|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: GREENWICH CAPITAL ACCEPTANCE INC, 8-K, 2000-10-03 |
Next: DYNEX CAPITAL INC, SC 13D/A, 2000-10-03 |
<TABLE>
<CAPTION>
First Republic Mortgage Loan Trust
Mortgage Pass-Through Certificates
Record Date: 8/31/00
Distribution Date: 9/25/00
FRB Series: 2000-FR1
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% 103,970,424.45 621,338.81 4,536,382.69
A-1M 336161AB0 SEN 7.07000% 5,760,626.24 35,071.01 251,344.60
A-2 336161AC8 SEN 7.26224% 150,114,946.64 908,475.65 2,512,098.81
A-2M 336161AD6 SEN 7.26224% 8,318,226.36 50,340.80 139,201.37
X FRB00001X SEN 0.38386% 0.00 88,341.14 0.00
A-R 336161AE4 SEN 8.12737% 0.00 0.00 0.00
B-1 336161AF1 SUB 7.12000% 2,182,000.00 13,378.08 0.00
B-2 336161AG9 SUB 7.12000% 1,455,000.00 8,920.77 0.00
B-3 336161AH7 SUB 7.12000% 1,455,000.00 8,920.77 0.00
B-4 336161AJ3 SUB 7.12000% 1,455,000.00 8,920.77 0.00
B-5 336161AK0 SUB 7.12000% 728,000.00 4,463.45 0.00
B-6 336161AL8 SUB 7.61517% 726,436.31 4,609.94 0.00
Totals 276,165,660.00 1,752,781.19 7,439,027.47
</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 99,434,041.77 5,157,721.50 0.00
A-1M 0.00 5,509,281.63 286,415.61 0.00
A-2 0.00 147,602,847.84 3,420,574.46 0.00
A-2M 0.00 8,179,024.98 189,542.17 0.00
X 0.00 0.00 88,341.14 0.00
A-R 0.00 0.00 0.00 0.00
B-1 0.00 2,182,000.00 13,378.08 0.00
B-2 0.00 1,455,000.00 8,920.77 0.00
B-3 0.00 1,455,000.00 8,920.77 0.00
B-4 0.00 1,455,000.00 8,920.77 0.00
B-5 0.00 728,000.00 4,463.45 0.00
B-6 0.00 726,436.31 4,609.94 0.00
Totals 0.00 268,726,632.53 9,191,808.66 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-1 109,426,000.00 103,970,424.45 87,893.66 4,448,489.03 0.00 0.00
A-1M 6,062,900.00 5,760,626.24 4,869.87 246,474.73 0.00 0.00
A-2 158,701,000.00 150,114,946.64 9,534.85 2,502,563.96 0.00 0.00
A-2M 8,794,000.00 8,318,226.36 528.35 138,673.02 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 290,985,436.31 276,165,660.00 102,826.73 7,336,200.74 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 4,536,382.69 99,434,041.77 0.90868753 4,536,382.69
A-1M 251,344.60 5,509,281.63 0.90868753 251,344.60
A-2 2,512,098.81 147,602,847.84 0.93006880 2,512,098.81
A-2M 139,201.37 8,179,024.98 0.93006879 139,201.37
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 7,439,027.47 268,726,632.53 0.92350544 7,439,027.47
</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-1 109,426,000.00 950.14369940 0.80322464 40.65294382 0.00000000
A-1M 6,062,900.00 950.14370021 0.80322453 40.65294331 0.00000000
A-2 158,701,000.00 945.89792528 0.06008059 15.76904972 0.00000000
A-2M 8,794,000.00 945.89792586 0.06008074 15.76904935 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 41.45616846 908.68753103 0.90868753 41.45616846
A-1M 0.00000000 41.45616784 908.68753072 0.90868753 41.45616784
A-2 0.00000000 15.82913031 930.06879503 0.93006880 15.82913031
A-2M 0.00000000 15.82913009 930.06879463 0.93006879 15.82913009
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% 103,970,424.45 621,338.81 0.00 0.00
A-1M 6,062,900.00 7.07000% 5,760,626.24 35,071.01 0.00 0.00
A-2 158,701,000.00 7.26224% 150,114,946.64 908,475.65 0.00 0.00
A-2M 8,794,000.00 7.26224% 8,318,226.36 50,340.80 0.00 0.00
X 0.00 0.38386% 276,165,660.00 88,341.14 0.00 0.00
A-R 100.00 8.12737% 0.00 0.00 0.00 0.00
B-1 2,182,000.00 7.12000% 2,182,000.00 13,378.08 0.00 0.00
B-2 1,455,000.00 7.12000% 1,455,000.00 8,920.77 0.00 0.00
B-3 1,455,000.00 7.12000% 1,455,000.00 8,920.77 0.00 0.00
B-4 1,455,000.00 7.12000% 1,455,000.00 8,920.77 0.00 0.00
B-5 728,000.00 7.12000% 728,000.00 4,463.45 0.00 0.00
B-6 726,436.31 7.61517% 726,436.31 4,609.94 0.00 0.00
Totals 290,985,436.31 1,752,781.19 0.00 0.00
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (4) Distribution Shortfall Balance
<S> <C> <C> <C> <C> <C>
A-1 0.00 0.00 621,338.81 0.00 99,434,041.77
A-1M 0.00 0.00 35,071.01 0.00 5,509,281.63
A-2 0.00 0.00 908,475.65 0.00 147,602,847.84
A-2M 0.00 0.00 50,340.80 0.00 8,179,024.98
X 0.00 0.00 88,341.14 0.00 268,726,632.53
A-R 0.00 0.00 0.00 0.00 0.00
B-1 0.00 0.00 13,378.08 0.00 2,182,000.00
B-2 0.00 0.00 8,920.77 0.00 1,455,000.00
B-3 0.00 0.00 8,920.77 0.00 1,455,000.00
B-4 0.00 0.00 8,920.77 0.00 1,455,000.00
B-5 0.00 0.00 4,463.45 0.00 728,000.00
B-6 0.00 0.00 4,609.94 0.00 726,436.31
Totals 0.00 0.00 1,752,781.19 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% 950.14369940 5.67816433 0.00000000 0.00000000
A-1M 6,062,900.00 7.07000% 950.14370021 5.78452721 0.00000000 0.00000000
A-2 158,701,000.00 7.26224% 945.89792528 5.72444818 0.00000000 0.00000000
A-2M 8,794,000.00 7.26224% 945.89792586 5.72444849 0.00000000 0.00000000
X 0.00 0.38386% 949.07038477 0.30359299 0.00000000 0.00000000
A-R 100.00 8.12737% 0.00000000 0.00000000 0.00000000 0.00000000
B-1 2,182,000.00 7.12000% 1000.00000000 6.13110907 0.00000000 0.00000000
B-2 1,455,000.00 7.12000% 1000.00000000 6.13111340 0.00000000 0.00000000
B-3 1,455,000.00 7.12000% 1000.00000000 6.13111340 0.00000000 0.00000000
B-4 1,455,000.00 7.12000% 1000.00000000 6.13111340 0.00000000 0.00000000
B-5 728,000.00 7.12000% 1000.00000000 6.13111264 0.00000000 0.00000000
B-6 726,436.31 7.61517% 1000.00000000 6.34596583 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 5.67816433 0.00000000 908.68753103
A-1M 0.00000000 0.00000000 5.78452721 0.00000000 908.68753072
A-2 0.00000000 0.00000000 5.72444818 0.00000000 930.06879503
A-2M 0.00000000 0.00000000 5.72444849 0.00000000 930.06879463
X 0.00000000 0.00000000 0.30359299 0.00000000 923.50543703
A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-1 0.00000000 0.00000000 6.13110907 0.00000000 1000.00000000
B-2 0.00000000 0.00000000 6.13111340 0.00000000 1000.00000000
B-3 0.00000000 0.00000000 6.13111340 0.00000000 1000.00000000
B-4 0.00000000 0.00000000 6.13111340 0.00000000 1000.00000000
B-5 0.00000000 0.00000000 6.13111264 0.00000000 1000.00000000
B-6 0.00000000 0.00000000 6.34596583 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>
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 8.12737% 0.00 0.00 296,348.26 296,348.26 100.00000000%
B-6 SUB 7.26224% 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 9,243,376.48
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 19,775.00
Realized Losses 0.00
Total Deposits 9,263,151.48
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 71,342.82
Payment of Interest and Principal 9,191,808.66
Total Withdrawals (Pool Distribution Amount) 9,263,151.48
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 69,041.43
Trustee Fee 2,301.39
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 71,342.82
</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 2 0 0 0 2
3,150,000.00 0.00 0.00 0.00 3,150,000.00
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 2 0 0 0 2
3,150,000.00 0.00 0.00 0.00 3,150,000.00
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 0.619195% 0.000000% 0.000000% 0.000000% 0.619195%
1.172195% 0.000000% 0.000000% 0.000000% 1.172195%
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 0.619195% 0.000000% 0.000000% 0.000000% 0.619195%
1.172195% 0.000000% 0.000000% 0.000000% 1.172195%
</TABLE>
<TABLE> Delinquency Status By Groups
<CAPTION>
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
Group 1 No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 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 0.746269% 0.000000% 0.000000% 0.000000% 0.746269%
1.108968% 0.000000% 0.000000% 0.000000% 1.108968%
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 0.746269% 0.000000% 0.000000% 0.000000% 0.746269%
1.108968% 0.000000% 0.000000% 0.000000% 1.108968%
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 1 0 0 0 1
1,950,000.00 0.00 0.00 0.00 1,950,000.00
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
1,950,000.00 0.00 0.00 0.00 1,950,000.00
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.529101% 0.000000% 0.000000% 0.000000% 0.529101%
1.214817% 0.000000% 0.000000% 0.000000% 1.214817%
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 0.529101% 0.000000% 0.000000% 0.000000% 0.529101%
1.214817% 0.000000% 0.000000% 0.000000% 1.214817%
</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 19,775.00
</TABLE>
<TABLE>
<CAPTION>
CREDIT ENHANCEMENT
Original $ Original % Current $ Current %
<S> <C> <C> <C> <C>
Bankruptcy 200,000.00 0.06873196% 200,000.00 0.07442508%
Fraud 2,909,855.00 1.00000022% 2,909,855.00 1.08283089%
Special Hazard 5,991,391.00 2.05900030% 5,991,391.00 2.22954865%
<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 7.926216%
Weighted Average Net Coupon 7.626217%
Weighted Average Pass-Through Rate 7.616216%
Weighted Average Maturity(Stepdown Calculation ) 351
Beginning Scheduled Collateral Loan Count 330
Number Of Loans Paid In Full 7
Ending Scheduled Collateral Loan Count 323
Beginning Scheduled Collateral Balance 276,165,660.00
Ending Scheduled Collateral Balance 268,726,632.53
Ending Actual Collateral Balance at 31-Aug-2000 268,726,632.53
Monthly P &I Constant 1,901,632.05
Ending Scheduled Balance for Premium Loans 268,726,632.53
</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 8.437366 7.572240
Weighted Average Net Rate 8.127366 7.262240
Weighted Average Maturity 351.00 328.00
Beginning Loan Count 138 192 330
Loans Paid In Full 4 3 7
Ending Loan Count 134 189 323
Beginning Scheduled Balance 112,996,407.95 163,169,252.05 276,165,660.00
Ending scheduled Balance 108,208,680.66 160,517,951.87 268,726,632.53
Record Date 8/31/00 8/31/00
Principal And Interest Constant 887,256.91 1,014,375.14 1,901,632.05
Scheduled Principal 92,763.53 10,063.20 102,826.73
Unscheduled Principal 4,694,963.76 2,641,236.98 7,336,200.74
Scheduled Interest 794,493.38 1,029,630.63 1,824,124.01
Servicing Fees 28,249.12 40,792.31 69,041.43
Master Servicing Fees 0.00 0.00 0.00
Trustee Fee 941.64 1,359.75 2,301.39
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 765,302.62 987,478.57 1,752,781.19
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>
|
|