<TABLE>
<CAPTION>
SUPPLEMENT TO COMPUTATIONAL MATERIALS
----------------------------------------------------------------------------------------------------
Pass-Through Rate: 7.750%
Weighted Average Gross Coupon: 8.375%
Collateral Balance: 240,000,000.00
Original Term: 359
Remaining Term: 357
Dated Date: September 01, 2000
Settlement Date: September 27, 2000
First Distribution Date: October 25, 2000
====================================================================================================
Class Type Size Coupon Prin Period WAL
====================================================================================================
<S> <C> <C> <C> <C> <C> <C>
A1 SEQ 151,968,000 7.75% 10/00-12/07 3.50
----------------------------------------------------------------------------------------------------
A10 RTL 300,000 7.75% 02/08-02/08 7.41
----------------------------------------------------------------------------------------------------
A11 RTL 300,000 7.75% 02/08-03/08 7.45
----------------------------------------------------------------------------------------------------
A12 RTL 300,000 7.75% 03/08-03/08 7.49
----------------------------------------------------------------------------------------------------
A13 RTL 300,000 7.75% 03/08-03/08 7.49
----------------------------------------------------------------------------------------------------
A14 RTL 300,000 7.75% 03/08-04/08 7.53
----------------------------------------------------------------------------------------------------
A15 RTL 300,000 7.75% 04/08-04/08 7.58
----------------------------------------------------------------------------------------------------
A16 RTL 300,000 7.75% 04/08-04/08 7.58
----------------------------------------------------------------------------------------------------
A17 RTL 300,000 7.75% 04/08-05/08 7.61
----------------------------------------------------------------------------------------------------
A18 RTL 300,000 7.75% 05/08-05/08 7.66
----------------------------------------------------------------------------------------------------
A19 RTL 300,000 7.75% 05/08-05/08 7.66
----------------------------------------------------------------------------------------------------
A2 Z 9,131,000 7.75% 08/12-06/30 16.65
----------------------------------------------------------------------------------------------------
A20 RTL 300,000 7.75% 05/08-06/08 7.70
----------------------------------------------------------------------------------------------------
A21 RTL 5,000,000 7.75% 07/11-08/12 11.34
----------------------------------------------------------------------------------------------------
A22 RTL 1,000,000 7.75% 01/09-07/11 9.44
----------------------------------------------------------------------------------------------------
A23 RTL 300,000 7.75% 06/08-06/08 7.74
----------------------------------------------------------------------------------------------------
A24 RTL 300,000 7.75% 06/08-06/08 7.74
----------------------------------------------------------------------------------------------------
A25 RTL 300,000 7.75% 06/08-07/08 7.80
----------------------------------------------------------------------------------------------------
A26 RTL 300,000 7.75% 07/08-07/08 7.83
----------------------------------------------------------------------------------------------------
A27 RTL 300,000 7.75% 07/08-08/08 7.84
----------------------------------------------------------------------------------------------------
A28 RTL 300,000 7.75% 08/08-08/08 7.91
----------------------------------------------------------------------------------------------------
A29 RTL 300,000 7.75% 08/08-08/08 7.91
----------------------------------------------------------------------------------------------------
A3 NAS 23,040,000 7.75% 10/00-06/30 11.40
----------------------------------------------------------------------------------------------------
A30 RTL 300,000 7.75% 08/08-09/08 7.95
----------------------------------------------------------------------------------------------------
A31 RTL 300,000 7.75% 09/08-09/08 7.99
----------------------------------------------------------------------------------------------------
A32 RTL 300,000 7.75% 09/08-09/08 7.99
----------------------------------------------------------------------------------------------------
A33 RTL 300,000 7.75% 09/08-10/08 8.07
----------------------------------------------------------------------------------------------------
A34 RTL 300,000 7.75% 10/08-10/08 8.08
----------------------------------------------------------------------------------------------------
A35 RTL 300,000 7.75% 10/08-11/08 8.13
----------------------------------------------------------------------------------------------------
A36 RTL 300,000 7.75% 11/08-11/08 8.16
----------------------------------------------------------------------------------------------------
A37 RTL 300,000 7.75% 11/08-12/08 8.19
----------------------------------------------------------------------------------------------------
A38 RTL 300,000 7.75% 12/08-12/08 8.24
----------------------------------------------------------------------------------------------------
A39 RTL 300,000 7.75% 12/08-01/09 8.25
----------------------------------------------------------------------------------------------------
A4 RTL 2,000,000 7.75% 06/08-07/11 9.08
----------------------------------------------------------------------------------------------------
A40 RTL 3,400,000 7.50% 01/09-07/11 9.44
----------------------------------------------------------------------------------------------------
A41 SEQ 1,700,000 8.25% 01/09-07/11 9.44
----------------------------------------------------------------------------------------------------
A42 RTL 9,267,000 7.75% 01/09-07/11 9.44
----------------------------------------------------------------------------------------------------
A43 AD 5,841,000 7.75% 10/00-02/07 3.50
----------------------------------------------------------------------------------------------------
A44 AD 7,953,000 7.75% 02/07-08/12 9.39
----------------------------------------------------------------------------------------------------
A5 RTL 350,000 7.75% 12/07-01/08 7.27
----------------------------------------------------------------------------------------------------
A6 RTL 350,000 7.75% 01/08-01/08 7.33
----------------------------------------------------------------------------------------------------
A7 RTL 350,000 7.75% 01/08-01/08 7.33
----------------------------------------------------------------------------------------------------
A8 RTL 350,000 7.75% 01/08-02/08 7.37
----------------------------------------------------------------------------------------------------
A9 RTL 300,000 7.75% 02/08-02/08 7.41
----------------------------------------------------------------------------------------------------
B1 SUBS 9,600,000 7.75% 10/00-06/30 11.40
----------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational materials
and other information (the 'Statement'). If the statement is not attached, please contact your account
representative. Do not use or rely on this information if you have not received and reviewed the Statement.
----------------------------------------------------------------------------------------------------------------------------
</TABLE>
