<PAGE> 1
EXHIBIT 9
CLASS C CLASS PERCENTAGES
The "Minimum Target Principal Balance" for the class C notes will be
determined as:
Minimum Target Principal Balance = MCP X (ENCB + (NDAF X NNCB))
where:
MCP = the "Minimum Class Percentage" as set forth in this Exhibit 9
ENCB = the outstanding balance of the subclass C-1 notes on the closing
date of the offering of the New Notes
NNCB = the outstanding balance of the subclass C-2 notes on the closing
date of the offering of the New Notes and
NDAF = the Non Delivery Adjustment Factor for that payment date.
The "Scheduled Target Principal Balance" for the class C notes will be
determined as:
Scheduled Target Principal Balance = SCP X (ENCB + (NDAF X NNCB))
where:
SCP = the "Scheduled Class Percentage" as set forth in this Exhibit 9
ENCB = the outstanding balance of the subclass C-1 notes on the closing
date of the offering of the New Notes
NNCB = the outstanding balance of the subclass C-2 notes on the closing
date of the offering of the New Notes and
NDAF = the Non Delivery Adjustment Factor for that payment date.
<TABLE>
<CAPTION>
CLASS C CLASS C
PAYMENT DATE MINIMUM SCHEDULED
OCCURRING IN PERCENTAGE PERCENTAGE
------------ ---------------- ----------------
<S> <C> <C>
July 2000............ 100.00% 100.00%
August 2000.......... 100.00% 99.99%
September 2000....... 100.00% 99.96%
October 2000......... 99.99% 99.92%
November 2000........ 99.98% 99.87%
December 2000........ 99.97% 99.80%
January 2001......... 99.96% 99.72%
February 2001........ 99.94% 99.64%
March 2001........... 99.92% 99.54%
April 2001........... 99.90% 99.42%
May 2001............. 99.87% 99.30%
June 2001............ 99.84% 99.17%
July 2001............ 99.81% 99.03%
August 2001.......... 99.77% 98.88%
September 2001....... 99.73% 98.72%
October 2001......... 99.69% 98.55%
November 2001........ 99.64% 98.36%
December 2001........ 99.59% 98.17%
January 2002......... 99.53% 97.97%
February 2002........ 99.47% 97.76%
March 2002........... 99.41% 97.55%
April 2002........... 99.34% 97.32%
May 2002............. 99.27% 97.08%
June 2002............ 99.20% 96.84%
July 2002............ 99.12% 96.58%
August 2002.......... 99.04% 96.32%
September 2002....... 98.95% 96.05%
October 2002......... 98.87% 95.77%
November 2002........ 98.77% 95.48%
December 2002........ 98.67% 95.18%
January 2003......... 98.57% 94.88%
February 2003........ 98.47% 94.56%
March 2003........... 98.36% 94.24%
April 2003........... 98.24% 93.91%
May 2003............. 98.12% 93.57%
June 2003............ 98.00% 93.22%
July 2003............ 97.87% 92.86%
August 2003.......... 97.74% 92.50%
September 2003....... 97.61% 92.13%
October 2003......... 97.47% 91.75%
November 2003........ 97.32% 91.36%
December 2003........ 97.17% 90.96%
January 2004......... 97.02% 90.56%
February 2004........ 96.87% 90.15%
March 2004........... 96.70% 89.73%
April 2004........... 96.54% 89.30%
May 2004............. 96.37% 88.86%
June 2004............ 96.19% 88.42%
July 2004............ 96.01% 87.97%
August 2004.......... 95.83% 87.51%
September 2004....... 95.64% 87.04%
October 2004......... 95.45% 86.57%
November 2004........ 95.25% 86.08%
December 2004........ 95.05% 85.59%
January 2005......... 94.85% 85.10%
</TABLE>
<TABLE>
<CAPTION>
CLASS C CLASS C
PAYMENT DATE MINIMUM SCHEDULED
OCCURRING IN PERCENTAGE PERCENTAGE
------------ ---------------- ----------------
<S> <C> <C>
February 2005........ 94.63% 84.59%
March 2005........... 94.42% 84.08%
April 2005........... 94.20% 83.56%
May 2005............. 93.97% 83.03%
June 2005............ 93.75% 82.49%
July 2005............ 93.51% 81.95%
August 2005.......... 93.27% 81.40%
September 2005....... 93.03% 80.84%
October 2005......... 92.78% 80.28%
November 2005........ 92.53% 79.71%
December 2005........ 92.27% 79.13%
January 2006......... 92.01% 78.54%
February 2006........ 91.74% 77.95%
March 2006........... 91.47% 77.35%
April 2006........... 91.20% 76.74%
May 2006............. 90.92% 76.12%
June 2006............ 90.63% 75.50%
July 2006............ 90.34% 74.87%
August 2006.......... 90.04% 74.23%
September 2006....... 89.74% 73.58%
October 2006......... 89.44% 72.93%
November 2006........ 89.13% 72.27%
December 2006........ 88.81% 71.61%
January 2007......... 88.49% 70.93%
February 2007........ 88.17% 70.25%
March 2007........... 87.84% 69.57%
April 2007........... 87.51% 68.87%
May 2007............. 87.17% 68.17%
June 2007............ 86.82% 67.46%
July 2007............ 86.47% 66.75%
August 2007.......... 86.12% 66.02%
September 2007....... 85.76% 65.29%
October 2007......... 85.40% 64.56%
November 2007........ 85.03% 63.81%
December 2007........ 84.65% 63.06%
January 2008......... 84.28% 62.31%
February 2008........ 83.89% 61.54%
March 2008........... 83.50% 60.77%
April 2008........... 83.11% 59.99%
May 2008............. 82.71% 59.21%
June 2008............ 82.31% 58.42%
July 2008............ 81.90% 57.62%
August 2008.......... 81.48% 56.81%
September 2008....... 81.06% 56.00%
October 2008......... 80.64% 55.18%
November 2008........ 80.21% 54.36%
December 2008........ 79.77% 53.52%
January 2009......... 79.33% 52.68%
February 2009........ 78.89% 51.84%
March 2009........... 78.44% 50.99%
April 2009........... 77.98% 50.13%
May 2009............. 77.52% 49.26%
June 2009............ 77.06% 48.39%
July 2009............ 76.59% 47.51%
August 2009.......... 76.11% 46.62%
</TABLE>
47
<PAGE> 2
CLASS C CLASS PERCENTAGES (CONTINUED)
<TABLE>
<CAPTION>
CLASS C CLASS C
PAYMENT DATE MINIMUM SCHEDULED
OCCURRING IN PERCENTAGE PERCENTAGE
------------ ---------------- ----------------
<S> <C> <C>
September 2009....... 75.63% 45.73%
October 2009......... 75.14% 44.83%
November 2009........ 74.65% 43.92%
December 2009........ 74.16% 43.01%
January 2010......... 73.65% 42.09%
February 2010........ 73.15% 41.16%
March 2010........... 72.63% 40.23%
April 2010........... 72.12% 39.29%
May 2010............. 71.59% 38.35%
June 2010............ 71.06% 37.39%
July 2010............ 70.53% 36.44%
August 2010.......... 69.99% 35.47%
September 2010....... 69.45% 34.50%
October 2010......... 68.90% 33.52%
November 2010........ 68.34% 32.53%
December 2010........ 67.78% 31.54%
January 2011......... 67.22% 30.55%
February 2011........ 66.65% 29.54%
March 2011........... 66.07% 28.53%
April 2011........... 65.49% 27.51%
May 2011............. 64.90% 26.49%
June 2011............ 64.31% 25.46%
July 2011............ 63.71% 24.42%
August 2011.......... 63.11% 23.38%
September 2011....... 62.50% 22.33%
October 2011......... 61.89% 21.27%
November 2011........ 61.27% 20.21%
December 2011........ 60.65% 19.14%
January 2012......... 60.02% 18.07%
February 2012........ 59.38% 16.98%
March 2012........... 58.74% 15.90%
April 2012........... 58.09% 14.80%
May 2012............. 57.44% 13.70%
June 2012............ 56.78% 12.59%
July 2012............ 56.12% 11.48%
August 2012.......... 55.45% 10.36%
September 2012....... 54.78% 9.24%
October 2012......... 54.10% 8.10%
November 2012........ 53.42% 6.96%
December 2012........ 52.73% 5.82%
January 2013......... 52.03% 4.67%
February 2013........ 51.33% 3.51%
March 2013........... 50.62% 2.35%
April 2013........... 49.91% 1.18%
May 2013............. 49.19% 0.00%
June 2013............ 48.47%
July 2013............ 47.74%
August 2013.......... 47.01%
September 2013....... 46.27%
October 2013......... 45.52%
November 2013........ 44.77%
</TABLE>
<TABLE>
<CAPTION>
CLASS C CLASS C
PAYMENT DATE MINIMUM SCHEDULED
OCCURRING IN PERCENTAGE PERCENTAGE
------------ ---------------- ----------------
<S> <C> <C>
December 2013........ 44.02%
January 2014......... 43.25%
February 2014........ 42.49%
March 2014........... 41.71%
April 2014........... 40.94%
May 2014............. 40.15%
June 2014............ 39.36%
July 2014............ 38.57%
August 2014.......... 37.76%
September 2014....... 36.96%
October 2014......... 36.14%
November 2014........ 35.33%
December 2014........ 34.50%
January 2015......... 33.67%
February 2015........ 32.84%
March 2015........... 32.00%
April 2015........... 31.15%
May 2015............. 30.30%
June 2015............ 29.44%
July 2015............ 28.58%
August 2015.......... 27.71%
September 2015....... 26.83%
October 2015......... 25.95%
November 2015........ 25.07%
December 2015........ 24.18%
January 2016......... 23.28%
February 2016........ 22.37%
March 2016........... 21.46%
April 2016........... 20.55%
May 2016............. 19.63%
June 2016............ 18.70%
July 2016............ 17.77%
August 2016.......... 16.83%
September 2016....... 15.89%
October 2016......... 14.94%
November 2016........ 13.98%
December 2016........ 13.02%
January 2017......... 12.06%
February 2017........ 11.08%
March 2017........... 10.10%
April 2017........... 9.12%
May 2017............. 8.13%
June 2017............ 7.13%
July 2017............ 6.13%
August 2017.......... 5.13%
September 2017....... 4.11%
October 2017......... 3.09%
November 2017........ 2.07%
December 2017........ 1.04%
January 2018......... 0.00%
</TABLE>
48
