Exhibit 6/A
<TABLE>
CLASS A PERCENTAGES
Class A Class A Class A Class A Class A Class A
Payment Date Minimum Scheduled Supplemental Payment Date Minimum Scheduled Supplemental
Occurring in Percentage Percentage Percentage Occurring in Percentage Percentage Percentage
------------ ---------- ---------- ---------- ------------ ---------- ---------- ----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
March 2000..... 68.55% 68.55% 58.27% March 2005..... 68.37% 67.76% 54.25%
April 2000..... 68.55% 68.54% 58.27% April 2005..... 68.38% 67.74% 54.11%
May 2000....... 68.55% 68.52% 58.26% May 2005....... 68.37% 67.73% 53.97%
June 2000...... 68.54% 68.51% 58.26% June 2005...... 68.37% 67.72% 53.82%
July 2000...... 68.54% 68.50% 58.25% July 2005...... 68.36% 67.71% 53.68%
August 2000.... 68.54% 68.48% 58.24% August 2005.... 68.36% 67.69% 53.53%
September 2000. 68.53% 68.47% 58.23% September 2005. 68.36% 67.68% 53.38%
October 2000... 68.53% 68.46% 58.22% October 2005... 68.36% 67.67% 53.22%
November 2000.. 68.53% 68.44% 58.21% November 2005.. 68.35% 67.65% 53.07%
December 2000.. 68.53% 68.43% 58.19% December 2005.. 68.35% 67.64% 52.91%
January 2001... 68.52% 68.42% 58.17% January 2006... 68.35% 67.63% 52.75%
February 2001.. 68.52% 68.40% 58.15% February 2006.. 68.35% 67.62% 52.58%
March 2001..... 68.51% 68.39% 58.12% March 2006..... 68.34% 67.60% 52.42%
April 2001..... 68.51% 68.38% 58.10% April 2006..... 68.34% 67.59% 52.25%
May 2001....... 68.51% 68.36% 58.07% May 2006....... 68.34% 67.58% 52.08%
June 2001...... 68.51% 68.35% 58.04% June 2006...... 68.34% 67.57% 51.91%
July 2001...... 68.50% 68.34% 58.01% July 2006...... 68.33% 67.55% 51.73%
August 2001.... 68.50% 68.32% 57.97% August 2006.... 68.33% 67.55% 51.55%
September 2001. 68.50% 68.31% 57.93% September 2006. 68.33% 67.53% 51.37%
October 2001... 68.50% 68.30% 57.89% October 2006... 68.33% 67.52% 51.19%
November 2001.. 68.49% 68.28% 57.85% November 2006.. 68.32% 67.50% 51.00%
December 2001.. 68.49% 68.27% 57.81% December 2006.. 68.32% 67.49% 50.82%
January 2002... 68.48% 68.26% 57.76% January 2007... 68.32% 67.47% 50.62%
February 2002.. 68.48% 68.24% 57.71% February 2007.. 68.32% 67.47% 50.43%
March 2002..... 68.48% 68.23% 57.66% March 2007..... 68.31% 67.45% 50.24%
April 2002..... 68.48% 68.22% 57.61% April 2007..... 68.31% 67.44% 50.04%
May 2002....... 68.47% 68.20% 57.55% May 2007....... 68.31% 67.42% 49.84%
June 2002...... 68.47% 68.19% 57.49% June 2007...... 68.31% 67.42% 49.64%
July 2002...... 68.47% 68.18% 57.43% July 2007...... 68.30% 67.40% 49.43%
August 2002.... 68.47% 68.16% 57.37% August 2007.... 68.31% 67.39% 49.22%
September 2002. 68.46% 68.15% 57.30% September 2007. 67.68% 66.77% 48.57%
October 2002... 68.46% 68.14% 57.24% October 2007... 67.69% 66.77% 48.36%
November 2002.. 68.45% 68.13% 57.17% November 2007.. 67.69% 66.76% 48.16%
December 2002.. 68.45% 68.11% 57.09% December 2007.. 67.70% 66.76% 47.95%
January 2003... 68.45% 68.10% 57.02% January 2008... 67.70% 66.75% 47.73%
February 2003.. 68.45% 68.09% 56.94% February 2008.. 67.71% 66.75% 47.52%
March 2003..... 68.44% 68.07% 56.86% March 2008..... 67.71% 66.74% 47.30%
April 2003..... 68.44% 68.06% 56.78% April 2008..... 67.72% 66.74% 47.08%
May 2003....... 68.44% 68.05% 56.70% May 2008....... 67.72% 66.73% 46.86%
June 2003...... 68.44% 68.03% 56.61% June 2008...... 67.73% 66.73% 46.63%
July 2003...... 68.43% 68.02% 56.52% July 2008...... 67.74% 66.72% 46.40%
August 2003.... 68.43% 68.01% 56.43% August 2008.... 67.75% 66.71% 46.17%
September 2003. 68.43% 67.99% 56.34% September 2008. 67.75% 66.71% 45.94%
October 2003... 68.43% 67.98% 56.24% October 2008... 67.76% 66.70% 45.70%
November 2003.. 68.42% 67.97% 56.15% November 2008.. 67.76% 66.71% 45.47%
December 2003.. 68.42% 67.95% 56.04% December 2008.. 67.77% 66.70% 45.23%
January 2004... 68.41% 67.94% 55.94% January 2009... 67.78% 66.70% 44.99%
February 2004.. 68.41% 67.93% 55.84% February 2009.. 67.79% 66.70% 44.74%
March 2004..... 68.41% 67.91% 55.73% March 2009..... 67.79% 66.70% 44.49%
April 2004..... 68.41% 67.90% 55.62% April 2009..... 67.80% 66.70% 44.25%
May 2004....... 68.40% 67.89% 55.51% May 2009....... 67.81% 66.70% 43.99%
June 2004...... 68.40% 67.88% 55.39% June 2009...... 67.82% 66.70% 43.74%
July 2004...... 68.40% 67.86% 55.27% July 2009...... 67.83% 66.69% 43.48%
August 2004.... 68.40% 67.85% 55.15% August 2009.... 67.84% 66.69% 43.22%
September 2004. 68.39% 67.84% 55.03% September 2009. 67.84% 66.69% 42.96%
October 2004 .. 68.39% 67.82% 54.91% October 2009... 67.86% 66.69% 42.70%
November 2004.. 68.39% 67.81% 54.78% November 2009.. 67.86% 66.69% 42.43%
December 2004.. 68.39% 67.80% 54.65% December 2009.. 67.88% 66.69% 42.16%
January 2005... 68.38% 67.78% 54.52% January 2010... 67.89% 66.70% 41.89%
February 2005.. 68.38% 67.77% 54.38% February 2010.. 67.90% 66.69% 41.62%
E-6/A-1
<PAGE>
CLASS A PERCENTAGES
Class A Class A Class A Class A Class A Class A
Payment Date Minimum Scheduled Supplemental Payment Date Minimum Scheduled Supplemental
Occurring in Percentage Percentage Percentage Occurring in Percentage Percentage Percentage
------------ ---------- ---------- ---------- ------------ ---------- ---------- ----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
March 2010..... 67.91% 66.70% 41.34% March 2015..... 67.95% 65.72% 19.69%
April 2010..... 67.92% 66.69% 41.07% April 2015..... 67.92% 65.64% 19.24%
May 2010....... 67.93% 66.70% 40.78% May 2015....... 67.88% 65.55% 18.79%
June 2010...... 67.95% 66.70% 40.50% June 2015...... 67.83% 65.46% 18.34%
July 2010...... 67.96% 66.71% 40.22% July 2015...... 67.80% 65.36% 17.89%
August 2010.... 67.98% 66.70% 39.93% August 2015.... 67.75% 65.26% 17.43%
September 2010. 67.99% 66.72% 39.64% September 2015. 67.70% 65.15% 16.97%
October 2010... 68.01% 66.71% 39.35% October 2015... 67.65% 65.03% 16.51%
November 2010.. 68.02% 66.73% 39.05% November 2015.. 67.60% 64.92% 16.05%
December 2010.. 68.04% 66.73% 38.76% December 2015.. 67.54% 64.79% 15.58%
January 2011... 68.05% 66.74% 38.46% January 2016... 67.48% 64.65% 15.11%
February 2011.. 68.07% 66.74% 38.15% February 2016.. 67.41% 64.51% 14.64%
March 2011..... 68.09% 66.75% 37.85% March 2016..... 67.34% 64.36% 14.17%
April 2011..... 68.11% 66.76% 37.54% April 2016..... 67.26% 64.20% 13.69%
May 2011....... 68.13% 66.77% 37.23% May 2016....... 67.18% 64.04% 13.21%
June 2011...... 68.15% 66.78% 36.92% June 2016...... 67.10% 63.86% 12.73%
July 2011...... 68.17% 66.79% 36.61% July 2016...... 67.01% 63.69% 12.24%
August 2011.... 68.19% 66.80% 36.29% August 2016.... 66.92% 63.51% 11.76%
September 2011. 68.21% 66.82% 35.98% September 2016. 66.81% 63.31% 11.27%
October 2011... 68.24% 66.82% 35.65% October 2016... 66.71% 63.11% 10.78%
November 2011.. 68.25% 66.83% 35.33% November 2016.. 66.60% 62.91% 10.29%
December 2011.. 68.25% 66.82% 34.99% December 2016.. 66.50% 62.69% 9.79%
January 2012... 68.25% 66.81% 34.65% January 2017... 66.37% 62.46% 9.30%
February 2012.. 68.25% 66.80% 34.31% February 2017.. 66.25% 62.23% 8.80%
March 2012..... 68.25% 66.79% 33.96% March 2017..... 66.12% 61.99% 8.30%
April 2012..... 68.26% 66.78% 33.61% April 2017..... 65.98% 61.75% 7.79%
May 2012....... 68.26% 66.78% 33.26% May 2017....... 65.85% 61.50% 7.29%
June 2012...... 68.26% 66.77% 32.91% June 2017...... 65.71% 61.23% 6.78%
July 2012...... 68.27% 66.76% 32.55% July 2017...... 65.56% 60.97% 6.27%
August 2012.... 68.27% 66.75% 32.20% August 2017.... 65.40% 60.68% 5.76%
September 2012. 68.28% 66.72% 31.84% September 2017. 65.24% 60.39% 5.25%
October 2012... 68.28% 66.71% 31.47% October 2017... 65.06% 60.09% 4.73%
November 2012.. 68.28% 66.70% 31.10% November 2017.. 64.88% 59.77% 4.21%
December 2012.. 68.29% 66.70% 30.73% December 2017.. 64.68% 59.43% 3.69%
January 2013... 68.29% 66.68% 30.36% January 2018... 64.46% 59.09% 3.17%
February 2013.. 68.29% 66.68% 29.99% February 2018.. 64.25% 58.73% 2.65%
March 2013..... 68.29% 66.68% 29.61% March 2018..... 64.02% 58.36% 2.12%
April 2013..... 68.28% 66.66% 29.23% April 2018..... 63.79% 57.98% 1.59%
May 2013....... 68.28% 66.65% 28.84% May 2018....... 63.55% 57.60% 1.06%
June 2013...... 68.27% 66.62% 28.45% June 2018...... 63.30% 57.20% 0.53%
July 2013...... 68.26% 66.61% 28.06% July 2018...... 63.03% 56.79% 0.00%
August 2013.... 68.25% 66.58% 27.67% August 2018.... 62.76% 56.36%
September 2013. 68.24% 66.55% 27.27% September 2018. 62.48% 55.93%
October 2013 .. 68.23% 66.52% 26.87% October 2018... 62.18% 55.47%
November 2013.. 68.22% 66.49% 26.47% November 2018.. 61.87% 55.01%
December 2013.. 68.21% 66.47% 26.06% December 2018.. 61.55% 54.53%
January 2014... 68.20% 66.44% 25.65% January 2019... 61.21% 54.03%
February 2014.. 68.19% 66.41% 25.24% February 2019.. 60.85% 53.51%
March 2014..... 68.18% 66.36% 24.83% March 2019..... 60.46% 52.97%
April 2014..... 68.16% 66.33% 24.42% April 2019..... 60.06% 52.40%
May 2014....... 68.15% 66.29% 24.00% May 2019....... 59.67% 51.86%
June 2014...... 68.13% 66.25% 23.58% June 2019...... 59.28% 51.30%
July 2014...... 68.13% 66.21% 23.16% July 2019...... 58.86% 50.72%
August 2014.... 68.10% 66.16% 22.73% August 2019.... 58.42% 50.12%
September 2014. 68.09% 66.10% 22.31% September 2019. 55.92% 47.45%
October 2014... 68.07% 66.05% 21.88% October 2019... 53.48% 44.84%
November 2014.. 68.05% 65.99% 21.44% November 2019.. 51.04% 42.23%
December 2014.. 68.03% 65.93% 21.01% December 2019.. 48.62% 39.63%
January 2015... 68.00% 65.86% 20.57% January 2020... 46.21% 37.05%
February 2015.. 67.98% 65.80% 20.13% February 2020.. 43.79% 34.47%
E-6/A-2
<PAGE>
CLASS A PERCENTAGES
Class A Class A Class A Class A Class A Class A
Payment Date Minimum Scheduled Supplemental Payment Date Minimum Scheduled Supplemental
Occurring in Percentage Percentage Percentage Occurring in Percentage Percentage Percentage
------------ ---------- ---------- ---------- ------------ ---------- ---------- ----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
March 2020..... 41.37% 31.88% December 2020.. 20.44% 9.20%
April 2020..... 39.00% 29.33% January 2021... 18.20% 6.70%
May 2020....... 36.69% 26.83% February 2021.. 15.98% 4.18%
June 2020...... 34.32% 24.28% March 2021..... 13.70% 0.00%
July 2020...... 31.94% 21.73% April 2021..... 11.36%
August 2020.... 29.62% 19.22% May 2021....... 9.10%
September 2020. 27.30% 16.71% June 2021...... 6.66%
October 2020... 24.99% 14.21% July 2021...... 4.13%
November 2020.. 22.69% 11.70% August 2021.... 0.00%
</TABLE>
E-6/A-3
