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: September 11, 2000
(Date of earliest event reported)
Nationslink Funding Corp. as
Sponsor)
(Issuer in Respect of Commercial Mortgage Pass-Through
Certificates Series 1999-SL)
Exact name of registrant as specified in charter)
Delaware 333-66805-03 99-637747
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)
100 North Tyron St, Charlotte, North Carolina 28255
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, including area code
(704) 386-2400
(Former name or former address, if changed since
last report.)
ITEM 5. OTHER EVENTS
This Current Report on Form 8-K relates to the Trust
Fund formed, and the Commercial Mortgage Pass-Through
Certificates
Series 1999-SL issued pursuant to, a Pooling and Servicing
Agreement, dated as of May 1, 1999 (the "Pooling and Servicing
Agreement"), by and among Nationslink Funding Corporation,
as sponsor, Bank of America NT & SA as Primary Servicer and
Seller,
Banc One Mortgage Capital Markets, LLC, as Master Servicer
and Special Servicer, LaSalle Bank N.A., as Trustee and REMIC
Administrator, and ABN AMRO Bank, N.V., as Fiscal Agent.
The Class
A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-6,
Class
A-1V, Class B, Class C, Class D Certificates have been
registered
pursuant to the Act under a Registration Statement on Form S-3
(File No.333-66805-03) the "Registration Statement").
Capitalized terms used herein and not defined
herein
have the same meanings ascribed to such terms in the
Pooling and
Servicing Agreement.
Pursuant to Section 3.20 of the Pooling and
Servicing
Agreement, the Trustee is filing this Current Report containing
the September 11, 2000 monthly distribution report.
This Current Report is being filed by the
Trustee,
in its capacity as such under the Pooling and Servicing
Agreement,
on behalf of the Registrant. The information reported
and
contained herein has been supplied to the Trustee by one or
more
of the Master Servicer, the Special Servicer or other
third
parties without independent review or investigation by
the Trustee.
Pursuant to the Pooling and Servicing
Agreement,
the Trustee is not responsible for the accuracy or
completeness
of such information.
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL
INFORMATION AND
EXHIBITS
Exhibit No. Description
99.1 Monthly distribution report pursuant to
Section 4.02 of the Pooling and Servicing
Agreement for the distribution on
September 11, 2000.
Pursuant to the requirements of the Securities Exchange Act of
1934, the Registrant has duly caused this report to be signed
on behalf of the Registrant by the undersigned thereunto duly
authorized.
LASALLE BANK N.A., IN ITS CAPACITY AS TRUSTEE
UNDER THE POOLING AND SERVICING AGREEMENT ON
BEHALF OF NATIONSLINK FUNDING CORPORATION,
REGISTRANT
By: /s/ Russell Goldenberg
Russell Goldenberg,
Senior Vice President
Date: September 19, 2000
ABN AMRO
LaSalle Bank N.A.
Administrator:
Sharon Bryant (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60603-4107
Nationslink Funding Corporation
Bank of America NT&SA as Primary Servicer
ORIX Real Estate Capital Markets, LLC as Master Servicer
Commercial Mortgage Pass-Through Certificates, Series 1999-SL
ABN AMRO Acct: 67-8161-40-7
0
Statement Date 09/11/00
Payment Date: 09/11/00
Prior Payment: 08/10/00
Record Date: 08/31/00
WAC: 8.87%
WAMM: 81
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 6
Other Related Information 3
Asset Backed Facts Sheets 3
Delinquency Loan Detail
Mortgage Loan Characteristics 3
Total Pages Included In This 16
Specially Serviced Loan DetailAppendix A
Modified Loan Detail Appendix B
Realized Loss Detail Appendix C
Information is available for this issue from the following
sources
LaSalle Web Site www.lnbabs.com
LaSalle Bulletin Board (714) 282-3990
LaSalle ASAP Fax System (714) 282-5518
ASAP #: 413
Monthly Data File Name: 0413MMYY.EXE
Grantor Trust
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A-1 264,690,383.00 105,250,281.51
63859CCP6 1000.000000000 397.635457386
A-2 75,459,076.00 75,459,076.00
63859CCQ4 1000.000000000 1000.000000000
A-3 43,385,473.00 43,385,473.00
63859CCR2 1000.000000000 1000.000000000
A-4 101,223,518.00 101,223,518.00
63859CCS0 1000.000000000 1000.000000000
A-5 71,067,402.00 71,067,402.00
63859CCT8 1000.000000000 1000.000000000
A-6 85,328,198.00 85,328,198.00
63859CCU5 1000.000000000 1000.000000000
A-1V 325,206,513.00 246,110,108.62
63859CCV3 1000.000000000 756.780995404
B 47,139,539.00 47,139,539.00
63859CCW1 1000.000000000 1000.000000000
C 41,247,097.00 41,247,097.00
63859CCX9 1000.000000000 1000.000000000
D 38,300,876.00 38,300,876.00
63859CCY7 1000.000000000 1000.000000000
E 20,623,548.00 20,623,548.00
63859CCZ4 1000.000000000 1000.000000000
F 47,139,539.00 47,139,539.00
63859CDA8 1000.000000000 1000.000000000
G 17,677,331.00 17,677,331.00
63859CDB6 1000.000000000 1000.000000000
X 1,178,488,493.00N 969,078,643.66
63859CDC4 1000.000000000 822.306411489
P 0.00 0.00
9ABSC468 1000.000000000 0.000000000
1,178,488,493.00 939,951,987.13
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 9,287,322.26 0.00 0.00
63859CCP6 35.087494131 0.000000000 0.000000000
A-2 0.00 0.00 0.00
63859CCQ4 0.000000000 0.000000000 0.000000000
A-3 0.00 0.00 0.00
63859CCR2 0.000000000 0.000000000 0.000000000
A-4 0.00 0.00 0.00
63859CCS0 0.000000000 0.000000000 0.000000000
A-5 0.00 0.00 0.00
63859CCT8 0.000000000 0.000000000 0.000000000
A-6 0.00 0.00 0.00
63859CCU5 0.000000000 0.000000000 0.000000000
A-1V 4,917,127.06 0.00 0.00
63859CCV3 15.120014094 0.000000000 0.000000000
B 0.00 0.00 0.00
63859CCW1 0.000000000 0.000000000 0.000000000
C 0.00 0.00 0.00
63859CCX9 0.000000000 0.000000000 0.000000000
D 0.00 0.00 0.00
63859CCY7 0.000000000 0.000000000 0.000000000
E 0.00 0.00 0.00
63859CCZ4 0.000000000 0.000000000 0.000000000
F 0.00 0.00 0.00
63859CDA8 0.000000000 0.000000000 0.000000000
G 0.00 0.00 0.00
63859CDB6 0.000000000 0.000000000 0.000000000
X 0.00 0.00 0.00
63859CDC4 0.000000000 0.000000000 0.000000000
P 0.00 0.00 0.00
9ABSC468 0.000000000 0.000000000 0.000000000
14,204,449.32 0.00 0.00
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 95,962,959.25 509,148.24 0.00
63859CCP6 362.547963256 1.923561537 0.000000000
A-2 75,459,076.00 383,332.11 0.00
63859CCQ4 1000.000000000 5.080000052 0.000000000
A-3 43,385,473.00 227,665.27 0.00
63859CCR2 1000.000000000 5.247500010 0.000000000
A-4 101,223,518.00 561,284.41 0.00
63859CCS0 1000.000000000 5.545000027 0.000000000
A-5 71,067,402.00 407,926.89 0.00
63859CCT8 1000.000000000 5.740000035 0.000000000
A-6 85,328,198.00 469,873.94 0.00
63859CCU5 1000.000000000 5.506666624 0.000000000
A-1V 241,192,981.56 1,477,139.20 0.00
63859CCV3 741.660981310 4.542157494 0.000000000
B 47,139,539.00 271,916.57 0.00
63859CCW1 1000.000000000 5.768333246 0.000000000
C 41,247,097.00 248,066.92 0.00
63859CCX9 1000.000000000 6.014166767 0.000000000
D 38,300,876.00 241,263.60 0.00
63859CCY7 1000.000000000 6.299166630 0.000000000
E 20,623,548.00 103,117.74 0.00
63859CCZ4 1000.000000000 5.000000000 0.000000000
F 47,139,539.00 255,339.17 0.00
63859CDA8 1000.000000000 5.416666676 0.000000000
G 17,677,331.00 95,752.21 0.00
63859CDB6 1000.000000000 5.416666690 0.000000000
X 956,589,982.05 0.00 0.00
63859CDC4 811.709225616 0.000000000 0.000000000
P 0.00 189,873.76 0.00
9ABSC468 0.000000000 0.161116346 0.000000000
925,747,537.81 5,441,700.03 0.00
Total P&I Paymen 19646149.35
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
A-1 5.81%
63859CCP6 FIXED
A-2 6.10%
63859CCQ4 FIXED
A-3 6.30%
63859CCR2 FIXED
A-4 6.65%
63859CCS0 FIXED
A-5 6.89%
63859CCT8 FIXED
A-6 6.61%
63859CCU5 FIXED
A-1V 6.97%
63859CCV3 6.97%
B 6.92%
63859CCW1 6.92%
C 7.22%
63859CCX9 7.22%
D 7.56%
63859CCY7 7.56%
E 6.00%
63859CCZ4 6.00%
F 6.50%
63859CDA8 6.50%
G 6.50%
63859CDB6 6.50%
X
63859CDC4 NONE
P
9ABSC468 NONE
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals
Accrual
(3) Esimtated
REMIC IV Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
UA1 264,690,383.00 105,250,281.51
None 1000.000000000 397.635457386
UA2 75,459,076.00 75,459,076.00
None 1000.000000000 1000.000000000
UA3 43,385,473.00 43,385,473.00
None 1000.000000000 1000.000000000
UA4 101,223,518.00 101,223,518.00
None 1000.000000000 1000.000000000
UA5 71,067,402.00 71,067,402.00
None 1000.000000000 1000.000000000
UA6 85,328,198.00 85,328,198.00
None 1000.000000000 1000.000000000
UA1V 325,206,513.00 246,110,108.62
None 1000.000000000 756.780995404
UB 47,139,539.00 47,139,539.00
None 1000.000000000 1000.000000000
UC 41,247,097.00 41,247,097.00
None 1000.000000000 1000.000000000
UD 38,300,876.00 38,300,876.00
None 1000.000000000 1000.000000000
UE 20,623,548.00 20,623,548.00
None 1000.000000000 1000.000000000
UF 47,139,539.00 47,139,539.00
None 1000.000000000 1000.000000000
UG 17,677,331.00 17,677,331.00
None 1000.000000000 1000.000000000
UX1 1,178,488,493.00N 939,951,987.13
None 1000.000000000 797.591145534
UX2 0.00 0.00
None 1000.000000000 0.000000000
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
UA1 9,287,322.26 0.00 0.00
None 35.087494131 0.000000000 0.000000000
UA2 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
UA3 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
UA4 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
UA5 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
UA6 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
UA1V 4,917,127.06 0.00 0.00
None 15.120014094 0.000000000 0.000000000
UB 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
UC 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
UD 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
UE 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
UF 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
UG 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
UX1 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
UX2 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
UA1 95,962,959.25 509,148.24 0.00
None 362.547963256 1.923561537 0.000000000
UA2 75,459,076.00 383,332.11 0.00
None 1000.000000000 5.080000052 0.000000000
UA3 43,385,473.00 227,665.27 0.00
None 1000.000000000 5.247500010 0.000000000
UA4 101,223,518.00 561,284.41 0.00
None 1000.000000000 5.545000027 0.000000000
UA5 71,067,402.00 407,926.89 0.00
None 1000.000000000 5.740000035 0.000000000
UA6 85,328,198.00 469,873.94 0.00
None 1000.000000000 5.506666624 0.000000000
UA1V 241,192,981.56 1,477,139.20 0.00
None 741.660981310 4.542157494 0.000000000
UB 47,139,539.00 271,916.57 0.00
None 1000.000000000 5.768333246 0.000000000
UC 41,247,097.00 248,066.92 0.00
None 1000.000000000 6.014166767 0.000000000
UD 38,300,876.00 241,263.60 0.00
None 1000.000000000 6.299166630 0.000000000
UE 20,623,548.00 103,117.74 0.00
None 1000.000000000 5.000000000 0.000000000
UF 47,139,539.00 255,339.17 0.00
None 1000.000000000 5.416666676 0.000000000
UG 17,677,331.00 95,752.21 0.00
None 1000.000000000 5.416666690 0.000000000
UX1 925,747,537.81 0.00 0.00
None 785.538037332 0.000000000 0.000000000
UX2 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
UA1 5.81%
None 5.81%
UA2 6.10%
None 6.10%
UA3 6.30%
None 6.30%
UA4 6.65%
None 6.65%
UA5 6.89%
None 6.89%
UA6 6.61%
None 6.61%
UA1V 7.20%
None 7.20%
UB 6.92%
None 6.92%
UC 7.22%
None 7.22%
UD 7.56%
None 7.56%
UE 6.00%
None 6.00%
UF 6.50%
None 6.50%
UG 6.50%
None 6.50%
UX1 1.94%
None
UX2
None
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
R-IV 0.00 0.00
None 1000.000000000 0.000000000
1,178,488,493.00 0.00 939,951,987.13
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
R-IV 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
14,204,449.32 0.00 0.00
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
R-IV 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
925,747,537.81 5,251,826.27 0.00
Total P&I Paymen19,456,275.59
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
R-IV
None
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
3) Esimtated
REMIC III
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
MA1 264,690,383.00 105,250,281.51
None 1000.000000000 397.635457386
MA2 75,459,076.00 75,459,076.00
None 1000.000000000 1000.000000000
MA3 43,385,473.00 43,385,473.00
None 1000.000000000 1000.000000000
MA4 101,223,518.00 101,223,518.00
None 1000.000000000 1000.000000000
MA5 71,067,402.00 71,067,402.00
None 1000.000000000 1000.000000000
MA6 85,328,198.00 85,328,198.00
None 1000.000000000 1000.000000000
MA1V 325,206,513.00 246,110,108.62
None 1000.000000000 756.780995404
MB 47,139,539.00 47,139,539.00
None 1000.000000000 1000.000000000
MC 41,247,097.00 41,247,097.00
None 1000.000000000 1000.000000000
MD 38,300,876.00 38,300,876.00
None 1000.000000000 1000.000000000
ME 20,623,548.00 20,623,548.00
None 1000.000000000 1000.000000000
MF 47,139,539.00 47,139,539.00
None 1000.000000000 1000.000000000
MG 17,677,331.00 17,677,331.00
None 1000.000000000 1000.000000000
MX 1,178,488,493.00N 939,951,987.13
None 1000.000000000 797.591145534
R-III 0.00 0.00
None 1000.000000000 0.000000000
1,178,488,493.00 0.00 939,951,987.13
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
MA1 9,287,322.26 0.00 0.00
None 35.087494131 0.000000000 0.000000000
MA2 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
MA3 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
MA4 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
MA5 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
MA6 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
MA1V 4,917,127.06 0.00 0.00
None 15.120014094 0.000000000 0.000000000
MB 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
MC 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
MD 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
ME 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
MF 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
MG 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
MX 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
R-III 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
14,204,449.32 0.00 0.00
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
MA1 95,962,959.25 509,148.23 -249,201.47
None 362.547963256 1.923561499 -0.941482902
MA2 75,459,076.00 383,332.10 -160,365.90
None 1000.000000000 5.079999919 -2.125203600
MA3 43,385,473.00 227,665.27 -84,935.89
None 1000.000000000 5.247500010 -1.957703446
MA4 101,223,518.00 561,284.41 -168,051.64
None 1000.000000000 5.545000027 -1.660203511
MA5 71,067,402.00 407,926.89 -104,128.21
None 1000.000000000 5.740000035 -1.465203554
MA6 85,328,198.00 469,873.95 -144,933.09
None 1000.000000000 5.506666741 -1.698536866
MA1V 241,192,981.56 1,477,139.20 -296,134.23
None 741.660981310 4.542157494 -0.910603626
MB 47,139,539.00 271,916.57 -67,733.40
None 1000.000000000 5.768333246 -1.436870225
MC 41,247,097.00 248,066.92 -49,126.81
None 1000.000000000 6.014166767 -1.191036790
MD 38,300,876.00 241,263.60 -34,702.01
None 1000.000000000 6.299166630 -0.906036979
ME 20,623,548.00 103,117.74 -45,479.12
None 1000.000000000 5.000000000 -2.205203489
MF 47,139,539.00 255,339.17 -84,310.80
None 1000.000000000 5.416666676 -1.788536795
MG 17,677,331.00 95,752.21 -31,616.56
None 1000.000000000 5.416666690 -1.788536969
MX 925,747,537.81 0.00 0.00
None 785.538037332 0.000000000 0.000000000
R-III 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
925,747,537.81 5,251,826.26 -1,520,719.13
Total P&I Paymen19,456,275.58
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
MA1 8.65%
None 11.35%
MA2 8.65%
None 11.35%
MA3 8.65%
None 11.35%
MA4 8.65%
None 11.35%
MA5 8.65%
None 11.35%
MA6 8.65%
None 11.35%
MA1V 8.65%
None 11.35%
MB 8.65%
None 11.35%
MC 8.65%
None 11.35%
MD 8.65%
None 11.35%
ME 8.65%
None 11.35%
MF 8.65%
None 11.35%
MG 8.65%
None 11.35%
MX
None
R-III
None
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
REMIC II
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
L2T1 1,154,918,723.00 949,697,070.43
None 1000.000000000 822.306411280
L2T2 11,784,885.00 9,405,833.27
None 1000.000000000 798.126860805
L2T3 11,784,885.00 9,975,739.80
None 1000.000000000 846.485969104
L2T1N 1,154,918,723.00N 949,697,070.43
None 1000.000000000 822.306411280
L2T2N 11,784,885.00N 9,405,833.27
None 1000.000000000 798.126860805
L2T3N 11,784,885.00N 9,975,739.80
None 1000.000000000 846.485969104
1,178,488,493.00 0.00 969,078,643.50
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
L2T1 12,238,888.38 0.00 0.00
None 10.597185877 0.000000000 0.000000000
L2T2 142,051.99 0.00 0.00
None 12.053744266 0.000000000 0.000000000
L2T3 107,721.24 0.00 0.00
None 9.140627168 0.000000000 0.000000000
L2T1N 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
L2T2N 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
L2T3N 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
12,488,661.61 0.00 0.00
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
L2T1 937,458,182.05 6,637,094.49 0.00
None 811.709225403 5.746806557 0.000000000
L2T2 9,263,781.28 58,554.08 -7,179.94
None 786.073116539 4.968574577 -0.609249899
L2T3 9,868,018.56 62,101.92 -7,614.97
None 837.345341936 5.269624608 -0.646164133
L2T1N 937,458,182.05 205,666.22 0.00
None 811.709225403 0.178078523 0.000000000
L2T2N 9,263,781.28 2,036.93 0.00
None 786.073116539 0.172842586 0.000000000
L2T3N 9,868,018.56 2,160.34 0.00
None 837.345341936 0.183314474 0.000000000
956,589,981.89 6,967,613.98 -14,794.91
Total P&I Paymen19,456,275.59
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
L2T1 8.39%
None 11.35%
L2T2 8.39%
None 11.35%
L2T3 8.39%
None 11.35%
L2T1N 0.26%
None 11.35%
L2T2N 0.26%
None 11.35%
L2T3N 0.26%
None 11.35%
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
REMIC I
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
L1T1 1,154,918,723.00 949,697,070.43
None 1000.000000000 822.306411280
L1T2 11,784,885.00 9,405,833.27
None 1000.000000000 798.126860805
L1T3 11,784,885.00 9,975,739.80
None 1000.000000000 846.485969104
R-I 0.00 0.00
9ABSC521 1000.000000000 0.000000000
R 0.00 0.00
9ABSC469 1000.000000000 0.000000000
1,178,488,493.00 969,078,643.50
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
L1T1 12,238,888.38 0.00 0.00
None 10.597185877 0.000000000 0.000000000
L1T2 142,051.99 0.00 0.00
None 12.053744266 0.000000000 0.000000000
L1T3 107,721.24 0.00 0.00
None 9.140627168 0.000000000 0.000000000
R-I 0.00 0.00 0.00
9ABSC521 0.000000000 0.000000000 0.000000000
R 0.00 0.00 0.00
9ABSC469 0.000000000 0.000000000 0.000000000
12,488,661.61 0.00 0.00
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
L1T1 937,458,182.05 6,842,760.70 0.00
None 811.709225403 5.924885071 0.000000000
L1T2 9,263,781.28 60,591.00 -7,179.94
None 786.073116539 5.141416314 -0.609249899
L1T3 9,868,018.56 64,262.27 -7,614.97
None 837.345341936 5.452939931 -0.646164133
R-I 0.00 0.00 0.00
9ABSC521 0.000000000 0.000000000 0.000000000
R 0.00 0.00 0.00
9ABSC469 0.000000000 0.000000000 0.000000000
956,589,981.89 6,967,613.97 -14,794.91
Total P&I Paymen19,456,275.58
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
L1T1 8.65%
None 11.35%
L1T2 8.65%
None 11.35%
L1T3 8.65%
None 11.35%
R-I
9ABSC521
R
9ABSC469
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
Other Related Information
Interest Summary
Current Scheduled Interest 7,162,810.77
Less Delinquent Interest -626.47
Less Deferred Interest 0.00
Plus Advance Interest 1,112.96
Plus Unscheduled Interest 0.00
PPIS Reducing Scheduled Interest -13,444.00
Less Total Fees Paid To Servicer -161,396.23
Less Misc. Fees & Expenses -2,115.59
Less Non Recoverable Advances 0.00
Plus Prepayment Premiums 189,873.76
Interest Due Trust 7,176,215.20
Less Trustee Fee -2,586.41
Less Fee Strips Paid by Trust -16,141.05
Less Misc. Fees Paid by Trust 0.00
Remittance Interest 7,157,487.74
Pool Balance Summary
Component Balance Count
Beginning Pool 969,078,643.66 2336
Scheduled Principal Distribution 3,677,053.28 0
Unscheduled Principal Distribution 8,811,608.33 22
Deferred Interest 0.00 0
Liquidations 0.00 0
Repurchases 0.00 0
Ending Pool 956,589,982.05 2314
Servicing Fee Summary
Current Servicing Fees 161,396.23
Delinquent Servicing Fees 13.73
Servicing Fee Shortfall 252.37
Unscheduled Servicing Fees 0.00
Total Servicing Fees Paid 161,662.34
PPIS Summary
Gross PPIS 13,444.00
Gross PPIE 0.00
PPIS Covered by Excess Interest 13,444.00
PPIE Added to Excess Interest 0.00
PPIS Due Certificate 0.00
Principal Summary
Scheduled Principal: 0.00
Current Scheduled Principal 3,676,826.44
Advanced Scheduled Principal 226.84
Scheduled Principal Distribution 3,677,053.28
Unscheduled Principal: 0.00
Curtailments 733,065.63
Prepayments in Full 8,077,418.22
Liquidation Proceeds 0.00
Repurchase Proceeds 0.00
Other Principal Proceeds 1,124.48
Unscheduled Principal Distribution 8,811,608.33
Remittance Principal 12,488,661.61
Servicer Wire Amount 19,646,149.35
The Available Distribution Amount for this Distribution Da 19,646,149.35
Aggregate amount of P&I Advances:
Aggregate Amount in Grace Day Period: 0.00
Aggregate Amount past the Grace Day Period: 853.31
Total Aggregate P& I Advances on delinquent loans: 853.31
Additional Servicing Advances: 0.00
Aggregate Servicing and P&I Advances made in respect 853.31
of the immediately preceding Distribution Date:
Aggregate Stated Principal Balance of the Mortgage Pool 969,078,643.66
immediately before such distribution date
Aggregate Stated Principal Balance of the Mortgage Pool 956,589,982.05
immediately after such distribution date
Ending Number of Loans: 2,314.00
Ending Aggregate Principal Balance: 956,589,982.05
Weighted Average Mortgage Rate of the Mortgage Pool: 8.65%
Weighted Average remaining term to maturity: 81.03
Overcollateralization Amount for such Distribution Date: 30,842,444.24
Excess Cash Flow for such Distribution Date: 1,715,787.71
Pass Uncapped Pass Accrued
Certificate Through RateThrough Rate Interest
Class A-1 5.81% 5.81% 509,148.24
Class A-2 6.10% 6.10% 383,332.11
Class A-3 6.30% 6.30% 227,665.27
Class A-4 6.65% 6.65% 561,284.41
Class A-5 6.89% 6.89% 407,926.89
Class A-6 6.61% 6.61% 469,873.94
Class A-1V 6.97% 6.97% 1,477,139.20
Class B 6.92% 6.92% 271,916.57
Class C 7.22% 7.22% 248,066.92
Class D 7.56% 7.56% 241,263.60
Class E 6.00% 6.00% 103,117.74
Class F 6.50% 6.50% 255,339.17
Class G 6.50% 6.50% 95,752.21
Distributed Interest Prior Interest
Certificate Interest Carryover Shortfall
Class A-1 509,148.24 0.00 0.00
Class A-2 383,332.11 0.00 0.00
Class A-3 227,665.27 0.00 0.00
Class A-4 561,284.41 0.00 0.00
Class A-5 407,926.89 0.00 0.00
Class A-6 469,873.94 0.00 0.00
Class A-1V 1,477,139.20 0.00 0.00
Class B 271,916.57 0.00 0.00
Class C 248,066.92 0.00 0.00
Class D 241,263.60 0.00 0.00
Class E 103,117.74 0.00 0.00
Class F 255,339.17 0.00 0.00
Class G 95,752.21 0.00 0.00
Realized Losses for Current Period: 0.00
Additional Trust Fund Expenses: 0.00
Aggregate Amount of Servicing Fees Paid: 0.00
Primary Servicer: 161,396.23
Master Servicer: 16,141.06
Special Servicer: 571.91
Total Amount of Servicing Fees: 178,109.20
Asset Backed Facts - Pool Total
Distribution Delinq 1 Month Delinq 2 Months
Date # Balance #
09/11/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
08/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/10/00 2 1,206,954 0
01/00/00 0.085% 0.123% 0.000%
06/12/00 2 592,416 0
01/00/00 0.084% 0.060% 0.000%
05/10/00 2 735,631 0
01/00/00 0.083% 0.073% 0.000%
04/10/00 4 2,082,707 0
01/00/00 0.164% 0.205% 0.000%
03/10/00 1 54,103 0
01/00/00 0.040% 0.005% 0.000%
02/10/00 3 1,237,628 0
01/00/00 0.120% 0.119% 0.000%
01/10/00 4 552,165 0
01/00/00 0.159% 0.052% 0.000%
12/10/99 2 832,837 1
01/00/00 0.078% 0.078% 0.039%
11/10/99 5 1,489,322 0
01/00/00 0.194% 0.137% 0.000%
10/12/99 3 563,040 0
01/00/00 0.115% 0.051% 0.000%
09/10/99 3 1,621,656 0
01/00/00 0.114% 0.145% 0.000%
08/10/99 1 145,515 0
01/00/00 0.038% 0.013% 0.000%
07/12/99 2 219,499 0
01/00/00 0.074% 0.019% 0.000%
06/10/99 4 1,162,744 0
01/00/00 0.148% 0.100% 0.000%
*** Two of the four loans delinquent, made payment on 6/8/99.
The other two loans, the borrower's are in the process of
reissuing payments. ***
Note: Foreclosure and REO Totals are Included
in the Appropriate Delinquency Aging Category
Distribution Delinq 3+ Months
Date Balance # Balance
09/11/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
08/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
06/12/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
05/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
04/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
03/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
02/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
12/10/99 371,607 0 0
01/00/00 0.035% 0.000% 0.000%
11/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
10/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
09/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
08/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
06/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
Distribution Foreclosure/Bankruptcy REO
Date # Balance #
09/11/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
08/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
06/12/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
05/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
04/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
03/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
02/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
12/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
11/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
10/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
09/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
08/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
06/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
Distribution Modifications
Date Balance # Balance
09/11/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
08/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
06/12/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
05/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
04/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
03/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
02/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
12/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
11/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
10/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
09/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
08/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
06/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon
09/11/00 22 8,077,418 8.8696%
01/00/00 0.951% 0.844%
08/10/00 23 6,813,664 8.8408%
01/00/00 0.985% 0.703%
07/10/00 26 8,606,332 8.7923%
01/00/00 1.102% 0.878%
06/12/00 22 4,948,505 8.7752%
01/00/00 0.922% 0.498%
05/10/00 25 8,343,971 8.7589%
01/00/00 1.038% 0.832%
04/10/00 37 12,216,376 8.7489%
01/00/00 1.521% 1.203%
03/10/00 22 5,390,873 8.7155%
01/00/00 0.891% 0.522%
02/10/00 30 9,482,246 8.7042%
01/00/00 1.204% 0.910%
01/10/00 28 9,881,928 8.6671%
01/00/00 1.110% 0.935%
12/10/99 23 9,634,198 8.6205%
01/00/00 0.902% 0.900%
11/10/99 29 10,930,651 8.6037%
01/00/00 1.126% 1.007%
10/12/99 30 14,477,930 8.5628%
01/00/00 1.152% 1.315%
09/10/99 31 12,108,661 8.5364%
01/00/00 1.177% 1.081%
08/10/99 26 8,519,438 8.5215%
01/00/00 0.976% 0.749%
07/12/99 20 6,872,244 8.5107%
01/00/00 0.743% 0.597%
06/10/99 31 11,297,206 8.5299%
01/00/00 1.143% 0.972%
Distribution
Date Remit
09/11/00 8.6462%
01/00/00
08/10/00 8.6174%
01/00/00
07/10/00 8.5691%
01/00/00
06/12/00 8.5519%
01/00/00
05/10/00 8.5357%
01/00/00
04/10/00 8.5255%
01/00/00
03/10/00 8.4925%
01/00/00
02/10/00 8.4808%
01/00/00
01/10/00 8.4437%
01/00/00
12/10/99 8.3973%
01/00/00
11/10/99 8.3803%
01/00/00
10/12/99 8.3396%
01/00/00
09/10/99 8.3130%
01/00/00
08/10/99 8.2982%
01/00/00
07/12/99 8.2874%
01/00/00
06/10/99 8.3066%
01/00/00
Asset Backed Facts - Group 1 Total
Distribution Delinq 1 Month Delinq 2 Months
Date # Balance #
09/11/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
08/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/10/00 1 764,437 0
01/00/00 0.059% 0.105% 0.000%
06/12/00 1 487,652 0
01/00/00 0.058% 0.066% 0.000%
05/10/00 1 226,963 0
01/00/00 0.058% 0.030% 0.000%
04/10/00 3 1,877,376 0
01/00/00 0.171% 0.249% 0.000%
03/10/00 1 54,103 0
01/00/00 0.056% 0.007% 0.000%
02/10/00 2 939,928 0
01/00/00 0.112% 0.122% 0.000%
01/10/00 3 179,959 0
01/00/00 0.167% 0.023% 0.000%
12/10/99 1 352,363 0
01/00/00 0.055% 0.045% 0.000%
11/10/99 1 51,987 0
01/00/00 0.055% 0.007% 0.000%
10/12/99 2 498,313 0
01/00/00 0.108% 0.062% 0.000%
09/10/99 2 1,138,137 0
01/00/00 0.107% 0.139% 0.000%
08/10/99 1 145,515 0
01/00/00 0.053% 0.018% 0.000%
07/12/99 2 219,499 0
01/00/00 0.105% 0.026% 0.000%
06/10/99 4 1,162,744 0
01/00/00 0.209% 0.138% 0.000%
Note: Foreclosure and REO Totals are Included
in the Appropriate Delinquency Aging Category
Distribution Delinq 3+ Months
Date Balance # Balance
09/11/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
08/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
06/12/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
05/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
04/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
03/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
02/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
12/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
11/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
10/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
09/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
08/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
06/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
Distribution Foreclosure/Bankruptcy REO
Date # Balance #
09/11/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
08/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
06/12/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
05/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
04/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
03/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
02/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
12/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
11/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
10/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
09/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
08/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
06/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
Distribution Modifications
Date Balance # Balance
09/11/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
08/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
06/12/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
05/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
04/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
03/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
02/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
12/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
11/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
10/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
09/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
08/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
06/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon
09/11/00 15 4,496,886 8.6882%
01/00/00 0.897% 0.629%
08/10/00 15 4,922,942 8.6917%
01/00/00 0.889% 0.681%
07/10/00 19 7,786,714 8.6907%
01/00/00 1.116% 1.065%
06/12/00 16 2,729,009 8.7045%
01/00/00 0.929% 0.368%
05/10/00 14 3,454,386 8.6999%
01/00/00 0.806% 0.462%
04/10/00 22 8,116,814 8.7135%
01/00/00 1.256% 1.075%
03/10/00 10 2,467,043 8.7012%
01/00/00 0.564% 0.322%
02/10/00 15 4,951,615 8.7213%
01/00/00 0.841% 0.641%
01/10/00 18 6,006,080 8.7299%
01/00/00 1.001% 0.769%
12/10/99 8 1,672,372 8.7234%
01/00/00 0.440% 0.212%
11/10/99 17 5,344,750 8.7376%
01/00/00 0.930% 0.672%
10/12/99 20 9,048,143 8.7328%
01/00/00 1.085% 1.125%
09/10/99 17 4,271,844 8.7471%
01/00/00 0.912% 0.523%
08/10/99 15 5,598,856 8.7486%
01/00/00 0.797% 0.679%
07/12/99 14 4,440,811 8.7425%
01/00/00 0.738% 0.533%
06/10/99 25 8,855,953 8.7599%
01/00/00 1.309% 1.053%
Distribution
Date Remit
09/11/00 8.4648%
01/00/00
08/10/00 8.4683%
01/00/00
07/10/00 8.4675%
01/00/00
06/12/00 8.4812%
01/00/00
05/10/00 8.4767%
01/00/00
04/10/00 8.4901%
01/00/00
03/10/00 8.4783%
01/00/00
02/10/00 8.4978%
01/00/00
01/10/00 8.5065%
01/00/00
12/10/99 8.5002%
01/00/00
11/10/99 8.5142%
01/00/00
10/12/99 8.5096%
01/00/00
09/10/99 8.5237%
01/00/00
08/10/99 8.5252%
01/00/00
07/12/99 8.5193%
01/00/00
06/10/99 8.5365%
Asset Backed Facts - Group 2 Total
Distribution Delinq 1 Month Delinq 2 Months
Date # Balance #
09/11/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
08/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/10/00 1 442,517 0
01/00/00 0.152% 0.178% 0.000%
06/12/00 1 104,764 0
01/00/00 0.151% 0.042% 0.000%
05/10/00 1 508,668 0
01/00/00 0.149% 0.200% 0.000%
04/10/00 1 205,332 0
01/00/00 0.147% 0.079% 0.000%
03/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
02/10/00 1 297,700 0
01/00/00 0.141% 0.110% 0.000%
01/10/00 1 372,207 0
01/00/00 0.138% 0.135% 0.000%
12/10/99 1 480,473 1
01/00/00 0.136% 0.171% 0.136%
11/10/99 4 1,437,335 0
01/00/00 0.535% 0.495% 0.000%
10/12/99 1 64,727 0
01/00/00 0.132% 0.022% 0.000%
09/10/99 1 483,518 0
01/00/00 0.130% 0.159% 0.000%
08/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
06/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
Note: Foreclosure and REO Totals are Included in the
Appropriate Delinquency Aging Category
Distribution Delinq 3+ Months
Date Balance # Balance
09/11/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
08/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
06/12/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
05/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
04/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
03/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
02/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
12/10/99 371,607 0 0
01/00/00 0.132% 0.000% 0.000%
11/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
10/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
09/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
08/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
06/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
Distribution Foreclosure/Bankruptcy REO
Date # Balance #
09/11/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
08/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
06/12/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
05/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
04/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
03/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
02/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
12/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
11/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
10/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
09/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
08/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
06/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
Distribution Modifications
Date Balance # Balance
09/11/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
08/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
06/12/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
05/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
04/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
03/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
02/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
12/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
11/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
10/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
09/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
08/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
06/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon
09/11/00 7 3,580,532 9.4026%
01/00/00 1.090% 1.485%
08/10/00 8 1,890,722 9.2785%
01/00/00 1.233% 0.768%
07/10/00 7 819,617 9.0929%
01/00/00 1.065% 0.329%
06/12/00 6 2,219,496 8.9831%
01/00/00 0.904% 0.884%
05/10/00 11 4,889,585 8.9300%
01/00/00 1.642% 1.923%
04/10/00 15 4,099,562 8.8512%
01/00/00 2.203% 1.575%
03/10/00 12 2,923,831 8.7564%
01/00/00 1.724% 1.101%
02/10/00 15 4,530,631 8.6558%
01/00/00 2.119% 1.679%
01/10/00 10 3,875,849 8.4901%
01/00/00 1.383% 1.406%
12/10/99 15 7,961,825 8.3386%
01/00/00 2.046% 2.836%
11/10/99 12 5,585,901 8.2410%
01/00/00 1.604% 1.925%
10/12/99 10 5,429,787 8.1057%
01/00/00 1.316% 1.828%
09/10/99 14 7,836,817 7.9814%
01/00/00 1.818% 2.581%
08/10/99 11 2,920,582 7.9254%
01/00/00 1.403% 0.934%
07/12/99 6 2,431,433 7.9039%
01/00/00 0.755% 0.766%
06/10/99 6 2,441,253 7.9264%
01/00/00 0.749% 0.760%
Distribution
Date Remit
09/11/00 9.1792%
01/00/00
08/10/00 9.0552%
01/00/00
07/10/00 8.8696%
01/00/00
06/12/00 8.7599%
01/00/00
05/10/00 8.7067%
01/00/00
04/10/00 8.6280%
01/00/00
03/10/00 8.5331%
01/00/00
02/10/00 8.4325%
01/00/00
01/10/00 8.2669%
01/00/00
12/10/99 8.1153%
01/00/00
11/10/99 8.0177%
01/00/00
10/12/99 7.8824%
01/00/00
09/10/99 7.7581%
01/00/00
08/10/99 7.7021%
01/00/00
07/12/99 7.6807%
01/00/00
06/10/99 7.7032%
01/00/00
Pool Total
Distribution of Principal Balances
Current Scheduled Number
Balances of Loans
0.00to 100,000.00 292
100,000.01to 200,000.00 390
200,000.01to 300,000.00 405
300,000.01to 400,000.00 317
400,000.01to 500,000.00 216
500,000.01to 600,000.00 148
600,000.01to 700,000.00 142
700,000.01to 800,000.00 94
800,000.01to 900,000.00 79
900,000.01to 1,000,000.00 70
1,000,000.01to 1,100,000.00 41
1,100,000.01to 1,200,000.00 43
1,200,000.01to 1,300,000.00 28
1,300,000.01to 1,400,000.00 28
1,400,000.01to 1,500,000.00 21
1,500,000.01to 1,600,000.00 0
1,600,000.01to 1,700,000.00 0
1,700,000.01to 1,800,000.00 0
1,800,000.01to 1,900,000.00 0
1,900,000.01& Above 0
Total 2314
Current Scheduled Scheduled Based on
Balances Balance Balance
0.00to 100,000.00 17,655,829.99 1.85%
100,000.01to 200,000.00 58,430,130.01 6.11%
200,000.01to 300,000.00 100,313,326.92 10.49%
300,000.01to 400,000.00 111,263,092.99 11.63%
400,000.01to 500,000.00 97,559,147.82 10.20%
500,000.01to 600,000.00 81,149,486.44 8.48%
600,000.01to 700,000.00 92,019,604.23 9.62%
700,000.01to 800,000.00 70,259,838.09 7.34%
800,000.01to 900,000.00 67,089,817.04 7.01%
900,000.01to 1,000,000.00 66,193,657.99 6.92%
1,000,000.01to 1,100,000.00 42,605,863.54 4.45%
1,100,000.01to 1,200,000.00 49,038,621.13 5.13%
1,200,000.01to 1,300,000.00 35,132,735.90 3.67%
1,300,000.01to 1,400,000.00 37,800,217.10 3.95%
1,400,000.01to 1,500,000.00 30,078,612.86 3.14%
1,500,000.01to 1,600,000.00 0.00 0.00%
1,600,000.01to 1,700,000.00 0.00 0.00%
1,700,000.01to 1,800,000.00 0.00 0.00%
1,800,000.01to 1,900,000.00 0.00 0.00%
1,900,000.01& Above 0.00 0.00%
Total 956,589,982.05 100.00%
Average Scheduled Balance is 409,499.14
Maximum Scheduled Balance is 1,472,054.38
Minimum Scheduled Balance is 6,170.59
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled
Interest Rate of Loans Balance
7.00%or less 0 0.00
7.00%to 7.25% 3 2,300,684.95
7.25%to 7.50% 8 5,964,739.86
7.50%to 7.75% 60 43,905,132.76
7.75%to 8.00% 141 94,595,637.31
8.00%to 8.25% 212118,404,275.76
8.25%to 8.50% 263130,637,557.80
8.50%to 8.75% 233110,420,246.60
8.75%to 9.00% 281134,252,561.41
9.00%to 9.25% 211 86,551,792.18
9.25%to 9.50% 225 73,431,779.35
9.50%to 9.75% 202 54,714,111.88
9.75%to 10.00% 129 30,699,740.48
10.00%to 10.50% 146 28,299,802.98
10.50%& Above 200 42,411,918.73
Total 2314956,589,982.05
Current Mortgage Based on
Interest Rate Balance
7.00%or less 0.00%
7.00%to 7.25% 0.24%
7.25%to 7.50% 0.62%
7.50%to 7.75% 4.59%
7.75%to 8.00% 9.89%
8.00%to 8.25% 12.38%
8.25%to 8.50% 13.66%
8.50%to 8.75% 11.54%
8.75%to 9.00% 14.03%
9.00%to 9.25% 9.05%
9.25%to 9.50% 7.68%
9.50%to 9.75% 5.72%
9.75%to 10.00% 3.21%
10.00%to 10.50% 2.96%
10.50%& Above 4.43%
Total 100.00%
W/Avg Mortgage Interest Rate is 8.86240%
Minimum Mortgage Interest Rate is 7.13000%
Maximum Mortgage Interest Rate is 14.50000%
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Industrial 730316,880,465.25 33.13%
Office 620237,673,113.59 24.85%
Retail 355139,353,448.22 14.57%
Multifamily 304129,850,783.31 13.57%
Mixed Use 189 80,554,902.04 8.42%
Other 72 22,761,598.54 2.38%
Mobile Home 18 15,083,834.55 1.58%
Self Storage 16 9,461,358.52 0.99%
Lodging 7 4,825,058.60 0.50%
Health Care 3 145,419.43 0.02%
Total 2314956,589,982.05 100.00%
Geographic Distribution
Geographic Number Scheduled Based on
Location of Loans Balance Balance
California 1518611,187,822.47 63.89%
Washington 394170,889,780.86 17.86%
Nevada 122 56,048,371.35 5.86%
Oregon 133 53,984,928.93 5.64%
Arizona 74 29,672,609.42 3.10%
Texas 42 16,913,871.47 1.77%
Idaho 22 11,697,077.25 1.22%
Alaska 4 2,400,997.50 0.25%
Illinois 3 1,548,242.46 0.16%
Minnesota 1 1,307,392.20 0.14%
Utah 1 938,888.14 0.10%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Total 2314956,589,982.05 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 517238,257,818.50 24.91%
1+ to 2 years 981477,253,725.52 49.89%
2+ to 3 years 282122,462,347.67 12.80%
3+ to 4 years 90 31,969,158.77 3.34%
4+ to 5 years 69 19,321,397.01 2.02%
5+ to 6 years 124 33,018,792.43 3.45%
6+ to 7 years 9 3,045,444.92 0.32%
7+ to 8 years 10 1,706,629.72 0.18%
8+ to 9 years 136 18,778,679.07 1.96%
9+ to 10 years 85 9,756,114.37 1.02%
10 years or more 11 1,019,874.07 0.11%
Total 2314956,589,982.05 100.00%
Weighted Avera 492.71%
Distribution of Amortization Type
Number Scheduled Based on
Amortization Typeof Loans Balance Balance
Fully Amortizing 942302,631,932.83 31.64%
Amortizing Balloo 1372653,958,049.22 68.36%
Total 2314956,589,982.05 100.00%
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 274 35,692,943.99 3.73%
61 to 120 months 187 61,605,735.49 6.44%
121 to 180 months 481205,333,253.35 21.47%
181 to 240 months 0 0.00 0.00%
241 to 360 months 0 0.00 0.00%
Total 942302,631,932.83 31.64%
Weighted Avera 120
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
12 months or less 88 37,746,737.39 3.95%
13 to 24 months 134 47,562,802.36 4.97%
25 to 36 months 132 49,475,548.79 5.17%
37 to 48 months 131 53,136,774.48 5.55%
49 to 60 months 137 67,100,447.27 7.01%
61 to 120 months 740394,099,797.69 41.20%
121 to 180 months 10 4,835,941.24 0.51%
181 to 240 months 0 0.00 0.00%
Total 1372653,958,049.22 68.36%
Weighted Avera 63
Distribution of Maximum Rates
Number
Maximum Rates of Loans
0.00%to 0.00% 452
0.01%to 11.50% 30
11.51%to 12.00% 9
12.01%to 12.50% 5
12.51%to 13.00% 6
13.01%to 13.50% 10
13.51%to 14.00% 9
14.01%to 14.50% 22
14.51%to 15.00% 8
15.01%to 15.50% 36
15.51%to 16.00% 33
16.01%to 16.50% 9
16.51%to 17.00% 10
17.01%& 99.00% 3
Fixed Rate Mortgage 1672
Total 2314
Scheduled
Maximum Rates Balance
0.00%to 0.00% 185,376,169.55
0.01%to 11.50% 11,692,480.74
11.51%to 12.00% 1,555,919.17
12.01%to 12.50% 1,587,390.89
12.51%to 13.00% 2,283,788.01
13.01%to 13.50% 3,196,900.44
13.51%to 14.00% 2,031,046.52
14.01%to 14.50% 4,227,005.15
14.51%to 15.00% 2,472,616.45
15.01%to 15.50% 11,946,482.76
15.51%to 16.00% 10,958,627.76
16.01%to 16.50% 1,853,479.41
16.51%to 17.00% 1,426,800.72
17.01%& 99.00% 584,273.99
Fixed Rate Mortgage 715,397,000.49
Total 956,589,982.05
Weighted Average for Mtge with a Maximum Ra 14.06%
Based on
Maximum Rates Balance
0.00%to 0.00% 19.38%
0.01%to 11.50% 1.22%
11.51%to 12.00% 0.16%
12.01%to 12.50% 0.17%
12.51%to 13.00% 0.24%
13.01%to 13.50% 0.33%
13.51%to 14.00% 0.21%
14.01%to 14.50% 0.44%
14.51%to 15.00% 0.26%
15.01%to 15.50% 1.25%
15.51%to 16.00% 1.15%
16.01%to 16.50% 0.19%
16.51%to 17.00% 0.15%
17.01%& 99.00% 0.06%
Fixed Rate Mortgage 74.79%
Total 100.00%
Distribution of Indices of Mortgage Loans
Number Scheduled Based on
Indices of Loans Balance Balance
Other 302115,702,823.16 12.10%
6 Month LIBOR 200 84,606,614.40 8.84%
WSJ Prime Rate 128 31,872,562.05 3.33%
3 Month LIBOR 7 6,319,104.59 0.66%
1 Month LIBOR 3 2,288,062.09 0.24%
1 Year CMT 1 307,470.11 0.03%
WSJ Prime Rate 1 96,345.16 0.01%
Fixed Rate Mortga 1672715,397,000.49 74.79%
Total 2314956,589,982.05 100.00%
Distribution of Payment Adjustment
Payment AdjustmenNumber Scheduled Based on
Frequency Loans Balance Balance
One Month 3 2,288,062.09 0.24%
Three Month 7 6,319,104.59 0.66%
Six Month 630232,181,999.61 24.27%
One Year 2 403,815.27 0.04%
Fixed Rate Mortga 1672715,397,000.49 74.79%
Total 2314956,589,982.05 100.00%
Distribution of Interest Adjustment
Interest AdjustmeNumber Scheduled Based on
Frequency Loans Balance Balance
One Month 3 2,288,062.09 0.24%
Three Month 7 6,319,104.59 0.66%
Six Month 630232,181,999.61 24.27%
One Year 2 403,815.27 0.04%
Fixed Rate Mortga 1672715,397,000.49 74.79%
Total 2314956,589,982.05 100.00%
Distribution of Minimum Rates
Number
Minimum Rates (1) of Loans
0.00%to 0.00% 557
0.01%to 4.00% 1
4.01%to 4.50% 18
4.51%to 4.75% 4
4.76%to 5.00% 1
5.01%to 5.25% 22
5.26%to 5.50% 4
5.51%to 5.75% 14
5.76%to 6.00% 4
6.01%to 6.25% 3
6.26%to 6.50% 1
6.51%to 7.00% 5
7.01%to 7.50% 4
7.51%& 99.00% 4
Fixed Rate Mortgage 1672
Total 2314
Scheduled Based on
Minimum Rates (1) Balance Balance
0.00%to 0.00% 221,154,848.37 23.12%
0.01%to 4.00% 42,408.44 0.00%
4.01%to 4.50% 3,472,206.70 0.36%
4.51%to 4.75% 577,659.01 0.06%
4.76%to 5.00% 310,326.92 0.03%
5.01%to 5.25% 4,804,347.51 0.50%
5.26%to 5.50% 453,321.00 0.05%
5.51%to 5.75% 3,172,348.78 0.33%
5.76%to 6.00% 1,429,987.33 0.15%
6.01%to 6.25% 799,357.58 0.08%
6.26%to 6.50% 219,239.21 0.02%
6.51%to 7.00% 1,269,789.32 0.13%
7.01%to 7.50% 1,080,533.63 0.11%
7.51%& 99.00% 2,406,607.76 0.25%
Fixed Rate Mortgage 715,397,000.49 74.79%
Total 956,589,982.05 100.00%
Weighted Averag 0.4873%
Distribution of Mortgage Loan Margins
Number Scheduled
Mortgage Loan Margins Loans Balance
No Margin
0.01%to 2.50% 341147,802,175.66
2.51%to 3.00% 211 77,622,028.34
3.01%to 3.25% 26 5,994,332.55
3.26%to 3.50% 43 7,313,245.82
3.51%to 3.75% 7 1,174,896.09
3.76%to 4.00% 8 833,422.82
4.01%to 4.25% 2 198,321.54
4.26%to 4.50% 1 51,119.51
0.00%& Above 1 99,536.72
Fixed Rate Mortgage 1674715,500,903.00
Total 2314956,589,982.05
(1) For adjustable mortgage loans where a minimum rate
does not exist the gross margin was used.
Based on
Mortgage Loan Margins Balance
0.00%No Margin 0.00%
0.01%to 2.50% 15.45%
2.51%to 3.00% 8.11%
3.01%to 3.25% 0.63%
3.26%to 3.50% 0.76%
3.51%to 3.75% 0.12%
3.76%to 4.00% 0.09%
4.01%to 4.25% 0.02%
4.26%to 4.50% 0.01%
0.00%& Above 0.01%
Fixed Rate Mortgage 74.80%
Total 100.00%
Weighted Average for Mtge with a Margin is 2.413%
Specially Serviced Loan Detail
Beginning
Disclosure Scheduled Interest Maturity
Control # Balance Rate Date
000000002005783 912,922.49 11.38% 05/01/00
000000002021418 104,565.98 11.75% 06/01/00
000000002088094 148,683.68 11.38% 07/01/00
000000003000627 794,650.12 10.23% 01/01/05
Specially
Disclosure Property Serviced
Control # Type Status Code (1Comments
000000002005783 Multifamily 0 0
000000002021418 Mixed Use 0 0
000000002088094 Industrial 0 0
000000003000627 Industrial 0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
(1)
Legend :
1) Request for waiver of Prepayment Penalty
2) Payment default
3) Request for Loan Modification or Workout
4) Loan with Borrower Bankruptcy
5) Loan in Process of Foreclosure
6) Loan now REO Property
7) Loans Paid Off
8) Loans Returned to Master Servicer
Modified Loan Detail
Disclosure ModificationModification
Control # Date Description
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
Dist. Disclosure Appraisal Appraisal
Date Control # Date Value
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
Current Total 0.00
Cumulative 0.00
Dist. Beginning Gross Proceeds
Date Scheduled Gross as a % of
01/00/00Balance Proceeds Sched Principal
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
Current Total 0.00 0.00 0.00%
Cumulative 0.00 0.00
0.00 0.00
Dist. Aggregate Net Net Proceeds
Date Liquidation Liquidation as a % of
01/00/00Expenses * Proceeds Sched. Balance
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
Current Total 0.00 0.00 0.00%
Cumulative 0.00 0.00
0.00 0.00
Dist. Realized
Date Loss
01/00/00
01/00/00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
Current Total 0.00
Cumulative 0.00
* Aggregate liquidation expenses also include
* outstanding P&I
* advances and unpaid servicing fees, unpaid trustee
* fees, etc..
_
