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 December 26, 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 AGENT
FOR THE TRUSTEE
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF ABN AMRO Mortgage
Corporation, REGISTRANT
By:
/s/ Russell Goldenberg
Russell Goldenberg,
Group Senior Vice President
ABN AMRO
LaSalle Bank N.A.
Administrator:
Rita Lopez (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60603-4159
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 12/26/00
Payment Date: 12/26/00
Prior Payment: 11/27/00
Record Date: 11/30/00
WAC: 6.9639%
WAMM: 315
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 20,732,542.73
00077BHG1 1000.00000000 809.39069803
IA-2 109,340,000.00 97,293,166.94
00077BHH9 1000.00000000 889.82226943
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 45,450,682.52
00077BHL0 1000.00000000 887.18880578
IA-6 23,785,000.00 23,785,000.00
00077BHM8 1000.00000000 1000.00000000
IA-7 26,011,000.00 21,812,036.13
00077BHN6 1000.00000000 838.56968706
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 9,395,992.13
00077BHU0 1000.00000000 917.02964616
IA-X1 6,234,751.20 N 5,802,968.44
00077BHV8 1000.00000000 930.74579092
IA-X2 10,902,679.72 N 9,547,538.64
00077BHW6 1000.00000000 875.70568779
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
IA-1 411,244.04 0.00 0.00
00077BHG1 16.05481320 0.00000000 0.00000000
IA-2 1,014,691.59 0.00 0.00
00077BHH9 9.28014990 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-5 486,785.60 0.00 0.00
00077BHL0 9.50196369 0.00000000 0.00000000
IA-6 0.00 0.00 0.00
00077BHM8 0.00000000 0.00000000 0.00000000
IA-7 353,674.14 0.00 0.00
00077BHN6 13.59709892 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 71,605.01 0.00 0.00
00077BHU0 6.98850277 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 20,321,298.69 112,301.27 0.00
00077BHG1 793.33588483 4.38419949 0.00000000
IA-2 96,278,475.35 527,004.65 0.00
00077BHH9 880.54211954 4.81987059 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 44,963,896.92 246,191.20 0.00
00077BHL0 877.68684208 4.80560609 0.00000000
IA-6 23,785,000.00 138,745.83 0.00
00077BHM8 1000.00000000 5.83333319 0.00000000
IA-7 21,458,361.99 118,148.53 0.00
00077BHN6 824.97258814 4.54225251 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 9,324,387.12 50,894.96 0.00
00077BHU0 910.04114340 4.96724417 0.00000000
IA-X1 5,745,597.14 31,432.75 0.00
00077BHV8 921.54393258 5.04154039 0.00000000
IA-X2 9,510,600.93 51,715.83 0.00
00077BHW6 872.31773986 4.74340541 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 948,923.00 906,375.64
00077BHX4 1000.00000000 955.16247367
IIA-1 37,432,000.00 32,742,848.64
00077BHY2 1000.00000000 874.72880530
IIA-2 1,500,000.00 1,500,000.00
00077BHZ9 1000.00000000 1000.00000000
IIA-3 9,690,976.00 9,153,215.68
00077BJA2 1000.00000000 944.50916812
IIA-X 2,336,732.17 N 2,061,197.50
00077BJB0 1000.00000000 882.08547099
IIA-P 569,880.00 511,776.75
00077BJC8 1000.00000000 898.04300905
M 8,582,337.00 8,405,150.04
00077BJD6 1000.00000000 979.35446254
B-1 3,065,120.00 3,001,838.96
00077BJE4 1000.00000000 979.35446573
B-2 1,430,389.00 1,400,857.83
00077BJF1 1000.00000000 979.35444834
B-3 1,430,390.00 1,400,858.82
00077BJH7 1000.00000000 979.35445578
B-4 817,366.00 800,491.04
00077BJJ3 1000.00000000 979.35446299
B-5 1,021,707.00 1,000,613.30
00077BJK0 1000.00000000 979.35445289
R 100.00 0.00
00077BJG9 1000.00000000 0.00000000
Totals 408,682,707.00 375,259,850.15
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
IA-P 12,863.71 0.00 0.00
00077BHX4 13.55611572 0.00000000 0.00000000
IIA-1 152,098.17 0.00 0.00
00077BHY2 4.06331935 0.00000000 0.00000000
IIA-2 0.00 0.00 0.00
00077BHZ9 0.00000000 0.00000000 0.00000000
IIA-3 36,951.93 0.00 0.00
00077BJA2 3.81302461 0.00000000 0.00000000
IIA-X 0.00 0.00 0.00
00077BJB0 0.00000000 0.00000000 0.00000000
IIA-P 2,209.24 0.00 0.00
00077BJC8 3.87667579 0.00000000 0.00000000
M 11,097.31 0.00 0.00
00077BJD6 1.29304058 0.00000000 0.00000000
B-1 3,963.32 0.00 0.00
00077BJE4 1.29303910 0.00000000 0.00000000
B-2 1,849.55 0.00 0.00
00077BJF1 1.29303987 0.00000000 0.00000000
B-3 1,849.55 0.00 0.00
00077BJH7 1.29303896 0.00000000 0.00000000
B-4 1,056.89 0.00 0.00
00077BJJ3 1.29304375 0.00000000 0.00000000
B-5 1,321.11 0.00 0.00
00077BJK0 1.29304194 0.00000000 0.00000000
R 0.00 0.00 0.00
00077BJG9 0.00000000 0.00000000 0.00000000
Totals 2,563,261.16 0.00 0.00
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
IA-P 893,511.93 0.00 0.00
00077BHX4 941.60635794 0.00000000 0.00000000
IIA-1 32,590,750.47 163,714.24 0.00
00077BHY2 870.66548595 4.37364394 0.00000000
IIA-2 1,500,000.00 7,500.00 0.00
00077BHZ9 1000.00000000 5.00000000 0.00000000
IIA-3 9,116,263.75 45,766.08 0.00
00077BJA2 940.69614351 4.72254601 0.00000000
IIA-X 2,052,488.45 10,305.99 0.00
00077BJB0 878.35844824 4.41042843 0.00000000
IIA-P 509,567.51 0.00 0.00
00077BJC8 894.16633326 0.00000000 0.00000000
M 8,394,052.73 45,106.85 0.00
00077BJD6 978.06142196 5.25577707 0.00000000
B-1 2,997,875.64 16,109.59 0.00
00077BJE4 978.06142663 5.25577791 0.00000000
B-2 1,399,008.28 7,517.81 0.00
00077BJF1 978.06140847 5.25578007 0.00000000
B-3 1,399,009.27 7,517.81 0.00
00077BJH7 978.06141682 5.25577640 0.00000000
B-4 799,434.15 4,295.89 0.00
00077BJJ3 978.06141924 5.25577281 0.00000000
B-5 999,292.19 5,369.85 0.00
00077BJK0 978.06141095 5.25576315 0.00000000
R 0.00 0.00 0.00
00077BJG9 0.00000000 0.00000000 0.00000000
Totals 372,696,588.99 2,099,546.74 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 6.4399%
00077BJD6 6.4401%
B-1 6.4399%
00077BJE4 6.4401%
B-2 6.4399%
00077BJF1 6.4401%
B-3 6.4399%
00077BJH7 6.4401%
B-4 6.4399%
00077BJJ3 6.4401%
B-5 6.4399%
00077BJK0 6.4401%
R 6.0000%
00077BJG9 Fixed
Total P&I Payment $ 4,662,807.90
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
REMIC I Intere408,682,707.00 375,259,850.1 2,563,261.16
none 1000.00000000 918.21807902 6.27200788
R (component R 0.00 0.00 0.00
none 1000.00000000 0.00000000 0.00000000
Totals 408,682,707.00 375,259,850.1 2,563,261.16
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
REMIC I Intere 0.00 0.00 372,696,588.99
none 0.00000000 0.00000000 911.94607114
R (component R 0.00 0.00 0.00
none 0.00000000 0.00000000 0.00000000
Totals 0.00 0.00 372,696,588.99
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
REMIC I Intere 2,099,546.74 0.00 0.067138973
none 5.13735155 0.00000000 0.067141103
R (component R 0.00 0.00
none 0.00000000 0.00000000None
Totals 2,099,546.74 0.00
Total P&I Payment 4,662,807.90
Accrued ReimbursemeNet
Certificateof Prior Prepayment
Class Interest Losses Int. Shortfalls
IA-1 112,301.27 0.00 0.00
IA-2 527,004.65 0.00 0.00
IA-3 204,316.88 0.00 0.00
IA-4 181,747.81 0.00 0.00
IA-5 246,191.20 0.00 0.00
IA-6 138,745.83 0.00 0.00
IA-7 118,148.53 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 50,894.96 0.00 0.00
IA-X1 31,432.75 0.00 0.00
IA-X2 51,715.83 0.00 0.00
IA-P 0.00 0.00 0.00
IIA-1 163,714.24 0.00 0.00
IIA-2 7,500.00 0.00 0.00
IIA-3 45,766.08 0.00 0.00
IIA-X 10,305.99 0.00 0.00
IIA-P 0.00 0.00 0.00
M 45,106.85 0.00 0.00
B-1 16,109.59 0.00 0.00
B-2 7,517.81 0.00 0.00
B-3 7,517.81 0.00 0.00
B-4 4,295.89 0.00 0.00
B-5 5,369.86 0.00 0.00
R 0.00 0.00 0.00
Total 2,099,546.7 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-1 112,301.27
IA-2 527,004.65
IA-3 204,316.88
IA-4 181,747.81
IA-5 246,191.20
IA-6 138,745.83
IA-7 118,148.53
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 50,894.96
IA-X1 31,432.75
IA-X2 51,715.83
IA-P 0.00
IIA-1 163,714.24
IIA-2 7,500.00
IIA-3 45,766.08
IIA-X 10,305.99
IIA-P 0.00
M 45,106.85
B-1 16,109.59
B-2 7,517.81
B-3 7,517.81
B-4 4,295.89
B-5 5,369.85
R 0.00
Total 2,099,546.74
BOOK VALUE OF FORECLOSURES
NUMBER OF
LOANS BALANCE
BOOK VALUE OF FORECLOSURE
LOANS (AGGREGATE) 0 0.00
PAYOFFS AND CURTAILMENTS
CURRENT NUMBER OF PAYOFFS 6
CURRENT PAYOFF BALANCE 1,746,297.83
CURRENT NUMBER OF CURTAILMENTS 199
CURRENT CURTAILMENTS BALANCE 319,137.82
SERVICER ADVANCES
PRINCIPAL ADVANCES 3,982.35
INTEREST ADVANCES 24,559.63
TOTAL ADVANCES 28,541.98
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
12/26/00 0 0
0.00% 0.000%
11/27/00 2 762,541
0.18% 0.203%
10/25/00 1 283,008
0.09% 0.075%
09/25/00 2 611,111
0.18% 0.161%
08/25/00 0 0
0.00% 0.000%
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%
DistributioDelinq 2 Months
Date # Balance
12/26/00 0 0
0.00% 0.000%
11/27/00 0 0
0.00% 0.000%
10/25/00 1 327,573
0.09% 0.087%
09/25/00 0 0
0.00% 0.000%
08/25/00 1 256,596
0.09% 0.067%
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%
DistributioDelinq 3+ Months
Date # Balance
12/26/00 1 327,034
0.09% 0.088%
11/27/00 1 327,305
0.09% 0.087%
10/25/00 1 256,148
0.09% 0.068%
09/25/00 1 256,372
0.09% 0.068%
08/25/00 0 0
0.00% 0.000%
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%
DistributioForeclosure/Bankruptcy
Date # Balance
12/26/00 0 0
0.00% 0.000%
11/27/00 0 0
0.00% 0.000%
10/25/00 0 0
0.00% 0.000%
09/25/00 0 0
0.00% 0.000%
08/25/00 0 0
0.00% 0.000%
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%
DistributioREO
Date # Balance
12/26/00 0 0
0.00% 0.000%
11/27/00 0 0
0.00% 0.000%
10/25/00 0 0
0.00% 0.000%
09/25/00 0 0
0.00% 0.000%
08/25/00 0 0
0.00% 0.000%
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%
DistributioModifications
Date # Balance
12/26/00 0 0
0.00% 0.000%
11/27/00 0 0
0.00% 0.000%
10/25/00 0 0
0.00% 0.000%
09/25/00 0 0
0.00% 0.000%
08/25/00 0 0
0.00% 0.000%
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%
DistributioPrepayments
Date # Balance
12/26/00 6 1,746,298
0.55% 0.469%
11/27/00 5 1,492,906
0.46% 0.398%
10/25/00 3 1,061,358
0.27% 0.281%
09/25/00 4 1,301,975
0.36% 0.344%
08/25/00 8 2,970,387
0.72% 0.780%
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%
DistributioCurr Weighted Avg.
Date Coupon Remit
12/26/00 6.9639% 6.7139%
11/27/00 6.9640% 6.7140%
10/25/00 6.9640% 6.7140%
09/25/00 6.9645% 6.7145%
08/25/00 6.9634% 6.7134%
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%
Note: Foreclosure and REO Totals
are Included in the Appropriate
Delinquency Aging Category
Asset Backed Facts - Group 1 Total
DistributioDelinq 1 Month
Date # Balance
12/26/00 0 0
0.00% 0.000%
11/27/00 2 762,541
0.21% 0.231%
10/25/00 1 283,008
0.10% 0.085%
09/25/00 2 611,111
0.21% 0.184%
08/25/00 0 0
0.00% 0.000%
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
DistributioDelinq 2 Months
Date # Balance
12/26/00 0 0
0.00% 0.000%
11/27/00 0 0
0.00% 0.000%
10/25/00 1 327,573
0.10% 0.099%
09/25/00 0 0
0.00% 0.000%
08/25/00 1 256,596
0.10% 0.077%
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
DistributioDelinq 3+ Months
Date # Balance
12/26/00 1 327,034
0.11% 0.100%
11/27/00 1 327,305
0.10% 0.099%
10/25/00 1 256,148
0.10% 0.077%
09/25/00 1 256,372
0.10% 0.077%
08/25/00 0 0
0.00% 0.000%
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
DistributioForeclosure 0
Date # Balance
12/26/00 0 0
0.00% 0.000%
11/27/00 0 0
0.00% 0.000%
10/25/00 0 0
0.00% 0.000%
09/25/00 0 0
0.00% 0.000%
08/25/00 0 0
0.00% 0.000%
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
DistributioREO
Date # Balance
12/26/00 0 0
0.00% 0.000%
11/27/00 0 0
0.00% 0.000%
10/25/00 0 0
0.00% 0.000%
09/25/00 0 0
0.00% 0.000%
08/25/00 0 0
0.00% 0.000%
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
DistributioModifications
Date # Balance
12/26/00 0 0
0.00% 0.000%
11/27/00 0 0
0.00% 0.000%
10/25/00 0 0
0.00% 0.000%
09/25/00 0 0
0.00% 0.000%
08/25/00 0 0
0.00% 0.000%
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
DistributioPrepayments
Date # Balance
12/26/00 6 1,746,298
0.63% 0.534%
11/27/00 5 1,492,906
0.52% 0.453%
10/25/00 3 1,061,358
0.31% 0.320%
09/25/00 4 1,301,975
0.42% 0.391%
08/25/00 6 2,149,570
0.62% 0.643%
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
DistributioCurr Weight 0
Date Coupon Remit
12/26/00 7.0350% 6.7850%
11/27/00 7.0350% 6.7850%
10/25/00 7.0350% 6.7850%
09/25/00 7.0355% 6.7855%
08/25/00 7.0355% 6.7855%
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%
Note: Foreclosure and REO Totals
are Included in the Appropriate
Delinquency Aging Category
Asset Backed Facts - Group 2 Total
DistributioDelinq 1 Month
Date # Balance
12/26/00 0 0
0.00% 0.000%
11/27/00 0 0
0.00% 0.000%
10/25/00 0 0
0.00% 0.000%
09/25/00 0 0
0.00% 0.000%
08/25/00 0 0
0.00% 0.000%
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
DistributioDelinq 2 Months
Date # Balance
12/26/00 0 0
0.00% 0.000%
11/27/00 0 0
0.00% 0.000%
10/25/00 0 0
0.00% 0.000%
09/25/00 0 0
0.00% 0.000%
08/25/00 0 0
0.00% 0.000%
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
DistributioDelinq 3+ Months
Date # Balance
12/26/00 0 0
0.00% 0.000%
11/27/00 0 0
0.00% 0.000%
10/25/00 0 0
0.00% 0.000%
09/25/00 0 0
0.00% 0.000%
08/25/00 0 0
0.00% 0.000%
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
DistributioForeclosure/Bankruptcy
Date # Balance
12/26/00 0 0
0.00% 0.000%
11/27/00 0 0
0.00% 0.000%
10/25/00 0 0
0.00% 0.000%
09/25/00 0 0
0.00% 0.000%
08/25/00 0 0
0.00% 0.000%
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
DistributioREO
Date # Balance
12/26/00 0 0
0.00% 0.000%
11/27/00 0 0
0.00% 0.000%
10/25/00 0 0
0.00% 0.000%
09/25/00 0 0
0.00% 0.000%
08/25/00 0 0
0.00% 0.000%
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
DistributioModificatio 0
Date # Balance
12/26/00 0 0
0.00% 0.000%
11/27/00 0 0
0.00% 0.000%
10/25/00 0 0
0.00% 0.000%
09/25/00 0 0
0.00% 0.000%
08/25/00 0 0
0.00% 0.000%
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
DistributioPrepayments 0
Date # Balance
12/26/00 0 0
0.00% 0.000%
11/27/00 0 0
0.00% 0.000%
10/25/00 0 0
0.00% 0.000%
09/25/00 0 0
0.00% 0.000%
08/25/00 2 820,817
1.45% 1.775%
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
DistributioCurr Weighted Avg.
Date Coupon Remit
12/26/00 6.4528% 6.2028%
11/27/00 6.4528% 6.2028%
10/25/00 6.4528% 6.2028%
09/25/00 6.4509% 6.2009%
08/25/00 6.4518% 6.2018%
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%
Note: Foreclosure and REO Totals
are Included in the Appropriate
Delinquency Aging Category
_
