|
|
|
|
|
|
|
|
|
|
Previous: STRUCTURED ASSET SEC CORP MORT PAS THR CERT SER 2000-4, 8-K, 2000-12-11 |
Next: OPTION ONE MORTGAGE ACCEPTANCE CORP ASS BACK CERT SER 2000 4, 8-K, 2000-12-11 |
<TABLE>
<CAPTION>
Structured Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 10/31/00
Distribution Date: 11/27/00
SASC Series: 2000-4
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>
1-A1 863572U84 SEN 7.15000% 77,000,000.00 458,791.67 1,127,393.44
1-A2 863572U92 SEN 7.00000% 37,845,000.00 220,762.50 554,106.56
1-A3 863572V26 SEN 9.00000% 0.00 181,783.33 0.00
1-A4 863572V34 SEN 0.00000% 0.00 0.00 0.00
1-A5 863572V42 SEN 9.00000% 0.00 37,500.00 0.00
1-A6 863572V59 SEN 7.27000% 115,000,000.00 696,708.33 4,850,529.01
1-A7 863572V67 SEN 1.73000% 0.00 165,791.67 0.00
1-A8 863572V75 SEN 7.75000% 9,000,000.00 58,125.00 0.00
1-A9 863572V83 SEN 9.00000% 0.00 9,375.00 0.00
1-A10 863572V91 SEN 7.60000% 50,000,000.00 316,666.67 0.00
1-A11 863572W25 SEN 9.00000% 0.00 20,833.33 0.00
1-AP 863572W33 SEN 0.00000% 2,279,101.00 0.00 15,205.82
2-A1 863572W41 SEN 7.00000% 111,755,000.00 651,904.17 1,665,000.00
2-A2 863572W58 SEN 7.75000% 0.00 69,846.88 0.00
2-A3 863572W66 SEN 7.75000% 115,000,000.00 742,708.33 962,360.06
2-A4 863572W74 SEN 0.04000% 0.00 1,333.33 0.00
2-A5 863572W82 SEN 7.25000% 40,000,000.00 241,666.67 0.00
2-A6 863572W90 SEN 7.75000% 0.00 13,666.67 0.00
2-AP 863572X32 SEN 0.00000% 1,757,010.00 0.00 14,326.88
3-A1 863572X40 SEN 8.25000% 92,397,000.00 635,229.38 644,557.97
3-AP 863572X57 SEN 0.00000% 212,960.00 0.00 198.33
3-AX 863572X65 SEN 8.25000% 0.00 32,378.93 0.00
AX 863572X73 SEN 7.75000% 0.00 5,772.40 0.00
B1 863572X81 SUB 8.00097% 22,249,000.00 148,344.71 13,616.78
B2 863572X99 SUB 8.15126% 11,126,000.00 75,575.72 6,948.71
B3 863572Y31 SUB 8.47095% 4,863,000.00 34,328.54 2,973.13
B4 863572Y49 SUB 8.32012% 5,066,000.00 35,124.79 3,160.46
B5 863572Y56 SUB 8.45445% 3,189,000.00 22,467.71 1,955.76
B6 863572Y64 SUB 8.47016% 3,705,557.00 26,155.55 2,266.80
BX 863572Y23 SUB 9.00000% 0.00 9,868.73 0.00
LTR SAC004LTR SEN 0.00000% 0.00 0.00 0.00
R 863572Y72 SEN 9.00000% 100.00 0.77 100.00
Totals 702,444,728.00 4,912,710.78 9,864,699.71
</TABLE>
<TABLE>
<CAPTION>
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<S> <C> <C> <C> <C>
1-A1 0.00 75,872,606.56 1,586,185.11 0.00
1-A2 0.00 37,290,893.44 774,869.06 0.00
1-A3 0.00 0.00 181,783.33 0.00
1-A4 0.00 0.00 0.00 0.00
1-A5 0.00 0.00 37,500.00 0.00
1-A6 0.00 110,149,470.99 5,547,237.34 0.00
1-A7 0.00 0.00 165,791.67 0.00
1-A8 0.00 9,000,000.00 58,125.00 0.00
1-A9 0.00 0.00 9,375.00 0.00
1-A10 0.00 50,000,000.00 316,666.67 0.00
1-A11 0.00 0.00 20,833.33 0.00
1-AP 0.00 2,263,895.18 15,205.82 0.00
2-A1 0.00 110,090,000.00 2,316,904.17 0.00
2-A2 0.00 0.00 69,846.88 0.00
2-A3 0.00 114,037,639.94 1,705,068.39 0.00
2-A4 0.00 0.00 1,333.33 0.00
2-A5 0.00 40,000,000.00 241,666.67 0.00
2-A6 0.00 0.00 13,666.67 0.00
2-AP 0.00 1,742,683.12 14,326.88 0.00
3-A1 0.00 91,752,442.03 1,279,787.35 0.00
3-AP 0.00 212,761.67 198.33 0.00
3-AX 0.00 0.00 32,378.93 0.00
AX 0.00 0.00 5,772.40 0.00
B1 0.00 22,235,383.22 161,961.49 0.00
B2 0.00 11,119,051.29 82,524.43 0.00
B3 0.00 4,860,026.87 37,301.67 0.00
B4 0.00 5,062,839.54 38,285.25 0.00
B5 0.00 3,187,044.24 24,423.47 0.00
B6 0.00 3,703,290.20 28,422.35 0.00
BX 0.00 0.00 9,868.73 0.00
LTR 0.00 0.00 0.00 0.00
R 0.00 0.00 100.77 0.00
Totals 0.00 692,580,028.29 14,777,410.49 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>
1-A1 77,000,000.00 77,000,000.00 28,506.56 1,098,886.88 0.00 0.00
1-A2 37,845,000.00 37,845,000.00 14,010.79 540,095.77 0.00 0.00
1-A3 0.00 0.00 0.00 0.00 0.00 0.00
1-A4 0.00 0.00 0.00 0.00 0.00 0.00
1-A5 0.00 0.00 0.00 0.00 0.00 0.00
1-A6 115,000,000.00 115,000,000.00 122,647.44 4,727,881.57 0.00 0.00
1-A7 0.00 0.00 0.00 0.00 0.00 0.00
1-A8 9,000,000.00 9,000,000.00 0.00 0.00 0.00 0.00
1-A9 0.00 0.00 0.00 0.00 0.00 0.00
1-A10 50,000,000.00 50,000,000.00 0.00 0.00 0.00 0.00
1-A11 0.00 0.00 0.00 0.00 0.00 0.00
1-AP 2,279,101.00 2,279,101.00 1,704.51 13,501.31 0.00 0.00
2-A1 111,755,000.00 111,755,000.00 113,453.27 1,551,546.73 0.00 0.00
2-A2 0.00 0.00 0.00 0.00 0.00 0.00
2-A3 115,000,000.00 115,000,000.00 65,575.31 896,784.74 0.00 0.00
2-A4 0.00 0.00 0.00 0.00 0.00 0.00
2-A5 40,000,000.00 40,000,000.00 0.00 0.00 0.00 0.00
2-A6 0.00 0.00 0.00 0.00 0.00 0.00
2-AP 1,757,010.00 1,757,010.00 3,138.53 11,188.35 0.00 0.00
3-A1 92,397,000.00 92,397,000.00 54,462.96 590,095.01 0.00 0.00
3-AP 212,960.00 212,960.00 149.08 49.25 0.00 0.00
3-AX 0.00 0.00 0.00 0.00 0.00 0.00
AX 0.00 0.00 0.00 0.00 0.00 0.00
B1 22,249,000.00 22,249,000.00 13,616.78 0.00 0.00 0.00
B2 11,126,000.00 11,126,000.00 6,948.71 0.00 0.00 0.00
B3 4,863,000.00 4,863,000.00 2,973.13 0.00 0.00 0.00
B4 5,066,000.00 5,066,000.00 3,160.46 0.00 0.00 0.00
B5 3,189,000.00 3,189,000.00 1,955.76 0.00 0.00 0.00
B6 3,705,557.00 3,705,557.00 2,266.80 0.00 0.00 0.00
BX 0.00 0.00 0.00 0.00 0.00 0.00
LTR 0.00 0.00 0.00 0.00 0.00 0.00
R 100.00 100.00 2.53 97.47 0.00 0.00
Totals 702,444,728.00 702,444,728.00 434,572.62 9,430,127.08 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>
1-A1 1,127,393.44 75,872,606.56 0.98535853 1,127,393.44
1-A2 554,106.56 37,290,893.44 0.98535853 554,106.56
1-A3 0.00 0.00 0.00000000 0.00
1-A4 0.00 0.00 0.00000000 0.00
1-A5 0.00 0.00 0.00000000 0.00
1-A6 4,850,529.01 110,149,470.99 0.95782149 4,850,529.01
1-A7 0.00 0.00 0.00000000 0.00
1-A8 0.00 9,000,000.00 1.00000000 0.00
1-A9 0.00 0.00 0.00000000 0.00
1-A10 0.00 50,000,000.00 1.00000000 0.00
1-A11 0.00 0.00 0.00000000 0.00
1-AP 15,205.82 2,263,895.18 0.99332815 15,205.82
2-A1 1,665,000.00 110,090,000.00 0.98510134 1,665,000.00
2-A2 0.00 0.00 0.00000000 0.00
2-A3 962,360.06 114,037,639.94 0.99163165 962,360.06
2-A4 0.00 0.00 0.00000000 0.00
2-A5 0.00 40,000,000.00 1.00000000 0.00
2-A6 0.00 0.00 0.00000000 0.00
2-AP 14,326.88 1,742,683.12 0.99184587 14,326.88
3-A1 644,557.97 91,752,442.03 0.99302404 644,557.97
3-AP 198.33 212,761.67 0.99906870 198.33
3-AX 0.00 0.00 0.00000000 0.00
AX 0.00 0.00 0.00000000 0.00
B1 13,616.78 22,235,383.22 0.99938798 13,616.78
B2 6,948.71 11,119,051.29 0.99937545 6,948.71
B3 2,973.13 4,860,026.87 0.99938862 2,973.13
B4 3,160.46 5,062,839.54 0.99937614 3,160.46
B5 1,955.76 3,187,044.24 0.99938672 1,955.76
B6 2,266.80 3,703,290.20 0.99938827 2,266.80
BX 0.00 0.00 0.00000000 0.00
LTR 0.00 0.00 0.00000000 0.00
R 100.00 0.00 0.00000000 100.00
Totals 9,864,699.71 692,580,028.29 0.98595662 9,864,699.71
</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>
1-A1 77,000,000.00 1000.00000000 0.37021506 14.27125818 0.00000000
1-A2 37,845,000.00 1000.00000000 0.37021509 14.27125829 0.00000000
1-A3 0.00 0.00000000 0.00000000 0.00000000 0.00000000
1-A4 0.00 0.00000000 0.00000000 0.00000000 0.00000000
1-A5 0.00 0.00000000 0.00000000 0.00000000 0.00000000
1-A6 115,000,000.00 1000.00000000 1.06649948 41.11201365 0.00000000
1-A7 0.00 0.00000000 0.00000000 0.00000000 0.00000000
1-A8 9,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A9 0.00 0.00000000 0.00000000 0.00000000 0.00000000
1-A10 50,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A11 0.00 0.00000000 0.00000000 0.00000000 0.00000000
1-AP 2,279,101.00 1000.00000000 0.74788700 5.92396300 0.00000000
2-A1 111,755,000.00 1000.00000000 1.01519637 13.88346589 0.00000000
2-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000
2-A3 115,000,000.00 1000.00000000 0.57022009 7.79812817 0.00000000
2-A4 0.00 0.00000000 0.00000000 0.00000000 0.00000000
2-A5 40,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
2-A6 0.00 0.00000000 0.00000000 0.00000000 0.00000000
2-AP 1,757,010.00 1000.00000000 1.78629035 6.36783513 0.00000000
3-A1 92,397,000.00 1000.00000000 0.58944511 6.38651699 0.00000000
3-AP 212,960.00 1000.00000000 0.70003757 0.23126409 0.00000000
3-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000
AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000
B1 22,249,000.00 1000.00000000 0.61201762 0.00000000 0.00000000
B2 11,126,000.00 1000.00000000 0.62454701 0.00000000 0.00000000
B3 4,863,000.00 1000.00000000 0.61137775 0.00000000 0.00000000
B4 5,066,000.00 1000.00000000 0.62385709 0.00000000 0.00000000
B5 3,189,000.00 1000.00000000 0.61328316 0.00000000 0.00000000
B6 3,705,557.00 1000.00000000 0.61172990 0.00000000 0.00000000
BX 0.00 0.00000000 0.00000000 0.00000000 0.00000000
LTR 0.00 0.00000000 0.00000000 0.00000000 0.00000000
R 100.00 1000.00000000 25.30000000 974.70000000 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>
1-A1 0.00000000 14.64147325 985.35852675 0.98535853 14.64147325
1-A2 0.00000000 14.64147338 985.35852662 0.98535853 14.64147338
1-A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-A4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-A6 0.00000000 42.17851313 957.82148687 0.95782149 42.17851313
1-A7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-A8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-A10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A11 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-AP 0.00000000 6.67185000 993.32815000 0.99332815 6.67185000
2-A1 0.00000000 14.89866225 985.10133775 0.98510134 14.89866225
2-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
2-A3 0.00000000 8.36834835 991.63165165 0.99163165 8.36834835
2-A4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
2-A5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
2-A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
2-AP 0.00000000 8.15412547 991.84587453 0.99184587 8.15412547
3-A1 0.00000000 6.97596210 993.02403790 0.99302404 6.97596210
3-AP 0.00000000 0.93130165 999.06869835 0.99906870 0.93130165
3-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B1 0.00000000 0.61201762 999.38798238 0.99938798 0.61201762
B2 0.00000000 0.62454701 999.37545299 0.99937545 0.62454701
B3 0.00000000 0.61137775 999.38862225 0.99938862 0.61137775
B4 0.00000000 0.62385709 999.37614291 0.99937614 0.62385709
B5 0.00000000 0.61328316 999.38671684 0.99938672 0.61328316
B6 0.00000000 0.61172990 999.38827010 0.99938827 0.61172990
BX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
LTR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R 0.00000000 1000.00000000 0.00000000 0.00000000 1000.00000000
<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>
1-A1 77,000,000.00 7.15000% 77,000,000.00 458,791.67 0.00 0.00
1-A2 37,845,000.00 7.00000% 37,845,000.00 220,762.50 0.00 0.00
1-A3 0.00 9.00000% 24,237,777.78 181,783.33 0.00 0.00
1-A4 0.00 0.00000% 5,000,000.00 0.00 0.00 0.00
1-A5 0.00 9.00000% 5,000,000.00 37,500.00 0.00 0.00
1-A6 115,000,000.00 7.27000% 115,000,000.00 696,708.33 0.00 0.00
1-A7 0.00 1.73000% 115,000,000.00 165,791.67 0.00 0.00
1-A8 9,000,000.00 7.75000% 9,000,000.00 58,125.00 0.00 0.00
1-A9 0.00 9.00000% 1,250,000.00 9,375.00 0.00 0.00
1-A10 50,000,000.00 7.60000% 50,000,000.00 316,666.67 0.00 0.00
1-A11 0.00 9.00000% 2,777,777.78 20,833.33 0.00 0.00
1-AP 2,279,101.00 0.00000% 2,279,101.00 0.00 0.00 0.00
2-A1 111,755,000.00 7.00000% 111,755,000.00 651,904.17 0.00 0.00
2-A2 0.00 7.75000% 10,815,000.00 69,846.88 0.00 0.00
2-A3 115,000,000.00 7.75000% 115,000,000.00 742,708.33 0.00 0.00
2-A4 0.00 0.04000% 40,000,000.00 1,333.33 0.00 0.00
2-A5 40,000,000.00 7.25000% 40,000,000.00 241,666.67 0.00 0.00
2-A6 0.00 7.75000% 2,116,129.00 13,666.67 0.00 0.00
2-AP 1,757,010.00 0.00000% 1,757,010.00 0.00 0.00 0.00
3-A1 92,397,000.00 8.25000% 92,397,000.00 635,229.38 0.00 0.00
3-AP 212,960.00 0.00000% 212,960.00 0.00 0.00 0.00
3-AX 0.00 8.25000% 4,709,663.16 32,378.93 0.00 0.00
AX 0.00 7.75000% 893,790.81 5,772.40 0.00 0.00
B1 22,249,000.00 8.00097% 22,249,000.00 148,344.71 0.00 0.00
B2 11,126,000.00 8.15126% 11,126,000.00 75,575.72 0.00 0.00
B3 4,863,000.00 8.47095% 4,863,000.00 34,328.54 0.00 0.00
B4 5,066,000.00 8.32012% 5,066,000.00 35,124.79 0.00 0.00
B5 3,189,000.00 8.45445% 3,189,000.00 22,467.71 0.00 0.00
B6 3,705,557.00 8.47016% 3,705,557.00 26,155.55 0.00 0.00
BX 0.00 9.00000% 1,315,831.00 9,868.73 0.00 0.00
LTR 0.00 0.00000% 0.00 0.00 0.00 0.00
R 100.00 9.00000% 0.00 0.75 0.00 0.00
Totals 702,444,728.00 4,912,710.76 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>
1-A1 0.00 0.00 458,791.67 0.00 75,872,606.56
1-A2 0.00 0.00 220,762.50 0.00 37,290,893.44
1-A3 0.00 0.00 181,783.33 0.00 23,882,901.00
1-A4 0.00 0.00 0.00 0.00 5,000,000.00
1-A5 0.00 0.00 37,500.00 0.00 5,000,000.00
1-A6 0.00 0.00 696,708.33 0.00 110,149,470.99
1-A7 0.00 0.00 165,791.67 0.00 110,149,470.99
1-A8 0.00 0.00 58,125.00 0.00 9,000,000.00
1-A9 0.00 0.00 9,375.00 0.00 1,250,000.00
1-A10 0.00 0.00 316,666.67 0.00 50,000,000.00
1-A11 0.00 0.00 20,833.33 0.00 2,777,777.78
1-AP 0.00 0.00 0.00 0.00 2,263,895.18
2-A1 0.00 0.00 651,904.17 0.00 110,090,000.00
2-A2 0.00 0.00 69,846.88 0.00 10,653,870.97
2-A3 0.00 0.00 742,708.33 0.00 114,037,639.94
2-A4 0.00 0.00 1,333.33 0.00 40,000,000.00
2-A5 0.00 0.00 241,666.67 0.00 40,000,000.00
2-A6 0.00 0.00 13,666.67 0.00 2,116,129.03
2-AP 0.00 0.00 0.00 0.00 1,742,683.12
3-A1 0.00 0.00 635,229.38 0.00 91,752,442.03
3-AP 0.00 0.00 0.00 0.00 212,761.67
3-AX 0.00 0.00 32,378.93 0.00 4,677,326.75
AX 0.00 0.00 5,772.40 0.00 892,962.64
B1 0.00 0.00 148,344.71 0.00 22,235,383.22
B2 0.00 0.00 75,575.72 0.00 11,119,051.29
B3 0.00 0.00 34,328.54 0.00 4,860,026.87
B4 0.00 0.00 35,124.79 0.00 5,062,839.54
B5 0.00 0.00 22,467.71 0.00 3,187,044.24
B6 0.00 0.00 26,155.55 0.00 3,703,290.20
BX 0.00 0.00 9,868.73 0.00 1,315,079.80
LTR 0.00 0.00 0.00 0.00 0.00
R 0.00 0.00 0.77 0.00 0.00
Totals 0.00 0.00 4,912,710.78 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>
1-A1 77,000,000.00 7.15000% 1000.00000000 5.95833338 0.00000000 0.00000000
1-A2 37,845,000.00 7.00000% 1000.00000000 5.83333333 0.00000000 0.00000000
1-A3 0.00 9.00000% 1000.00000000 7.49999986 0.00000000 0.00000000
1-A4 0.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
1-A5 0.00 9.00000% 1000.00000000 7.50000000 0.00000000 0.00000000
1-A6 115,000,000.00 7.27000% 1000.00000000 6.05833330 0.00000000 0.00000000
1-A7 0.00 1.73000% 1000.00000000 1.44166670 0.00000000 0.00000000
1-A8 9,000,000.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
1-A9 0.00 9.00000% 1000.00000000 7.50000000 0.00000000 0.00000000
1-A10 50,000,000.00 7.60000% 1000.00000000 6.33333340 0.00000000 0.00000000
1-A11 0.00 9.00000% 1000.00000000 7.49999879 0.00000000 0.00000000
1-AP 2,279,101.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
2-A1 111,755,000.00 7.00000% 1000.00000000 5.83333336 0.00000000 0.00000000
2-A2 0.00 7.75000% 1000.00000000 6.45833380 0.00000000 0.00000000
2-A3 115,000,000.00 7.75000% 1000.00000000 6.45833330 0.00000000 0.00000000
2-A4 0.00 0.04000% 1000.00000000 0.03333325 0.00000000 0.00000000
2-A5 40,000,000.00 7.25000% 1000.00000000 6.04166675 0.00000000 0.00000000
2-A6 0.00 7.75000% 1000.00000000 6.45833501 0.00000000 0.00000000
2-AP 1,757,010.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
3-A1 92,397,000.00 8.25000% 1000.00000000 6.87500005 0.00000000 0.00000000
3-AP 212,960.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
3-AX 0.00 8.25000% 1000.00000000 6.87499910 0.00000000 0.00000000
AX 0.00 7.75000% 1000.00090625 6.45834033 0.00000000 0.00000000
B1 22,249,000.00 8.00097% 1000.00000000 6.66747764 0.00000000 0.00000000
B2 11,126,000.00 8.15126% 1000.00000000 6.79271257 0.00000000 0.00000000
B3 4,863,000.00 8.47095% 1000.00000000 7.05912811 0.00000000 0.00000000
B4 5,066,000.00 8.32012% 1000.00000000 6.93343664 0.00000000 0.00000000
B5 3,189,000.00 8.45445% 1000.00000000 7.04537786 0.00000000 0.00000000
B6 3,705,557.00 8.47016% 1000.00000000 7.05846651 0.00000000 0.00000000
BX 0.00 9.00000% 1000.00000000 7.49999810 0.00000000 0.00000000
LTR 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
R 100.00 9.00000% 0.00000000 7.50000000 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>
1-A1 0.00000000 0.00000000 5.95833338 0.00000000 985.35852675
1-A2 0.00000000 0.00000000 5.83333333 0.00000000 985.35852662
1-A3 0.00000000 0.00000000 7.49999986 0.00000000 985.35852654
1-A4 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000
1-A5 0.00000000 0.00000000 7.50000000 0.00000000 1000.00000000
1-A6 0.00000000 0.00000000 6.05833330 0.00000000 957.82148687
1-A7 0.00000000 0.00000000 1.44166670 0.00000000 957.82148687
1-A8 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
1-A9 0.00000000 0.00000000 7.50000000 0.00000000 1000.00000000
1-A10 0.00000000 0.00000000 6.33333340 0.00000000 1000.00000000
1-A11 0.00000000 0.00000000 7.49999879 0.00000000 1000.00000000
1-AP 0.00000000 0.00000000 0.00000000 0.00000000 993.32815000
2-A1 0.00000000 0.00000000 5.83333336 0.00000000 985.10133775
2-A2 0.00000000 0.00000000 6.45833380 0.00000000 985.10133796
2-A3 0.00000000 0.00000000 6.45833330 0.00000000 991.63165165
2-A4 0.00000000 0.00000000 0.03333325 0.00000000 1000.00000000
2-A5 0.00000000 0.00000000 6.04166675 0.00000000 1000.00000000
2-A6 0.00000000 0.00000000 6.45833501 0.00000000 1000.00001418
2-AP 0.00000000 0.00000000 0.00000000 0.00000000 991.84587453
3-A1 0.00000000 0.00000000 6.87500005 0.00000000 993.02403790
3-AP 0.00000000 0.00000000 0.00000000 0.00000000 999.06869835
3-AX 0.00000000 0.00000000 6.87499910 0.00000000 993.13402914
AX 0.00000000 0.00000000 6.45834033 0.00000000 999.07432395
B1 0.00000000 0.00000000 6.66747764 0.00000000 999.38798238
B2 0.00000000 0.00000000 6.79271257 0.00000000 999.37545299
B3 0.00000000 0.00000000 7.05912811 0.00000000 999.38862225
B4 0.00000000 0.00000000 6.93343664 0.00000000 999.37614291
B5 0.00000000 0.00000000 7.04537786 0.00000000 999.38671684
B6 0.00000000 0.00000000 7.05846651 0.00000000 999.38827010
BX 0.00000000 0.00000000 7.49999810 0.00000000 999.42910602
LTR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R 0.00000000 0.00000000 7.70000000 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 15,351,698.55
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 15,351,698.55
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 574,288.06
Payment of Interest and Principal 14,777,410.49
Total Withdrawals (Pool Distribution Amount) 15,351,698.55
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 572,824.68
Trustee Fee - Wells Fargo Bank Minnesota, NA. 1,463.38
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 574,288.06
</TABLE>
<TABLE>
<CAPTION>
OTHER ACCOUNTS
Beginning Current Current Ending
Account Type Balance Withdrawals Deposits Balance
<S> <C> <C> <C> <C>
Financial Guaranty 0.00 0.00 0.00 0.00
Reserve Fund 21,000.00 0.00 0.00 21,000.00
Reserve Fund 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 83 0 0 0 83
16,927,021.59 0.00 0.00 0.00 16,927,021.59
60 Days 10 0 0 0 10
1,385,991.82 0.00 0.00 0.00 1,385,991.82
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 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 93 0 0 0 93
18,313,013.41 0.00 0.00 0.00 18,313,013.41
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 2.452719% 0.000000% 0.000000% 0.000000% 2.452719%
2.442866% 0.000000% 0.000000% 0.000000% 2.442866%
60 Days 0.295508% 0.000000% 0.000000% 0.000000% 0.295508%
0.200023% 0.000000% 0.000000% 0.000000% 0.200023%
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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 2.748227% 0.000000% 0.000000% 0.000000% 2.748227%
2.642889% 0.000000% 0.000000% 0.000000% 2.642889%
</TABLE>
<TABLE> Delinquency Status By Groups
<CAPTION>
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
Group 10 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 7 0 0 0 7
640,119.21 0.00 0.00 0.00 640,119.21
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 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 7 0 0 0 7
640,119.21 0.00 0.00 0.00 640,119.21
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 4.697987% 0.000000% 0.000000% 0.000000% 4.697987%
4.350920% 0.000000% 0.000000% 0.000000% 4.350920%
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 0.000000% 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 4.697987% 0.000000% 0.000000% 0.000000% 4.697987%
4.350920% 0.000000% 0.000000% 0.000000% 4.350920%
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
Group 11 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 3 0 0 0 3
225,406.86 0.00 0.00 0.00 225,406.86
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 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 3 0 0 0 3
225,406.86 0.00 0.00 0.00 225,406.86
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.449775% 0.000000% 0.000000% 0.000000% 0.449775%
0.328051% 0.000000% 0.000000% 0.000000% 0.328051%
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 0.000000% 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 0.449775% 0.000000% 0.000000% 0.000000% 0.449775%
0.328051% 0.000000% 0.000000% 0.000000% 0.328051%
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
Group 12 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 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
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 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 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
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 0.000000% 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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
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 44 0 0 0 44
8,755,928.54 0.00 0.00 0.00 8,755,928.54
60 Days 3 0 0 0 3
907,106.82 0.00 0.00 0.00 907,106.82
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 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 47 0 0 0 47
9,663,035.36 0.00 0.00 0.00 9,663,035.36
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 3.697479% 0.000000% 0.000000% 0.000000% 3.697479%
3.786290% 0.000000% 0.000000% 0.000000% 3.786290%
60 Days 0.252101% 0.000000% 0.000000% 0.000000% 0.252101%
0.392256% 0.000000% 0.000000% 0.000000% 0.392256%
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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 3.949580% 0.000000% 0.000000% 0.000000% 3.949580%
4.178546% 0.000000% 0.000000% 0.000000% 4.178546%
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
Group 5 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 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
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 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 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
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 0.000000% 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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
Group 6 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 4 0 0 0 4
337,425.36 0.00 0.00 0.00 337,425.36
60 Days 2 0 0 0 2
74,021.06 0.00 0.00 0.00 74,021.06
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 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 6 0 0 0 6
411,446.42 0.00 0.00 0.00 411,446.42
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.909091% 0.000000% 0.000000% 0.000000% 0.909091%
0.438678% 0.000000% 0.000000% 0.000000% 0.438678%
60 Days 0.454545% 0.000000% 0.000000% 0.000000% 0.454545%
0.096233% 0.000000% 0.000000% 0.000000% 0.096233%
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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 1.363636% 0.000000% 0.000000% 0.000000% 1.363636%
0.534910% 0.000000% 0.000000% 0.000000% 0.534910%
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
Group 7 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 16 0 0 0 16
6,367,797.94 0.00 0.00 0.00 6,367,797.94
60 Days 1 0 0 0 1
116,989.01 0.00 0.00 0.00 116,989.01
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 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 17 0 0 0 17
6,484,786.95 0.00 0.00 0.00 6,484,786.95
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 2.802102% 0.000000% 0.000000% 0.000000% 2.802102%
2.740421% 0.000000% 0.000000% 0.000000% 2.740421%
60 Days 0.175131% 0.000000% 0.000000% 0.000000% 0.175131%
0.050347% 0.000000% 0.000000% 0.000000% 0.050347%
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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 2.977233% 0.000000% 0.000000% 0.000000% 2.977233%
2.790767% 0.000000% 0.000000% 0.000000% 2.790767%
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
Group 8 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 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
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 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 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
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 0.000000% 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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
Group 9 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 9 0 0 0 9
600,343.68 0.00 0.00 0.00 600,343.68
60 Days 4 0 0 0 4
287,874.93 0.00 0.00 0.00 287,874.93
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 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 13 0 0 0 13
888,218.61 0.00 0.00 0.00 888,218.61
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 4.347826% 0.000000% 0.000000% 0.000000% 4.347826%
1.554278% 0.000000% 0.000000% 0.000000% 1.554278%
60 Days 1.932367% 0.000000% 0.000000% 0.000000% 1.932367%
0.745303% 0.000000% 0.000000% 0.000000% 0.745303%
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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 6.280193% 0.000000% 0.000000% 0.000000% 6.280193%
2.299581% 0.000000% 0.000000% 0.000000% 2.299581%
</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 Ratio Strip
Weighted Average Gross Coupon 9.376394%
Weighted Average Net Coupon 8.397826%
Weighted Average Pass-Through Rate 8.395326%
Weighted Average Maturity(Stepdown Calculation ) 336
Beginning Scheduled Collateral Loan Count 0
Number Of Loans Paid In Full 40
Ending Scheduled Collateral Loan Count 3,384
Beginning Scheduled Collateral Balance 702,444,728.00
Ending Scheduled Collateral Balance 692,580,029.88
Ending Actual Collateral Balance at 31-Oct-2000 692,916,536.99
Monthly P &I Constant 5,923,237.90
Ending Scheduled Balance for Premium Loans 692,580,029.88
</TABLE>
<TABLE>
<CAPTION>
Group Level Collateral Statement
<S> <C>
Group ID 4 5 6
Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed
Weighted Average Coupon Rate 9.912650 9.478831 9.021846
Weighted Average Net Rate 9.000000 9.226331 8.735314
Weighted Average Maturity 328.00 328.00 328.00
Beginning Loan Count 1,214 9 442
Loans Paid In Full 24 0 2
Ending Loan Count 1,190 9 440
Beginning Scheduled Balance 237,088,288.43 1,856,228.94 77,495,376.04
Ending scheduled Balance 231,146,616.13 1,854,936.76 76,876,529.68
Record Date 10/31/00 10/31/00 10/31/00
Principal And Interest Constant 2,085,085.80 15,598.31 636,429.94
Scheduled Principal 126,608.09 935.91 53,803.84
Unscheduled Principal 5,815,064.21 356.27 565,042.52
Scheduled Interest 1,958,477.71 14,662.40 582,626.10
Servicing Fees 179,821.81 386.72 18,342.57
Master Servicing Fees 0.00 0.00 0.00
Trustee Fee 493.94 3.87 161.43
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 1,778,161.96 14,271.81 564,122.10
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>
<TABLE>
<S> <C>
Group ID 7 8 9
Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed
Weighted Average Coupon Rate 9.339226 8.575989 7.765916
Weighted Average Net Rate 7.750000 8.137411 7.399292
Weighted Average Maturity 337.00 337.00 337.00
Beginning Loan Count 575 54 209
Loans Paid In Full 4 0 2
Ending Loan Count 571 54 207
Beginning Scheduled Balance 234,661,614.65 16,795,416.64 38,826,880.58
Ending scheduled Balance 232,267,604.48 16,779,604.54 38,580,404.03
Record Date 10/31/00 10/31/00 10/31/00
Principal And Interest Constant 1,955,173.55 133,357.29 305,849.30
Scheduled Principal 128,875.42 13,326.20 54,577.38
Unscheduled Principal 2,265,134.75 2,485.90 191,899.17
Scheduled Interest 1,826,298.13 120,031.09 251,271.92
Servicing Fees 310,286.36 6,103.42 11,781.50
Master Servicing Fees 0.00 0.00 0.00
Trustee Fee 488.88 35.00 80.87
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 1,515,522.89 113,892.67 239,409.55
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>
<TABLE>
<S> <C>
Group ID 10 11 12
Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed
Weighted Average Coupon Rate 9.023012 9.380847 8.502832
Weighted Average Net Rate 8.250000 8.811801 8.099728
Weighted Average Maturity 354.00 354.00 354.00
Beginning Loan Count 151 673 97
Loans Paid In Full 2 6 0
Ending Loan Count 149 667 97
Beginning Scheduled Balance 14,868,443.18 69,160,946.20 11,691,534.92
Ending scheduled Balance 14,705,559.58 68,686,089.20 11,682,685.48
Record Date 10/31/00 10/31/00 10/31/00
Principal And Interest Constant 120,830.97 580,352.98 90,559.76
Scheduled Principal 9,032.52 39,696.13 7,717.13
Unscheduled Principal 153,851.08 435,160.87 1,132.31
Scheduled Interest 111,798.45 540,656.85 82,842.63
Servicing Fees 9,546.89 32,652.36 3,903.05
Master Servicing Fees 0.00 0.00 0.00
Trustee Fee 30.97 144.08 24.34
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 102,220.59 507,860.41 78,915.24
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>
|
|