UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D. C. 20549
Form 8-K
Current Report Pursuant to Section 13 or 15(d) of
The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): August 15, 2001
SOUNDVIEW HOME EQUITY LOAN TRUST
Home Equity Loan Asset-Backed Certs., Series 2001-1 Trust
(Exact name of registrant as specified in its charter)
New York (governing law of 333-84929-07
Pooling and Servicing Agreement) (Commission
(State or other File Number) 52-2316396
jurisdiction 52-2316397
of Incorporation) 52-2316398
IRS EIN
c/o Wells Fargo Bank Minnesota, N.A.
11000 Broken Land Parkway
Columbia, MD 21044
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code: (410) 884-2000
Former name or former address, if changed since last report)
ITEM 5. Other Events
On August 15, 2001 a distribution was made to holders of SOUNDVIEW HOME EQUITY
LOAN TRUST, Home Equity Loan Asset-Backed Certs., Series 2001-1 Trust.
ITEM 7. Financial Statements and Exhibits
(c) Exhibits furnished in accordance with Item 601(a) of
Regulation S-K
Exhibit Number Description
EX-99.1 Monthly report distributed to
holders of Home Equity Loan
Asset-Backed Certs., Series
2001-1 Trust, relating to the
August 15, 2001 distribution.
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
SOUNDVIEW HOME EQUITY LOAN TRUST
Home Equity Loan Asset-Backed Certs., Series 2001-1 Trust
By: Wells Fargo Bank Minnesota, N.A. as Trustee
By: /s/ Beth Belfield,Officer
By: Beth Belfield, Officer
Date: 8/20/01
INDEX TO EXHIBITS
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of Home Equity
Loan Asset-Backed Certs., Series 2001-1 Trust,
relating to the August 15, 2001 distribution.
EX-99.1
Soundview
Mortgage Pass-Through Certificates
Record Date: 7/31/01
Distribution Date: 8/15/01
SDV Series: 2001-1
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) 815-6660
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 83611PAJ0 SEN 6.26500% 88,501,336.91 462,050.73 2,105,037.55
IO 83611PAK7 SEN 7.00000% 0.00 242,098.21 0.00
M_1 83611PAL5 MEZ 7.10000% 6,335,000.00 37,482.08 0.00
M_2 83611PAM3 MEZ 7.10000% 4,223,000.00 24,986.08 0.00
B 83611PAN1 JUN 7.10000% 2,903,000.00 17,176.08 0.00
BIO SDV011BIO JUN 0.00000% 528.25 0.00 0.00
R_1 SDV0101R1 SEN 0.00000% 0.00 0.00 0.00
R_2 SDV0101R2 SEN 0.00000% 0.00 0.00 0.00
R_3 SDV0101R3 SEN 0.00000% 0.00 0.00 0.00
P SDV01001P JUN 0.00000% 100.00 45,678.74 0.00
Totals 101,962,965.16 829,471.92 2,105,037.55
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<s> <c> <c> <c> <c>
A 0.00 86,396,299.36 2,567,088.28 0.00
IO 0.00 0.00 242,098.21 0.00
M_1 0.00 6,335,000.00 37,482.08 0.00
M_2 0.00 4,223,000.00 24,986.08 0.00
B 0.00 2,903,000.00 17,176.08 0.00
BIO 0.00 528.25 0.00 0.00
R_1 0.00 0.00 0.00 0.00
R_2 0.00 0.00 0.00 0.00
R_3 0.00 0.00 0.00 0.00
P 0.00 100.00 45,678.74 0.00
Totals 0.00 99,857,927.61 2,934,509.47 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>
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 92,125,000.00 88,501,336.91 0.00 2,105,037.55 0.00 0.00
IO 0.00 0.00 0.00 0.00 0.00 0.00
M_1 6,335,000.00 6,335,000.00 0.00 0.00 0.00 0.00
M_2 4,223,000.00 4,223,000.00 0.00 0.00 0.00 0.00
B 2,903,000.00 2,903,000.00 0.00 0.00 0.00 0.00
BIO 528.25 528.25 0.00 0.00 0.00 0.00
R_1 0.00 0.00 0.00 0.00 0.00 0.00
R_2 0.00 0.00 0.00 0.00 0.00 0.00
R_3 0.00 0.00 0.00 0.00 0.00 0.00
P 100.00 100.00 0.00 0.00 0.00 0.00
Totals 105,586,628.25 101,962,965.16 0.00 2,105,037.55 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>
Principal Distribution Statement (continued)
Total Ending Ending Total
Principal Certificate Certificate Principal
Class Reduction Balance Percentage Distribution
<s> <c> <c> <c> <c>
A 2,105,037.55 86,396,299.36 0.93781600 2,105,037.55
IO 0.00 0.00 0.00000000 0.00
M_1 0.00 6,335,000.00 1.00000000 0.00
M_2 0.00 4,223,000.00 1.00000000 0.00
B 0.00 2,903,000.00 1.00000000 0.00
BIO 0.00 528.25 1.00000000 0.00
R_1 0.00 0.00 0.00000000 0.00
R_2 0.00 0.00 0.00000000 0.00
R_3 0.00 0.00 0.00000000 0.00
P 0.00 100.00 1.00000000 0.00
Totals 2,105,037.55 99,857,927.61 0.94574407 2,105,037.55
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 92,125,000.00 960.66580092 0.00000000 22.84979701 0.00000000
IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
M_1 6,335,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M_2 4,223,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
B 2,903,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
BIO 528.25 1000.00000000 0.00000000 0.00000000 0.00000000
R_1 0.00 0.00000000 0.00000000 0.00000000 0.00000000
R_2 0.00 0.00000000 0.00000000 0.00000000 0.00000000
R_3 0.00 0.00000000 0.00000000 0.00000000 0.00000000
P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000
<FN>
(2) All Classes are per $1,000 denomination.
</FN>
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 0.00000000 22.84979701 937.81600391 0.93781600 22.84979701
IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
M_1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
M_2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
B 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
BIO 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
R_1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R_2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R_3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
P 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>
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 92,125,000.00 6.26500% 88,501,336.91 462,050.73 0.00 0.00
IO 0.00 7.00000% 41,502,551.00 242,098.21 0.00 0.00
M_1 6,335,000.00 7.10000% 6,335,000.00 37,482.08 0.00 0.00
M_2 4,223,000.00 7.10000% 4,223,000.00 24,986.08 0.00 0.00
B 2,903,000.00 7.10000% 2,903,000.00 17,176.08 0.00 0.00
BIO 528.25 0.00000% 528.25 0.00 0.00 0.00
R_1 0.00 0.00000% 0.00 0.00 0.00 0.00
R_2 0.00 0.00000% 0.00 0.00 0.00 0.00
R_3 0.00 0.00000% 0.00 0.00 0.00 0.00
P 100.00 0.00000% 0.00 0.00 0.00 0.00
Totals 105,586,628.25 783,793.18 0.00 0.00
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 0.00 0.00 462,050.73 0.00 86,396,299.36
IO 0.00 0.00 242,098.21 0.00 41,502,551.00
M_1 0.00 0.00 37,482.08 0.00 6,335,000.00
M_2 0.00 0.00 24,986.08 0.00 4,223,000.00
B 0.00 0.00 17,176.08 0.00 2,903,000.00
BIO 0.00 0.00 0.00 0.00 528.25
R_1 0.00 0.00 0.00 0.00 0.00
R_2 0.00 0.00 0.00 0.00 0.00
R_3 0.00 0.00 0.00 0.00 0.00
P 0.00 0.00 45,678.74 0.00 0.00
Totals 0.00 0.00 829,471.92 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>
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 92,125,000.00 6.26500% 960.66580092 5.01547604 0.00000000 0.00000000
IO 0.00 7.00000% 966.66667676 5.63888885 0.00000000 0.00000000
M_1 6,335,000.00 7.10000% 1000.00000000 5.91666614 0.00000000 0.00000000
M_2 4,223,000.00 7.10000% 1000.00000000 5.91666588 0.00000000 0.00000000
B 2,903,000.00 7.10000% 1000.00000000 5.91666552 0.00000000 0.00000000
BIO 528.25 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
R_1 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
R_2 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
R_3 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
P 100.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(5) All Classes are per $1,000 denomination.
</FN>
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 0.00000000 0.00000000 5.01547604 0.00000000 937.81600391
IO 0.00000000 0.00000000 5.63888885 0.00000000 966.66667676
M_1 0.00000000 0.00000000 5.91666614 0.00000000 1000.00000000
M_2 0.00000000 0.00000000 5.91666588 0.00000000 1000.00000000
B 0.00000000 0.00000000 5.91666552 0.00000000 1000.00000000
BIO 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000
R_1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R_2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R_3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
P 0.00000000 0.00000000 456787.40000000 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>
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<s> <c>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 2,646,381.24
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 341,046.35
Realized Losses 0.00
Total Deposits 2,987,427.59
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 52,918.12
Payment of Interest and Principal 2,934,509.47
Total Withdrawals (Pool Distribution Amount) 2,987,427.59
Ending Balance 0.00
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
SERVICING FEES
<s> <c>
Gross Servicing Fee 42,868.15
Trustee Fee- Wells Fargo Bank 2,559.29
FSA - Policy # 51074-N 6,637.60
Master Serv Fee 853.08
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 52,918.12
OTHER ACCOUNTS
Beginning Current Current Ending
Account Type Balance Withdrawals Deposits Balance
<s> <c> <c> <c> <c>
Reserve Fund 5,000.00 0.00 0.00 5,000.00
Financial Guaranty 0.00 0.00 0.00 0.00
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 51 0 0 0 51
3,740,733.09 0.00 0.00 0.00 3,740,733.09
60 Days 21 0 0 0 21
1,156,185.54 0.00 0.00 0.00 1,156,185.54
90 Days 30 0 0 0 30
2,167,810.14 0.00 0.00 0.00 2,167,810.14
120 Days 31 0 0 0 31
1,675,821.04 0.00 0.00 0.00 1,675,821.04
150 Days 9 0 0 0 9
569,057.03 0.00 0.00 0.00 569,057.03
180+ Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 142 0 0 0 142
9,309,606.84 0.00 0.00 0.00 9,309,606.84
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 3.679654% 0.000000% 0.000000% 0.000000% 3.679654%
3.724557% 0.000000% 0.000000% 0.000000% 3.724557%
60 Days 1.515152% 0.000000% 0.000000% 0.000000% 1.515152%
1.151186% 0.000000% 0.000000% 0.000000% 1.151186%
90 Days 2.164502% 0.000000% 0.000000% 0.000000% 2.164502%
2.158436% 0.000000% 0.000000% 0.000000% 2.158436%
120 Days 2.236652% 0.000000% 0.000000% 0.000000% 2.236652%
1.668574% 0.000000% 0.000000% 0.000000% 1.668574%
150 Days 0.649351% 0.000000% 0.000000% 0.000000% 0.649351%
0.566596% 0.000000% 0.000000% 0.000000% 0.566596%
180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 10.245310% 0.000000% 0.000000% 0.000000% 10.245310%
9.269350% 0.000000% 0.000000% 0.000000% 9.269350%
Delinquency Status By Groups
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s>
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 31 0 0 0 31
2,207,188.32 0.00 0.00 0.00 2,207,188.32
60 Days 13 0 0 0 13
750,739.61 0.00 0.00 0.00 750,739.61
90 Days 17 0 0 0 17
1,110,414.94 0.00 0.00 0.00 1,110,414.94
120 Days 16 0 0 0 16
729,082.47 0.00 0.00 0.00 729,082.47
150 Days 4 0 0 0 4
335,194.49 0.00 0.00 0.00 335,194.49
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 81 0 0 0 81
5,132,619.83 0.00 0.00 0.00 5,132,619.83
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 3.195876% 0.000000% 0.000000% 0.000000% 3.195876%
3.275140% 0.000000% 0.000000% 0.000000% 3.275140%
60 Days 1.340206% 0.000000% 0.000000% 0.000000% 1.340206%
1.113986% 0.000000% 0.000000% 0.000000% 1.113986%
90 Days 1.752577% 0.000000% 0.000000% 0.000000% 1.752577%
1.647691% 0.000000% 0.000000% 0.000000% 1.647691%
120 Days 1.649485% 0.000000% 0.000000% 0.000000% 1.649485%
1.081850% 0.000000% 0.000000% 0.000000% 1.081850%
150 Days 0.412371% 0.000000% 0.000000% 0.000000% 0.412371%
0.497379% 0.000000% 0.000000% 0.000000% 0.497379%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 8.350515% 0.000000% 0.000000% 0.000000% 8.350515%
7.616047% 0.000000% 0.000000% 0.000000% 7.616047%
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s>
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 20 0 0 0 20
1,533,544.77 0.00 0.00 0.00 1,533,544.77
60 Days 8 0 0 0 8
405,445.93 0.00 0.00 0.00 405,445.93
90 Days 13 0 0 0 13
1,057,395.20 0.00 0.00 0.00 1,057,395.20
120 Days 15 0 0 0 15
946,738.57 0.00 0.00 0.00 946,738.57
150 Days 5 0 0 0 5
233,862.54 0.00 0.00 0.00 233,862.54
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 61 0 0 0 61
4,176,987.01 0.00 0.00 0.00 4,176,987.01
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 4.807692% 0.000000% 0.000000% 0.000000% 4.807692%
4.641181% 0.000000% 0.000000% 0.000000% 4.641181%
60 Days 1.923077% 0.000000% 0.000000% 0.000000% 1.923077%
1.227058% 0.000000% 0.000000% 0.000000% 1.227058%
90 Days 3.125000% 0.000000% 0.000000% 0.000000% 3.125000%
3.200143% 0.000000% 0.000000% 0.000000% 3.200143%
120 Days 3.605769% 0.000000% 0.000000% 0.000000% 3.605769%
2.865247% 0.000000% 0.000000% 0.000000% 2.865247%
150 Days 1.201923% 0.000000% 0.000000% 0.000000% 1.201923%
0.707771% 0.000000% 0.000000% 0.000000% 0.707771%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 14.663462% 0.000000% 0.000000% 0.000000% 14.663462%
12.641399% 0.000000% 0.000000% 0.000000% 12.641399%
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 341,046.35
COLLATERAL STATEMENT
Collateral Description Mixed Fixed & Arm
Weighted Average Gross Coupon 11.442699%
Weighted Average Net Coupon 10.932700%
Weighted Average Pass-Through Rate 10.902698%
Weighted Average Maturity(Stepdown Calculation ) 356
Beginning Scheduled Collateral Loan Count 1,414
Number Of Loans Paid In Full 28
Ending Scheduled Collateral Loan Count 1,386
Beginning Scheduled Collateral Balance 102,369,736.18
Ending Scheduled Collateral Balance 100,404,142.11
Ending Actual Collateral Balance at 31-Jul-2001 100,434,300.04
Monthly P &I Constant 1,111,563.73
Ending Scheduled Balance for Premium Loans 100,404,142.11
Required Overcollateralization Amount 0.00
Overcollateralized Increase Amount 139,443.48
Overcollateralized reduction Amount 0.00
Specified O/C Amount 2,322,892.00
Overcollateralized Amount 546,214.78
Overcollateralized Deficiency Amount 1,916,120.70
Base Overcollateralized Amount 0.00
Extra principal distribution Amount 0.00
Excess Cash Amount 139,443.48
Cumulative Loss Event Occurred NO
Delinquency Event Occurred NO
Curtailments $5,399.48
Group Level Collateral Statement
Group 1 2 Total
Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Mixed Fixed & Arm
Weighted Average Coupon Rate 11.772908 12.428852 11.442699
Weighted Average Net Rate 11.222906 11.871200 10.932700
Weighted Average Maturity (1) (1) 356
Beginning Loan Count 991 423 1,414
Loans Paid In Full 21 7 28
Ending Loan Count 970 416 1,386
Beginning Scheduled Balance 68,777,447.17 33,592,289.01 102,369,736.18
Ending scheduled Balance 67,369,442.03 33,034,700.08 100,404,142.11
Record Date 07/31/2001 07/31/2001 07/31/2001
Principal And Interest Constant 750,943.52 360,620.21 1,111,563.73
Scheduled Principal 76,184.75 12,692.22 88,876.97
Unscheduled Principal 1,331,820.39 544,896.71 1,876,717.10
Scheduled Interest 674,758.77 347,927.99 1,022,686.76
Servicing Fees 29,230.45 14,490.87 43,721.32
Master Servicing Fees 0.00 0.00 0.00
Trustee Fee 1,719.46 839.83 2,559.29
FRY Amount 573.18 279.96 853.14
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 643,235.68 332,317.33 975,553.01
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