945 0.61970865 5.18392456 0.00000000
4-AP 153,481.00 984.27043087 1.16379226 0.13343671 0.00000000
B1 19,783,000.00 997.57375373 0.62175403 0.00000000 0.00000000
B2 11,804,000.00 997.60368858 0.61399187 0.00000000 0.00000000
B3 7,359,000.00 997.64152466 0.60382932 0.00000000 0.00000000
B4 4,393,000.00 997.59385841 0.61651036 0.00000000 0.00000000
B5 3,650,000.00 997.58782192 0.61784658 0.00000000 0.00000000
B6 3,837,286.00 997.59633241 0.61559915 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 923.90776699 0.92390777 15.21844660
1-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-A3 0.00000000 44.44676599 691.19485373 0.69119485 44.44676599
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 25.71040385 867.91178599 0.86791179 25.71040385
2-A1 0.00000000 14.18511066 929.07444668 0.92907445 14.18511066
2-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
2-A3 0.00000000 41.30806511 825.19832911 0.82519833 41.30806511
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 6.04983117 971.23142898 0.97123143 6.04983117
3-A1 0.00000000 10.57379684 962.01324857 0.96201325 10.57379684
3-AP 0.00000000 8.68758020 962.14212413 0.96214212 8.68758020
3-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
4-A1 0.00000000 5.80363343 965.00542624 0.96500543 5.80363343
4-AP 0.00000000 1.29716382 982.97326705 0.98297327 1.29716382
B1 0.00000000 0.62175403 996.95199970 0.99695200 0.62175403
B2 0.00000000 0.61399187 996.98969756 0.99698970 0.61399187
B3 0.00000000 0.60382932 997.03769534 0.99703770 0.60382932
B4 0.00000000 0.61651036 996.97734805 0.99697735 0.61651036
B5 0.00000000 0.61784658 996.96997260 0.99696997 0.61784658
B6 0.00000000 0.61559915 996.98073065 0.99698073 0.61559915
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% 96,730,000.00 624,714.58 0.00 0.00
1-A2 0.00 9.50000% 17,818,684.21 141,064.58 0.00 0.00
1-A3 108,500,000.00 7.21750% 79,817,115.74 480,066.69 0.00 0.00
1-A4 0.00 2.28250% 79,817,115.74 151,818.81 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% 3,432,017.68 0.00 0.00 0.00
2-A1 59,640,000.00 7.75000% 56,256,000.00 363,320.00 0.00 0.00
2-A2 0.00 8.25000% 3,409,454.55 23,440.00 0.00 0.00
2-A3 90,000,000.00 8.25000% 77,985,575.48 536,150.83 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% 1,340,379.46 0.00 0.00 0.00
3-A1 74,836,000.00 8.25000% 72,784,524.12 500,393.60 0.00 0.00
3-AP 716,219.00 0.00000% 695,326.68 0.00 0.00 0.00
3-AX 0.00 8.25000% 2,201,872.56 15,137.87 0.00 0.00
4-A1 44,963,000.00 8.25000% 43,650,487.74 300,097.10 0.00 0.00
4-AP 153,481.00 0.00000% 151,066.81 0.00 0.00 0.00
B1 19,783,000.00 8.25000% 19,735,001.57 135,678.14 0.00 0.00
B2 11,804,000.00 8.25000% 11,775,713.94 80,958.03 0.00 0.00
B3 7,359,000.00 9.04355% 7,341,643.98 55,328.74 0.00 0.00
B4 4,393,000.00 8.91483% 4,382,429.82 32,557.19 0.00 0.00
B5 3,650,000.00 8.90014% 3,641,195.55 27,005.96 0.00 0.00
B6 3,837,286.00 8.91605% 3,828,062.44 28,442.65 0.00 0.00
BX 0.00 9.50000% 2,012,543.46 15,932.64 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 4,316,376.16 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 0.03 0.00 624,714.55 0.00 95,162,500.00
1-A2 0.01 0.00 141,064.58 0.00 17,529,934.21
1-A3 0.03 0.00 480,066.67 0.00 74,994,641.63
1-A4 0.01 0.00 151,818.80 0.00 74,994,641.63
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 0.02 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 3,333,275.10
2-A1 0.02 0.00 363,320.00 0.00 55,410,000.00
2-A2 0.00 0.00 23,440.00 0.00 3,358,181.82
2-A3 0.03 0.00 536,150.80 0.00 74,267,849.62
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 0.01 0.00 226,666.65 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 1,332,081.88
3-A1 0.08 0.00 500,393.53 0.00 71,993,223.47
3-AP 0.00 0.00 0.00 0.00 689,104.47
3-AX 0.00 0.00 15,137.87 0.00 2,188,225.58
4-A1 0.03 0.00 300,097.07 0.00 43,389,538.98
4-AP 0.00 0.00 0.00 0.00 150,867.72
B1 0.01 0.00 135,678.13 0.00 19,722,701.41
B2 0.01 0.00 80,958.03 0.00 11,768,466.39
B3 0.00 0.00 55,328.74 0.00 7,337,200.40
B4 0.00 0.00 32,557.19 0.00 4,379,721.49
B5 0.00 0.00 27,005.96 0.00 3,638,940.40
B6 0.00 0.00 28,442.65 0.00 3,825,700.20
BX 0.00 0.00 15,932.64 0.00 2,011,410.67
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 0.29 0.00 4,316,375.93 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% 939.12621359 6.06519010 0.00000000 0.00000000
1-A2 0.00 9.50000% 939.12621359 7.43474902 0.00000000 0.00000000
1-A3 108,500,000.00 7.21750% 735.64161972 4.42457779 0.00000000 0.00000000
1-A4 0.00 2.28250% 735.64161972 1.39925171 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% 893.62218984 0.00000000 0.00000000 0.00000000
2-A1 59,640,000.00 7.75000% 943.25955734 6.09188464 0.00000000 0.00000000
2-A2 0.00 8.25000% 943.25955979 6.48490946 0.00000000 0.00000000
2-A3 90,000,000.00 8.25000% 866.50639422 5.95723144 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% 977.28126016 0.00000000 0.00000000 0.00000000
3-A1 74,836,000.00 8.25000% 972.58704527 6.68653589 0.00000000 0.00000000
3-AP 716,219.00 0.00000% 970.82970432 0.00000000 0.00000000 0.00000000
3-AX 0.00 8.25000% 962.98227944 6.62050149 0.00000000 0.00000000
4-A1 44,963,000.00 8.25000% 970.80905945 6.67431221 0.00000000 0.00000000
4-AP 153,481.00 0.00000% 984.27043087 0.00000000 0.00000000 0.00000000
B1 19,783,000.00 8.25000% 997.57375373 6.85831977 0.00000000 0.00000000
B2 11,804,000.00 8.25000% 997.60368858 6.85852508 0.00000000 0.00000000
B3 7,359,000.00 9.04355% 997.64152466 7.51851338 0.00000000 0.00000000
B4 4,393,000.00 8.91483% 997.59385841 7.41115183 0.00000000 0.00000000
B5 3,650,000.00 8.90014% 997.58782192 7.39889315 0.00000000 0.00000000
B6 3,837,286.00 8.91605% 997.59633241 7.41217882 0.00000000 0.00000000
BX 0.00 9.50000% 997.80386748 7.89928274 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 0.00000029 0.00000000 6.06518981 0.00000000 923.90776699
1-A2 0.00000053 0.00000000 7.43474902 0.00000000 923.90776699
1-A3 0.00000028 0.00000000 4.42457760 0.00000000 691.19485373
1-A4 0.00000009 0.00000000 1.39925161 0.00000000 691.19485373
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 0.00000043 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 867.91178599
2-A1 0.00000034 0.00000000 6.09188464 0.00000000 929.07444668
2-A2 0.00000000 0.00000000 6.48490946 0.00000000 929.07444835
2-A3 0.00000033 0.00000000 5.95723111 0.00000000 825.19832911
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 0.00000029 0.00000000 6.66666618 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 971.23142898
3-A1 0.00000107 0.00000000 6.68653496 0.00000000 962.01324857
3-AP 0.00000000 0.00000000 0.00000000 0.00000000 962.14212413
3-AX 0.00000000 0.00000000 6.62050149 0.00000000 957.01381417
4-A1 0.00000067 0.00000000 6.67431155 0.00000000 965.00542624
4-AP 0.00000000 0.00000000 0.00000000 0.00000000 982.97326705
B1 0.00000051 0.00000000 6.85831926 0.00000000 996.95199970
B2 0.00000085 0.00000000 6.85852508 0.00000000 996.98969756
B3 0.00000000 0.00000000 7.51851338 0.00000000 997.03769534
B4 0.00000000 0.00000000 7.41115183 0.00000000 996.97734805
B5 0.00000000 0.00000000 7.39889315 0.00000000 996.96997260
B6 0.00000000 0.00000000 7.41217882 0.00000000 996.98073065
BX 0.00000000 0.00000000 7.89928274 0.00000000 997.24223874
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 8,739,761.10 8,734,841.79 99.72418986%
B1-2 8.25000% 0.00 0.00 6,400,503.03 6,395,976.13 99.65684216%
B1-3 8.25000% 0.00 0.00 2,571,868.58 2,570,305.92 99.70154849%
B1-4 8.25000% 0.00 0.00 2,022,868.85 2,021,577.57 99.68331213%
B2-1 8.25000% 0.00 0.00 6,555,569.18 6,551,879.27 99.72418980%
B2-2 8.25000% 0.00 0.00 3,481,482.72 3,479,020.36 99.65684217%
B2-3 8.25000% 0.00 0.00 473,870.28 473,582.36 99.70154947%
B2-4 8.25000% 0.00 0.00 1,264,791.77 1,263,984.40 99.68331230%
B3-1 9.50000% 0.00 0.00 4,660,740.28 4,658,116.91 99.72418990%
B3-2 8.25000% 0.00 0.00 1,685,392.67 1,684,200.63 99.65684201%
B3-3 8.25000% 0.00 0.00 237,433.95 237,289.69 99.70155042%
B3-4 8.25000% 0.00 0.00 758,077.08 757,593.17 99.68331184%
B4-1 9.50000% 0.00 0.00 2,330,869.04 2,329,557.07 99.72418964%
B4-2 8.25000% 0.00 0.00 1,347,316.86 1,346,363.94 99.65684234%
B4-3 8.25000% 0.00 0.00 198,526.71 198,406.08 99.70154774%
B4-4 8.25000% 0.00 0.00 505,717.21 505,394.39 99.68331164%
B5-1 9.50000% 0.00 0.00 1,893,831.10 1,892,765.12 99.72418967%
B5-2 8.25000% 0.00 0.00 1,122,930.26 1,122,136.04 99.65684192%
B5-3 8.25000% 0.00 0.00 118,716.97 118,644.84 99.70154622%
B5-4 8.25000% 0.00 0.00 505,717.21 505,394.39 99.68331164%
B6-1 9.50000% 0.00 0.00 2,039,730.93 2,038,582.83 99.72418980%
B6-2 8.25000% 0.00 0.00 1,123,573.50 1,122,778.83 99.65684222%
B6-3 8.25000% 0.00 0.00 158,725.59 158,629.15 99.70154742%
B6-4 8.25000% 0.00 0.00 506,032.41 505,709.39 99.68331178%
BX-1 9.50000% 1,149,968.57 1,149,321.29 0.00 0.00 0.00000000%
BX-2 9.50000% 862,574.89 862,089.38 0.00 0.00 0.00000000%
</TABLE>
<TABLE>
<CAPTION>
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<S> <C>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 16,467,103.74
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 16,467,103.74
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 318,408.44
Payment of Interest and Principal 16,467,103.79
Total Withdrawals (Pool Distribution Amount) 16,785,512.23
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 0.30
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 318,408.44
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 318,408.44
</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 0.01 0.00 7,999.99
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 110 0 0 0 110
24,297,227.43 0.00 0.00 0.00 24,297,227.43
60 Days 16 0 0 0 16
3,304,818.43 0.00 0.00 0.00 3,304,818.43
90 Days 8 0 0 0 8
2,218,767.82 0.00 0.00 0.00 2,218,767.82
120 Days 7 0 0 0 7
1,374,191.92 0.00 0.00 0.00 1,374,191.92
150 Days 5 0 0 0 5
1,268,206.65 0.00 0.00 0.00 1,268,206.65
180+ Days 5 0 0 0 5
1,177,792.02 0.00 0.00 0.00 1,177,792.02
Totals 151 0 0 0 151
33,641,004.27 0.00 0.00 0.00 33,641,004.27
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 3.570269% 0.000000% 0.000000% 0.000000% 3.570269%
4.181238% 0.000000% 0.000000% 0.000000% 4.181238%
60 Days 0.519312% 0.000000% 0.000000% 0.000000% 0.519312%
0.568716% 0.000000% 0.000000% 0.000000% 0.568716%
90 Days 0.259656% 0.000000% 0.000000% 0.000000% 0.259656%
0.381821% 0.000000% 0.000000% 0.000000% 0.381821%
120 Days 0.227199% 0.000000% 0.000000% 0.000000% 0.227199%
0.236481% 0.000000% 0.000000% 0.000000% 0.236481%
150 Days 0.162285% 0.000000% 0.000000% 0.000000% 0.162285%
0.218242% 0.000000% 0.000000% 0.000000% 0.218242%
180+ Days 0.162285% 0.000000% 0.000000% 0.000000% 0.162285%
0.202683% 0.000000% 0.000000% 0.000000% 0.202683%
Totals 4.901006% 0.000000% 0.000000% 0.000000% 4.901006%
5.789181% 0.000000% 0.000000% 0.000000% 5.789181%
</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 74 0 0 0 74
13,272,175.43 0.00 0.00 0.00 13,272,175.43
60 Days 9 0 0 0 9
1,666,463.76 0.00 0.00 0.00 1,666,463.76
90 Days 3 0 0 0 3
461,053.12 0.00 0.00 0.00 461,053.12
120 Days 4 0 0 0 4
721,829.51 0.00 0.00 0.00 721,829.51
150 Days 3 0 0 0 3
1,128,559.14 0.00 0.00 0.00 1,128,559.14
180 Days 2 0 0 0 2
113,077.96 0.00 0.00 0.00 113,077.96
Totals 95 0 0 0 95
17,363,158.92 0.00 0.00 0.00 17,363,158.92
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 5.679202% 0.000000% 0.000000% 0.000000% 5.679202%
5.304776% 0.000000% 0.000000% 0.000000% 5.304776%
60 Days 0.690714% 0.000000% 0.000000% 0.000000% 0.690714%
0.666071% 0.000000% 0.000000% 0.000000% 0.666071%
90 Days 0.230238% 0.000000% 0.000000% 0.000000% 0.230238%
0.184279% 0.000000% 0.000000% 0.000000% 0.184279%
120 Days 0.306984% 0.000000% 0.000000% 0.000000% 0.306984%
0.288509% 0.000000% 0.000000% 0.000000% 0.288509%
150 Days 0.230238% 0.000000% 0.000000% 0.000000% 0.230238%
0.451076% 0.000000% 0.000000% 0.000000% 0.451076%
180 Days 0.153492% 0.000000% 0.000000% 0.000000% 0.153492%
0.045196% 0.000000% 0.000000% 0.000000% 0.045196%
Totals 7.290867% 0.000000% 0.000000% 0.000000% 7.290867%
6.939908% 0.000000% 0.000000% 0.000000% 6.939908%
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 17 0 0 0 17
9,279,680.94 0.00 0.00 0.00 9,279,680.94
60 Days 4 0 0 0 4
1,298,193.26 0.00 0.00 0.00 1,298,193.26
90 Days 3 0 0 0 3
1,697,792.88 0.00 0.00 0.00 1,697,792.88
120 Days 1 0 0 0 1
592,414.31 0.00 0.00 0.00 592,414.31
150 Days 1 0 0 0 1
101,451.49 0.00 0.00 0.00 101,451.49
180 Days 1 0 0 0 1
977,997.10 0.00 0.00 0.00 977,997.10
Totals 27 0 0 0 27
13,947,529.98 0.00 0.00 0.00 13,947,529.98
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 2.685624% 0.000000% 0.000000% 0.000000% 2.685624%
4.519894% 0.000000% 0.000000% 0.000000% 4.519894%
60 Days 0.631912% 0.000000% 0.000000% 0.000000% 0.631912%
0.632317% 0.000000% 0.000000% 0.000000% 0.632317%
90 Days 0.473934% 0.000000% 0.000000% 0.000000% 0.473934%
0.826951% 0.000000% 0.000000% 0.000000% 0.826951%
120 Days 0.157978% 0.000000% 0.000000% 0.000000% 0.157978%
0.288550% 0.000000% 0.000000% 0.000000% 0.288550%
150 Days 0.157978% 0.000000% 0.000000% 0.000000% 0.157978%
0.049414% 0.000000% 0.000000% 0.000000% 0.049414%
180 Days 0.157978% 0.000000% 0.000000% 0.000000% 0.157978%
0.476357% 0.000000% 0.000000% 0.000000% 0.476357%
Totals 4.265403% 0.000000% 0.000000% 0.000000% 4.265403%
6.793484% 0.000000% 0.000000% 0.000000% 6.793484%
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 6 0 0 0 6
436,097.81 0.00 0.00 0.00 436,097.81
60 Days 3 0 0 0 3
340,161.41 0.00 0.00 0.00 340,161.41
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 1 0 0 0 1
51,500.00 0.00 0.00 0.00 51,500.00
Totals 10 0 0 0 10
827,759.22 0.00 0.00 0.00 827,759.22
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.816327% 0.000000% 0.000000% 0.000000% 0.816327%
0.570267% 0.000000% 0.000000% 0.000000% 0.570267%
60 Days 0.408163% 0.000000% 0.000000% 0.000000% 0.408163%
0.444815% 0.000000% 0.000000% 0.000000% 0.444815%
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 0.136054% 0.000000% 0.000000% 0.000000% 0.136054%
0.067344% 0.000000% 0.000000% 0.000000% 0.067344%
Totals 1.360544% 0.000000% 0.000000% 0.000000% 1.360544%
1.082426% 0.000000% 0.000000% 0.000000% 1.082426%
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 13 0 0 0 13
1,309,273.25 0.00 0.00 0.00 1,309,273.25
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
90 Days 2 0 0 0 2
59,921.82 0.00 0.00 0.00 59,921.82
120 Days 2 0 0 0 2
59,948.10 0.00 0.00 0.00 59,948.10
150 Days 1 0 0 0 1
38,196.02 0.00 0.00 0.00 38,196.02
180 Days 1 0 0 0 1
35,216.96 0.00 0.00 0.00 35,216.96
Totals 19 0 0 0 19
1,502,556.15 0.00 0.00 0.00 1,502,556.15
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 3.170732% 0.000000% 0.000000% 0.000000% 3.170732%
2.665009% 0.000000% 0.000000% 0.000000% 2.665009%
60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
90 Days 0.487805% 0.000000% 0.000000% 0.000000% 0.487805%
0.121970% 0.000000% 0.000000% 0.000000% 0.121970%
120 Days 0.487805% 0.000000% 0.000000% 0.000000% 0.487805%
0.122024% 0.000000% 0.000000% 0.000000% 0.122024%
150 Days 0.243902% 0.000000% 0.000000% 0.000000% 0.243902%
0.077748% 0.000000% 0.000000% 0.000000% 0.077748%
180 Days 0.243902% 0.000000% 0.000000% 0.000000% 0.243902%
0.071684% 0.000000% 0.000000% 0.000000% 0.071684%
Totals 4.634146% 0.000000% 0.000000% 0.000000% 4.634146%
3.058434% 0.000000% 0.000000% 0.000000% 3.058434%
</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 9.380548%
Weighted Average Net Coupon 8.736106%
Weighted Average Pass-Through Rate 8.736106%
Weighted Average Maturity(Stepdown Calculation ) 319
Beginning Scheduled Collateral Loan Count 3,127
Number Of Loans Paid In Full 46
Ending Scheduled Collateral Loan Count 3,081
Beginning Scheduled Collateral Balance 592,901,546.37
Ending Scheduled Collateral Balance 580,750,818.51
Ending Actual Collateral Balance at 30-Nov-2000 581,101,299.51
Monthly P &I Constant 5,006,776.40
Ending Scheduled Balance for Premium Loans 580,750,818.51
</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 Fixe Mixed Fixed
Weighted Average Coupon Rate 9.812343 9.032098 9.055464 9.125605
Weighted Average Net Rate 9.372915 8.197277 8.410914 8.224752
Weighted Average Maturity 301.00 325.00 351.00 345.00
Beginning Loan Count 1,329 646 741 411 3,127
Loans Paid In Full 26 13 6 1 46
Ending Loan Count 1,303 633 735 410 3,081
Beginning Scheduled Balance 256,554,636.26 209,743,155.01 77,238,994.32 49,364,760.78 592,901,546.37
Ending scheduled Balance 250,051,160.93 205,160,408.47 76,439,187.42 49,100,061.69 580,750,818.51
Record Date 11/30/2000 11/30/2000 11/30/2000 11/30/2000
Principal And Interest Constant 2,242,388.70 1,727,518.86 629,872.27 406,996.57 5,006,776.40
Scheduled Principal 144,553.52 148,834.93 47,009.84 31,593.81 371,992.10
Unscheduled Principal 6,358,921.81 4,433,911.61 752,797.06 233,105.28 11,778,735.76
Scheduled Interest 2,097,835.18 1,578,683.93 582,862.43 375,402.76 4,634,784.30
Servicing Fees 93,947.90 145,914.94 41,486.93 37,058.67 318,408.44
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 2,003,887.28 1,432,768.99 541,375.50 338,344.09 4,316,375.86
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>
|
|