|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: AMORTIZING RESI COLLATERAL TR MOR PAS THRU CERT SER 2000-BC3, 8-K, 2001-01-08 |
Next: DAVIS PARK SERIES TRUST, 497, 2001-01-08 |
<TABLE>
<CAPTION>
Amortizing Residential Collateral Mortgage Trus
Mortgage Pass-Through Certificates
Record Date: 11/30/2000
Distribution Date: 12/26/2000
ARC Series: 2000-BC3
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 3133TPM55 SEN 6.76250% 2,101,863,383.61 11,450,046.74 37,617,542.88
A-2 863572U43 SEN 6.87750% 527,269,274.99 2,921,181.63 9,759,621.55
M-1 863572U50 MEZ 7.21750% 87,655,000.00 509,634.69 0.00
M-2 863572U68 MEZ 7.71750% 80,350,000.00 499,525.91 0.00
B 863572U76 SUB 8.41750% 21,914,000.00 148,593.66 0.00
X ARC00BC3X OC 0.00000% 1,509.24 5,331,251.19 0.00
P ARC00BC3P SEN 0.00000% 0.00 1,075,570.22 0.00
RI ARC0BC3RI SEN 0.00000% 0.00 0.00 0.00
Totals 2,819,053,167.84 21,935,804.04 47,377,164.43
</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 2,064,245,840.73 49,067,589.62 0.00
A-2 0.00 517,509,653.44 12,680,803.18 0.00
M-1 0.00 87,655,000.00 509,634.69 0.00
M-2 0.00 80,350,000.00 499,525.91 0.00
B 0.00 21,914,000.00 148,593.66 0.00
X 20,449.98 0.00 5,331,251.19 20,449.98
P 0.00 0.00 1,075,570.22 0.00
RI 0.00 0.00 0.00 0.00
Totals 20,449.98 2,771,674,494.17 69,312,968.47 20,449.98
<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 2,181,696,000.00 2,101,863,383.61 1,214,312.49 36,403,230.39 0.00 0.00
A-2 550,202,000.00 527,269,274.99 316,902.33 9,442,719.22 0.00 0.00
M-1 87,655,000.00 87,655,000.00 0.00 0.00 0.00 0.00
M-2 80,350,000.00 80,350,000.00 0.00 0.00 0.00 0.00
B 21,914,000.00 21,914,000.00 0.00 0.00 0.00 0.00
X 1,509.24 1,509.24 0.00 0.00 0.00 20,449.98
P 0.00 0.00 0.00 0.00 0.00 0.00
RI 0.00 0.00 0.00 0.00 0.00 0.00
Totals 2,921,818,509.24 2,819,053,167.84 1,531,214.82 45,845,949.61 0.00 20,449.98
<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 37,617,542.88 2,064,245,840.73 0.94616566 37,617,542.88
A-2 9,759,621.55 517,509,653.44 0.94058119 9,759,621.55
M-1 0.00 87,655,000.00 1.00000000 0.00
M-2 0.00 80,350,000.00 1.00000000 0.00
B 0.00 21,914,000.00 1.00000000 0.00
X 20,449.98 0.00 0.00000000 0.00
P 0.00 0.00 0.00000000 0.00
RI 0.00 0.00 0.00000000 0.00
Totals 47,397,614.41 2,771,674,494.17 0.94861282 47,377,164.43
</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 2,181,696,000.00 963.40800167 0.55659106 16.68574833 0.00000000
A-2 550,202,000.00 958.31944448 0.57597451 17.16227716 0.00000000
M-1 87,655,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-2 80,350,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
B 21,914,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
X 1,509.24 1000.00000000 0.00000000 0.00000000 0.00000000
P 0.00 0.00000000 0.00000000 0.00000000 0.00000000
RI 0.00 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(2) All Classes are per $1,000 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 17.24233939 946.16566228 0.94616566 17.24233939
A-2 0.00000000 17.73825168 940.58119280 0.94058119 17.73825168
M-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
M-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
B 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
X 13549.85290610 13549.85290610 0.00000000 0.00000000 0.00000000
P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
RI 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 2,181,696,000.00 6.76250% 2,101,863,383.61 11,450,046.74 0.00 0.00
A-2 550,202,000.00 6.87750% 527,269,274.99 2,921,181.63 0.00 0.00
M-1 87,655,000.00 7.21750% 87,655,000.00 509,634.69 0.00 0.00
M-2 80,350,000.00 7.71750% 80,350,000.00 499,525.91 0.00 0.00
B 21,914,000.00 8.41750% 21,914,000.00 148,593.66 0.00 0.00
X 1,509.24 0.00000% 1,509.24 0.00 0.00 0.00
P 0.00 0.00000% 0.00 0.00 0.00 0.00
RI 0.00 0.00000% 0.00 0.00 0.00 0.00
Totals 2,921,818,509.24 15,528,982.63 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 11,450,046.74 0.00 2,064,245,840.73
A-2 0.00 0.00 2,921,181.63 0.00 517,509,653.44
M-1 0.00 0.00 509,634.69 0.00 87,655,000.00
M-2 0.00 0.00 499,525.91 0.00 80,350,000.00
B 0.00 0.00 148,593.66 0.00 21,914,000.00
X 0.00 0.00 5,331,251.19 0.00 0.00
P 0.00 0.00 1,075,570.22 0.00 0.00
RI 0.00 0.00 0.00 0.00 0.00
Totals 0.00 0.00 21,935,804.04 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 2,181,696,000.00 6.76250% 963.40800167 5.24823199 0.00000000 0.00000000
A-2 550,202,000.00 6.87750% 958.31944448 5.30928937 0.00000000 0.00000000
M-1 87,655,000.00 7.21750% 1000.00000000 5.81409720 0.00000000 0.00000000
M-2 80,350,000.00 7.71750% 1000.00000000 6.21687505 0.00000000 0.00000000
B 21,914,000.00 8.41750% 1000.00000000 6.78076390 0.00000000 0.00000000
X 1,509.24 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
P 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
RI 0.00 0.00000% 0.00000000 0.00000000 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>
A-1 0.00000000 0.00000000 5.24823199 0.00000000 946.16566228
A-2 0.00000000 0.00000000 5.30928937 0.00000000 940.58119280
M-1 0.00000000 0.00000000 5.81409720 0.00000000 1000.00000000
M-2 0.00000000 0.00000000 6.21687505 0.00000000 1000.00000000
B 0.00000000 0.00000000 6.78076390 0.00000000 1000.00000000
X 0.00000000 0.00000000 3532407.82778087 0.00000000 0.00000000
P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
RI 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 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>
ADVISOR FEE 0.01500% 2,819,053,167.84 2,771,674,496.70 0.00 0.00 94.86128204%
GUAR 0.05000% 2,101,863,383.61 2,064,245,840.73 0.00 0.00 94.61656623%
SPEC SER FEE 0.00000% 0.00 0.00 0.00 0.00 0.00000000%
RII 0.00000% 0.00 0.00 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 70,588,413.45
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 1,521,991.32
Realized Losses (20,449.98)
Total Deposits 72,089,954.79
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 2,776,986.32
Payment of Interest and Principal 69,312,968.47
Total Withdrawals (Pool Distribution Amount) 72,089,954.79
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 1,174,605.13
Trustee Fee- First Union 291.67
MGIC Insurance Premium 1,467,526.77
Guarantee Fee 87,577.64
Loss Mitigation Advisor's Fee 35,238.16
Special Servicing Fee 0.00
Master Servicing Fee- Wells Fargo 11,746.95
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 2,776,986.32
</TABLE>
<TABLE>
<CAPTION>
OTHER ACCOUNTS
Beginning Current Current Ending
Account Type Balance Withdrawals Deposits Balance
<S> <C> <C> <C> <C>
Reserve Fund 5,000.00 0.00 0.00 5,000.00
</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 113 18 0 131
12,087,853.97 2,520,709.46 0.00 14,608,563.43
30 Days 771 24 15 0 810
74,361,396.46 2,775,892.19 1,687,325.72 0.00 78,824,614.37
60 Days 160 27 201 0 388
15,465,844.83 2,063,782.42 20,316,551.76 0.00 37,846,179.01
90 Days 36 19 207 0 262
3,327,840.93 1,556,624.14 18,234,452.25 0.00 23,118,917.32
120 Days 5 21 181 3 210
462,748.32 1,759,427.46 16,600,730.27 204,238.90 19,027,144.95
150 Days 6 27 141 11 185
608,982.91 2,398,814.70 12,580,194.35 816,827.96 16,404,819.92
180+ Days 0 0 11 0 11
0.00 0.00 1,227,088.79 0.00 1,227,088.79
Totals 978 231 774 14 1,997
94,226,813.45 22,642,394.88 73,167,052.60 1,021,066.86 191,057,327.79
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 0.447029% 0.071208% 0.000000% 0.518237%
0.435851% 0.090889% 0.000000% 0.526740%
30 Days 3.050083% 0.094944% 0.059340% 0.000000% 3.204367%
2.681244% 0.100090% 0.060840% 0.000000% 2.842174%
60 Days 0.632961% 0.106812% 0.795158% 0.000000% 1.534932%
0.557651% 0.074414% 0.732553% 0.000000% 1.364617%
90 Days 0.142416% 0.075164% 0.818894% 0.000000% 1.036474%
0.119992% 0.056127% 0.657478% 0.000000% 0.833597%
120 Days 0.019780% 0.083076% 0.716038% 0.011868% 0.830762%
0.016685% 0.063440% 0.598571% 0.007364% 0.686061%
150 Days 0.023736% 0.106812% 0.557797% 0.043516% 0.731862%
0.021958% 0.086494% 0.453603% 0.029452% 0.591508%
180+ Days 0.000000% 0.000000% 0.043516% 0.000000% 0.043516%
0.000000% 0.000000% 0.044245% 0.000000% 0.044245%
Totals 3.868977% 0.913838% 3.061951% 0.055384% 7.900150%
3.397530% 0.816415% 2.638180% 0.036817% 6.888942%
</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 104 7 0 111
10,492,301.06 825,920.40 0.00 11,318,221.46
30 Days 606 15 10 0 631
54,976,931.54 1,788,104.61 1,107,790.09 0.00 57,872,826.24
60 Days 120 20 145 0 285
10,527,084.38 1,614,438.20 12,126,821.07 0.00 24,268,343.65
90 Days 22 16 162 0 200
1,863,733.24 1,335,051.60 13,553,899.23 0.00 16,752,684.07
120 Days 4 10 145 3 162
405,580.28 580,313.07 11,878,978.91 204,238.90 13,069,111.16
150 Days 0 1 13 2 16
0.00 26,999.64 1,101,266.95 149,741.22 1,278,007.81
180 Days 0 0 7 0 7
0.00 0.00 663,766.15 0.00 663,766.15
Totals 752 166 489 5 1,412
67,773,329.44 15,837,208.18 41,258,442.80 353,980.12 125,222,960.54
0-29 Days 0.453792% 0.030544% 0.000000% 0.484335%
0.473220% 0.037250% 0.000000% 0.510471%
30 Days 2.644210% 0.065451% 0.043634% 0.000000% 2.753294%
2.479551% 0.080646% 0.049963% 0.000000% 2.610160%
60 Days 0.523606% 0.087268% 0.632690% 0.000000% 1.243564%
0.474789% 0.072814% 0.546940% 0.000000% 1.094542%
90 Days 0.095994% 0.069814% 0.706868% 0.000000% 0.872676%
0.084057% 0.060213% 0.611303% 0.000000% 0.755574%
120 Days 0.017454% 0.043634% 0.632690% 0.013090% 0.706868%
0.018292% 0.026173% 0.535762% 0.009212% 0.589439%
150 Days 0.000000% 0.004363% 0.056724% 0.008727% 0.069814%
0.000000% 0.001218% 0.049669% 0.006754% 0.057640%
180 Days 0.000000% 0.000000% 0.030544% 0.000000% 0.030544%
0.000000% 0.000000% 0.029937% 0.000000% 0.029937%
Totals 3.281264% 0.724321% 2.133694% 0.021817% 6.161096%
3.056689% 0.714284% 1.860824% 0.015965% 5.647763%
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 9 11 0 20
1,595,552.91 1,694,789.06 0.00 3,290,341.97
30 Days 165 9 5 0 179
19,384,464.92 987,787.58 579,535.63 0.00 20,951,788.13
60 Days 40 7 56 0 103
4,938,760.45 449,344.22 8,189,730.69 0.00 13,577,835.36
90 Days 14 3 45 0 62
1,464,107.69 221,572.54 4,680,553.02 0.00 6,366,233.25
120 Days 1 11 36 0 48
57,168.04 1,179,114.39 4,721,751.36 0.00 5,958,033.79
150 Days 6 26 128 9 169
608,982.91 2,371,815.06 11,478,927.40 667,086.74 15,126,812.11
180 Days 0 0 4 0 4
0.00 0.00 563,322.64 0.00 563,322.64
Totals 226 65 285 9 585
26,453,484.01 6,805,186.70 31,908,609.80 667,086.74 65,834,367.25
0-29 Days 0.381356% 0.466102% 0.000000% 0.847458%
0.286878% 0.304721% 0.000000% 0.591599%
30 Days 6.991525% 0.381356% 0.211864% 0.000000% 7.584746%
3.485299% 0.177603% 0.104200% 0.000000% 3.767101%
60 Days 1.694915% 0.296610% 2.372881% 0.000000% 4.364407%
0.887982% 0.080791% 1.472502% 0.000000% 2.441275%
90 Days 0.593220% 0.127119% 1.906780% 0.000000% 2.627119%
0.263244% 0.039838% 0.841557% 0.000000% 1.144640%
120 Days 0.042373% 0.466102% 1.525424% 0.000000% 2.033898%
0.010279% 0.212003% 0.848964% 0.000000% 1.071246%
150 Days 0.254237% 1.101695% 5.423729% 0.381356% 7.161017%
0.109494% 0.426449% 2.063895% 0.119941% 2.719779%
180 Days 0.000000% 0.000000% 0.169492% 0.000000% 0.169492%
0.000000% 0.000000% 0.101285% 0.000000% 0.101285%
Totals 9.576271% 2.754237% 12.076271% 0.381356% 24.788136%
4.756298% 1.223563% 5.737122% 0.119941% 11.836925%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 20,449.98
Cumulative Realized Losses - Includes Interest Shortfall 20,449.98
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 1,521,991.32
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Fixed Mixed & ARM & Balloon
Weighted Average Gross Coupon 10.069832%
Weighted Average Net Coupon 8.945143%
Weighted Average Pass-Through Rate 8.887739%
Weighted Average Maturity(Stepdown Calculation ) 346
Beginning Scheduled Collateral Loan Count 25,682
Number Of Loans Paid In Full 404
Ending Scheduled Collateral Loan Count 25,278
Beginning Scheduled Collateral Balance 2,819,053,167.84
Ending Scheduled Collateral Balance 2,771,674,496.70
Ending Actual Collateral Balance at 30-Nov-2000 2,773,391,582.22
Monthly P &I Constant 25,187,375.02
Ending Scheduled Balance for Premium Loans 2,771,674,496.70
Scheduled Principal 1,531,214.82
Unscheduled Principal 45,847,458.85
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
</TABLE>
<TABLE>
<CAPTION>
Group Level Collateral Statement
<S> <C>
Group ID 1 2 Total
Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM
Weighted Average Coupon Rate 10.171586 9.664356
Weighted Average Net Rate 9.035088 8.561180
Weighted Average Maturity 344.00 346.00
Beginning Loan Count 23,284 2,398 25,682
Loans Paid In Full 366 38 404
Ending Loan Count 22,918 2,360 25,278
Beginning Scheduled Balance 2,253,532,996.44 565,520,171.40 2,819,053,167.84
Ending scheduled Balance 2,215,915,456.09 555,759,040.61 2,771,674,496.70
Record Date 11/30/2000 11/30/2000
Principal And Interest Constant 20,315,982.69 4,871,392.33 25,187,375.02
Scheduled Principal 1,214,312.49 316,902.33 1,531,214.82
Unscheduled Principal 36,403,230.39 9,444,228.46 45,847,458.85
Scheduled Interest 19,101,670.20 4,554,490.00 23,656,160.20
Servicing Fees 2,124,631.48 517,500.68 2,642,132.16
Master Servicing Fees 9,389.73 2,356.33 11,746.06
Trustee Fee 258.77 32.89 291.66
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 16,967,390.22 4,034,600.10 21,001,990.32
Realized Loss Amount 0.00 0.00 0.00
Cumulative Realized Loss 0.00 20,449.98 20,449.98
Percentage of Cumulative Losses 0.00 0.00 0.00
Group ID
Required Overcollateralization Amount 1 2 Total
0.00 0.00 0.00
Overcollateralization Increase Amount 0.00 0.00 0.00
Overcollateralization Reduction Amount 1,206.48 302.76 1,509.24
Specified Overcollateralization Amount 0.00 0.00 0.00
Overcollateralization Amount 0.00 0.00 0.00
Overcollateralization Deficiency Amount 0.00 0.00 0.00
Base Overcollateralization Amount 0.00 0.00 0.00
Extra Principal Distribution Amount 0.00 0.00 0.00
Excess Cash Amount 0.00 0.00 0.00
0.00 0.00 0.00
</TABLE>
|
|