|
|
|
|
|
|
|
|
|
|
Previous: UNION PLANTERS MORT PASS THR CERT SER 2000-UP1, 8-K, 2000-12-11 |
Next: PW BIRCH FUND LLC, 497, 2000-12-11 |
<TABLE>
<CAPTION>
Salomon Brothers Mortgage Securities VII, Inc.
Mortgage Pass-Through Certificates
Record Date: 10/31/2000
Distribution Date: 11/27/2000
SBMSVII Series: 2000-UP1
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>
A-1 79548K5E4 SEN 8.00000% 443,263,460.61 2,955,089.74 6,643,788.69
A-2 79548K5F1 SEN 8.00000% 78,573,517.20 523,823.45 594,784.26
PO SAL0UP0PO PO 0.00000% 17,373,847.67 0.00 108,748.65
IO SAL0UP0IO IO 0.70471% 0.00 332,752.47 0.00
B-1 SAL0UP0B1 SUB 8.00000% 14,427,808.23 96,185.39 34,789.39
B-2 SAL0UP0B2 SUB 8.00000% 5,194,090.58 34,627.27 12,524.37
B-3 SAL0UP0B3 SUB 8.00000% 3,462,395.31 23,082.64 8,348.78
B-4 SAL0UP0B4 SUB 8.00000% 1,731,695.27 11,544.64 4,175.59
B-5 SAL0UP0B5 SUB 8.00000% 1,154,463.51 7,696.42 2,783.73
B-6 SAL0UP0B6 SUB 8.00000% 1,443,188.87 9,621.26 3,479.92
R SEN 0.00000% 0.00 0.00 0.00
Totals 566,624,467.25 3,994,423.28 7,413,423.38
</TABLE>
<TABLE>
<CAPTION>
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<S> <C> <C> <C> <C>
A-1 0.00 436,619,671.92 9,598,878.43 0.00
A-2 0.00 77,978,732.95 1,118,607.71 0.00
PO 0.00 17,265,099.03 108,748.65 0.00
IO 0.00 0.00 332,752.47 0.00
B-1 0.00 14,393,018.83 130,974.78 0.00
B-2 0.00 5,181,566.21 47,151.64 0.00
B-3 0.00 3,454,046.53 31,431.42 0.00
B-4 0.00 1,727,519.68 15,720.23 0.00
B-5 0.00 1,151,679.79 10,480.15 0.00
B-6 0.00 1,439,708.94 13,101.18 0.00
R 0.00 0.00 0.00 0.00
Totals 0.00 559,211,043.88 11,407,846.66 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>
A-1 454,217,362.00 443,263,460.61 1,086,038.61 5,557,750.08 0.00 0.00
A-2 80,305,492.00 78,573,517.20 172,708.52 422,075.73 0.00 0.00
PO 17,828,144.67 17,373,847.67 35,030.61 73,718.04 0.00 0.00
IO 0.00 0.00 0.00 0.00 0.00 0.00
B-1 14,497,000.00 14,427,808.23 34,789.39 0.00 0.00 0.00
B-2 5,219,000.00 5,194,090.58 12,524.37 0.00 0.00 0.00
B-3 3,479,000.00 3,462,395.31 8,348.78 0.00 0.00 0.00
B-4 1,740,000.00 1,731,695.27 4,175.59 0.00 0.00 0.00
B-5 1,160,000.00 1,154,463.51 2,783.73 0.00 0.00 0.00
B-6 1,450,110.00 1,443,188.87 3,479.92 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00 0.00
Totals 579,896,108.67 566,624,467.25 1,359,879.52 6,053,543.85 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>
A-1 6,643,788.69 436,619,671.92 0.96125712 6,643,788.69
A-2 594,784.26 77,978,732.95 0.97102615 594,784.26
PO 108,748.65 17,265,099.03 0.96841816 108,748.65
IO 0.00 0.00 0.00000000 0.00
B-1 34,789.39 14,393,018.83 0.99282740 34,789.39
B-2 12,524.37 5,181,566.21 0.99282740 12,524.37
B-3 8,348.78 3,454,046.53 0.99282740 8,348.78
B-4 4,175.59 1,727,519.68 0.99282740 4,175.59
B-5 2,783.73 1,151,679.79 0.99282741 2,783.73
B-6 3,479.92 1,439,708.94 0.99282740 3,479.92
R 0.00 0.00 0.00000000 0.00
Totals 7,413,423.38 559,211,043.88 0.96432971 7,413,423.38
</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>
A-1 454,217,362.00 975.88400993 2.39101078 12.23588208 0.00000000
A-2 80,305,492.00 978.43267307 2.15064394 5.25587627 0.00000000
PO 17,828,144.67 974.51798780 1.96490497 4.13492494 0.00000000
IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
B-1 14,497,000.00 995.22716631 2.39976478 0.00000000 0.00000000
B-2 5,219,000.00 995.22716612 2.39976432 0.00000000 0.00000000
B-3 3,479,000.00 995.22716585 2.39976430 0.00000000 0.00000000
B-4 1,740,000.00 995.22716667 2.39976437 0.00000000 0.00000000
B-5 1,160,000.00 995.22716379 2.39976724 0.00000000 0.00000000
B-6 1,450,110.00 995.22716897 2.39976278 0.00000000 0.00000000
R 0.00 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(2) All Classes are per $1,000.00 denomination.
</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>
A-1 0.00000000 14.62689286 961.25711707 0.96125712 14.62689286
A-2 0.00000000 7.40652034 971.02615286 0.97102615 7.40652034
PO 0.00000000 6.09982990 968.41815846 0.96841816 6.09982990
IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-1 0.00000000 2.39976478 992.82740084 0.99282740 2.39976478
B-2 0.00000000 2.39976432 992.82740180 0.99282740 2.39976432
B-3 0.00000000 2.39976430 992.82740155 0.99282740 2.39976430
B-4 0.00000000 2.39976437 992.82740230 0.99282740 2.39976437
B-5 0.00000000 2.39976724 992.82740517 0.99282741 2.39976724
B-6 0.00000000 2.39976278 992.82739930 0.99282740 2.39976278
R 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>
A-1 454,217,362.00 8.00000% 443,263,460.61 2,955,089.74 0.00 0.00
A-2 80,305,492.00 8.00000% 78,573,517.20 523,823.45 0.00 0.00
PO 17,828,144.67 0.00000% 17,373,847.67 0.00 0.00 0.00
IO 0.00 0.70471% 566,624,467.50 332,752.47 0.00 0.00
B-1 14,497,000.00 8.00000% 14,427,808.23 96,185.39 0.00 0.00
B-2 5,219,000.00 8.00000% 5,194,090.58 34,627.27 0.00 0.00
B-3 3,479,000.00 8.00000% 3,462,395.31 23,082.64 0.00 0.00
B-4 1,740,000.00 8.00000% 1,731,695.27 11,544.64 0.00 0.00
B-5 1,160,000.00 8.00000% 1,154,463.51 7,696.42 0.00 0.00
B-6 1,450,110.00 8.00000% 1,443,188.87 9,621.26 0.00 0.00
R 0.00 0.00000% 0.00 0.00 0.00 0.00
Totals 579,896,108.67 3,994,423.28 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>
A-1 0.00 0.00 2,955,089.74 0.00 436,619,671.92
A-2 0.00 0.00 523,823.45 0.00 77,978,732.95
PO 0.00 0.00 0.00 0.00 17,265,099.03
IO 0.00 0.00 332,752.47 0.00 559,211,044.11
B-1 0.00 0.00 96,185.39 0.00 14,393,018.83
B-2 0.00 0.00 34,627.27 0.00 5,181,566.21
B-3 0.00 0.00 23,082.64 0.00 3,454,046.53
B-4 0.00 0.00 11,544.64 0.00 1,727,519.68
B-5 0.00 0.00 7,696.42 0.00 1,151,679.79
B-6 0.00 0.00 9,621.26 0.00 1,439,708.94
R 0.00 0.00 0.00 0.00 0.00
Totals 0.00 0.00 3,994,423.28 0.00
<FN>
(4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Factors Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class (5) Amount Rate Balance Interest Shortfall Shortfall
<S> <C> <C> <C> <C> <C> <C>
A-1 454,217,362.00 8.00000% 975.88400993 6.50589341 0.00000000 0.00000000
A-2 80,305,492.00 8.00000% 978.43267307 6.52288451 0.00000000 0.00000000
PO 17,828,144.67 0.00000% 974.51798780 0.00000000 0.00000000 0.00000000
IO 0.00 0.70471% 977.11376016 0.57381394 0.00000000 0.00000000
B-1 14,497,000.00 8.00000% 995.22716631 6.63484790 0.00000000 0.00000000
B-2 5,219,000.00 8.00000% 995.22716612 6.63484767 0.00000000 0.00000000
B-3 3,479,000.00 8.00000% 995.22716585 6.63484909 0.00000000 0.00000000
B-4 1,740,000.00 8.00000% 995.22716667 6.63485057 0.00000000 0.00000000
B-5 1,160,000.00 8.00000% 995.22716379 6.63484483 0.00000000 0.00000000
B-6 1,450,110.00 8.00000% 995.22716897 6.63484839 0.00000000 0.00000000
R 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(5) All Classes are per $1,000.00 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>
A-1 0.00000000 0.00000000 6.50589341 0.00000000 961.25711707
A-2 0.00000000 0.00000000 6.52288451 0.00000000 971.02615286
PO 0.00000000 0.00000000 0.00000000 0.00000000 968.41815846
IO 0.00000000 0.00000000 0.57381394 0.00000000 964.32970578
B-1 0.00000000 0.00000000 6.63484790 0.00000000 992.82740084
B-2 0.00000000 0.00000000 6.63484767 0.00000000 992.82740180
B-3 0.00000000 0.00000000 6.63484909 0.00000000 992.82740155
B-4 0.00000000 0.00000000 6.63485057 0.00000000 992.82740230
B-5 0.00000000 0.00000000 6.63484483 0.00000000 992.82740517
B-6 0.00000000 0.00000000 6.63484839 0.00000000 992.82739930
R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
<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 11,525,893.76
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 11,525,893.76
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 118,047.10
Payment of Interest and Principal 11,407,846.66
Total Withdrawals (Pool Distribution Amount) 11,525,893.76
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 118,047.10
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 118,047.10
</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 200 0 0 0 200
13,543,400.23 0.00 0.00 0.00 13,543,400.23
60 Days 37 0 0 0 37
2,770,668.86 0.00 0.00 0.00 2,770,668.86
90 Days 4 0 0 0 4
249,709.31 0.00 0.00 0.00 249,709.31
120 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180+ Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 241 0 0 0 241
16,563,778.40 0.00 0.00 0.00 16,563,778.40
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 2.407608% 0.000000% 0.000000% 0.000000% 2.407608%
2.421876% 0.000000% 0.000000% 0.000000% 2.421876%
60 Days 0.445407% 0.000000% 0.000000% 0.000000% 0.445407%
0.495460% 0.000000% 0.000000% 0.000000% 0.495460%
90 Days 0.048152% 0.000000% 0.000000% 0.000000% 0.048152%
0.044654% 0.000000% 0.000000% 0.000000% 0.044654%
120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 2.901168% 0.000000% 0.000000% 0.000000% 2.901168%
2.961991% 0.000000% 0.000000% 0.000000% 2.961991%
</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 155 0 0 0 155
9,648,402.09 0.00 0.00 0.00 9,648,402.09
60 Days 30 0 0 0 30
1,868,487.54 0.00 0.00 0.00 1,868,487.54
90 Days 2 0 0 0 2
30,088.38 0.00 0.00 0.00 30,088.38
120 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 187 0 0 0 187
11,546,978.01 0.00 0.00 0.00 11,546,978.01
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 2.008553% 0.000000% 0.000000% 0.000000% 2.008553%
2.041934% 0.000000% 0.000000% 0.000000% 2.041934%
60 Days 0.388752% 0.000000% 0.000000% 0.000000% 0.388752%
0.395436% 0.000000% 0.000000% 0.000000% 0.395436%
90 Days 0.025917% 0.000000% 0.000000% 0.000000% 0.025917%
0.006368% 0.000000% 0.000000% 0.000000% 0.006368%
120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 2.423221% 0.000000% 0.000000% 0.000000% 2.423221%
2.443738% 0.000000% 0.000000% 0.000000% 2.443738%
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 45 0 0 0 45
3,894,998.14 0.00 0.00 0.00 3,894,998.14
60 Days 7 0 0 0 7
902,181.32 0.00 0.00 0.00 902,181.32
90 Days 2 0 0 0 2
219,620.93 0.00 0.00 0.00 219,620.93
120 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 54 0 0 0 54
5,016,800.39 0.00 0.00 0.00 5,016,800.39
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 7.627119% 0.000000% 0.000000% 0.000000% 7.627119%
4.492596% 0.000000% 0.000000% 0.000000% 4.492596%
60 Days 1.186441% 0.000000% 0.000000% 0.000000% 1.186441%
1.040600% 0.000000% 0.000000% 0.000000% 1.040600%
90 Days 0.338983% 0.000000% 0.000000% 0.000000% 0.338983%
0.253317% 0.000000% 0.000000% 0.000000% 0.253317%
120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 9.152542% 0.000000% 0.000000% 0.000000% 9.152542%
5.786513% 0.000000% 0.000000% 0.000000% 5.786513%
</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>
CREDIT ENHANCEMENT
Original $ Original % Current $ Current %
<S> <C> <C> <C> <C>
Bankruptcy 166,512.00 0.02871411% 166,512.00 0.02977624%
Fraud 5,798,961.00 0.99999999% 5,798,961.00 1.03698971%
Special Hazard 5,798,961.00 0.99999999% 5,798,961.00 1.03698971%
<FN>
Limit of Subordinate's Exposure to Certain Types of Losses
</FN>
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Mixed Fixed
Weighted Average Gross Coupon 8.709409%
Weighted Average Pass-Through Rate 8.459409%
Weighted Average Maturity(Stepdown Calculation) 240
Beginning Scheduled Collateral Loan Count 8,401
Number Of Loans Paid In Full 94
Ending Scheduled Collateral Loan Count 8,307
Beginning Scheduled Collateral Balance 566,624,467.51
Ending Scheduled Collateral Balance 559,211,044.12
Ending Actual Collateral Balance at 31-Oct-2000 559,211,044.12
Monthly P &I Constant 5,472,349.67
Class A Optimal Amount 11,050,238.60
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 559,211,044.12
Scheduled Principal 1,359,879.54
Unscheduled Principal 6,053,543.85
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
</TABLE>
<TABLE>
<CAPTION>
Group Level Collateral Statement
<S> <C>
Group ID 1 2 Total
Collateral Description Mixed Fixed Mixed Fixed
Weighted Average Coupon Rate 8.766875 8.394151
Weighted Average Net Rate 8.516875 8.144151
Weighted Average Maturity 237.00 254.00
Beginning Loan Count 7,804 597 8,401
Loans Paid In Full 87 7 94
Ending Loan Count 7,717 590 8,307
Beginning Scheduled Balance 479,263,170.49 87,361,297.02 566,624,467.51
Ending scheduled Balance 472,512,887.02 86,698,157.10 559,211,044.12
Record Date 10/31/2000 10/31/2000
Principal And Interest Constant 4,665,297.16 807,052.51 5,472,349.67
Scheduled Principal 1,163,930.31 195,949.23 1,359,879.54
Unscheduled Principal 5,586,353.16 467,190.69 6,053,543.85
Scheduled Interest 3,501,366.85 611,103.28 4,112,470.13
Servicing Fees 99,846.51 18,200.27 118,046.78
Master Servicing Fees 0.00 0.00 0.00
Trustee Fee 0.00 0.00 0.00
FRY Amount 0.00 0.00 0.00
Special Hazard Fee 0.00 0.00 0.00
Other Fee 0.00 0.00 0.00
Pool Insurance Fee 0.00 0.00 0.00
Spread Fee 1 0.00 0.00 0.00
Spread Fee 2 0.00 0.00 0.00
Spread Fee 3 0.00 0.00 0.00
Net Interest 3,401,520.34 592,903.01 3,994,423.35
Realized Loss Amount 0.00 0.00 0.00
Cumulative Realized Loss 0.00 0.00 0.00
Percentage of Cumulative Losses 0.00 0.00 0.00
</TABLE>
|
|