SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report: July 26 1999
(Date of earliest event reported)
ABN AMRO Mortgage Corporation
(Sponsor)
(Issuer in Respect of Commercial Mortgage Pass-Through
Certificates Series 1999-4)
Exact name of registrant as specified in charter)
Delaware 333-57027-02 363886007
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)
181 West Madison Street Chicago, Illinois 60602
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, including area code
(312) 782-0600
(Former name or former address, if changed since
last report.)
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL
INFORMATION AND EXHIBITS
(c) Exhibits
Exhibit No. Description
99.1 Monthly distribution report pursuant to
Section 4.02 of the Pooling and Servicing
Agreement
for the distribution on July 25, 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 ABN AMRO Mortgage
Corporation, REGISTRANT
By:
/s/ Russell Goldenberg
Russell Goldenberg,
Senior Vice President
ABN AMRO
LaSalle Bank N.A.
Administrator:
Roxane Ellwanger (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60603-4107
ABN AMRO Mortgage Corporation
LaSalle Home Mortgage Corporation as Servicer
Multi-Class Mortgage Pass-through Certificates
Series 1999-4
ABN AMRO Acct: 67-8180-00-1
Statement Date 07/25/00
Payment Date: 07/25/00
Prior Payment: 06/26/00
Record Date: 06/30/00
WAC: 6.9639%
WAMM: 320
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 3
Other Related Information 3
Asset Backed Facts Sheets 3
Total Pages Included In This Package 10
Modified Loan Detail Appendix A
Realized Loss Detail Appendix B
LaSalle Web Site www.lnbabs.com
LaSalle Bulletin Board (714) 282-3990
LaSalle ASAP Fax System (714) 282-5518
Bloomberg User Terminal
ASAP #: 425
Monthly Data File Name: 0425MMYY.EXE
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
IA-1 25,615,000.00 22,331,207.81
00077BHG1 1000.00000000 871.80198360
IA-2 109,340,000.00 101,237,666.66
00077BHH9 1000.00000000 925.89781105
IA-3 36,323,000.00 36,323,000.00
00077BHJ5 1000.00000000 1000.00000000
IA-4 33,553,442.00 33,553,442.00
00077BHK2 1000.00000000 1000.00000000
IA-5 51,230,000.00 47,343,006.92
00077BHL0 1000.00000000 924.12662346
IA-6 23,785,000.00 23,785,000.00
00077BHM8 1000.00000000 1000.00000000
IA-7 26,011,000.00 23,186,904.67
00077BHN6 1000.00000000 891.42688363
IA-8 12,310,000.00 12,310,000.00
00077BHP1 1000.00000000 1000.00000000
IA-9 6,108,000.00 6,108,000.00
00077BHQ9 1000.00000000 1000.00000000
IA-10 3,932,961.00 3,932,961.00
00077BHR7 1000.00000000 1000.00000000
IA-11 3,074,000.00 3,074,000.00
00077BHS5 1000.00000000 1000.00000000
IA-12 665,000.00 665,000.00
00077BHT3 1000.00000000 1000.00000000
IA-13 10,246,116.00 9,674,348.56
00077BHU0 1000.00000000 944.19666535
IA-X1 6,234,751.20 N 5,972,986.41
00077BHV8 1000.00000000 958.01519900
IA-X2 10,902,679.72 N 9,838,510.99
00077BHW6 1000.00000000 902.39383762
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
IA-1 299,063.12 0.00 0.00
00077BHG1 11.67531212 0.00000000 0.00000000
IA-2 737,899.63 0.00 0.00
00077BHH9 6.74867048 0.00000000 0.00000000
IA-3 0.00 0.00 0.00
00077BHJ5 0.00000000 0.00000000 0.00000000
IA-4 0.00 0.00 0.00
00077BHK2 0.00000000 0.00000000 0.00000000
IA-5 353,998.12 0.00 0.00
00077BHL0 6.90997697 0.00000000 0.00000000
IA-6 0.00 0.00 0.00
00077BHM8 0.00000000 0.00000000 0.00000000
IA-7 257,197.38 0.00 0.00
00077BHN6 9.88802353 0.00000000 0.00000000
IA-8 0.00 0.00 0.00
00077BHP1 0.00000000 0.00000000 0.00000000
IA-9 0.00 0.00 0.00
00077BHQ9 0.00000000 0.00000000 0.00000000
IA-10 0.00 0.00 0.00
00077BHR7 0.00000000 0.00000000 0.00000000
IA-11 0.00 0.00 0.00
00077BHS5 0.00000000 0.00000000 0.00000000
IA-12 0.00 0.00 0.00
00077BHT3 0.00000000 0.00000000 0.00000000
IA-13 52,072.28 0.00 0.00
00077BHU0 5.08214820 0.00000000 0.00000000
IA-X1 0.00 0.00 0.00
00077BHV8 0.00000000 0.00000000 0.00000000
IA-X2 0.00 0.00 0.00
00077BHW6 0.00000000 0.00000000 0.00000000
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
IA-1 22,032,144.69 120,960.71 0.00
00077BHG1 860.12667148 4.72226078 0.00000000
IA-2 100,499,767.03 548,370.69 0.00
00077BHH9 919.14914057 5.01527977 0.00000000
IA-3 36,323,000.00 204,316.88 0.00
00077BHJ5 1000.00000000 5.62500014 0.00000000
IA-4 33,553,442.00 181,747.81 0.00
00077BHK2 1000.00000000 5.41666664 0.00000000
IA-5 46,989,008.80 256,441.29 0.00
00077BHL0 917.21664650 5.00568593 0.00000000
IA-6 23,785,000.00 138,745.83 0.00
00077BHM8 1000.00000000 5.83333319 0.00000000
IA-7 22,929,707.29 125,595.73 0.00
00077BHN6 881.53886010 4.82856215 0.00000000
IA-8 12,310,000.00 66,679.17 0.00
00077BHP1 1000.00000000 5.41666694 0.00000000
IA-9 6,108,000.00 35,630.00 0.00
00077BHQ9 1000.00000000 5.83333333 0.00000000
IA-10 3,932,961.00 0.00 0.00
00077BHR7 1000.00000000 0.00000000 0.00000000
IA-11 3,074,000.00 17,931.67 0.00
00077BHS5 1000.00000000 5.83333442 0.00000000
IA-12 665,000.00 3,602.08 0.00
00077BHT3 1000.00000000 5.41666165 0.00000000
IA-13 9,622,276.28 52,402.72 0.00
00077BHU0 939.11451715 5.11439847 0.00000000
IA-X1 5,952,094.09 32,353.68 0.00
00077BHV8 954.66425198 5.18924957 0.00000000
IA-X2 9,766,699.29 53,291.93 0.00
00077BHW6 895.80722758 4.88796620 0.00000000
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
IA-1 6.5000%
00077BHG1 Fixed
IA-2 6.5000%
00077BHH9 Fixed
IA-3 6.7500%
00077BHJ5 Fixed
IA-4 6.5000%
00077BHK2 Fixed
IA-5 6.5000%
00077BHL0 Fixed
IA-6 7.0000%
00077BHM8 Fixed
IA-7 6.5000%
00077BHN6 Fixed
IA-8 6.5000%
00077BHP1 Fixed
IA-9 7.0000%
00077BHQ9 Fixed
IA-10
00077BHR7 None
IA-11 7.0000%
00077BHS5 Fixed
IA-12 6.5000%
00077BHT3 Fixed
IA-13 6.5000%
00077BHU0 Fixed
IA-X1 6.5000%
00077BHV8 Fixed
IA-X2 6.5000%
00077BHW6 Fixed
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Deferred Interest equals Accrual (3) Estimated
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
IA-P 948,923.00 923,448.20
00077BHX4 1000.00000000 973.15398615
IIA-1 37,432,000.00 34,702,324.19
00077BHY2 1000.00000000 927.07641029
IIA-2 1,500,000.00 1,500,000.00
00077BHZ9 1000.00000000 1000.00000000
IIA-3 9,690,976.00 9,280,991.70
00077BJA2 1000.00000000 957.69421986
IIA-X 2,336,732.17 N 2,194,925.44
00077BJB0 1000.00000000 939.31408375
IIA-P 569,880.00 543,590.02
00077BJC8 1000.00000000 953.86751597
M 8,582,337.00 8,459,535.32
00077BJD6 1000.00000000 985.69134724
B-1 3,065,120.00 3,021,262.27
00077BJE4 1000.00000000 985.69134977
B-2 1,430,389.00 1,409,922.05
00077BJF1 1000.00000000 985.69133991
B-3 1,430,390.00 1,409,923.04
00077BJH7 1000.00000000 985.69134292
B-4 817,366.00 805,670.60
00077BJJ3 1000.00000000 985.69135491
B-5 1,021,707.00 1,007,087.75
00077BJK0 1000.00000000 985.69134791
R 100.00 0.00
00077BJG9 1000.00000000 0.00000000
Totals 408,682,707.00 386,588,292.76
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
IA-P 1,009.68 0.00 0.00
00077BHX4 1.06402732 0.00000000 0.00000000
IIA-1 486,824.65 0.00 0.00
00077BHY2 13.00557411 0.00000000 0.00000000
IIA-2 0.00 0.00 0.00
00077BHZ9 0.00000000 0.00000000 0.00000000
IIA-3 35,582.20 0.00 0.00
00077BJA2 3.67168384 0.00000000 0.00000000
IIA-X 0.00 0.00 0.00
00077BJB0 0.00000000 0.00000000 0.00000000
IIA-P 2,277.21 0.00 0.00
00077BJC8 3.99594652 0.00000000 0.00000000
M 10,724.87 0.00 0.00
00077BJD6 1.24964447 0.00000000 0.00000000
B-1 3,830.31 0.00 0.00
00077BJE4 1.24964439 0.00000000 0.00000000
B-2 1,787.48 0.00 0.00
00077BJF1 1.24964608 0.00000000 0.00000000
B-3 1,787.48 0.00 0.00
00077BJH7 1.24964520 0.00000000 0.00000000
B-4 1,021.42 0.00 0.00
00077BJJ3 1.24964826 0.00000000 0.00000000
B-5 1,276.77 0.00 0.00
00077BJK0 1.24964398 0.00000000 0.00000000
R 0.00 0.00 0.00
00077BJG9 0.00000000 0.00000000 0.00000000
Totals 2,246,352.60 0.00 0.00
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
IA-P 922,438.52 0.00 0.00
00077BHX4 972.08995883 0.00000000 0.00000000
IIA-1 34,215,499.54 173,511.62 0.00
00077BHY2 914.07083618 4.63538203 0.00000000
IIA-2 1,500,000.00 7,500.00 0.00
00077BHZ9 1000.00000000 5.00000000 0.00000000
IIA-3 9,245,409.50 46,404.96 0.00
00077BJA2 954.02253602 4.78847125 0.00000000
IIA-X 2,137,762.01 10,974.63 0.00
00077BJB0 914.85110522 4.69657162 0.00000000
IIA-P 541,312.81 0.00 0.00
00077BJC8 949.87156945 0.00000000 0.00000000
M 8,448,810.45 45,393.08 0.00
00077BJD6 984.44170277 5.28912812 0.00000000
B-1 3,017,431.96 16,211.81 0.00
00077BJE4 984.44170538 5.28912734 0.00000000
B-2 1,408,134.57 7,565.51 0.00
00077BJF1 984.44169383 5.28912764 0.00000000
B-3 1,408,135.56 7,565.52 0.00
00077BJH7 984.44169772 5.28913094 0.00000000
B-4 804,649.18 4,323.15 0.00
00077BJJ3 984.44170665 5.28912384 0.00000000
B-5 1,005,810.98 5,403.93 0.00
00077BJK0 984.44170393 5.28911909 0.00000000
R 0.00 0.00 0.00
00077BJG9 0.00000000 0.00000000 0.00000000
Totals 384,341,940.16 2,162,924.40 0.00
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
IA-P
00077BHX4 None
IIA-1 6.0000%
00077BHY2 Fixed
IIA-2 6.0000%
00077BHZ9 Fixed
IIA-3 6.0000%
00077BJA2 Fixed
IIA-X 6.0000%
00077BJB0 Fixed
IIA-P
00077BJC8 None
M 6.4391%
00077BJD6 6.4392%
B-1 6.4391%
00077BJE4 6.4392%
B-2 6.4391%
00077BJF1 6.4392%
B-3 6.4391%
00077BJH7 6.4392%
B-4 6.4391%
00077BJJ3 6.4392%
B-5 6.4391%
00077BJK0 6.4392%
R 6.0000%
00077BJG9 Fixed
Total P&I Payment $ 4,409,277.00
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
REMIC I Intere408,682,707.00 386,588,292.7 2,246,352.60
none 1000.00000000 945.93748680 5.49656876
R (component R 0.00 0.00 0.00
none 1000.00000000 0.00000000 0.00000000
Totals 408,682,707.00 386,588,292.7 2,246,352.60
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
REMIC I Intere 0.00 0.00 384,341,940.16
none 0.00000000 0.00000000 940.44091804
R (component R 0.00 0.00 0.00
none 0.00000000 0.00000000 0.00000000
Totals 0.00 0.00 384,341,940.16
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
REMIC I Intere 2,162,924.40 0.00 0.067138848
none 5.29242946 0.00000000 0.067134197
R (component R 0.00 0.00
none 0.00000000 0.00000000None
Totals 2,162,924.40 0.00
Total P&I Payment 4,409,277.00
Accrued ReimbursemeNet
Certificateof Prior Prepayment
Class Interest Losses Int. Shortfalls
IA-1 120,960.71 0.00 0.00
IA-2 548,370.69 0.00 0.00
IA-3 204,316.88 0.00 0.00
IA-4 181,747.81 0.00 0.00
IA-5 256,441.29 0.00 0.00
IA-6 138,745.83 0.00 0.00
IA-7 125,595.73 0.00 0.00
IA-8 66,679.17 0.00 0.00
IA-9 35,630.00 0.00 0.00
IA-10 0.00 0.00 0.00
IA-11 17,931.67 0.00 0.00
IA-12 3,602.08 0.00 0.00
IA-13 52,402.72 0.00 0.00
IA-X1 32,353.68 0.00 0.00
IA-X2 53,291.93 0.00 0.00
IA-P 0.00 0.00 0.00
IIA-1 173,511.62 0.00 0.00
IIA-2 7,500.00 0.00 0.00
IIA-3 46,404.96 0.00 0.00
IIA-X 10,974.63 0.00 0.00
IIA-P 0.00 0.00 0.00
M 45,393.08 0.00 0.00
B-1 16,211.81 0.00 0.00
B-2 7,565.51 0.00 0.00
B-3 7,565.52 0.00 0.00
B-4 4,323.15 0.00 0.00
B-5 5,403.94 0.00 0.00
R 0.00 0.00 0.00
Total 2,162,924.4 0.00 0.00
Prior Ending
Unpaid Unpaid Interest
Class Interest Interest Loss
IA-1 0.00 0.00 0.00
IA-2 0.00 0.00 0.00
IA-3 0.00 0.00 0.00
IA-4 0.00 0.00 0.00
IA-5 0.00 0.00 0.00
IA-6 0.00 0.00 0.00
IA-7 0.00 0.00 0.00
IA-8 0.00 0.00 0.00
IA-9 0.00 0.00 0.00
IA-10 0.00 0.00 0.00
IA-11 0.00 0.00 0.00
IA-12 0.00 0.00 0.00
IA-13 0.00 0.00 0.00
IA-X1 0.00 0.00 0.00
IA-X2 0.00 0.00 0.00
IA-P 0.00 0.00 0.00
IIA-1 0.00 0.00 0.00
IIA-2 0.00 0.00 0.00
IIA-3 0.00 0.00 0.00
IIA-X 0.00 0.00 0.00
IIA-P 0.00 0.00 0.00
M 0.00 0.00 0.00
B-1 0.00 0.00 0.00
B-2 0.00 0.00 0.00
B-3 0.00 0.00 0.00
B-4 0.00 0.00 0.00
B-5 0.00 0.00 0.00
R 0.00 0.00 0.00
Total 0.00 0.00 0.00
Actual
Distribution
Class of Interest
IA-1 120,960.71
IA-2 548,370.69
IA-3 204,316.88
IA-4 181,747.81
IA-5 256,441.29
IA-6 138,745.83
IA-7 125,595.73
IA-8 66,679.17
IA-9 35,630.00
IA-10 0.00
IA-11 17,931.67
IA-12 3,602.08
IA-13 52,402.72
IA-X1 32,353.68
IA-X2 53,291.93
IA-P 0.00
IIA-1 173,511.62
IIA-2 7,500.00
IIA-3 46,404.96
IIA-X 10,974.63
IIA-P 0.00
M 45,393.08
B-1 16,211.81
B-2 7,565.51
B-3 7,565.52
B-4 4,323.15
B-5 5,403.93
R 0.00
Total 2,162,924.40
BOOK VALUE OF FORECLOSURES
NUMBER OF
LOANS BALANCE
BOOK VALUE OF FORECLOSURE
LOANS (AGGREGATE) 0 0.00
PAYOFFS AND CURTAILMENTS
CURRENT NUMBER OF PAYOFFS 5
CURRENT PAYOFF BALANCE 1,686,917.56
CURRENT NUMBER OF CURTAILMENTS 194
CURRENT CURTAILMENTS BALANCE 66,544.09
SERVICER ADVANCES
PRINCIPAL ADVANCES 4,562.87
INTEREST ADVANCES 29,722.86
TOTAL ADVANCES 34,285.73
REALIZED LOSSES
CURRENT REALIZED LOSSES 0.00
PRIOR REALIZED LOSSES 0.00
TOTAL REALIZED LOSSES
SINCE CUT-OFF DATE 0.00
SPECIAL HAZARD COVERAGE
BEGINNING BALANCE CURRENT REDUCTION*
4,086,827.00 0.00
ENDING BALANCE
4,086,827.00
BANKRUPTCY COVERAGE
BEGINNING BALANCE CURRENT REDUCTION
126,745.00 0.00
ENDING BALANCE
126,745.00
FRAUD COVERAGE
BEGINNING BALANCE CURRENT REDUCTION
4,086,827.00 0.00
ENDING BALANCE
4,086,827.00
Asset Backed Facts - Pool Total
DistributioDelinq 1 Month
Date # Balance
07/25/00 1 256,818
0.09% 0.067%
06/26/00 1 481,878
0.09% 0.125%
05/25/00 0 0
0.00% 0.000%
04/25/00 0 0
0.00% 0.000%
03/27/00 0 0
0.00% 0.000%
02/25/00 2 649,867
0.18% 0.165%
01/25/00 3 1,080,421
0.26% 0.274%
12/27/99 3 809,094
0.26% 0.204%
11/26/99 1 258,675
0.09% 0.065%
10/25/99 5 1,648,567
0.44% 0.412%
09/27/99 3 1,000,527
0.26% 0.249%
08/25/99 9 3,127,521
0.78% 0.774%
07/26/99 1 276,082
0.09% 0.068%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
DistributioDelinq 2 Months
Date # Balance
07/25/00 0 0
0.00% 0.000%
06/26/00 0 0
0.00% 0.000%
05/25/00 0 0
0.00% 0.000%
04/25/00 0 0
0.00% 0.000%
03/27/00 2 740,563
0.18% 0.189%
02/25/00 2 741,201
0.18% 0.188%
01/25/00 1 257,939
0.09% 0.065%
12/27/99 0 0
0.00% 0.000%
11/26/99 0 0
0.00% 0.000%
10/25/99 0 0
0.00% 0.000%
09/27/99 2 799,589
0.17% 0.199%
08/25/99 0 0
0.00% 0.000%
07/26/99 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
DistributioDelinq 3+ Months
Date # Balance
07/25/00 0 0
0.00% 0.000%
06/26/00 1 285,857
0.09% 0.074%
05/25/00 1 256,990
0.09% 0.066%
04/25/00 1 257,229
0.09% 0.066%
03/27/00 0 0
0.00% 0.000%
02/25/00 0 0
0.00% 0.000%
01/25/00 0 0
0.00% 0.000%
12/27/99 0 0
0.00% 0.000%
11/26/99 0 0
0.00% 0.000%
10/25/99 0 0
0.00% 0.000%
09/27/99 0 0
0.00% 0.000%
08/25/99 0 0
0.00% 0.000%
07/26/99 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
DistributioForeclosure/Bankruptcy
Date # Balance
07/25/00 0 0
0.00% 0.000%
06/26/00 0 0
0.00% 0.000%
05/25/00 0 0
0.00% 0.000%
04/25/00 0 0
0.00% 0.000%
03/27/00 0 0
0.00% 0.000%
02/25/00 0 0
0.00% 0.000%
01/25/00 0 0
0.00% 0.000%
12/27/99 0 0
0.00% 0.000%
11/26/99 0 0
0.00% 0.000%
10/25/99 0 0
0.00% 0.000%
09/27/99 0 0
0.00% 0.000%
08/25/99 0 0
0.00% 0.000%
07/26/99 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
DistributioREO
Date # Balance
07/25/00 0 0
0.00% 0.000%
06/26/00 0 0
0.00% 0.000%
05/25/00 0 0
0.00% 0.000%
04/25/00 0 0
0.00% 0.000%
03/27/00 0 0
0.00% 0.000%
02/25/00 0 0
0.00% 0.000%
01/25/00 0 0
0.00% 0.000%
12/27/99 0 0
0.00% 0.000%
11/26/99 0 0
0.00% 0.000%
10/25/99 0 0
0.00% 0.000%
09/27/99 0 0
0.00% 0.000%
08/25/99 0 0
0.00% 0.000%
07/26/99 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
DistributioModifications
Date # Balance
07/25/00 0 0
0.00% 0.000%
06/26/00 0 0
0.00% 0.000%
05/25/00 0 0
0.00% 0.000%
04/25/00 0 0
0.00% 0.000%
03/27/00 0 0
0.00% 0.000%
02/25/00 0 0
0.00% 0.000%
01/25/00 0 0
0.00% 0.000%
12/27/99 0 0
0.00% 0.000%
11/26/99 0 0
0.00% 0.000%
10/25/99 0 0
0.00% 0.000%
09/27/99 0 0
0.00% 0.000%
08/25/99 0 0
0.00% 0.000%
07/26/99 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
DistributioPrepayments
Date # Balance
07/25/00 5 1,686,918
0.45% 0.439%
06/26/00 2 508,988
0.18% 0.132%
05/25/00 5 1,833,056
0.45% 0.473%
04/25/00 4 1,242,195
0.36% 0.318%
03/27/00 3 943,122
0.27% 0.241%
02/25/00 3 799,161
0.27% 0.203%
01/25/00 2 773,422
0.18% 0.196%
12/27/99 5 1,427,430
0.44% 0.360%
11/26/99 3 1,370,204
0.26% 0.344%
10/25/99 5 1,960,978
0.44% 0.490%
09/27/99 3 911,639
0.26% 0.226%
08/25/99 8 3,384,702
0.69% 0.838%
07/26/99 1 247,122
0.09% 0.061%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
DistributioCurr Weighted Avg.
Date Coupon Remit
07/25/00 6.9639% 6.7139%
06/26/00 6.9638% 6.7138%
05/25/00 6.9646% 6.7146%
04/25/00 6.9644% 6.7144%
03/27/00 6.9643% 6.7143%
02/25/00 6.9643% 6.7143%
01/25/00 6.9641% 6.7141%
12/27/99 6.9651% 6.7151%
11/26/99 6.9646% 6.7146%
10/25/99 6.9654% 6.7154%
09/27/99 6.9666% 6.7166%
08/25/99 6.9707% 6.7207%
07/26/99 6.9707% 6.7207%
01/00/00 0.0000% 0.0000%
01/00/00 0.0000% 0.0000%
01/00/00 0.0000% 0.0000%
Note: Foreclosure and REO Totals
are Included in the Appropriate
Delinquency Aging Category
Asset Backed Facts - Group 1 Total
DistributioDelinq 1 Month
Date # Balance
07/25/00 1 256,818
0.10% 0.076%
06/26/00 1 481,878
0.10% 0.142%
05/25/00 0 0
0.00% 0.000%
04/25/00 0 0
0.00% 0.000%
03/27/00 0 0
0.00% 0.000%
02/25/00 2 649,867
0.20% 0.189%
01/25/00 3 1,080,421
0.30% 0.312%
12/27/99 3 809,094
0.30% 0.233%
11/26/99 1 258,675
0.10% 0.074%
10/25/99 5 1,648,567
0.50% 0.472%
09/27/99 3 1,000,527
0.30% 0.284%
08/25/99 7 2,569,227
0.69% 0.728%
07/26/99 1 276,082
0.10% 0.077%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
DistributioDelinq 2 Months
Date # Balance
07/25/00 0 0
0.00% 0.000%
06/26/00 0 0
0.00% 0.000%
05/25/00 0 0
0.00% 0.000%
04/25/00 0 0
0.00% 0.000%
03/27/00 2 740,563
0.20% 0.216%
02/25/00 2 741,201
0.20% 0.215%
01/25/00 1 257,939
0.10% 0.075%
12/27/99 0 0
0.00% 0.000%
11/26/99 0 0
0.00% 0.000%
10/25/99 0 0
0.00% 0.000%
09/27/99 2 799,589
0.20% 0.227%
08/25/99 0 0
0.00% 0.000%
07/26/99 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
DistributioDelinq 3+ Months
Date # Balance
07/25/00 0 0
0.00% 0.000%
06/26/00 1 285,857
0.10% 0.084%
05/25/00 1 256,990
0.10% 0.076%
04/25/00 1 257,229
0.10% 0.075%
03/27/00 0 0
0.00% 0.000%
02/25/00 0 0
0.00% 0.000%
01/25/00 0 0
0.00% 0.000%
12/27/99 0 0
0.00% 0.000%
11/26/99 0 0
0.00% 0.000%
10/25/99 0 0
0.00% 0.000%
09/27/99 0 0
0.00% 0.000%
08/25/99 0 0
0.00% 0.000%
07/26/99 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
DistributioForeclosure 0
Date # Balance
07/25/00 0 0
0.00% 0.000%
06/26/00 0 0
0.00% 0.000%
05/25/00 0 0
0.00% 0.000%
04/25/00 0 0
0.00% 0.000%
03/27/00 0 0
0.00% 0.000%
02/25/00 0 0
0.00% 0.000%
01/25/00 0 0
0.00% 0.000%
12/27/99 0 0
0.00% 0.000%
11/26/99 0 0
0.00% 0.000%
10/25/99 0 0
0.00% 0.000%
09/27/99 0 0
0.00% 0.000%
08/25/99 0 0
0.00% 0.000%
07/26/99 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
DistributioREO
Date # Balance
07/25/00 0 0
0.00% 0.000%
06/26/00 0 0
0.00% 0.000%
05/25/00 0 0
0.00% 0.000%
04/25/00 0 0
0.00% 0.000%
03/27/00 0 0
0.00% 0.000%
02/25/00 0 0
0.00% 0.000%
01/25/00 0 0
0.00% 0.000%
12/27/99 0 0
0.00% 0.000%
11/26/99 0 0
0.00% 0.000%
10/25/99 0 0
0.00% 0.000%
09/27/99 0 0
0.00% 0.000%
08/25/99 0 0
0.00% 0.000%
07/26/99 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
DistributioModifications
Date # Balance
07/25/00 0 0
0.00% 0.000%
06/26/00 0 0
0.00% 0.000%
05/25/00 0 0
0.00% 0.000%
04/25/00 0 0
0.00% 0.000%
03/27/00 0 0
0.00% 0.000%
02/25/00 0 0
0.00% 0.000%
01/25/00 0 0
0.00% 0.000%
12/27/99 0 0
0.00% 0.000%
11/26/99 0 0
0.00% 0.000%
10/25/99 0 0
0.00% 0.000%
09/27/99 0 0
0.00% 0.000%
08/25/99 0 0
0.00% 0.000%
07/26/99 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
DistributioPrepayments
Date # Balance
07/25/00 4 1,356,395
0.41% 0.403%
06/26/00 2 508,988
0.20% 0.150%
05/25/00 5 1,833,056
0.51% 0.540%
04/25/00 4 1,242,195
0.41% 0.363%
03/27/00 3 943,122
0.30% 0.275%
02/25/00 3 799,161
0.30% 0.232%
01/25/00 1 424,572
0.10% 0.123%
12/27/99 5 1,427,430
0.50% 0.412%
11/26/99 2 801,890
0.20% 0.230%
10/25/99 5 1,960,978
0.50% 0.561%
09/27/99 3 911,639
0.30% 0.259%
08/25/99 8 3,384,702
0.79% 0.958%
07/26/99 1 247,122
0.10% 0.069%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
DistributioCurr Weight 0
Date Coupon Remit
07/25/00 7.0358% 6.7858%
06/26/00 7.0358% 6.7858%
05/25/00 7.0366% 6.7866%
04/25/00 7.0363% 6.7863%
03/27/00 7.0362% 6.7862%
02/25/00 7.0362% 6.7862%
01/25/00 7.0366% 6.7866%
12/27/99 7.0377% 6.7877%
11/26/99 7.0378% 6.7878%
10/25/99 7.0387% 6.7887%
09/27/99 7.0400% 6.7900%
08/25/99 7.0442% 6.7942%
07/26/99 7.0444% 6.7944%
01/00/00 0.0000% 0.0000%
01/00/00 0.0000% 0.0000%
01/00/00 0.0000% 0.0000%
Note: Foreclosure and REO Totals
are Included in the Appropriate
Delinquency Aging Category
Asset Backed Facts - Group 2 Total
DistributioDelinq 1 Month
Date # Balance
07/25/00 0 0
0.00% 0.000%
06/26/00 0 0
0.00% 0.000%
05/25/00 0 0
0.00% 0.000%
04/25/00 0 0
0.00% 0.000%
03/27/00 0 0
0.00% 0.000%
02/25/00 0 0
0.00% 0.000%
01/25/00 0 0
0.00% 0.000%
12/27/99 0 0
0.00% 0.000%
11/26/99 0 0
0.00% 0.000%
10/25/99 0 0
0.00% 0.000%
09/27/99 0 0
0.00% 0.000%
08/25/99 2 558,294
1.40% 1.097%
07/26/99 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
DistributioDelinq 2 Months
Date # Balance
07/25/00 0 0
0.00% 0.000%
06/26/00 0 0
0.00% 0.000%
05/25/00 0 0
0.00% 0.000%
04/25/00 0 0
0.00% 0.000%
03/27/00 0 0
0.00% 0.000%
02/25/00 0 0
0.00% 0.000%
01/25/00 0 0
0.00% 0.000%
12/27/99 0 0
0.00% 0.000%
11/26/99 0 0
0.00% 0.000%
10/25/99 0 0
0.00% 0.000%
09/27/99 0 0
0.00% 0.000%
08/25/99 0 0
0.00% 0.000%
07/26/99 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
DistributioDelinq 3+ Months
Date # Balance
07/25/00 0 0
0.00% 0.000%
06/26/00 0 0
0.00% 0.000%
05/25/00 0 0
0.00% 0.000%
04/25/00 0 0
0.00% 0.000%
03/27/00 0 0
0.00% 0.000%
02/25/00 0 0
0.00% 0.000%
01/25/00 0 0
0.00% 0.000%
12/27/99 0 0
0.00% 0.000%
11/26/99 0 0
0.00% 0.000%
10/25/99 0 0
0.00% 0.000%
09/27/99 0 0
0.00% 0.000%
08/25/99 0 0
0.00% 0.000%
07/26/99 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
DistributioForeclosure/Bankruptcy
Date # Balance
07/25/00 0 0
0.00% 0.000%
06/26/00 0 0
0.00% 0.000%
05/25/00 0 0
0.00% 0.000%
04/25/00 0 0
0.00% 0.000%
03/27/00 0 0
0.00% 0.000%
02/25/00 0 0
0.00% 0.000%
01/25/00 0 0
0.00% 0.000%
12/27/99 0 0
0.00% 0.000%
11/26/99 0 0
0.00% 0.000%
10/25/99 0 0
0.00% 0.000%
09/27/99 0 0
0.00% 0.000%
08/25/99 0 0
0.00% 0.000%
07/26/99 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
DistributioREO
Date # Balance
07/25/00 0 0
0.00% 0.000%
06/26/00 0 0
0.00% 0.000%
05/25/00 0 0
0.00% 0.000%
04/25/00 0 0
0.00% 0.000%
03/27/00 0 0
0.00% 0.000%
02/25/00 0 0
0.00% 0.000%
01/25/00 0 0
0.00% 0.000%
12/27/99 0 0
0.00% 0.000%
11/26/99 0 0
0.00% 0.000%
10/25/99 0 0
0.00% 0.000%
09/27/99 0 0
0.00% 0.000%
08/25/99 0 0
0.00% 0.000%
07/26/99 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
DistributioModificatio 0
Date # Balance
07/25/00 0 0
0.00% 0.000%
06/26/00 0 0
0.00% 0.000%
05/25/00 0 0
0.00% 0.000%
04/25/00 0 0
0.00% 0.000%
03/27/00 0 0
0.00% 0.000%
02/25/00 0 0
0.00% 0.000%
01/25/00 0 0
0.00% 0.000%
12/27/99 0 0
0.00% 0.000%
11/26/99 0 0
0.00% 0.000%
10/25/99 0 0
0.00% 0.000%
09/27/99 0 0
0.00% 0.000%
08/25/99 0 0
0.00% 0.000%
07/26/99 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
DistributioPrepayments 0
Date # Balance
07/25/00 1 330,522
0.71% 0.696%
06/26/00 0 0
0.00% 0.000%
05/25/00 0 0
0.00% 0.000%
04/25/00 0 0
0.00% 0.000%
03/27/00 0 0
0.00% 0.000%
02/25/00 0 0
0.00% 0.000%
01/25/00 1 348,850
0.71% 0.712%
12/27/99 0 0
0.00% 0.000%
11/26/99 1 568,314
0.70% 1.143%
10/25/99 0 0
0.00% 0.000%
09/27/99 0 0
0.00% 0.000%
08/25/99 0 0
0.00% 0.000%
07/26/99 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
DistributioCurr Weighted Avg.
Date Coupon Remit
07/25/00 6.4565% 6.2065%
06/26/00 6.4564% 6.2064%
05/25/00 6.4564% 6.2064%
04/25/00 6.4564% 6.2064%
03/27/00 6.4564% 6.2064%
02/25/00 6.4563% 6.2063%
01/25/00 6.4565% 6.2065%
12/27/99 6.4565% 6.2065%
11/26/99 6.4570% 6.2070%
10/25/99 6.4570% 6.2070%
09/27/99 6.4569% 6.2069%
08/25/99 6.4569% 6.2069%
07/26/99 6.4569% 6.2069%
01/00/00 0.0000% 0.0000%
01/00/00 0.0000% 0.0000%
01/00/00 0.0000% 0.0000%
Note: Foreclosure and REO Totals
are Included in the Appropriate
Delinquency Aging Category
_
