|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: STRUCTURED ASSET SEC CORP MORT PAS THR CERT SER 2000-4, 8-K, 2001-01-08 |
Next: PEARL MUTUAL FUNDS, N-8A, 2001-01-08 |
<TABLE>
<CAPTION>
Structured Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 11/30/2000
Distribution Date: 12/26/2000
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% 75,872,606.56 452,074.28 1,127,393.44
1-A2 863572U92 SEN 7.00000% 37,290,893.44 217,530.21 554,106.56
1-A3 863572V26 SEN 9.00000% 0.00 179,121.76 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 7.26750% 110,149,470.99 667,092.73 9,000,310.13
1-A7 863572V67 SEN 1.73250% 0.00 159,028.30 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% 2,263,895.18 0.00 51,594.05
2-A1 863572W41 SEN 7.00000% 110,090,000.00 642,191.67 1,665,000.00
2-A2 863572W58 SEN 7.75000% 0.00 68,806.25 0.00
2-A3 863572W66 SEN 7.75000% 114,037,639.94 736,493.09 8,279,448.55
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% 1,742,683.12 0.00 10,444.26
3-A1 863572X40 SEN 8.25000% 91,752,442.03 630,798.04 1,082,086.66
3-AP 863572X57 SEN 0.00000% 212,761.67 0.00 10,038.96
3-AX 863572X65 SEN 8.25000% 0.00 32,116.67 0.00
AX 863572X73 SEN 7.75000% 0.00 5,767.58 0.00
B1 863572X81 SUB 8.00098% 22,235,383.22 148,254.09 13,410.14
B2 863572X99 SUB 8.15128% 11,119,051.29 75,528.71 6,832.12
B3 863572Y31 SUB 8.47098% 4,860,026.87 34,307.67 2,929.92
B4 863572Y49 SUB 8.32015% 5,062,839.54 35,103.00 3,108.28
B5 863572Y56 SUB 8.45448% 3,187,044.24 22,454.01 1,927.51
B6 863572Y64 SUB 8.47019% 3,703,290.20 26,139.64 2,234.21
BX 863572Y23 SUB 9.00000% 0.00 9,863.10 0.00
LTR SAC004LTR SEN 0.00000% 0.00 0.00 0.00
R 863572Y72 SEN 9.00000% 0.00 0.01 0.00
Totals 692,580,028.29 4,841,837.48 21,810,864.79
</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 74,745,213.11 1,579,467.72 0.00
1-A2 0.00 36,736,786.89 771,636.77 0.00
1-A3 0.00 0.00 179,121.76 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 0.00 101,149,160.87 9,667,402.86 0.00
1-A7 0.00 0.00 159,028.30 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 2,212,301.13 51,594.05 0.00
2-A1 0.00 108,425,000.00 2,307,191.67 0.00
2-A2 0.00 0.00 68,806.25 0.00
2-A3 0.00 105,758,191.39 9,015,941.64 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 1,732,238.86 10,444.26 0.00
3-A1 0.00 90,670,355.37 1,712,884.70 0.00
3-AP 0.00 202,722.71 10,038.96 0.00
3-AX 0.00 0.00 32,116.67 0.00
AX 0.00 0.00 5,767.58 0.00
B1 0.00 22,221,973.09 161,664.23 0.00
B2 0.00 11,112,219.17 82,360.83 0.00
B3 0.00 4,857,096.96 37,237.59 0.00
B4 0.00 5,059,731.26 38,211.28 0.00
B5 0.00 3,185,116.73 24,381.52 0.00
B6 0.00 3,701,055.99 28,373.85 0.00
BX 0.00 0.00 9,863.10 0.00
LTR 0.00 0.00 0.00 0.00
R 0.00 0.00 0.01 0.00
Totals 0.00 670,769,163.53 26,652,702.27 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 75,872,606.56 16,973.02 1,110,420.42 0.00 0.00
1-A2 37,845,000.00 37,290,893.44 8,342.13 545,764.43 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 115,000,000.00 110,149,470.99 135,500.59 8,864,809.54 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 2,263,895.18 1,673.85 49,920.20 0.00 0.00
2-A1 111,755,000.00 110,090,000.00 29,008.22 1,635,991.78 0.00 0.00
2-A2 0.00 0.00 0.00 0.00 0.00 0.00
2-A3 115,000,000.00 114,037,639.94 144,247.51 8,135,201.04 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 1,742,683.12 3,107.81 7,336.45 0.00 0.00
3-A1 92,397,000.00 91,752,442.03 51,876.36 1,030,210.30 0.00 0.00
3-AP 212,960.00 212,761.67 149.81 9,889.15 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 22,235,383.22 13,410.14 0.00 0.00 0.00
B2 11,126,000.00 11,119,051.29 6,832.12 0.00 0.00 0.00
B3 4,863,000.00 4,860,026.87 2,929.92 0.00 0.00 0.00
B4 5,066,000.00 5,062,839.54 3,108.28 0.00 0.00 0.00
B5 3,189,000.00 3,187,044.24 1,927.51 0.00 0.00 0.00
B6 3,705,557.00 3,703,290.20 2,234.21 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 0.00 0.00 0.00 0.00 0.00
Totals 702,444,728.00 692,580,028.29 421,321.48 21,389,543.31 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 74,745,213.11 0.97071705 1,127,393.44
1-A2 554,106.56 36,736,786.89 0.97071705 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 9,000,310.13 101,149,160.87 0.87955792 9,000,310.13
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 51,594.05 2,212,301.13 0.97069025 51,594.05
2-A1 1,665,000.00 108,425,000.00 0.97020268 1,665,000.00
2-A2 0.00 0.00 0.00000000 0.00
2-A3 8,279,448.55 105,758,191.39 0.91963645 8,279,448.55
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 10,444.26 1,732,238.86 0.98590154 10,444.26
3-A1 1,082,086.66 90,670,355.37 0.98131276 1,082,086.66
3-AP 10,038.96 202,722.71 0.95192858 10,038.96
3-AX 0.00 0.00 0.00000000 0.00
AX 0.00 0.00 0.00000000 0.00
B1 13,410.14 22,221,973.09 0.99878525 13,410.14
B2 6,832.12 11,112,219.17 0.99876139 6,832.12
B3 2,929.92 4,857,096.96 0.99878613 2,929.92
B4 3,108.28 5,059,731.26 0.99876259 3,108.28
B5 1,927.51 3,185,116.73 0.99878229 1,927.51
B6 2,234.21 3,701,055.99 0.99878534 2,234.21
BX 0.00 0.00 0.00000000 0.00
LTR 0.00 0.00 0.00000000 0.00
R 0.00 0.00 0.00000000 0.00
Totals 21,810,864.79 670,769,163.53 0.95490668 21,810,864.79
</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 77,000,000.00 985.35852675 0.22042883 14.42104442 0.00000000
1-A2 37,845,000.00 985.35852662 0.22042885 14.42104452 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 115,000,000.00 957.82148687 1.17826600 77.08530035 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 2,279,101.00 993.32815000 0.73443432 21.90346106 0.00000000
2-A1 111,755,000.00 985.10133775 0.25956977 14.63909248 0.00000000
2-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000
2-A3 115,000,000.00 991.63165165 1.25432617 70.74087861 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 1,757,010.00 991.84587453 1.76880610 4.17553116 0.00000000
3-A1 92,397,000.00 993.02403790 0.56145070 11.14982413 0.00000000
3-AP 212,960.00 999.06869835 0.70346544 46.43665477 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 22,249,000.00 999.38798238 0.60273001 0.00000000 0.00000000
B2 11,126,000.00 999.37545299 0.61406795 0.00000000 0.00000000
B3 4,863,000.00 999.38862225 0.60249229 0.00000000 0.00000000
B4 5,066,000.00 999.37614291 0.61355705 0.00000000 0.00000000
B5 3,189,000.00 999.38671684 0.60442458 0.00000000 0.00000000
B6 3,705,557.00 999.38827010 0.60293500 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 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Factors Statement (continued)
Total Ending Ending Total
Realized Principal Certificate Certificate Principal
Class Loss (3) Reduction Balance Percentage Distribution
<S> <C> <C> <C> <C> <C>
1-A1 0.00000000 14.64147325 970.71705338 0.97071705 14.64147325
1-A2 0.00000000 14.64147338 970.71705351 0.97071705 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 78.26356635 879.55792061 0.87955792 78.26356635
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 22.63789538 970.69025462 0.97069025 22.63789538
2-A1 0.00000000 14.89866225 970.20267550 0.97020268 14.89866225
2-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
2-A3 0.00000000 71.99520478 919.63644687 0.91963645 71.99520478
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 5.94433725 985.90153727 0.98590154 5.94433725
3-A1 0.00000000 11.71127482 981.31276308 0.98131276 11.71127482
3-AP 0.00000000 47.14012021 951.92857814 0.95192858 47.14012021
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 0.60273001 998.78525282 0.99878525 0.60273001
B2 0.00000000 0.61406795 998.76138504 0.99876139 0.61406795
B3 0.00000000 0.60249229 998.78613202 0.99878613 0.60249229
B4 0.00000000 0.61355705 998.76258587 0.99876259 0.61355705
B5 0.00000000 0.60442458 998.78229225 0.99878229 0.60442458
B6 0.00000000 0.60293500 998.78533511 0.99878534 0.60293500
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 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>
1-A1 77,000,000.00 7.15000% 75,872,606.56 452,074.28 0.00 0.00
1-A2 37,845,000.00 7.00000% 37,290,893.44 217,530.21 0.00 0.00
1-A3 0.00 9.00000% 23,882,901.00 179,121.76 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 7.26750% 110,149,470.99 667,092.73 0.00 0.00
1-A7 0.00 1.73250% 110,149,470.99 159,028.30 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% 2,263,895.18 0.00 0.00 0.00
2-A1 111,755,000.00 7.00000% 110,090,000.00 642,191.67 0.00 0.00
2-A2 0.00 7.75000% 10,653,870.97 68,806.25 0.00 0.00
2-A3 115,000,000.00 7.75000% 114,037,639.94 736,493.09 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% 2,116,129.03 13,666.67 0.00 0.00
2-AP 1,757,010.00 0.00000% 1,742,683.12 0.00 0.00 0.00
3-A1 92,397,000.00 8.25000% 91,752,442.03 630,798.04 0.00 0.00
3-AP 212,960.00 0.00000% 212,761.67 0.00 0.00 0.00
3-AX 0.00 8.25000% 4,671,515.55 32,116.67 0.00 0.00
AX 0.00 7.75000% 893,044.06 5,767.58 0.00 0.00
B1 22,249,000.00 8.00098% 22,235,383.22 148,254.09 0.00 0.00
B2 11,126,000.00 8.15128% 11,119,051.29 75,528.71 0.00 0.00
B3 4,863,000.00 8.47098% 4,860,026.87 34,307.67 0.00 0.00
B4 5,066,000.00 8.32015% 5,062,839.54 35,103.00 0.00 0.00
B5 3,189,000.00 8.45448% 3,187,044.24 22,454.01 0.00 0.00
B6 3,705,557.00 8.47019% 3,703,290.20 26,139.64 0.00 0.00
BX 0.00 9.00000% 1,315,079.80 9,863.10 0.00 0.00
LTR 0.00 0.00000% 0.00 0.00 0.00 0.00
R 100.00 9.00000% 0.00 0.00 0.00 0.00
Totals 702,444,728.00 4,841,837.47 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 0.00 452,074.28 0.00 74,745,213.11
1-A2 0.00 0.00 217,530.21 0.00 36,736,786.89
1-A3 0.00 0.00 179,121.76 0.00 23,528,024.23
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 0.00 667,092.73 0.00 101,149,160.87
1-A7 0.00 0.00 159,028.30 0.00 101,149,160.87
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 2,212,301.13
2-A1 0.00 0.00 642,191.67 0.00 108,425,000.00
2-A2 0.00 0.00 68,806.25 0.00 10,492,741.94
2-A3 0.00 0.00 736,493.09 0.00 105,758,191.39
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 1,732,238.86
3-A1 0.00 0.00 630,798.04 0.00 90,670,355.37
3-AP 0.00 0.00 0.00 0.00 202,722.71
3-AX 0.00 0.00 32,116.67 0.00 4,617,481.53
AX 0.00 0.00 5,767.58 0.00 892,014.36
B1 0.00 0.00 148,254.09 0.00 22,221,973.09
B2 0.00 0.00 75,528.71 0.00 11,112,219.17
B3 0.00 0.00 34,307.67 0.00 4,857,096.96
B4 0.00 0.00 35,103.00 0.00 5,059,731.26
B5 0.00 0.00 22,454.01 0.00 3,185,116.73
B6 0.00 0.00 26,139.64 0.00 3,701,055.99
BX 0.00 0.00 9,863.10 0.00 1,314,330.69
LTR 0.00 0.00 0.00 0.00 0.00
R 0.00 0.00 0.01 0.00 0.00
Totals 0.00 0.00 4,841,837.48 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% 985.35852675 5.87109455 0.00000000 0.00000000
1-A2 37,845,000.00 7.00000% 985.35852662 5.74792469 0.00000000 0.00000000
1-A3 0.00 9.00000% 985.35852654 7.39018905 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 7.26750% 957.82148687 5.80080635 0.00000000 0.00000000
1-A7 0.00 1.73250% 957.82148687 1.38285478 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% 993.32815000 0.00000000 0.00000000 0.00000000
2-A1 111,755,000.00 7.00000% 985.10133775 5.74642450 0.00000000 0.00000000
2-A2 0.00 7.75000% 985.10133796 6.36211281 0.00000000 0.00000000
2-A3 115,000,000.00 7.75000% 991.63165165 6.40428774 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% 1000.00001418 6.45833501 0.00000000 0.00000000
2-AP 1,757,010.00 0.00000% 991.84587453 0.00000000 0.00000000 0.00000000
3-A1 92,397,000.00 8.25000% 993.02403790 6.82704027 0.00000000 0.00000000
3-AP 212,960.00 0.00000% 999.06869835 0.00000000 0.00000000 0.00000000
3-AX 0.00 8.25000% 991.90014048 6.81931359 0.00000000 0.00000000
AX 0.00 7.75000% 999.16541917 6.45294756 0.00000000 0.00000000
B1 22,249,000.00 8.00098% 999.38798238 6.66340465 0.00000000 0.00000000
B2 11,126,000.00 8.15128% 999.37545299 6.78848733 0.00000000 0.00000000
B3 4,863,000.00 8.47098% 999.38862225 7.05483652 0.00000000 0.00000000
B4 5,066,000.00 8.32015% 999.37614291 6.92913541 0.00000000 0.00000000
B5 3,189,000.00 8.45448% 999.38671684 7.04108184 0.00000000 0.00000000
B6 3,705,557.00 8.47019% 999.38827010 7.05417296 0.00000000 0.00000000
BX 0.00 9.00000% 999.42910602 7.49571944 0.00000000 0.00000000
LTR 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
R 100.00 9.00000% 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>
1-A1 0.00000000 0.00000000 5.87109455 0.00000000 970.71705338
1-A2 0.00000000 0.00000000 5.74792469 0.00000000 970.71705351
1-A3 0.00000000 0.00000000 7.39018905 0.00000000 970.71705350
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 5.80080635 0.00000000 879.55792061
1-A7 0.00000000 0.00000000 1.38285478 0.00000000 879.55792061
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 970.69025462
2-A1 0.00000000 0.00000000 5.74642450 0.00000000 970.20267550
2-A2 0.00000000 0.00000000 6.36211281 0.00000000 970.20267591
2-A3 0.00000000 0.00000000 6.40428774 0.00000000 919.63644687
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 985.90153727
3-A1 0.00000000 0.00000000 6.82704027 0.00000000 981.31276308
3-AP 0.00000000 0.00000000 0.00000000 0.00000000 951.92857814
3-AX 0.00000000 0.00000000 6.81931359 0.00000000 980.42712889
AX 0.00000000 0.00000000 6.45294756 0.00000000 998.01335884
B1 0.00000000 0.00000000 6.66340465 0.00000000 998.78525282
B2 0.00000000 0.00000000 6.78848733 0.00000000 998.76138504
B3 0.00000000 0.00000000 7.05483652 0.00000000 998.78613202
B4 0.00000000 0.00000000 6.92913541 0.00000000 998.76258587
B5 0.00000000 0.00000000 7.04108184 0.00000000 998.78229225
B6 0.00000000 0.00000000 7.05417296 0.00000000 998.78533511
BX 0.00000000 0.00000000 7.49571944 0.00000000 998.85980038
LTR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R 0.00000000 0.00000000 0.10000000 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 27,220,696.41
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 27,220,696.41
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 567,994.14
Payment of Interest and Principal 26,652,702.27
Total Withdrawals (Pool Distribution Amount) 27,220,696.41
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 564,884.67
Trustee Fee - Wells Fargo Bank Minnesota, NA. 1,442.80
MBIA Fee 1,666.67
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 567,994.14
</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 23 0 0 0 23
6,435,474.99 0.00 0.00 0.00 6,435,474.99
60 Days 5 0 0 0 5
1,327,838.58 0.00 0.00 0.00 1,327,838.58
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 28 0 0 0 28
7,763,313.57 0.00 0.00 0.00 7,763,313.57
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 0.695284% 0.000000% 0.000000% 0.000000% 0.695284%
0.958911% 0.000000% 0.000000% 0.000000% 0.958911%
60 Days 0.151149% 0.000000% 0.000000% 0.000000% 0.151149%
0.197853% 0.000000% 0.000000% 0.000000% 0.197853%
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 0.846433% 0.000000% 0.000000% 0.000000% 0.846433%
1.156765% 0.000000% 0.000000% 0.000000% 1.156765%
</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 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 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 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 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 11 0 0 0 11
2,781,651.04 0.00 0.00 0.00 2,781,651.04
60 Days 2 0 0 0 2
708,381.65 0.00 0.00 0.00 708,381.65
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
3,490,032.69 0.00 0.00 0.00 3,490,032.69
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.956522% 0.000000% 0.000000% 0.000000% 0.956522%
1.251278% 0.000000% 0.000000% 0.000000% 1.251278%
60 Days 0.173913% 0.000000% 0.000000% 0.000000% 0.173913%
0.318653% 0.000000% 0.000000% 0.000000% 0.318653%
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 1.130435% 0.000000% 0.000000% 0.000000% 1.130435%
1.569931% 0.000000% 0.000000% 0.000000% 1.569931%
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 2 0 0 0 2
384,350.00 0.00 0.00 0.00 384,350.00
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 2 0 0 0 2
384,350.00 0.00 0.00 0.00 384,350.00
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.460829% 0.000000% 0.000000% 0.000000% 0.460829%
0.511618% 0.000000% 0.000000% 0.000000% 0.511618%
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 0.460829% 0.000000% 0.000000% 0.000000% 0.460829%
0.511618% 0.000000% 0.000000% 0.000000% 0.511618%
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 7 0 0 0 7
3,069,248.89 0.00 0.00 0.00 3,069,248.89
60 Days 1 0 0 0 1
495,000.00 0.00 0.00 0.00 495,000.00
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 8 0 0 0 8
3,564,248.89 0.00 0.00 0.00 3,564,248.89
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 1.265823% 0.000000% 0.000000% 0.000000% 1.265823%
1.379064% 0.000000% 0.000000% 0.000000% 1.379064%
60 Days 0.180832% 0.000000% 0.000000% 0.000000% 0.180832%
0.222412% 0.000000% 0.000000% 0.000000% 0.222412%
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 1.446655% 0.000000% 0.000000% 0.000000% 1.446655%
1.601476% 0.000000% 0.000000% 0.000000% 1.601476%
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 3 0 0 0 3
200,225.06 0.00 0.00 0.00 200,225.06
60 Days 2 0 0 0 2
124,456.93 0.00 0.00 0.00 124,456.93
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 5 0 0 0 5
324,681.99 0.00 0.00 0.00 324,681.99
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 1.456311% 0.000000% 0.000000% 0.000000% 1.456311%
0.520144% 0.000000% 0.000000% 0.000000% 0.520144%
60 Days 0.970874% 0.000000% 0.000000% 0.000000% 0.970874%
0.323314% 0.000000% 0.000000% 0.000000% 0.323314%
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 2.427184% 0.000000% 0.000000% 0.000000% 2.427184%
0.843457% 0.000000% 0.000000% 0.000000% 0.843457%
</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 9.373354%
Weighted Average Net Coupon 8.394606%
Weighted Average Pass-Through Rate 8.392106%
Weighted Average Maturity(Stepdown Calculation ) 335
Beginning Scheduled Collateral Loan Count 3,384
Number Of Loans Paid In Full 76
Ending Scheduled Collateral Loan Count 3,308
Beginning Scheduled Collateral Balance 692,580,029.88
Ending Scheduled Collateral Balance 670,769,165.09
Ending Actual Collateral Balance at 30-Nov-2000 671,122,947.04
Monthly P &I Constant 5,831,153.26
Ending Scheduled Balance for Premium Loans 670,769,165.09
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
</TABLE>
<TABLE>
<CAPTION>
Group Level Collateral Statement
<S> <C>
Group ID 4 5 6 Total
Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed
Weighted Average Coupon Rate 9.916183 9.478835 9.021729
Weighted Average Net Rate 9.000000 9.226335 8.734964
Weighted Average Maturity 327.00 327.00 327.00
Beginning Loan Count 1,190 9 440 1,639
Loans Paid In Full 40 0 6 46
Ending Loan Count 1,150 9 434 1,593
Beginning Scheduled Balance 231,146,616.13 1,854,936.76 76,876,529.68 309,878,082.57
Ending scheduled Balance 222,195,912.44 1,853,634.45 75,080,719.01 299,130,265.90
Record Date 11/30/2000 11/30/2000 11/30/2000
Principal And Interest Constant 2,033,290.84 15,598.31 630,707.87 2,679,597.02
Scheduled Principal 123,214.11 946.11 52,741.86 176,902.08
Unscheduled Principal 8,827,489.58 356.20 1,743,068.81 10,570,914.59
Scheduled Interest 1,910,076.73 14,652.20 577,966.01 2,502,694.94
Servicing Fees 175,995.68 386.45 18,211.08 194,593.21
Master Servicing Fees 0.00 0.00 0.00 0.00
Trustee Fee 481.52 3.87 160.15 645.54
FRY Amount 0.00 0.00 0.00 0.00
Special Hazard Fee 0.00 0.00 0.00 0.00
Other Fee 0.00 0.00 0.00 0.00
Pool Insurance Fee 0.00 0.00 0.00 0.00
Spread Fee 1 0.00 0.00 0.00 0.00
Spread Fee 2 0.00 0.00 0.00 0.00
Spread Fee 3 0.00 0.00 0.00 0.00
Net Interest 1,733,599.53 14,261.88 559,594.78 2,307,456.19
Realized Loss Amount 0.00 0.00 0.00 0.00
Cumulative Realized Loss 0.00 0.00 0.00 0.00
Percentage of Cumulative Losses 0.00 0.00 0.00 0.00
</TABLE>
<TABLE>
<CAPTION>
Group Level Collateral Statement
<S> <C>
Group ID 10 11 12 7 8
Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Mixed Fixed Mixed Fixed
Weighted Average Coupon Rate 9.023341 9.379468 8.502868 9.337211 8.576036
Weighted Average Net Rate 8.250000 8.811105 8.099751 7.750000 8.137450
Weighted Average Maturity 353.00 353.00 353.00 336.00 336.00
Record Date 11-30-00 11-30-00 11-30-00 11-30-00 11-30-00
Principal And Interest Constant 119,303.83 574,157.04 90,546.99 1,932,567.55 132,193.67
Beginning Loan Count 149 667 97 571 54
Loans Paid In Full 3 7 1 18 0
Ending Loan Count 146 660 96 553 54
Beginning Scheduled Balance 14,705,559.58 68,686,089.20 11,682,685.48 232,267,604.48 16,779,604.54
Ending Scheduled Balance 14,509,586.50 67,891,617.89 11,579,246.36 222,451,269.53 16,759,768.82
Scheduled Principal 8,726.10 37,291.25 7,766.71 125,291.26 12,274.93
Unscheduled Principal 187,246.98 757,180.06 95,672.41 9,691,043.69 7,560.79
Scheduled Interest 110,577.73 536,865.79 82,780.28 1,807,276.29 119,918.74
Servicing Fee 9,446.36 32,389.04 3,900.24 306,730.71 6,097.79
Master Servicing Fee 0.00 0.00 0.00 0.00 0.00
Trustee Fee 30.64 143.06 24.32 483.91 34.96
Fry Amount 0.00 0.00 0.00 0.00 0.00
Special Hazard Fee 0.00 0.00 0.00 0.00 0.00
Other Fee 0.00 0.00 0.00 0.00 0.00
Pool Insurance Fee 0.00 0.00 0.00 0.00 0.00
Spread 1 0.00 0.00 0.00 0.00 0.00
Spread 2 0.00 0.00 0.00 0.00 0.00
Spread 3 0.00 0.00 0.00 0.00 0.00
Net Interest 101,100.73 504,333.69 78,855.72 1,500,061.67 113,785.99
Realized Loss Amount 0.00 0.00 0.00 0.00 0.00
Cumulative Realized Loss 0.00 0.00 0.00 0.00 0.00
Percentage of Cumulative Losses 0.00 0.00 0.00 0.00 0.00
</TABLE>
<TABLE>
<S> <C>
Group ID 9 Total
Collateral Description Mixed Fixed
Weighted Average Coupon Rate 7.767197
Weighted Average Net Rate 7.399932
Weighted Average Maturity 336.00
Record Date 11-30-00
Principal And Interest Constant 302,787.16 5,831,153.26
Beginning Loan Count 207 3,384
Loans Paid In Full 1 76
Ending Loan Count 206 3,308
Beginning Scheduled Balance 38,580,404.03 692,580,029.88
Ending Scheduled Balance 38,447,410.09 670,769,165.09
Scheduled Principal 53,069.15 421,321.48
Unscheduled Principal 79,924.79 21,389,543.31
Scheduled Interest 249,718.01 5,409,831.78
Servicing Fee 11,727.32 564,884.67
Master Servicing Fee 0.00 0.00
Trustee Fee 80.37 1,442.80
Fry Amount 0.00 0.00
Special Hazard Fee 0.00 0.00
Other Fee 0.00 0.00
Pool Insurance Fee 0.00 0.00
Spread 1 0.00 0.00
Spread 2 0.00 0.00
Spread 3 0.00 0.00
Net Interest 237,910.32 4,843,504.31
Realized Loss Amount 0.00 0.00
Cumulative Realized Loss 0.00 0.00
Percentage of Cumulative Losses 0.00 0.00
</TABLE>
|
|