|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: UNION PLANTERS MORT PASS THR CERT SER 2000-UP1, 8-K, 2001-01-08 |
Next: CWMBS INC CHL MORTGAGE PASS THROUGH TRUST 2000-5, 8-K, 2001-01-08 |
<TABLE>
<CAPTION>
Salomon Brothers Mortgage Securities VII, Inc.
Mortgage Pass-Through Certificates
Record Date: 11/30/2000
Distribution Date: 12/26/2000
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% 436,619,671.92 2,910,797.80 5,730,794.95
A-2 79548K5F1 SEN 8.00000% 77,978,732.95 519,858.22 1,017,862.04
PO SAL0UP0PO PO 0.00000% 17,265,099.03 0.00 157,800.23
IO SAL0UP0IO IO 0.70111% 0.00 326,721.86 0.00
B-1 SAL0UP0B1 SUB 8.00000% 14,393,018.83 95,953.46 35,019.71
B-2 SAL0UP0B2 SUB 8.00000% 5,181,566.21 34,543.77 12,607.29
B-3 SAL0UP0B3 SUB 8.00000% 3,454,046.53 23,026.98 8,404.05
B-4 SAL0UP0B4 SUB 8.00000% 1,727,519.68 11,516.80 4,203.24
B-5 SAL0UP0B5 SUB 8.00000% 1,151,679.79 7,677.87 2,802.16
B-6 SAL0UP0B6 SUB 8.00000% 1,439,708.94 9,598.06 3,502.96
R SEN 0.00000% 0.00 0.00 0.00
Totals 559,211,043.88 3,939,694.82 6,972,996.63
</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 0.00 430,888,876.96 8,641,592.75 0.00
A-2 0.00 76,960,870.91 1,537,720.26 0.00
PO 0.00 17,107,298.80 157,800.23 0.00
IO 0.00 0.00 326,721.86 0.00
B-1 0.00 14,357,999.12 130,973.17 0.00
B-2 0.00 5,168,958.92 47,151.06 0.00
B-3 0.00 3,445,642.47 31,431.03 0.00
B-4 0.00 1,723,316.44 15,720.04 0.00
B-5 0.00 1,148,877.63 10,480.03 0.00
B-6 0.00 1,436,205.98 13,101.02 0.00
R 0.00 0.00 0.00 0.00
Totals 0.00 552,238,047.23 10,912,691.45 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-1 454,217,362.00 436,619,671.92 1,080,534.61 4,650,260.34 0.00 0.00
A-2 80,305,492.00 77,978,732.95 171,889.34 845,972.70 0.00 0.00
PO 17,828,144.67 17,265,099.03 34,996.51 122,803.72 0.00 0.00
IO 0.00 0.00 0.00 0.00 0.00 0.00
B-1 14,497,000.00 14,393,018.83 35,019.71 0.00 0.00 0.00
B-2 5,219,000.00 5,181,566.21 12,607.29 0.00 0.00 0.00
B-3 3,479,000.00 3,454,046.53 8,404.05 0.00 0.00 0.00
B-4 1,740,000.00 1,727,519.68 4,203.24 0.00 0.00 0.00
B-5 1,160,000.00 1,151,679.79 2,802.16 0.00 0.00 0.00
B-6 1,450,110.00 1,439,708.94 3,502.96 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00 0.00
Totals 579,896,108.67 559,211,043.88 1,353,959.87 5,619,036.76 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 5,730,794.95 430,888,876.96 0.94864026 5,730,794.95
A-2 1,017,862.04 76,960,870.91 0.95835128 1,017,862.04
PO 157,800.23 17,107,298.80 0.95956697 157,800.23
IO 0.00 0.00 0.00000000 0.00
B-1 35,019.71 14,357,999.12 0.99041175 35,019.71
B-2 12,607.29 5,168,958.92 0.99041175 12,607.29
B-3 8,404.05 3,445,642.47 0.99041175 8,404.05
B-4 4,203.24 1,723,316.44 0.99041175 4,203.24
B-5 2,802.16 1,148,877.63 0.99041175 2,802.16
B-6 3,502.96 1,436,205.98 0.99041175 3,502.96
R 0.00 0.00 0.00000000 0.00
Totals 6,972,996.63 552,238,047.23 0.95230514 6,972,996.63
</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-1 454,217,362.00 961.25711707 2.37889324 10.23796255 0.00000000
A-2 80,305,492.00 971.02615286 2.14044315 10.53443144 0.00000000
PO 17,828,144.67 968.41815846 1.96299226 6.88819405 0.00000000
IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
B-1 14,497,000.00 992.82740084 2.41565220 0.00000000 0.00000000
B-2 5,219,000.00 992.82740180 2.41565242 0.00000000 0.00000000
B-3 3,479,000.00 992.82740155 2.41565105 0.00000000 0.00000000
B-4 1,740,000.00 992.82740230 2.41565517 0.00000000 0.00000000
B-5 1,160,000.00 992.82740517 2.41565517 0.00000000 0.00000000
B-6 1,450,110.00 992.82739930 2.41565123 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 12.61685578 948.64026127 0.94864026 12.61685578
A-2 0.00000000 12.67487459 958.35127827 0.95835128 12.67487459
PO 0.00000000 8.85118631 959.56697215 0.95956697 8.85118631
IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-1 0.00000000 2.41565220 990.41174864 0.99041175 2.41565220
B-2 0.00000000 2.41565242 990.41174938 0.99041175 2.41565242
B-3 0.00000000 2.41565105 990.41174763 0.99041175 2.41565105
B-4 0.00000000 2.41565517 990.41174713 0.99041175 2.41565517
B-5 0.00000000 2.41565517 990.41175000 0.99041175 2.41565517
B-6 0.00000000 2.41565123 990.41174807 0.99041175 2.41565123
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% 436,619,671.92 2,910,797.81 0.00 0.00
A-2 80,305,492.00 8.00000% 77,978,732.95 519,858.22 0.00 0.00
PO 17,828,144.67 0.00000% 17,265,099.03 0.00 0.00 0.00
IO 0.00 0.70111% 559,211,044.11 326,721.86 0.00 0.00
B-1 14,497,000.00 8.00000% 14,393,018.83 95,953.46 0.00 0.00
B-2 5,219,000.00 8.00000% 5,181,566.21 34,543.77 0.00 0.00
B-3 3,479,000.00 8.00000% 3,454,046.53 23,026.98 0.00 0.00
B-4 1,740,000.00 8.00000% 1,727,519.68 11,516.80 0.00 0.00
B-5 1,160,000.00 8.00000% 1,151,679.79 7,677.87 0.00 0.00
B-6 1,450,110.00 8.00000% 1,439,708.94 9,598.06 0.00 0.00
R 0.00 0.00000% 0.00 0.00 0.00 0.00
Totals 579,896,108.67 3,939,694.83 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 0.01 0.00 2,910,797.80 0.00 430,888,876.96
A-2 0.00 0.00 519,858.22 0.00 76,960,870.91
PO 0.00 0.00 0.00 0.00 17,107,298.80
IO 0.00 0.00 326,721.86 0.00 552,238,047.48
B-1 0.00 0.00 95,953.46 0.00 14,357,999.12
B-2 0.00 0.00 34,543.77 0.00 5,168,958.92
B-3 0.00 0.00 23,026.98 0.00 3,445,642.47
B-4 0.00 0.00 11,516.80 0.00 1,723,316.44
B-5 0.00 0.00 7,677.87 0.00 1,148,877.63
B-6 0.00 0.00 9,598.06 0.00 1,436,205.98
R 0.00 0.00 0.00 0.00 0.00
Totals 0.01 0.00 3,939,694.82 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% 961.25711707 6.40838077 0.00000000 0.00000000
A-2 80,305,492.00 8.00000% 971.02615286 6.47350769 0.00000000 0.00000000
PO 17,828,144.67 0.00000% 968.41815846 0.00000000 0.00000000 0.00000000
IO 0.00 0.70111% 964.32970578 0.56341447 0.00000000 0.00000000
B-1 14,497,000.00 8.00000% 992.82740084 6.61884942 0.00000000 0.00000000
B-2 5,219,000.00 8.00000% 992.82740180 6.61884844 0.00000000 0.00000000
B-3 3,479,000.00 8.00000% 992.82740155 6.61885024 0.00000000 0.00000000
B-4 1,740,000.00 8.00000% 992.82740230 6.61885057 0.00000000 0.00000000
B-5 1,160,000.00 8.00000% 992.82740517 6.61885345 0.00000000 0.00000000
B-6 1,450,110.00 8.00000% 992.82739930 6.61884960 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 0.00000002 0.00000000 6.40838075 0.00000000 948.64026127
A-2 0.00000000 0.00000000 6.47350769 0.00000000 958.35127827
PO 0.00000000 0.00000000 0.00000000 0.00000000 959.56697215
IO 0.00000000 0.00000000 0.56341447 0.00000000 952.30514393
B-1 0.00000000 0.00000000 6.61884942 0.00000000 990.41174864
B-2 0.00000000 0.00000000 6.61884844 0.00000000 990.41174938
B-3 0.00000000 0.00000000 6.61885024 0.00000000 990.41174763
B-4 0.00000000 0.00000000 6.61885057 0.00000000 990.41174713
B-5 0.00000000 0.00000000 6.61885345 0.00000000 990.41175000
B-6 0.00000000 0.00000000 6.61884960 0.00000000 990.41174807
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 11,029,193.72
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 11,029,193.72
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 116,502.27
Payment of Interest and Principal 10,912,691.45
Total Withdrawals (Pool Distribution Amount) 11,029,193.72
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 116,502.27
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 116,502.27
</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 229 0 0 0 229
14,088,404.74 0.00 0.00 0.00 14,088,404.74
60 Days 48 0 0 0 48
3,573,759.83 0.00 0.00 0.00 3,573,759.83
90 Days 19 0 0 0 19
1,492,903.50 0.00 0.00 0.00 1,492,903.50
120 Days 2 0 0 0 2
53,336.42 0.00 0.00 0.00 53,336.42
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 298 0 0 0 298
19,208,404.49 0.00 0.00 0.00 19,208,404.49
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 2.788602% 0.000000% 0.000000% 0.000000% 2.788602%
2.551147% 0.000000% 0.000000% 0.000000% 2.551147%
60 Days 0.584510% 0.000000% 0.000000% 0.000000% 0.584510%
0.647141% 0.000000% 0.000000% 0.000000% 0.647141%
90 Days 0.231369% 0.000000% 0.000000% 0.000000% 0.231369%
0.270337% 0.000000% 0.000000% 0.000000% 0.270337%
120 Days 0.024355% 0.000000% 0.000000% 0.000000% 0.024355%
0.009658% 0.000000% 0.000000% 0.000000% 0.009658%
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 3.628836% 0.000000% 0.000000% 0.000000% 3.628836%
3.478283% 0.000000% 0.000000% 0.000000% 3.478283%
</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 187 0 0 0 187
11,721,988.56 0.00 0.00 0.00 11,721,988.56
60 Days 38 0 0 0 38
2,382,337.65 0.00 0.00 0.00 2,382,337.65
90 Days 16 0 0 0 16
1,082,232.14 0.00 0.00 0.00 1,082,232.14
120 Days 1 0 0 0 1
23,296.85 0.00 0.00 0.00 23,296.85
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 242 0 0 0 242
15,209,855.20 0.00 0.00 0.00 15,209,855.20
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 2.450210% 0.000000% 0.000000% 0.000000% 2.450210%
2.512288% 0.000000% 0.000000% 0.000000% 2.512288%
60 Days 0.497904% 0.000000% 0.000000% 0.000000% 0.497904%
0.510589% 0.000000% 0.000000% 0.000000% 0.510589%
90 Days 0.209644% 0.000000% 0.000000% 0.000000% 0.209644%
0.231947% 0.000000% 0.000000% 0.000000% 0.231947%
120 Days 0.013103% 0.000000% 0.000000% 0.000000% 0.013103%
0.004993% 0.000000% 0.000000% 0.000000% 0.004993%
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 3.170860% 0.000000% 0.000000% 0.000000% 3.170860%
3.259817% 0.000000% 0.000000% 0.000000% 3.259817%
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 42 0 0 0 42
2,366,416.18 0.00 0.00 0.00 2,366,416.18
60 Days 10 0 0 0 10
1,191,422.18 0.00 0.00 0.00 1,191,422.18
90 Days 3 0 0 0 3
410,671.36 0.00 0.00 0.00 410,671.36
120 Days 1 0 0 0 1
30,039.57 0.00 0.00 0.00 30,039.57
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 56 0 0 0 56
3,998,549.29 0.00 0.00 0.00 3,998,549.29
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 7.241379% 0.000000% 0.000000% 0.000000% 7.241379%
2.762830% 0.000000% 0.000000% 0.000000% 2.762830%
60 Days 1.724138% 0.000000% 0.000000% 0.000000% 1.724138%
1.391005% 0.000000% 0.000000% 0.000000% 1.391005%
90 Days 0.517241% 0.000000% 0.000000% 0.000000% 0.517241%
0.479466% 0.000000% 0.000000% 0.000000% 0.479466%
120 Days 0.172414% 0.000000% 0.000000% 0.000000% 0.172414%
0.035072% 0.000000% 0.000000% 0.000000% 0.035072%
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 9.655172% 0.000000% 0.000000% 0.000000% 9.655172%
4.668372% 0.000000% 0.000000% 0.000000% 4.668372%
</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 0.03015221%
Fraud 5,798,961.00 0.99999999% 5,798,961.00 1.05008357%
Special Hazard 5,798,961.00 0.99999999% 5,798,961.00 1.05008357%
<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 8.704114%
Weighted Average Pass-Through Rate 8.454114%
Weighted Average Maturity(Stepdown Calculation ) 239
Beginning Scheduled Collateral Loan Count 8,307
Number Of Loans Paid In Full 95
Ending Scheduled Collateral Loan Count 8,212
Beginning Scheduled Collateral Balance 559,211,044.12
Ending Scheduled Collateral Balance 552,238,047.49
Ending Actual Collateral Balance at 30-Nov-2000 552,238,047.49
Monthly P &I Constant 5,410,156.96
Class A Optimal Amount 10,506,034.88
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 552,238,047.49
Scheduled Principal 1,353,959.87
Unscheduled Principal 5,619,036.76
</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 8.760770 8.395329
Weighted Average Net Rate 8.510770 8.145329
Weighted Average Maturity 236.00 253.00
Beginning Loan Count 7,717 590 8,307
Loans Paid In Full 85 10 95
Ending Loan Count 7,632 580 8,212
Beginning Scheduled Balance 472,512,887.02 86,698,157.10 559,211,044.12
Ending scheduled Balance 466,586,153.99 85,651,893.50 552,238,047.49
Record Date 11/30/2000 11/30/2000
Principal And Interest Constant 4,608,638.59 801,518.37 5,410,156.96
Scheduled Principal 1,158,991.14 194,968.73 1,353,959.87
Unscheduled Principal 4,767,741.89 851,294.87 5,619,036.76
Scheduled Interest 3,449,647.45 606,549.64 4,056,197.09
Servicing Fees 98,440.16 18,062.11 116,502.27
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 3,351,207.29 588,487.53 3,939,694.82
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>
|
|