|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: GREENWICH CAPITAL ACCEPTANCE INC, 8-K, 2000-12-11 |
Next: OPAL TECHNOLOGIES INC, 8-K, 2000-12-11 |
<TABLE>
<CAPTION>
First Republic Mortgage Loan Trust
Mortgage Pass-Through Certificates
Record Date: 10/31/00
Distribution Date: 11/27/00
FRB Series: 2000-FRB1
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 336161AA2 SEN 6.94000% 97,593,832.97 620,859.43 2,027,296.76
A-1M 336161AB0 SEN 7.07000% 5,407,322.30 35,043.95 112,325.20
A-2 336161AC8 SEN 7.54060% 146,424,821.28 920,108.84 984,313.49
A-2M 336161AD6 SEN 7.54060% 8,113,747.73 50,985.42 54,543.15
X FRB00001X SEN 0.22820% 0.00 50,496.70 0.00
A-R 336161AE4 SEN 8.23051% 0.00 0.00 0.00
B-1 336161AF1 SUB 7.12000% 2,182,000.00 14,241.19 0.00
B-2 336161AG9 SUB 7.12000% 1,455,000.00 9,496.30 0.00
B-3 336161AH7 SUB 7.12000% 1,455,000.00 9,496.30 0.00
B-4 336161AJ3 SUB 7.12000% 1,455,000.00 9,496.30 0.00
B-5 336161AK0 SUB 7.12000% 728,000.00 4,751.41 0.00
B-6 336161AL8 SUB 7.82205% 726,436.31 4,735.18 0.00
Totals 265,541,160.59 1,729,711.02 3,178,478.60
</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 95,566,536.21 2,648,156.19 0.00
A-1M 0.00 5,294,997.10 147,369.15 0.00
A-2 0.00 145,440,507.79 1,904,422.33 0.00
A-2M 0.00 8,059,204.58 105,528.57 0.00
X 0.00 0.00 50,496.70 0.00
A-R 0.00 0.00 0.00 0.00
B-1 0.00 2,182,000.00 14,241.19 0.00
B-2 0.00 1,455,000.00 9,496.30 0.00
B-3 0.00 1,455,000.00 9,496.30 0.00
B-4 0.00 1,455,000.00 9,496.30 0.00
B-5 0.00 728,000.00 4,751.41 0.00
B-6 0.00 726,436.31 4,735.18 0.00
Totals 0.00 262,362,681.99 4,908,189.62 0.00
<FN>
All distributions required by the Pooling and Servicing Agreement have been calculated by the
Certificate Administrator on behalf of the Trustee.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal Realized
Class Amount Balance Distribution Distribution Accretion Loss (1)
<S> <C> <C> <C> <C> <C> <C>
A-1 109,426,000.00 97,593,832.97 29,494.33 1,997,802.43 0.00 0.00
A-1M 6,062,900.00 5,407,322.30 1,634.17 110,691.03 0.00 0.00
A-2 158,701,000.00 146,424,821.28 15,890.84 968,422.65 0.00 0.00
A-2M 8,794,000.00 8,113,747.73 880.55 53,662.60 0.00 0.00
X 0.00 0.00 0.00 0.00 0.00 0.00
A-R 100.00 0.00 0.00 0.00 0.00 0.00
B-1 2,182,000.00 2,182,000.00 0.00 0.00 0.00 0.00
B-2 1,455,000.00 1,455,000.00 0.00 0.00 0.00 0.00
B-3 1,455,000.00 1,455,000.00 0.00 0.00 0.00 0.00
B-4 1,455,000.00 1,455,000.00 0.00 0.00 0.00 0.00
B-5 728,000.00 728,000.00 0.00 0.00 0.00 0.00
B-6 726,436.31 726,436.31 0.00 0.00 0.00 0.00
Totals 290,985,436.31 265,541,160.59 47,899.89 3,130,578.71 0.00 0.00
<FN>
(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement (continued)
Total Ending Ending Total
Principal Certificate Certificate Principal
Class Reduction Balance Percentage Distribution
<S> <C> <C> <C> <C>
A-1 2,027,296.76 95,566,536.21 0.87334396 2,027,296.76
A-1M 112,325.20 5,294,997.10 0.87334396 112,325.20
A-2 984,313.49 145,440,507.79 0.91644355 984,313.49
A-2M 54,543.15 8,059,204.58 0.91644355 54,543.15
X 0.00 0.00 0.00000000 0.00
A-R 0.00 0.00 0.00000000 0.00
B-1 0.00 2,182,000.00 1.00000000 0.00
B-2 0.00 1,455,000.00 1.00000000 0.00
B-3 0.00 1,455,000.00 1.00000000 0.00
B-4 0.00 1,455,000.00 1.00000000 0.00
B-5 0.00 728,000.00 1.00000000 0.00
B-6 0.00 726,436.31 1.00000000 0.00
Totals 3,178,478.60 262,362,681.99 0.90163510 3,178,478.60
</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-1 109,426,000.00 891.87060635 0.26953676 18.25710919 0.00000000
A-1M 6,062,900.00 891.87060648 0.26953603 18.25710963 0.00000000
A-2 158,701,000.00 922.64586411 0.10013069 6.10218367 0.00000000
A-2M 8,794,000.00 922.64586423 0.10013077 6.10218331 0.00000000
X 0.00 0.00000000 0.00000000 0.00000000 0.00000000
A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000
B-1 2,182,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
B-2 1,455,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
B-3 1,455,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
B-4 1,455,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
B-5 728,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
B-6 726,436.31 1000.00000000 0.00000000 0.00000000 0.00000000
<FN>
(2) 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 18.52664595 873.34396039 0.87334396 18.52664595
A-1M 0.00000000 18.52664566 873.34396081 0.87334396 18.52664566
A-2 0.00000000 6.20231435 916.44354976 0.91644355 6.20231435
A-2M 0.00000000 6.20231408 916.44355015 0.91644355 6.20231408
X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
B-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
B-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
B-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
B-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
B-6 0.00000000 0.00000000 1,000.00000000 1.00000000 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-1 109,426,000.00 6.94000% 97,593,832.97 620,859.43 0.00 0.00
A-1M 6,062,900.00 7.07000% 5,407,322.30 35,043.95 0.00 0.00
A-2 158,701,000.00 7.54060% 146,424,821.28 920,108.84 0.00 0.00
A-2M 8,794,000.00 7.54060% 8,113,747.73 50,985.42 0.00 0.00
X 0.00 0.22820% 265,541,160.59 50,496.70 0.00 0.00
A-R 100.00 8.23051% 0.00 0.00 0.00 0.00
B-1 2,182,000.00 7.12000% 2,182,000.00 14,241.19 0.00 0.00
B-2 1,455,000.00 7.12000% 1,455,000.00 9,496.30 0.00 0.00
B-3 1,455,000.00 7.12000% 1,455,000.00 9,496.30 0.00 0.00
B-4 1,455,000.00 7.12000% 1,455,000.00 9,496.30 0.00 0.00
B-5 728,000.00 7.12000% 728,000.00 4,751.41 0.00 0.00
B-6 726,436.31 7.82205% 726,436.31 4,735.18 0.00 0.00
Totals 290,985,436.31 1,729,711.02 0.00 0.00
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement (continued)
Payment of 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 0.00 620,859.43 0.00 95,566,536.21
A-1M 0.00 0.00 35,043.95 0.00 5,294,997.10
A-2 0.00 0.00 920,108.84 0.00 145,440,507.79
A-2M 0.00 0.00 50,985.42 0.00 8,059,204.58
X 0.00 0.00 50,496.70 0.00 262,362,681.99
A-R 0.00 0.00 0.00 0.00 0.00
B-1 0.00 0.00 14,241.19 0.00 2,182,000.00
B-2 0.00 0.00 9,496.30 0.00 1,455,000.00
B-3 0.00 0.00 9,496.30 0.00 1,455,000.00
B-4 0.00 0.00 9,496.30 0.00 1,455,000.00
B-5 0.00 0.00 4,751.41 0.00 728,000.00
B-6 0.00 0.00 4,735.18 0.00 726,436.31
Totals 0.00 0.00 1,729,711.02 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-1 109,426,000.00 6.94000% 891.87060635 5.67378347 0.00000000 0.00000000
A-1M 6,062,900.00 7.07000% 891.87060648 5.78006400 0.00000000 0.00000000
A-2 158,701,000.00 7.54060% 922.64586411 5.79775074 0.00000000 0.00000000
A-2M 8,794,000.00 7.54060% 922.64586423 5.79775074 0.00000000 0.00000000
X 0.00 0.22820% 912.55825019 0.17353686 0.00000000 0.00000000
A-R 100.00 8.23051% 0.00000000 0.00000000 0.00000000 0.00000000
B-1 2,182,000.00 7.12000% 1000.00000000 6.52666819 0.00000000 0.00000000
B-2 1,455,000.00 7.12000% 1000.00000000 6.52666667 0.00000000 0.00000000
B-3 1,455,000.00 7.12000% 1000.00000000 6.52666667 0.00000000 0.00000000
B-4 1,455,000.00 7.12000% 1000.00000000 6.52666667 0.00000000 0.00000000
B-5 728,000.00 7.12000% 1000.00000000 6.52666209 0.00000000 0.00000000
B-6 726,436.31 7.82205% 1000.00000000 6.51836911 0.00000000 0.00000000
<FN>
(5) Per $1,000 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 5.67378347 0.00000000 873.34396039
A-1M 0.00000000 0.00000000 5.78006400 0.00000000 873.34396081
A-2 0.00000000 0.00000000 5.79775074 0.00000000 916.44354976
A-2M 0.00000000 0.00000000 5.79775074 0.00000000 916.44355015
X 0.00000000 0.00000000 0.17353686 0.00000000 901.63509665
A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-1 0.00000000 0.00000000 6.52666819 0.00000000 1000.00000000
B-2 0.00000000 0.00000000 6.52666667 0.00000000 1000.00000000
B-3 0.00000000 0.00000000 6.52666667 0.00000000 1000.00000000
B-4 0.00000000 0.00000000 6.52666667 0.00000000 1000.00000000
B-5 0.00000000 0.00000000 6.52666209 0.00000000 1000.00000000
B-6 0.00000000 0.00000000 6.51836911 0.00000000 1000.00000000
<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>
R-1 0.00000% 0.00 0.00 0.00 0.00 0.00000000%
R-2 0.00000% 0.00 0.00 0.00 0.00 0.00000000%
B-1 SUB 7.12000% 0.00 0.00 890,498.00 890,498.00 100.00000000%
B-1 SUB 7.12000% 0.00 0.00 1,291,502.00 1,291,502.00 100.00000000%
B-2 SUB 7.12000% 0.00 0.00 593,802.00 593,802.00 100.00000000%
B-2 SUB 7.12000% 0.00 0.00 861,198.00 861,198.00 100.00000000%
B-3 SUB 7.12000% 0.00 0.00 593,802.00 593,802.00 100.00000000%
B-3 SUB 7.12000% 0.00 0.00 861,198.00 861,198.00 100.00000000%
B-4 SUB 7.12000% 0.00 0.00 593,802.00 593,802.00 100.00000000%
B-4 SUB 7.12000% 0.00 0.00 861,198.00 861,198.00 100.00000000%
B-5 SUB 7.12000% 0.00 0.00 297,105.00 297,105.00 100.00000000%
B-5 SUB 7.12000% 0.00 0.00 430,895.00 430,895.00 100.00000000%
B-6 SUB 8.23051% 0.00 0.00 296,348.26 296,348.26 100.00000000%
B-6 SUB 7.54060% 0.00 0.00 430,088.05 430,088.05 100.00000000%
</TABLE>
<TABLE>
<CAPTION>
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<S> <C>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 4,968,712.74
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 8,075.00
Realized Losses 0.00
Total Deposits 4,976,787.74
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 68,598.12
Payment of Interest and Principal 4,908,189.62
Total Withdrawals (Pool Distribution Amount) 4,976,787.74
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 66,385.30
Trustee Fee 2,212.82
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 68,598.12
</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 1 0 0 0 1
1,200,000.00 0.00 0.00 0.00 1,200,000.00
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 1 0 0 0 1
1,200,000.00 0.00 0.00 0.00 1,200,000.00
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 0.318471% 0.000000% 0.000000% 0.000000% 0.318471%
0.457382% 0.000000% 0.000000% 0.000000% 0.457382%
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 0.318471% 0.000000% 0.000000% 0.000000% 0.318471%
0.457382% 0.000000% 0.000000% 0.000000% 0.457382%
</TABLE>
<TABLE>
<CAPTION>
Delinquency Status By Groups
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
Group 1 No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 1 0 0 0 1
1,200,000.00 0.00 0.00 0.00 1,200,000.00
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 1 0 0 0 1
1,200,000.00 0.00 0.00 0.00 1,200,000.00
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.781250% 0.000000% 0.000000% 0.000000% 0.781250%
1.152440% 0.000000% 0.000000% 0.000000% 1.152440%
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 0.781250% 0.000000% 0.000000% 0.000000% 0.781250%
1.152440% 0.000000% 0.000000% 0.000000% 1.152440%
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
Group 2 No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 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%
</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 8,075.00
</TABLE>
<TABLE>
<CAPTION>
CREDIT ENHANCEMENT
Original $ Original % Current $ Current %
<S> <C> <C> <C> <C>
Bankruptcy 200,000.00 0.06873196% 200,000.00 0.07623035%
Fraud 2,909,855.00 1.00000022% 2,909,855.00 1.10909638%
Special Hazard 5,991,391.00 2.05900030% 5,991,391.00 2.28362927%
<FN>
Limit of Subordinate's Exposure to Certain Types of Losses
</FN>
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Mixed ARM
Weighted Average Gross Coupon 8.126691%
Weighted Average Net Coupon 7.826691%
Weighted Average Pass-Through Rate 7.816691%
Weighted Average Maturity (Stepdown Calculation) 349
Beginning Scheduled Collateral Loan Count 317
Number Of Loans Paid In Full 3
Ending Scheduled Collateral Loan Count 314
Beginning Scheduled Collateral Balance 265,541,160.59
Ending Scheduled Collateral Balance 262,362,681.99
Ending Actual Collateral Balance at 31-Oct-2000 262,362,681.99
Monthly P & I Constant 1,803,748.07
Ending Scheduled Balance for Premium Loans 262,362,681.99
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
</TABLE>
<TABLE>
<CAPTION>
Group Level Collateral Statement
<S> <C>
Group ID 1 2 Total
Collateral Description Mixed ARM Mixed ARM
Weighted Average Coupon Rate 8.540507 7.850597
Weighted Average Net Rate 8.230507 7.540597
Weighted Average Maturity 349.00 326.00
Record Date 10/31/00 10/31/00
Principal And Interest Constant 787,436.72 1,016,311.35 1,803,748.07
Beginning Loan Count 130 187 317
Loans Paid In Full 2 1 3
Ending Loan Count 128 186 314
Beginning Scheduled Balance 106,266,512.53 159,274,648.06 265,541,160.59
Ending Scheduled Balance 104,126,890.57 158,235,791.42 262,362,681.99
Scheduled Principal 31,128.50 16,771.39 47,899.89
Unscheduled Principal 2,108,493.46 1,022,085.25 3,130,578.71
Scheduled Interest 756,308.22 1,042,000.93 1,798,309.15
Servicing Fees 26,566.64 39,818.66 66,385.30
Master Servicing Fees 0.00 0.00 0.00
Trustee Fee 885.53 1,327.29 2,212.82
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 728,856.05 1,000,854.98 1,729,711.03
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>
|
|