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: July 10, 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 July 10, 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
June 10, 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: July 25, 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 07/10/00
Payment Date: 07/10/00
Prior Payment: 06/12/00
Record Date: 06/30/00
WAC: 8.79%
WAMM: 83
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-1 264,690,383.00 127,898,746.95
63859CCP6 1000.000000000 483.201336975
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 325,206,513.00 251,020,000.07
63859CCV3 1000.000000000 771.878760220
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 993,214,543.35
63859CDC4 1000.000000000 842.786797877
P 0.00 0.00
9ABSC468 1000.000000000 0.000000000
1,178,488,493.00 967,510,344.02
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 12,573,302.95 0.00 0.00
63859CCP6 47.501925863 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 1,941,249.08 0.00 0.00
63859CCV3 5.969281064 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
14,514,552.03 0.00 0.00
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 115,325,444.00 618,710.19 0.00
63859CCP6 435.699411112 2.337486474 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 249,078,750.99 1,461,145.58 0.00
63859CCV3 765.909479156 4.492977605 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 980,421,148.60 0.00 0.00
63859CDC4 831.931032355 0.000000000 0.000000000
P 0.00 29,055.69 0.00
9ABSC468 0.000000000 0.024655048 0.000000000
952,995,791.99 5,374,450.29 0.00
Total P&I Paymen 19889002.32
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 6.99%
63859CCV3 6.98%
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 264,690,383.00 127,898,746.95
None 1000.000000000 483.201336975
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 325,206,513.00 251,020,000.07
None 1000.000000000 771.878760220
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 967,510,344.02
None 1000.000000000 820.975639361
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 12,573,302.95 0.00 0.00
None 47.501925863 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 1,941,249.08 0.00 0.00
None 5.969281064 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 115,325,444.00 618,710.19 0.00
None 435.699411112 2.337486474 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 249,078,750.99 1,461,145.58 0.00
None 765.909479156 4.492977605 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 952,995,791.99 0.00 0.00
None 808.659395192 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 6.99%
None 6.99%
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 0.00 967,510,344.02
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
14,514,552.03 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
952,995,791.99 5,345,394.60 0.00
Total P&I Paymen19,859,946.63
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 264,690,383.00 127,898,746.95
None 1000.000000000 483.201336975
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 325,206,513.00 251,020,000.07
None 1000.000000000 771.878760220
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 967,510,344.02
None 1000.000000000 820.975639361
R-III 0.00 0.00
None 1000.000000000 0.000000000
1,178,488,493.00 0.00 967,510,344.02
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 12,573,302.95 0.00 0.00
None 47.501925863 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 1,941,249.08 0.00 0.00
None 5.969281064 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
14,514,552.03 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 115,325,444.00 618,710.19 -294,603.80
None 435.699411112 2.337486474 -1.113012859
MA2 75,459,076.00 383,332.10 -155,514.69
None 1000.000000000 5.079999919 -2.060914316
MA3 43,385,473.00 227,665.27 -82,146.67
None 1000.000000000 5.247500010 -1.893414185
MA4 101,223,518.00 561,284.40 -161,544.06
None 1000.000000000 5.544999928 -1.595914301
MA5 71,067,402.00 407,926.88 -99,559.34
None 1000.000000000 5.739999895 -1.400914304
MA6 85,328,198.00 469,873.95 -139,447.40
None 1000.000000000 5.506666741 -1.634247567
MA1V 249,078,750.99 1,461,145.59 -331,366.71
None 765.909479156 4.492977636 -1.018942416
MB 47,139,539.00 271,916.58 -64,702.83
None 1000.000000000 5.768333458 -1.372580882
MC 41,247,097.00 248,066.91 -46,475.07
None 1000.000000000 6.014166524 -1.126747659
MD 38,300,876.00 241,263.60 -32,239.67
None 1000.000000000 6.299166630 -0.841747588
ME 20,623,548.00 103,117.74 -44,153.25
None 1000.000000000 5.000000000 -2.140914357
MF 47,139,539.00 255,339.17 -81,280.24
None 1000.000000000 5.416666676 -1.724247664
MG 17,677,331.00 95,752.21 -30,480.10
None 1000.000000000 5.416666690 -1.724247852
MX 952,995,791.99 0.00 0.00
None 808.659395192 0.000000000 0.000000000
R-III 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
952,995,791.99 5,345,394.59 -1,563,513.83
Total P&I Paymen19,859,946.62
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 8.57%
None 11.25%
MA2 8.57%
None 11.25%
MA3 8.57%
None 11.25%
MA4 8.57%
None 11.25%
MA5 8.57%
None 11.25%
MA6 8.57%
None 11.25%
MA1V 8.57%
None 11.25%
MB 8.57%
None 11.25%
MC 8.57%
None 11.25%
MD 8.57%
None 11.25%
ME 8.57%
None 11.25%
MF 8.57%
None 11.25%
MG 8.57%
None 11.25%
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 1,154,918,723.00 973,350,252.12
None 1000.000000000 842.786797665
L2T2 11,784,885.00 9,681,277.68
None 1000.000000000 821.499546241
L2T3 11,784,885.00 10,183,013.37
None 1000.000000000 864.074055029
L2T1N 1,154,918,723.00N 973,350,252.12
None 1000.000000000 842.786797665
L2T2N 11,784,885.00N 9,681,277.68
None 1000.000000000 821.499546241
L2T3N 11,784,885.00N 10,183,013.37
None 1000.000000000 864.074055029
1,178,488,493.00 0.00 993,214,543.17
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 12,537,526.85 0.00 0.00
None 10.855765519 0.000000000 0.000000000
L2T2 145,112.43 0.00 0.00
None 12.313436236 0.000000000 0.000000000
L2T3 110,755.46 0.00 0.00
None 9.398094254 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
12,793,394.74 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 960,812,725.27 6,770,730.25 0.00
None 831.931032146 5.862516656 0.000000000
L2T2 9,536,165.25 54,717.21 -12,626.81
None 809.186110004 4.642999062 -1.071441087
L2T3 10,072,257.91 57,552.95 -13,281.20
None 854.675960775 4.883624236 -1.126968995
L2T1N 960,812,725.27 179,880.46 0.00
None 831.931032146 0.155751618 0.000000000
L2T2N 9,536,165.25 1,789.15 0.00
None 809.186110004 0.151817349 0.000000000
L2T3N 10,072,257.91 1,881.88 0.00
None 854.675960775 0.159685903 0.000000000
980,421,148.43 7,066,551.90 -25,908.01
Total P&I Paymen19,859,946.64
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 8.35%
None 11.25%
L2T2 8.35%
None 11.25%
L2T3 8.35%
None 11.25%
L2T1N 0.22%
None 11.25%
L2T2N 0.22%
None 11.25%
L2T3N 0.22%
None 11.25%
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 1,154,918,723.00 973,350,252.12
None 1000.000000000 842.786797665
L1T2 11,784,885.00 9,681,277.68
None 1000.000000000 821.499546241
L1T3 11,784,885.00 10,183,013.37
None 1000.000000000 864.074055029
R-I 0.00 0.00
9ABSC521 1000.000000000 0.000000000
R 0.00 0.00
9ABSC469 1000.000000000 0.000000000
1,178,488,493.00 993,214,543.17
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 12,537,526.85 0.00 0.00
None 10.855765519 0.000000000 0.000000000
L1T2 145,112.43 0.00 0.00
None 12.313436236 0.000000000 0.000000000
L1T3 110,755.46 0.00 0.00
None 9.398094254 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
12,793,394.74 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 960,812,725.27 6,950,610.70 0.00
None 831.931032146 6.018268266 0.000000000
L1T2 9,536,165.25 56,506.36 -12,626.81
None 809.186110004 4.794816411 -1.071441087
L1T3 10,072,257.91 59,434.84 -13,281.20
None 854.675960775 5.043310987 -1.126968995
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
980,421,148.43 7,066,551.90 -25,908.01
Total P&I Paymen19,859,946.64
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 8.57%
None 11.25%
L1T2 8.57%
None 11.25%
L1T3 8.57%
None 11.25%
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 7,277,208.13
Less Delinquent Interest -2,400,355.66
Less Deferred Interest 0.00
Plus Advance Interest 2,348,838.89
Plus Unscheduled Interest 0.00
PPIS Reducing Scheduled Interest -16,890.56
Less Total Fees Paid To Servicer -111,820.84
Less Misc. Fees & Expenses -11,256.06
Less Non Recoverable Advances 0.00
Plus Prepayment Premiums 29,055.69
Interest Due Trust 7,114,779.59
Less Trustee Fee -2,649.08
Less Fee Strips Paid by Trust -16,522.94
Less Misc. Fees Paid by Trust 0.00
Remittance Interest 7,095,607.57
Pool Balance Summary
Component Balance Count
Beginning Pool 993,214,543.35
2386
Scheduled Principal Distribution 3,710,890.14
0
Unscheduled Principal Distribution 9,082,504.61
26
Deferred Interest 0.00
0
Liquidations 0.00
0
Repurchases 0.00
0
Ending Pool 980,421,148.60
2359
Servicing Fee Summary
Current Servicing Fees 111,820.84
Delinquent Servicing Fees 53,408.93
Servicing Fee Shortfall 348.25
Unscheduled Servicing Fees 0.00
Total Servicing Fees Paid 165,578.03
PPIS Summary
Gross PPIS 16,890.56
Gross PPIE 0.00
PPIS Covered by Excess Interest 16,890.56
PPIE Added to Excess Interest 0.00
PPIS Due Certificate 0.00
Principal Summary
Scheduled Principal: 0.00
Current Scheduled Principal 2,337,323.75
Advanced Scheduled Principal 1,373,566.39
Scheduled Principal Distribution 3,710,890.14
Unscheduled Principal: 0.00
Curtailments 473,489.54
Prepayments in Full 8,606,331.63
Liquidation Proceeds 0.00
Repurchase Proceeds 0.00
Other Principal Proceeds 2,683.44
Unscheduled Principal Distribution 9,082,504.61
Remittance Principal 12,793,394.75
Servicer Wire Amount 19,889,002.32
The Available Distribution Amount for this Distribution Da
19,889,002.32
Aggregate amount of P&I Advances:
Aggregate Amount in Grace Day Period:
3,708,039.34
Aggregate Amount past the Grace Day Period:
12,675.18
Total Aggregate P& I Advances on delinquent loans:
3,720,714.52
Additional Servicing Advances:
0.00
Aggregate Servicing and P&I Advances made in respect
3,720,714.52
of the immediately preceding Distribution Date:
Aggregate Stated Principal Balance of the Mortgage Pool
993,214,543.35
immediately before such distribution date
Aggregate Stated Principal Balance of the Mortgage Pool
980,421,148.60
immediately after such distribution date
Ending Number of Loans:
2,359.00
Ending Aggregate Principal Balance:
980,421,148.60
Weighted Average Mortgage Rate of the Mortgage Pool:
8.57%
Weighted Average remaining term to maturity:
82.70
Overcollateralization Amount for such Distribution Date:
27,425,356.61
Excess Cash Flow for such Distribution Date:
1,721,157.28
Pass Uncapped Pass Accrued
Certificate Through RateThrough Rate Interest
Class A-1 5.81% 5.81% 618,710.19
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 6.99% 6.99% 1,461,145.58
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-1 618,710.19 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 1,461,145.58 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: 111,820.84
Master Servicer: 16,522.94
Special Servicer: 402.64
Total Amount of Servicing Fees: 128,746.42
Asset Backed Facts - Pool Total
Distribution Delinq 1 Month Delinq 2 Months
Date # Balance #
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%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 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
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%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
Distribution Foreclosure/Bankruptcy REO
Date # Balance #
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%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
Distribution Modifications
Date Balance # Balance
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%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon
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%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
Distribution
Date Remit
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
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
Asset Backed Facts - Group 1 Total
Distribution Delinq 1 Month Delinq 2 Months
Date # Balance #
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%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 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
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%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
Distribution Foreclosure/Bankruptcy REO
Date # Balance #
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%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
Distribution Modifications
Date Balance # Balance
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%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon
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%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
Distribution
Date Remit
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%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
Asset Backed Facts - Group 2 Total
Distribution Delinq 1 Month Delinq 2 Months
Date # Balance #
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%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 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
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%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
Distribution Foreclosure/Bankruptcy REO
Date # Balance #
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%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
Distribution Modifications
Date Balance # Balance
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%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon
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%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
Distribution
Date Remit
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
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
Pool Total
Distribution of Principal Balances
Current Scheduled Number
Balances of Loans
0.00to 100,000.00 292
100,000.01to 200,000.00 397
200,000.01to 300,000.00 415
300,000.01to 400,000.00 323
400,000.01to 500,000.00 215
500,000.01to 600,000.00 154
600,000.01to 700,000.00 145
700,000.01to 800,000.00 99
800,000.01to 900,000.00 83
900,000.01to 1,000,000.00 74
1,000,000.01to 1,100,000.00 42
1,100,000.01to 1,200,000.00 42
1,200,000.01to 1,300,000.00 27
1,300,000.01to 1,400,000.00 30
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 2359
Current Scheduled Scheduled Based on
Balances Balance Balance
0.00to 100,000.00 18,121,376.58
1.85%
100,000.01to 200,000.00 59,445,353.48
6.06%
200,000.01to 300,000.00 102,927,531.00
10.50%
300,000.01to 400,000.00 113,524,211.77
11.58%
400,000.01to 500,000.00 96,909,418.91
9.88%
500,000.01to 600,000.00 84,392,618.57
8.61%
600,000.01to 700,000.00 94,026,985.81
9.59%
700,000.01to 800,000.00 73,867,088.81
7.53%
800,000.01to 900,000.00 70,427,759.90
7.18%
900,000.01to 1,000,000.00 70,139,195.78
7.15%
1,000,000.01to 1,100,000.00 43,877,539.13
4.48%
1,100,000.01to 1,200,000.00 48,112,104.42
4.91%
1,200,000.01to 1,300,000.00 33,925,483.24
3.46%
1,300,000.01to 1,400,000.00 40,568,186.51
4.14%
1,400,000.01to 1,500,000.00 30,156,294.69
3.08%
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 980,421,148.60
100.00%
Average Scheduled Balance is
410,905.76
Maximum Scheduled Balance is
1,474,462.02
Minimum Scheduled Balance is
221.15
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 2,309,189.27
7.25%to 7.50%
8 6,015,514.70
7.50%to 7.75%
60 44,220,268.21
7.75%to 8.00%
153105,330,779.12
8.00%to 8.25%
235132,531,366.36
8.25%to 8.50%
297149,911,706.66
8.50%to 8.75%
282137,317,567.10
8.75%to 9.00%
289128,079,753.09
9.00%to 9.25%
198 76,166,730.17
9.25%to 9.50%
210 62,336,727.85
9.50%to 9.75%
177 39,173,311.13
9.75%to 10.00%
132 33,180,524.34
10.00%to 10.50%
154 31,485,613.96
10.50%& Above
161 32,362,096.64
Total
2359980,421,148.60
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% 0.61%
7.50%to 7.75% 4.51%
7.75%to 8.00% 10.74%
8.00%to 8.25% 13.52%
8.25%to 8.50% 15.29%
8.50%to 8.75% 14.01%
8.75%to 9.00% 13.06%
9.00%to 9.25% 7.77%
9.25%to 9.50% 6.36%
9.50%to 9.75% 4.00%
9.75%to 10.00% 3.38%
10.00%to 10.50% 3.21%
10.50%& Above 3.30%
Total 100.00%
W/Avg Mortgage Interest Rate is 8.79190%
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 741324,672,766.52 33.12%
Office 635245,565,897.49 25.05%
Retail 361141,998,191.41 14.48%
Multifamily 312133,012,397.15 13.57%
Mixed Use 191 81,832,195.70 8.35%
Other 74 23,450,310.68 2.39%
Mobile Home 18 15,233,374.19 1.55%
Self Storage 17 9,626,856.18 0.98%
Lodging 7 4,876,299.17 0.50%
Health Care 3 152,860.11 0.02%
Total 2359980,421,148.60 100.00%
Geographic Distribution
Geographic Number Scheduled Based on
Location of Loans Balance Balance
California 1550627,266,595.76 63.98%
Washington 400173,777,545.91 17.72%
Nevada 125 58,648,880.40 5.98%
Oregon 133 54,292,877.39 5.54%
Arizona 77 30,767,125.92 3.14%
Texas 42 17,061,773.48 1.74%
Idaho 22 11,764,611.50 1.20%
Alaska 5 3,013,604.93 0.31%
Illinois 3 1,563,254.28 0.16%
Minnesota 1 1,323,739.10 0.14%
Utah 1 941,139.93 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 2359980,421,148.60 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 599282,105,487.65 28.77%
1+ to 2 years 948462,066,629.79 47.13%
2+ to 3 years 261113,285,420.87 11.55%
3+ to 4 years 96 33,442,701.08 3.41%
4+ to 5 years 76 20,602,021.98 2.10%
5+ to 6 years 123 33,254,229.12 3.39%
6+ to 7 years 7 2,520,444.91 0.26%
7+ to 8 years 13 2,067,360.16 0.21%
8+ to 9 years 151 22,128,191.53 2.26%
9+ to 10 years 73 7,802,877.21 0.80%
10 years or more 12 1,145,784.30 0.12%
Total 2359980,421,148.60 100.00%
Weighted Avera 479.51%
Distribution of Amortization Type
Number Scheduled Based on
Amortization Typeof Loans Balance Balance
Fully Amortizing 955310,298,969.92 31.65%
Amortizing Balloo 1404670,122,178.68 68.35%
Total 2359980,421,148.60 100.00%
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 276 36,017,933.08 3.67%
61 to 120 months 184 60,659,786.46 6.19%
121 to 180 months 495213,621,250.38 21.79%
181 to 240 months 0 0.00 0.00%
241 to 360 months 0 0.00 0.00%
Total 955310,298,969.92 31.65%
Weighted Avera 122
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
12 months or less 78 32,389,184.81 3.30%
13 to 24 months 130 48,025,374.12 4.90%
25 to 36 months 139 50,934,620.64 5.20%
37 to 48 months 127 48,230,070.46 4.92%
49 to 60 months 137 66,084,908.89 6.74%
61 to 120 months 782419,219,375.33 42.76%
121 to 180 months 11 5,238,644.43 0.53%
181 to 240 months 0 0.00 0.00%
Total 1404670,122,178.68 68.35%
Weighted Avera 65
Distribution of Maximum Rates
Number
Maximum Rates of Loans
0.00%to 0.00% 464
0.01%to 11.50% 30
11.51%to 12.00% 10
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% 23
14.51%to 15.00% 8
15.01%to 15.50% 36
15.51%to 16.00% 34
16.01%to 16.50% 9
16.51%to 17.00% 10
17.01%& 99.00% 3
Fixed Rate Mortgage 1702
Total 2359
Scheduled
Maximum Rates Balance
0.00%to 0.00% 191,890,441.87
0.01%to 11.50% 11,764,617.64
11.51%to 12.00% 2,251,796.02
12.01%to 12.50% 1,592,940.05
12.51%to 13.00% 2,297,206.19
13.01%to 13.50% 3,229,358.64
13.51%to 14.00% 2,047,902.11
14.01%to 14.50% 4,516,277.11
14.51%to 15.00% 2,486,632.48
15.01%to 15.50% 12,009,619.17
15.51%to 16.00% 11,091,756.93
16.01%to 16.50% 1,864,420.14
16.51%to 17.00% 1,447,967.46
17.01%& 99.00% 587,815.18
Fixed Rate Mortgage 731,342,397.61
Total 980,421,148.60
Weighted Average for Mtge with a Maximum Ra 14.07%
Based on
Maximum Rates Balance
0.00%to 0.00% 19.57%
0.01%to 11.50% 1.20%
11.51%to 12.00% 0.23%
12.01%to 12.50% 0.16%
12.51%to 13.00% 0.23%
13.01%to 13.50% 0.33%
13.51%to 14.00% 0.21%
14.01%to 14.50% 0.46%
14.51%to 15.00% 0.25%
15.01%to 15.50% 1.22%
15.51%to 16.00% 1.13%
16.01%to 16.50% 0.19%
16.51%to 17.00% 0.15%
17.01%& 99.00% 0.06%
Fixed Rate Mortgage 74.59%
Total 100.00%
Distribution of Indices of Mortgage Loans
Number Scheduled Based on
Indices of Loans Balance Balance
Other 309119,951,176.06 12.23%
6 Month LIBOR 201 85,834,375.31 8.75%
WSJ Prime Rate 134 33,582,630.78 3.43%
3 Month LIBOR 7 6,354,552.94 0.65%
1 Month LIBOR 3 2,296,799.98 0.23%
1 Month LIBOR 1 652,964.62 0.07%
1 Year CMT 1 309,008.89 0.03%
WSJ Prime Rate 1 97,242.41 0.01%
Fixed Rate Mortga 1702731,342,397.61 74.59%
Total 2359980,421,148.60 100.00%
Distribution of Payment Adjustment
Payment AdjustmenNumber Scheduled Based on
Frequency Loans Balance Balance
One Month 3 2,296,799.98 0.23%
Three Month 7 6,354,552.94 0.65%
Six Month 644239,368,182.15 24.41%
One Year 3 1,059,215.92 0.11%
Fixed Rate Mortga 1702731,342,397.61 74.59%
Total 2359980,421,148.60 100.00%
Distribution of Interest Adjustment
Interest AdjustmeNumber Scheduled Based on
Frequency Loans Balance Balance
One Month 3 2,296,799.98 0.23%
Three Month 7 6,354,552.94 0.65%
Six Month 644239,368,182.15 24.41%
One Year 3 1,059,215.92 0.11%
Fixed Rate Mortga 1702731,342,397.61 74.59%
Total 2359980,421,148.60 100.00%
Distribution of Minimum Rates
Number
Minimum Rates (1) of Loans
0.00%to 0.00% 570
0.01%to 4.00% 1
4.01%to 4.50% 19
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% 5
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 1702
Total 2359
Scheduled Based on
Minimum Rates (1) Balance Balance
0.00%to 0.00% 228,581,197.08
23.31%
0.01%to 4.00% 46,723.04
0.00%
4.01%to 4.50% 3,755,379.68
0.38%
4.51%to 4.75% 586,301.23
0.06%
4.76%to 5.00% 320,128.88
0.03%
5.01%to 5.25% 4,826,703.50
0.49%
5.26%to 5.50% 458,888.38
0.05%
5.51%to 5.75% 3,234,008.20
0.33%
5.76%to 6.00% 1,449,765.94
0.15%
6.01%to 6.25% 815,115.37
0.08%
6.26%to 6.50% 219,909.83
0.02%
6.51%to 7.00% 1,281,709.98
0.13%
7.01%to 7.50% 1,087,033.82
0.11%
7.51%& 99.00% 2,415,886.06
0.25%
Fixed Rate Mortgage 731,342,397.61
74.59%
Total 980,421,148.60
100.00%
Weighted Averag
0.4894%
Distribution of Mortgage Loan Margins
Number Scheduled
Mortgage Loan Margins Loans Balance
No Margin
0.01%to 2.50%
353153,333,912.00
2.51%to 3.00%
213 78,984,676.90
3.01%to 3.25%
27 6,720,469.26
3.26%to 3.50%
43 7,525,696.15
3.51%to 3.75%
7 1,186,941.68
3.76%to 4.00%
8 850,751.89
4.01%to 4.25%
2 201,855.40
4.26%to 4.50%
1 51,837.73
0.00%& Above
1 103,943.32
Fixed Rate Mortgage
1704731,461,064.27
Total
2359980,421,148.60
(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% 15.64%
2.51%to 3.00% 8.06%
3.01%to 3.25% 0.69%
3.26%to 3.50% 0.77%
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 74.61%
Total 100.00%
Weighted Average for Mtge with a Margin is 2.411%
Specially Serviced Loan Detail
Beginning
Disclosure Scheduled Interest Maturity
Control # Balance Rate Date
2005783 914,812.09 11.38% 05/01/00
000000002021251 186,916.41 12.13% 05/01/00
000000002040442 464,868.24 11.75% 05/01/00
Specially
Disclosure Property Serviced
Control # Type Status Code (1Comments
2005783 Multifamily 0 0
000000002021251 Office 0 0
000000002040442 Office 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
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..
_
