NATIONSLINK FUNDING CORP COMM MORT PASS THR CER SER 1999 SL
8-K, 2000-06-27
ASSET-BACKED SECURITIES
Previous: NUVEEN TAX FREE UNIT TRUST SERIES 1177, S-6, EX-99, 2000-06-27
Next: INTERNET PICTURES CORP, S-8, 2000-06-27



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: June 19, 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 June 19, 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 19, 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: June 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        06/12/00
Payment Date:         06/12/00
Prior Payment:        05/10/00
Record Date:          05/31/00

WAC:                     8.78%
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              135,571,339.91
63859CCP6       1000.000000000               512.188385439
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              254,315,281.54
63859CCV3       1000.000000000               782.011649133
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            1,002,471,137.83
63859CDC4       1000.000000000               850.641430769
P                         0.00                        0.00
9ABSC468        1000.000000000                 0.000000000
              1,178,488,493.00              978,478,218.45

              Principal       Principal    Negative
Class         Payment         Adj. or Loss Amortization
CUSIP         Per $1,000      Per $1,000   Per $1,000

A-1               7,672,592.96         0.00           0.00
63859CCP6         28.987048464  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              3,295,281.47         0.00           0.00
63859CCV3         10.132888913  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
                 10,967,874.43         0.00           0.00

              Closing         Interest     Interest
Class         Balance         Payment      Adjustment
CUSIP         Per $1,000      Per $1,000   Per $1,000

A-1             127,898,746.95   655,826.36           0.00
63859CCP6        483.201336975  2.477711327    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            251,020,000.07 1,491,620.94           0.00
63859CCV3        771.878760220  4.586688398    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               993,214,543.35         0.00           0.00
63859CDC4        842.786797877  0.000000000    0.000000000
P                         0.00    64,313.40           0.00
9ABSC468           0.000000000  0.054572786    0.000000000
                967,510,344.02 5,477,299.53           0.00
              Total P&I Paymen  16445173.96
              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                     6.81%
63859CCV3                6.99%
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              135,571,339.91
None            1000.000000000               512.188385439
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              254,315,281.54
None            1000.000000000               782.011649133
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             978,478,218.45
None            1000.000000000               830.282369545
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               7,672,592.96         0.00           0.00
None              28.987048464  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              3,295,281.47         0.00           0.00
None              10.132888913  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             127,898,746.95   655,826.36           0.00
None             483.201336975  2.477711327    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            251,020,000.07 1,491,620.94           0.00
None             771.878760220  4.586688398    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             967,510,344.02         0.00           0.00
None             820.975639361  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                     7.04%
None                     7.04%
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                      1.91%
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         0.00 978,478,218.45


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




























                 10,967,874.43         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




























                967,510,344.02 5,412,986.13           0.00
              Total P&I Paymen16,380,860.56
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              135,571,339.91
None            1000.000000000               512.188385439
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              254,315,281.54
None            1000.000000000               782.011649133
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             978,478,218.45
None            1000.000000000               830.282369545
R-III                     0.00                        0.00
None            1000.000000000                 0.000000000
              1,178,488,493.00         0.00 978,478,218.45


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               7,672,592.96         0.00           0.00
None              28.987048464  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              3,295,281.47         0.00           0.00
None              10.132888913  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
                 10,967,874.43         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             127,898,746.95   655,826.36    -310,330.08
None             483.201336975  2.477711327   -1.172426729
MA2              75,459,076.00   383,332.11    -154,431.05
None            1000.000000000  5.080000052   -2.046553684
MA3              43,385,473.00   227,665.27     -81,523.63
None            1000.000000000  5.247500010   -1.879053618
MA4             101,223,518.00   561,284.41    -160,090.43
None            1000.000000000  5.545000027   -1.581553706
MA5              71,067,402.00   407,926.89     -98,538.77
None            1000.000000000  5.740000035   -1.386553711
MA6              85,328,198.00   469,873.95    -138,222.04
None            1000.000000000  5.506666741   -1.619887016
MA1V            251,020,000.07 1,491,620.94    -320,770.58
None             771.878760220  4.586688398   -0.986359643
MB               47,139,539.00   271,916.58     -64,025.88
None            1000.000000000  5.768333458   -1.358220325
MC               41,247,097.00   248,066.91     -45,882.74
None            1000.000000000  6.014166524   -1.112387134
MD               38,300,876.00   241,263.60     -31,689.65
None            1000.000000000  6.299166630   -0.827387081
ME               20,623,548.00   103,117.74     -43,857.08
None            1000.000000000  5.000000000   -2.126553588
MF               47,139,539.00   255,339.17     -80,603.29
None            1000.000000000  5.416666676   -1.709887108
MG               17,677,331.00    95,752.21     -30,226.24
None            1000.000000000  5.416666690   -1.709887086
MX              967,510,344.02         0.00           0.00
None             820.975639361  0.000000000    0.000000000
R-III                     0.00         0.00           0.00
None               0.000000000  0.000000000    0.000000000
                967,510,344.02 5,412,986.14  -1,560,191.46
              Total P&I Paymen16,380,860.57
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                      8.55%
None                    11.21%
MA2                      8.55%
None                    11.21%
MA3                      8.55%
None                    11.21%
MA4                      8.55%
None                    11.21%
MA5                      8.55%
None                    11.21%
MA6                      8.55%
None                    11.21%
MA1V                     8.55%
None                    11.21%
MB                       8.55%
None                    11.21%
MC                       8.55%
None                    11.21%
MD                       8.55%
None                    11.21%
ME                       8.55%
None                    11.21%
MF                       8.55%
None                    11.21%
MG                       8.55%
None                    11.21%
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              982,421,714.71
None            1000.000000000               850.641430557
L2T2             11,784,885.00                9,790,877.62
None            1000.000000000               830.799589474
L2T3             11,784,885.00               10,258,545.32
None            1000.000000000               870.483277520
L2T1N         1,154,918,723.00N             982,421,714.71
None            1000.000000000               850.641430557
L2T2N            11,784,885.00N               9,790,877.62
None            1000.000000000               830.799589474
L2T3N            11,784,885.00N              10,258,545.32
None            1000.000000000               870.483277520


















              1,178,488,493.00         0.001,002,471,137.65


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              9,071,462.59         0.00           0.00
None               7.854632893  0.000000000    0.000000000
L2T2                109,599.94         0.00           0.00
None               9.300043233  0.000000000    0.000000000
L2T3                 75,531.95         0.00           0.00
None               6.409222491  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


















                  9,256,594.48         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            973,350,252.12 6,833,714.04           0.00
None             842.786797665  5.917051914    0.000000000
L2T2              9,681,277.68    58,388.13      -9,717.10
None             821.499546241  4.954492980   -0.824539230
L2T3             10,183,013.37    61,177.08     -10,181.24
None             864.074055029  5.191147813   -0.863923577
L2T1N           973,350,252.12   167,567.10           0.00
None             842.786797665  0.145089950    0.000000000
L2T2N             9,681,277.68     1,669.98           0.00
None             821.499546241  0.141705244    0.000000000
L2T3N            10,183,013.37     1,749.75           0.00
None             864.074055029  0.148474084    0.000000000


















                993,214,543.17 7,124,266.08     -19,898.34
              Total P&I Paymen16,380,860.56
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                    11.21%
L2T2                     8.35%
None                    11.21%
L2T3                     8.35%
None                    11.21%
L2T1N                    0.20%
None                    11.21%
L2T2N                    0.20%
None                    11.21%
L2T3N                    0.20%
None                    11.21%




















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              982,421,714.71
None            1000.000000000               850.641430557
L1T2             11,784,885.00                9,790,877.62
None            1000.000000000               830.799589474
L1T3             11,784,885.00               10,258,545.32
None            1000.000000000               870.483277520
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             1,002,471,137.65


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              9,071,462.59         0.00           0.00
None               7.854632893  0.000000000    0.000000000
L1T2                109,599.94         0.00           0.00
None               9.300043233  0.000000000    0.000000000
L1T3                 75,531.95         0.00           0.00
None               6.409222491  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




















                  9,256,594.48         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            973,350,252.12 7,001,281.13           0.00
None             842.786797665  6.062141855    0.000000000
L1T2              9,681,277.68    60,058.12      -9,717.10
None             821.499546241  5.096199072   -0.824539230
L1T3             10,183,013.37    62,926.83     -10,181.24
None             864.074055029  5.339621897   -0.863923577
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




















                993,214,543.17 7,124,266.08     -19,898.34
              Total P&I Paymen16,380,860.56
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                     8.55%
None                    11.21%
L1T2                     8.55%
None                    11.21%
L1T3                     8.55%
None                    11.21%
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                    7,330,756.56
Less Delinquent Interest                     -2,683,504.06
Less Deferred Interest                                0.00
Plus Advance Interest                         2,618,431.67
Plus Unscheduled Interest                             0.00
PPIS Reducing Scheduled Interest                -13,353.13
Less Total Fees Paid  To Servicer              -106,928.24
Less Misc. Fees & Expenses                       -1,764.97
Less Non Recoverable Advances                         0.00
Plus Prepayment Premiums                         64,313.40
Interest Due Trust                            7,207,951.23
Less Trustee Fee                                 -2,675.61
Less Fee Strips Paid by Trust                   -16,696.15
Less Misc. Fees Paid by Trust                         0.00
Remittance Interest                           7,188,579.47


                         Pool Balance Summary
 Component                                 Balance        Count
 Beginning Pool                            1,002,471,137.8
          2408
 Scheduled Principal Distribution             3,732,420.73
            0
 Unscheduled Principal Distribution           5,524,173.75
           22
 Deferred Interest                                    0.00
             0
 Liquidations                                         0.00
             0
 Repurchases                                          0.00
            0
 Ending Pool                                993,214,543.35
        2386

                      Servicing Fee Summary
Current Servicing Fees                          106,928.24
Delinquent Servicing Fees                        60,035.09
Servicing Fee Shortfall                             262.62
Unscheduled Servicing Fees                            0.00
Total Servicing Fees Paid                       167,225.95

                             PPIS Summary
Gross PPIS                                       13,353.13
Gross PPIE                                            0.00
PPIS Covered by Excess Interest                  13,353.13
PPIE Added to Excess Interest                         0.00
PPIS Due Certificate                                  0.00

                              Principal Summary
Scheduled Principal:                                  0.00
Current Scheduled Principal                   2,219,709.68
Advanced Scheduled Principal                  1,512,711.05
Scheduled Principal Distribution              3,732,420.73
Unscheduled Principal:                                0.00
Curtailments                                    574,004.55
Prepayments in Full                           4,948,505.06
Liquidation Proceeds                                  0.00
Repurchase Proceeds                                   0.00
Other Principal Proceeds                          1,664.14
Unscheduled Principal Distribution            5,524,173.75
Remittance Principal                          9,256,594.48

Servicer Wire Amount                         16,445,173.95

The Available Distribution Amount for this Distribution Da
16,445,173.96

Aggregate amount of P&I Advances:
Aggregate Amount in Grace Day Period:
  4,121,612.68
Aggregate Amount past the Grace Day Period:
     14,687.89
Total Aggregate P& I Advances on delinquent loans:
   4,136,300.57

Additional Servicing Advances:
           0.00

Aggregate Servicing and P&I Advances made in respect
     4,136,300.57
of the immediately preceding Distribution Date:

Aggregate Stated Principal Balance of the Mortgage Pool
  1,002,471,137.83
immediately before such distribution date
Aggregate Stated Principal Balance of the Mortgage Pool
 993,214,543.35
immediately after such distribution date

Ending Number of Loans:
          2,386.00
Ending Aggregate Principal Balance:
 993,214,543.35
Weighted Average Mortgage Rate of the Mortgage Pool:
       8.55%
Weighted Average remaining term to maturity:
         83.37


Overcollateralization Amount for such Distribution Date:
  25,704,199.33


Excess Cash Flow for such Distribution Date:
       1,711,279.95

                 Pass        Uncapped Pass Accrued
Certificate      Through RateThrough Rate  Interest

Class A-1               5.81%         5.81%     655,826.36
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              6.81%         6.81%   1,491,620.94
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          655,826.36          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       1,491,620.94          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:                               106,928.24
Master Servicer:                                 16,696.15
Special Servicer:                                     0.00

Total Amount of Servicing Fees:                 123,624.39

Asset Backed Facts - Pool Total

Distribution     Delinq 1 Month            Delinq 2 Months
Date             #           Balance       #
         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%
         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
         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%
         01/00/00           0             0              0
         01/00/00      0.000%        0.000%         0.000%

Distribution     Foreclosure/Bankruptcy    REO
Date             #           Balance       #
         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%
         01/00/00           0             0              0
         01/00/00      0.000%        0.000%         0.000%

Distribution                 Modifications
Date             Balance     #             Balance
         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%
         01/00/00           0             0              0
         01/00/00      0.000%        0.000%         0.000%

Distribution     Prepayments               Curr Weighted Avg.
Date             #           Balance       Coupon
         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%
         01/00/00           0             0        0.0000%
         01/00/00      0.000%        0.000%

Distribution
Date             Remit
         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
         01/00/00     0.0000%
         01/00/00

Asset Backed Facts - Group 1 Total

Distribution     Delinq 1 Month            Delinq 2 Months
Date             #           Balance       #
         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%
         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
         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%
         01/00/00           0             0              0
         01/00/00      0.000%        0.000%         0.000%


Distribution     Foreclosure/Bankruptcy    REO
Date             #           Balance       #
         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%
         01/00/00           0             0              0
         01/00/00      0.000%        0.000%         0.000%


Distribution                 Modifications
Date             Balance     #             Balance
         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%
         01/00/00           0             0              0
         01/00/00      0.000%        0.000%         0.000%


Distribution     Prepayments               Curr Weighted Avg.
Date             #           Balance       Coupon
         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%
         01/00/00           0             0        0.0000%
         01/00/00      0.000%        0.000%


Distribution
Date             Remit
         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%
         01/00/00
         01/00/00     0.0000%

Asset Backed Facts - Group 2 Total

Distribution     Delinq 1 Month            Delinq 2 Months
Date             #           Balance       #
         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%
         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
         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%
         01/00/00           0             0              0
         01/00/00      0.000%        0.000%         0.000%

Distribution     Foreclosure/Bankruptcy    REO
Date             #           Balance       #
         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%
         01/00/00           0             0              0
         01/00/00      0.000%        0.000%         0.000%

Distribution                 Modifications
Date             Balance     #             Balance
         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%
         01/00/00           0             0              0
         01/00/00      0.000%        0.000%         0.000%


Distribution     Prepayments               Curr Weighted Avg.
Date             #           Balance       Coupon
         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%
         01/00/00           0             0        0.0000%
         01/00/00      0.000%        0.000%


Distribution
Date             Remit
         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
         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            291
       100,000.01to              200,000.00            407
       200,000.01to              300,000.00            415
       300,000.01to              400,000.00            327
       400,000.01to              500,000.00            219
       500,000.01to              600,000.00            157
       600,000.01to              700,000.00            146
       700,000.01to              800,000.00            100
       800,000.01to              900,000.00             82
       900,000.01to            1,000,000.00             77
     1,000,000.01to            1,100,000.00             44
     1,100,000.01to            1,200,000.00             41
     1,200,000.01to            1,300,000.00             28
     1,300,000.01to            1,400,000.00             30
     1,400,000.01to            1,500,000.00             22
     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                                                 2386

Current  Scheduled                          Scheduled     Based on
Balances                                   Balance        Balance
             0.00to              100,000.00  18,217,285.06         1.83%
       100,000.01to              200,000.00  60,684,054.48         6.11%
       200,000.01to              300,000.00 102,736,881.61        10.34%
       300,000.01to              400,000.00 114,674,229.09        11.55%
       400,000.01to              500,000.00  98,534,269.76         9.92%
       500,000.01to              600,000.00  86,042,999.93         8.66%
       600,000.01to              700,000.00  94,729,683.49         9.54%
       700,000.01to              800,000.00  74,558,877.34         7.51%
       800,000.01to              900,000.00  69,552,798.91         7.00%
       900,000.01to            1,000,000.00  73,036,819.61         7.35%
     1,000,000.01to            1,100,000.00  46,018,812.49         4.63%
     1,100,000.01to            1,200,000.00  47,041,485.49         4.74%
     1,200,000.01to            1,300,000.00  35,223,820.24         3.55%
     1,300,000.01to            1,400,000.00  40,565,667.97         4.08%
     1,400,000.01to            1,500,000.00  31,596,857.88         3.18%
     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                                       993,214,543.35       100.00%

                 Average Scheduled Balance is                 412,464.51
                 Maximum  Scheduled Balance is              1,475,654.08
                 Minimum  Scheduled Balance is                  1,155.85

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  2,313,525.40
            7.25%to                   7.50%              8  6,040,668.01
            7.50%to                   7.75%             61 45,372,252.17
            7.75%to                   8.00%            158108,266,006.61
            8.00%to                   8.25%            251142,056,287.01
            8.25%to                   8.50%            307155,887,322.10
            8.50%to                   8.75%            291140,134,108.31
            8.75%to                   9.00%            311135,250,978.88
            9.00%to                   9.25%            189 69,369,885.10
            9.25%to                   9.50%            194 55,691,771.44
            9.50%to                   9.75%            175 38,464,259.32
            9.75%to                  10.00%            124 30,335,611.97
           10.00%to                  10.50%            170 34,654,335.46
           10.50%&           Above                     144 29,377,531.57
Total                                                 2386993,214,543.35




 Current Mortgage                          Based on
Interest Rate                              Balance
            7.00%or          less                    0.00%
            7.00%to                   7.25%          0.23%
            7.25%to                   7.50%          0.61%
            7.50%to                   7.75%          4.57%
            7.75%to                   8.00%         10.90%
            8.00%to                   8.25%         14.30%
            8.25%to                   8.50%         15.70%
            8.50%to                   8.75%         14.11%
            8.75%to                   9.00%         13.62%
            9.00%to                   9.25%          6.98%
            9.25%to                   9.50%          5.61%
            9.50%to                   9.75%          3.87%
            9.75%to                  10.00%          3.05%
           10.00%to                  10.50%          3.49%
           10.50%&           Above                   2.96%
Total                                              100.00%
W/Avg Mortgage Interest Rate is                   8.76920%
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                749328,180,713.45         33.04%
Office                    641248,275,649.41         25.00%
Retail                    365144,512,914.48         14.55%
Multifamily               316135,512,262.71         13.64%
Mixed Use                 194 82,815,807.13          8.34%
Other                      76 23,869,374.94          2.40%
Mobile Home                18 15,307,595.93          1.54%
Self Storage               17  9,681,990.03          0.97%
Lodging                     7  4,901,700.39          0.49%
Health Care                 3    156,534.88          0.02%


Total                    2386993,214,543.35        100.00%

Geographic Distribution
Geographic       Number       Scheduled    Based on
Location         of Loans    Balance       Balance
California               1571635,801,440.62         64.01%
Washington                405177,349,192.32         17.86%
Nevada                    126 58,927,273.93          5.93%
Oregon                    133 54,457,646.94          5.48%
Arizona                    77 30,886,455.69          3.11%
Texas                      42 17,127,845.15          1.72%
Idaho                      22 11,798,038.42          1.19%
Alaska                      5  3,021,872.23          0.30%
Illinois                    3  1,570,686.87          0.16%
Minnesota                   1  1,331,837.74          0.13%
Utah                        1    942,253.44          0.09%
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                    2386993,214,543.35        100.00%

Loan Seasoning
                 Number       Scheduled    Based on
Number of Years  of Loans    Balance       Balance
1 year or less            629297,775,950.62         29.98%
 1+ to 2 years            931454,555,392.74         45.77%
2+ to 3 years             269116,456,764.06         11.73%
3+ to 4 years              94 32,483,509.32          3.27%
4+ to 5 years              80 22,229,115.27          2.24%
5+ to 6 years             121 32,758,023.51          3.30%
6+ to 7 years               6  1,759,194.59          0.18%
7+ to 8 years              16  2,906,923.32          0.29%
8+ to 9 years             154 22,933,417.83          2.31%
9+ to 10 years             74  7,731,148.74          0.78%
10  years or more          12  1,625,103.35          0.16%
Total                    2386993,214,543.35        100.00%
                             Weighted Avera        475.39%





Distribution of Amortization Type
                 Number       Scheduled    Based on
Amortization Typeof Loans    Balance       Balance
Fully Amortizing          965314,935,559.38         31.71%
Amortizing Balloo        1421678,278,983.97         68.29%








Total                    2386993,214,543.35        100.00%

Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number       Scheduled    Based on
Mortgage Loans   of Loans    Balance       Balance
60 months or less         278 36,255,209.35          3.65%
61 to 120 months          188 62,983,615.77          6.34%
121 to 180 months         499215,696,734.26         21.72%
181 to 240 months           0          0.00          0.00%
241 to 360 months           0          0.00          0.00%
Total                     965314,935,559.38         31.71%
                             Weighted Avera            122

Distribution of Remaining Term
Balloon Loans
Balloon          Number       Scheduled    Based on
Mortgage Loans   of Loans    Balance       Balance
12 months or less          70 27,400,631.64          2.76%
13 to 24 months           133 51,395,280.34          5.17%
25 to 36 months           136 50,210,448.76          5.06%
37 to 48 months           137 52,653,111.01          5.30%
49 to 60 months           131 60,965,039.22          6.14%
61 to 120 months          802430,235,995.57         43.32%
121 to 180 months          12  5,418,477.43          0.55%
181 to 240 months           0          0.00          0.00%
Total                    1421678,278,983.97         68.29%
                             Weighted Avera             65

Distribution of Maximum Rates
                                           Number
Maximum Rates                              of Loans
            0.00%to                   0.00%            468
            0.01%to                  11.50%             31
           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%             37
           15.51%to                  16.00%             34
           16.01%to                  16.50%             10
           16.51%to                  17.00%             10
           17.01%&                   99.00%              3
Fixed Rate Mortgage                                   1722
Total                                                 2386

                                            Scheduled
Maximum Rates                              Balance
            0.00%to                   0.00% 193,108,952.62
            0.01%to                  11.50%  11,936,030.19
           11.51%to                  12.00%   2,277,637.26
           12.01%to                  12.50%   1,595,739.64
           12.51%to                  13.00%   2,303,162.41
           13.01%to                  13.50%   3,239,169.29
           13.51%to                  14.00%   2,056,330.40
           14.01%to                  14.50%   4,535,060.86
           14.51%to                  15.00%   2,491,985.68
           15.01%to                  15.50%  12,305,969.95
           15.51%to                  16.00%  11,146,041.50
           16.01%to                  16.50%   1,975,662.09
           16.51%to                  17.00%   1,458,695.00
           17.01%&                   99.00%     589,563.18
Fixed Rate Mortgage                         742,194,543.28
Total                                       993,214,543.35
Weighted Average for Mtge with a Maximum Ra         14.08%
                                           Based on
Maximum Rates                              Balance
            0.00%to                   0.00%         19.44%
            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%          1.24%
           15.51%to                  16.00%          1.12%
           16.01%to                  16.50%          0.20%
           16.51%to                  17.00%          0.15%
           17.01%&                   99.00%          0.06%
Fixed Rate Mortgage                                 74.73%
Total                                              100.00%

Distribution of Indices of Mortgage Loans
                 Number       Scheduled    Based on
Indices          of Loans    Balance       Balance
Other                     312120,747,699.81         12.16%
6 Month LIBOR             204 86,736,107.27          8.73%
WSJ Prime Rate            135 33,797,290.12          3.40%
3 Month LIBOR               7  6,372,263.13          0.64%
1 Month LIBOR               3  2,301,099.78          0.23%
1 Month LIBOR               1    658,165.70          0.07%
1 Year CMT                  1    309,769.46          0.03%
WSJ Prime Rate              1     97,604.80          0.01%






Fixed Rate Mortga        1722742,194,543.28         74.73%
Total                    2386993,214,543.35        100.00%








Distribution of Payment Adjustment
Payment AdjustmenNumber       Scheduled    Based on
Frequency        Loans       Balance       Balance
One Month                   3  2,301,099.78          0.23%
Three Month                 7  6,372,263.13          0.64%
Six Month                 651241,281,097.20         24.29%
One Year                    3  1,065,539.96          0.11%



Fixed Rate Mortga        1722742,194,543.28         74.73%
Total                    2386993,214,543.35        100.00%

Distribution of Interest Adjustment
Interest AdjustmeNumber       Scheduled    Based on
Frequency        Loans       Balance       Balance
One Month                   3  2,301,099.78          0.23%
Three Month                 7  6,372,263.13          0.64%
Six Month                 651241,281,097.20         24.29%
One Year                    3  1,065,539.96          0.11%



Fixed Rate Mortga        1722742,194,543.28         74.73%
Total                    2386993,214,543.35        100.00%

Distribution of Minimum Rates
                                           Number
Minimum Rates (1)                          of Loans
            0.00%to                   0.00%            576
            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%             23
            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                                   1722
Total                                                 2386


                                            Scheduled     Based on
Minimum Rates (1)                          Balance        Balance
            0.00%to                   0.00% 230,324,663.73        23.19%
            0.01%to                   4.00%      48,852.31         0.00%
            4.01%to                   4.50%   3,771,093.46         0.38%
            4.51%to                   4.75%     588,710.45         0.06%
            4.76%to                   5.00%     325,033.74         0.03%
            5.01%to                   5.25%   4,951,752.00         0.50%
            5.26%to                   5.50%     461,701.85         0.05%
            5.51%to                   5.75%   3,254,751.68         0.33%
            5.76%to                   6.00%   1,457,607.01         0.15%
            6.01%to                   6.25%     816,640.70         0.08%
            6.26%to                   6.50%     220,240.73         0.02%
            6.51%to                   7.00%   1,287,840.96         0.13%
            7.01%to                   7.50%   1,090,342.34         0.11%
            7.51%&                   99.00%   2,420,769.11         0.24%
Fixed Rate Mortgage                         742,194,543.28        74.73%
Total                                       993,214,543.35       100.00%
                                           Weighted Averag       0.5010%
Distribution of Mortgage Loan Margins
                                           Number          Scheduled
 Mortgage Loan Margins                     Loans          Balance
                 No Margin
            0.01%to                   2.50%            354153,942,814.62
            2.51%to                   3.00%            217 80,000,164.73
            3.01%to                   3.25%             28  6,858,884.64
            3.26%to                   3.50%             44  7,677,289.99
            3.51%to                   3.75%              7  1,192,940.15
            3.76%to                   4.00%              8    857,945.59
            4.01%to                   4.25%              2    203,598.58
            4.26%to                   4.50%              1     52,192.01
            0.00%&           Above                       1    106,113.95
Fixed Rate Mortgage                                   1724742,322,599.09
Total                                                 2386993,214,543.35


(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%         15.50%
            2.51%to                   3.00%          8.05%
            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                                 74.74%
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
2005783            915,743.60        11.38%       05/01/00
000000002021251    187,102.39        12.13%       05/01/00
000000002040442    465,358.60        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..
_



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission