<PAGE>
Exhibit 10.1
CONTACTS
-------------------------------------------------------------------------
Administrator: Barbara A Campbell
Direct Phone No: (714)247-6278
Address: Deutsche Bank
1761 E. St. Andrew Place
Santa Ana, CA 92705
Web Site: http://www-apps.gis.deutsche-bank.com/invr
Factor Information: (800) 735-7777
Main Phone No: (714) 247-6000
-------------------------------------------------------------------------
ISSUANCE
INFORMATION
<TABLE>
---------------------------------------------------------------------------------------------------------------------
<S> <C>
Seller: GreenPoint Mortgage Cut-Off Date: May 31, 2000
Certificate Insurer: AMBAC Assurance Corporation Closing Date: June 29, 2000
Servicer(s): GreenPoint Mortgage - Master Servicer First Payment Date: July 17, 2000
Underwriter(s): Greenwich Capital Markets, Inc. - Underwriter Distribution Date: September 15, 2000
Record Date: September 14, 2000
August 31, 2000
---------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
GreenPoint Home Equity Loan Trust 2000-1
Home Equity Loan Asset-Backed Securities
Series 2000-1
Certificate Payment Report for September 15, 2000 Distribution
Distribution in Dollars - Current Period
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
Prior Current
Class Original Principal Total Realized Deferred Principal
Class Type Face Value Balance Interest Principal Distribution Losses Interest Balance
------------------------------------------------------------------------------------------------------------------------------------
(1) (2) (3) (4)=(2)+(3) (5) (6) (7)=(1)-(3)-
(5)+(6)
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 FLT,STEP 244,172,000.00 238,554,623.05 1,386,341.97 4,873,258.57 6,259,600.54 - - 233,681,364.48
A-2 FLT,STEP 108,598,000.00 102,115,138.94 603,986.23 3,131,556.35 3,735,542.58 - - 98,983,582.59
R - - - - - - - -
------------------------------------------------------------------------------------------------------------------------------------
Total 352,770,000.00 340,669,761.99 1,990,328.20 8,004,814.92 9,995,143.12 - - 332,664,947.07
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face
---------------------------------------------------------------------------------------------------------------------------------
Orig. Principal Prior Current
Period Period (with Notional) Principal Total Principal
Class Starting Ending Method Cusip Balance Balance Interest Principal Distribution Balance
---------------------------------------------------------------------------------------------------------------------------------
(1) (2) (3) (4)=(2)+(3) (5)
---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 A-Act/360 3133TPCHO 244,172,000.00 976.994181 5.677727 19.958302 25.636029 957.035878
A-2 395385AC1
A-Act/360 108,598,000.00 940.304047 5.561670 28.836225 34.397895 911.467823
R - - - - - - -
---------------------------------------------------------------------------------------------------------------------------------
</TABLE>
Distribution in Dollars - to Date
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
Current
Original Unscheduled Scheduled Total Total Realized Deferred Principal
Class Face Value Interest Principal Principal Principal Distribution Losses Interest Balance
------------------------------------------------------------------------------------------------------------------------------------
(1) (2) (3) (4) (5)=(3)+(4) (6)=(2)+(5) (7) (8) (9)=(1)-(5)-
(7)+(8)
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 244,172,000.00 3,535,916.83 9,384,820.09 1,105,815.43 10,490,635.52 14,026,552.35 - - 233,681,364.48
A-2 108,598,000.00 1,566,550.98 9,204,459.76 409,957.65 9,614,417.41 11,180,968.39 - - 98,983,582.59
R - - - - - - - - -
------------------------------------------------------------------------------------------------------------------------------------
Total 352,770,000.00 5,102,467.81 18,589,279.85 1,515,773.08 20,105,052.93 25,207,520.74 - - 32,664,947.07
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
Interest Detail
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
Pass- Prior Principal Non- Prior Unscheduled Paid or Current
Through (with Notional) Accrued Supported Unpaid Interest Optimal Deferred Unpaid
Class Rate Balance Interest Interest SF Interest Adjustments Interest Interest Interest
------------------------------------------------------------------------------------------------------------------------------------
(1) (2) (3) (4) (5)=(1)- (6) (7)=(5)-(6)
(2)+(3)+(4)
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 6.74875% 238,554,623.05 1,386,341.97 - - - 1,386,341.97 1,386,341.97 -
A-2 6.86875% 102,115,138.94 603,986.23 - - - 603,986.23 603,986.23 -
R - - - - - - - -
------------------------------------------------------------------------------------------------------------------------------------
Total 340,669,761.99 1,990,328.20 - - - 1,990,328.20 1,990,328.20 -
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
-------------------------------------------------------------------------------
Collection Account Report
-------------------------------------------------------------------------------
<TABLE>
<CAPTION>
SUMMARY POOL II POOL I TOTAL
-------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
Net Principal Collections 2,767,484.53 4,067,634.82 6,835,119.35
TOTAL PRINCIPAL 2,767,484.53 4,067,634.82 6,835,119.35
Interest Collections 983,756.20 2,238,579.06 3,222,335.26
Interest Fees (15,698.15) (46,613.34) (62,311.49)
TOTAL INTEREST 968,058.05 2,191,965.72 3,160,023.77
TOTAL AVAILABLE FUNDS 3,735,542.58 6,259,600.54 9,995,143.12
--------------------------------------------------------------------------------------------------
PRINCIPAL - COLLECTIONS POOL II POOL I TOTAL
--------------------------------------------------------------------------------------------------
Principal Collections 5,986,479.43 8,584,644.50 14,571,123.93
Repurchases/Substitutions 0.00 0.00 0.00
Liquidations 0.00 0.00 0.00
Insurance Principal 0.00 0.00 0.00
Liquidation Loss Amounts 0.00 0.00 0.00
Additional Balances (3,218,994.90) (4,517,009.68) 7,736,004.58)
TOTAL PRINCIPAL COLLECTED 2,767,484.53 4,067,634.82 6,835,119.35
--------------------------------------------------------------------------------------------------
PRINCIPAL - WITHDRAWALS POOL II POOL I TOTAL
--------------------------------------------------------------------------------------------------
SPACE INTENTIONALLY LEFT BLANK
--------------------------------------------------------------------------------------------------
PRINCIPAL - OTHER ACCOUNTS POOL II POOL I TOTAL
--------------------------------------------------------------------------------------------------
SPACE INTENTIONALLY LEFT BLANK
--------------------------------------------------------------------------------------------------
INTEREST - COLLECTIONS POOL II POOL I TOTAL
--------------------------------------------------------------------------------------------------
Interest Collections 1,026,196.22 2,337,754.73 3,363,950.95
Repurchases/Substitutions 0.00 0.00 0.00
Liquidations 0.00 0.00 0.00
Insurance Interest 0.00 0.00 0.00
Other Additional Interest 0.00 0.00 0.00
Current Servicing Fee (42,440.02) (99,175.67) (141,615.69)
TOTAL INTEREST 983,756.20 2,238,579.06 3,222,335.26
--------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
INTEREST - WITHDRAWALS POOL II POOL I TOTAL
--------------------------------------------------------------------------------------------------
SPACE INTENTIONALLY LEFT BLANK
--------------------------------------------------------------------------------------------------
INTEREST - OTHER ACCOUNTS POOL II POOL I TOTAL
--------------------------------------------------------------------------------------------------
SPACE INTENTIONALLY LEFT BLANK
--------------------------------------------------------------------------------------------------
INTEREST - FEES POOL II POOL I TOTAL
--------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
Trustee Fee 806.36 1,884.34 2,690.70
Certificate Insurer Premium 14,891.79 34,789.22 49,681.01
Guarantee Fee 0.00 9,939.78 9,939.78
Management Fee 0.00 0.00 0.00
TOTAL INTEREST FEES 15,698.15 46,613.34 62,311.49
--------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
-------------------------------------------------------------------------------
Credit Enhancement Report
-------------------------------------------------------------------------------
<TABLE>
<CAPTION>
ACCOUNTS POOL II POOL I TOTAL
--------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
Beginning Reserve Fund Balance 0.00 0.00 0.00
Curr Period Amounts Dep to Res Fund 0.00 0.00 0.00
Curr Withdrawal from Reserve Fund 0.00 0.00 0.00
Reserve Fund Balance 0.00 0.00 0.00
--------------------------------------------------------------------------------------------------
INSURANCE POOL II POOL I TOTAL
--------------------------------------------------------------------------------------------------
Insured Amount 0.00 0.00 0.00
Reimbursements to the Insurer 0.00 0.00 0.00
Cumulative Insurance Payment 0.00 0.00 0.00
Draws on the Policy 0.00 0.00 0.00
Draws on the Demand Note 0.00 0.00 0.00
Interest portion of Guarantee Payment 0.00 0.00 0.00
Principal portion of Guarantee Payment 0.00 0.00 0.00
Guarantee Payment for this date 0.00 0.00 0.00
Cumulative Guaranty Payments 0.00 0.00 0.00
--------------------------------------------------------------------------------------------------
STRUCTURAL FEATURES POOL II POOL I TOTAL
--------------------------------------------------------------------------------------------------
Current Delinquency Percentage 0.0000% 0.0000% 0.0000%
Rolling Delinquency Percentage 0.0000% 0.0000% 0.0000%
Prior Overcollateralization Amount 0.00 0.00 0.00
Specified Overcollateralization Amount 2,425,281.26 5,452,977.96 7,878,259.22
Overcollateralization Amount 104,970.74 272,604.29 377,575.03
Overcollateralization Deficiency Amount 2,320,310.52 5,180,373.67 7,500,684.19
Overcollateralization Deficit 0.00 0.00 0.00
Overcollateralization Reduction Amount 0.00 0.00 0.00
Step-Up Overcollateralization Amount 5,389,513.91 12,117,728.81 17,507,242.71
Current Accelerated Principal Payment 364,071.82 805,623.75 1,169,695.57
Cumulative Accelerated Principal Payment 912,692.62 2,090,028.14 3,002,720.76
--------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
Collateral Report
------------------------------------------------------------------------------------------------------------------------------------
COLLATERAL POOL II POOL I TOTAL
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
Loan Count:
Original 1258 5996 7254
Prior 1,189 5,800 6,989
Prefunding - - -
Scheduled Paid Offs - - -
Full Voluntary Prepayments (42) (111) (153)
Repurchases - - -
Liquidations - - -
------------------------------------------------------------------------------------------------------------------------------------
Current 1,147 5,689 6,836
Principal Balance:
Original 107,790,278.12 242,354,576.15 350,144,854.27
Prior 101,856,037.86 238,021,603.59 339,877,641.45
Prefunding 3,218,994.90 4,517,009.68 7,736,004.58
Scheduled Principal (75,314.47) (239,784.24) (315,098.71)
Partial and Full Voluntary Prepayments (5,911,164.96) (8,344,860.26) (14,256,025.22)
Repurchases - - -
--------------------------------------------------------------------------------------------------------------------------------
Liquidations - - -
Current 99,088,553.33 233,953,968.77 333,042,522.10
------------------------------------------------------------------------------------------------------------------------------------
PREFUNDING POOL II POOL I TOTAL
------------------------------------------------------------------------------------------------------------------------------------
SPACE INTENTIONALLY LEFT BLANK
------------------------------------------------------------------------------------------------------------------------------------
CHARACTERISTICS POOL II POOL I TOTAL
------------------------------------------------------------------------------------------------------------------------------------
Weighted Average Coupon Original 9.377874% 9.394264% 9.389218%
Weighted Average Coupon Prior 9.981996% 10.224505% 10.150767%
Weighted Average Coupon Current 11.733814% 11.884783% 11.839540%
--------------------------------------------------------------------------------------------------------------------------------
Weighted Average Months to Maturity Original 200 204 203
Weighted Average Months to Maturity Prior 200 203 202
Weighted Average Months to Maturity Current 199 202 201
--------------------------------------------------------------------------------------------------------------------------------
Weighted Avg Remaining Amortization Term Original 208 205 206
Weighted Avg Remaining Amortization Term Prior 207 204 205
Weighted Avg Remaining Amortization Term Current 206 203 204
--------------------------------------------------------------------------------------------------------------------------------
Weighted Average Seasoning Original 2.71 2.76 2.74
Weighted Average Seasoning Prior 3.71 3.74 3.73
Weighted Average Seasoning Current 4.73 4.74 4.74
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
Note: Original information refers to deal issue.
<PAGE>
<TABLE>
<CAPTION>
ARM CHARACTERISTICS POOL II POOL I TOTAL
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
Weighted Average Margin Original 2.380% 2.530%
Weighted Average Margin Prior 2.401% 2.514%
Weighted Average Margin Current 2.387% 2.499%
--------------------------------------------------------------------------------------------------------------------------------
Weighted Average Max Rate Original 17.181% 17.075%
Weighted Average Max Rate Prior 17.174% 17.083%
Weighted Average Max Rate Current 17.160% 17.082%
--------------------------------------------------------------------------------------------------------------------------------
Weighted Average Min Rate Original 3.686% 3.918%
Weighted Average Min Rate Prior 3.722% 3.889%
Weighted Average Min Rate Current 3.736% 3.875%
--------------------------------------------------------------------------------------------------------------------------------
Weighted Average Cap Up Original
Weighted Average Cap Up Prior
Weighted Average Cap Up Current
--------------------------------------------------------------------------------------------------------------------------------
Weighted Average Cap Down Original
Weighted Average Cap Down Prior
Weighted Average Cap Down Current
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
Note: Original information refers to deal issue.
<TABLE>
<CAPTION>
SERVICING FEES / ADVANCES POOL II POOL I TOTAL
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
TOTAL SERVICING FEE 42,440.02 99,175.67 141,615.69
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
ADDITIONAL COLLATERAL INFORMATION POOL II POOL I TOTAL
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
SPACE INTENTIONALLY LEFT BLANK
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
----------------------------------------------------------------------------------------------------------------------------------
Delinquency Report - Total
----------------------------------------------------------------------------------------------------------------------------------
CURRENT 1 PAYMENT 2 PAYMTS 3+ PAYMTS TOTAL
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
DELINQUENT Balance 2,074,056.53 655,278.81 168,305.16 2,897,640.50
% Balance 0.62% 0.20% 0.05% 0.87%
# Loans 51 15 5 71
% # Loans 0.75% 0.22% 0.07% 1.04%
----------------------------------------------------------------------------------------------------------------------------------
FORECLOSURE Balance - - 26,000.00 508,468.48 534,468.48
% Balance 0.00% 0.00% 0.01% 0.15% 0.16%
# Loans - - 1 7 8
% # Loans 0.00% 0.00% 0.01% 0.10% 0.12%
----------------------------------------------------------------------------------------------------------------------------------
BANKRUPTCY Balance 239,527.84 46,746.60 11,267.08 97,485.08 395,026.60
% Balance 0.07% 0.01% 0.00% 0.03% 0.12%
# Loans 7 1 1 1 10
% # Loans 0.10% 0.01% 0.01% 0.01% 0.15%
----------------------------------------------------------------------------------------------------------------------------------
REO Balance - - - - -
% Balance 0.00% 0.00% 0.00% 0.00% 0.00%
# Loans - - - - -
% # Loans 0.00% 0.00% 0.00% 0.00% 0.00%
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
TOTAL Balance 239,527.84 2,120,803.13 692,545.89 774,258.72 3,827,135.58
% Balance 0.07% 0.64% 0.21% 0.23% 1.15%
# Loans 7 52 17 13 89
% # Loans 0.10% 0.76% 0.25% 0.19% 1.30%
----------------------------------------------------------------------------------------------------------------------------------
Note: Current = 0-30 days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
</TABLE>
<TABLE>
<CAPTION>
----------------------------------------------------------------------------------------------------------------------------------
Delinquency Report - Pool I Group
----------------------------------------------------------------------------------------------------------------------------------
CURRENT 1 PAYMENT 2 PAYMTS 3+ PAYMTS TOTAL
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
DELINQUENT Balance 1,592,364.05 655,278.81 158,377.78 2,406,020.64
% Balance 0.68% 0.28% 0.07% 1.03%
# Loans 44 15 4 63
% # Loans 0.77% 0.26% 0.07% 1.11%
----------------------------------------------------------------------------------------------------------------------------------
FORECLOSURE Balance - - - 186,867.78 186,867.78
% Balance 0.00% 0.00% 0.00% 0.08% 0.08%
# Loans - - - 4 4
% # Loans 0.00% 0.00% 0.00% 0.07% 0.07%
----------------------------------------------------------------------------------------------------------------------------------
BANKRUPTCY Balance 229,672.22 46,746.60 11,267.08 97,485.08 385,170.98
% Balance 0.10% 0.02% 0.00% 0.04% 0.16%
# Loans 6 1 1 1 9
% # Loans 0.11% 0.02% 0.02% 0.02% 0.16%
----------------------------------------------------------------------------------------------------------------------------------
REO Balance - - - - -
% Balance 0.00% 0.00% 0.00% 0.00% 0.00%
# Loans - - - - -
% # Loans 0.00% 0.00% 0.00% 0.00% 0.00%
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
TOTAL Balance 229,672.22 1,639,110.65 666,545.89 442,730.64 2,978,059.40
% Balance 0.10% 0.70% 0.28% 0.19% 1.27%
# Loans 6 45 16 9 76
% # Loans 0.11% 0.79% 0.28% 0.16% 1.34%
----------------------------------------------------------------------------------------------------------------------------------
Note: Current = 0-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
Delinquency Report - Pool II Group
------------------------------------------------------------------------------------------------------------------------------------
CURRENT 1 PAYMENT 2 PAYMTS 3+ PAYMTS TOTAL
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
DELINQUENT Balance 481,692.48 - 9,927.38 491,619.86
% Balance 0.49% 0.00% 0.01% 0.50%
# Loans 7 - 1 8
% # Loans 0.61% 0.00% 0.09% 0.70%
------------------------------------------------------------------------------------------------------------------------------------
FORECLOSURE Balance - - 26,000.00 321,600.70 347,600.70
% Balance 0.00% 0.00% 0.03% 0.32% 0.35%
# Loans - - 1 3 4
% # Loans 0.00% 0.00% 0.09% 0.26% 0.35%
------------------------------------------------------------------------------------------------------------------------------------
BANKRUPTCY Balance 9,855.62 - - - 9,855.62
% Balance 0.01% 0.00% 0.00% 0.00% 0.01%
# Loans 1 - - - 1
% # Loans 0.09% 0.00% 0.00% 0.00% 0.09%
------------------------------------------------------------------------------------------------------------------------------------
REO Balance - - - - -
% Balance 0.00% 0.00% 0.00% 0.00% 0.00%
# Loans - - - - -
% # Loans 0.00% 0.00% 0.00% 0.00% 0.00%
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
TOTAL Balance 9,855.62 481,692.48 26,000.00 331,528.08 849,076.18
% Balance 0.01% 0.49% 0.03% 0.33% 0.86%
# Loans 1 7 1 4 13
% # Loans 0.09% 0.61% 0.09% 0.35% 1.13%
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
Note: Current = 0-30days, 1 Payment =31-60days, 2 Payments = 61-90days,
3+ Payments = 91+
<PAGE>
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
REO Report - Mortgage Loans that Become REO During Current Distribution
------------------------------------------------------------------------------------------------------------------------------------
SUMMARY LOAN GROUP
------------------------------------------------------------------------------------------------------------------------------------
<S> <C>
Total Loan Count = 0 Loan Group 1 = Pool I Group; REO Book Value = 000.00
Total Original Principal Balance = 000.00 Loan Group 2 = Pool II Group; REO Book Value = 000.00
Total Current Balance = 000.00
REO Book Value = 000.00
------------------------------------------------------------------------------------------------------------------------------------
REO Book Value reported corresponds to total REO loans, including loans that become REO during current distribution.
------------------------------------------------------------------------------------------------------------------------------------
Loan Number Original Stated Current State &
& Principal Principal Paid to Note LTV at Original Origination
Loan Group Balance Balance Date Rate Origination Term Date
------------------------------------------------------------------------------------------------------------------------------------
SPACE INTENTIONALLY LEFT BLANK
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------------------------------------
Prepayment Report - Voluntary Prepayments
--------------------------------------------------------------------------------------------------------------------------------
VOLUNTARY PREPAYMENTS POOL II POOL I TOTAL
--------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
Current
Number of Paid in Full Loans 42 111 153
Number of Repurchased Loans - - -
----------------------------------------------------------------------------------------------------------------------------
Total Number of Loans Prepaid in Full 42 111 153
Paid in Full Balance 3,985,439.01 5,407,702.35 9,393,141.36
Repurchased Loans Balance - - -
Curtailments Amount 1,925,725.95 2,937,157.91 4,862,883.86
----------------------------------------------------------------------------------------------------------------------------
Total Prepayment Amount 5,911,164.96 8,344,860.26 14,256,025.22
Cumulative
Number of Paid in Full Loans 112 307 419
Number of Repurchased Loans - - -
----------------------------------------------------------------------------------------------------------------------------
Total Number of Loans Prepaid in Full 112 307 419
Paid in Full Balance 11,291,342.22 15,109,175.62 26,400,517.84
Repurchased Loans Balance - - -
Curtailments Amount 7,625,657.72 9,707,460.84 17,333,118.56
----------------------------------------------------------------------------------------------------------------------------
Total Prepayment Amount 18,916,999.94 24,816,636.46 43,733,636.40
--------------------------------------------------------------------------------------------------------------------------------
VOLUNTARY PREPAYMENT RATES POOL II POOL I TOTAL
--------------------------------------------------------------------------------------------------------------------------------
SMM 5.81% 3.51% 4.20%
3 Months Avg SMM 6.01% 3.44% 4.22%
12 Months Avg SMM
Avg SMM Since Cut-off 6.01% 3.44% 4.22%
CPR 51.23% 34.86% 40.23%
3 Months Avg CPR 52.47% 34.33% 40.42%
12 Months Avg CPR
Avg CPR Since Cut-off 52.47% 34.33% 40.42%
PSA 5411.94% 3679.18% 4246.90%
3 Months Avg PSA Approximation 7051.71% 4583.24% 5407.41%
12 Months Avg PSA Approximation
Avg PSA Since Cut-off Approximation 7051.71% 4583.24% 5407.41%
--------------------------------------------------------------------------------------------------------------------------------
PREPAYMENT CALCULATION METHODOLOGY
------------------------------------------------------------------------------------------------------------------------------------
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal)
Conditional Prepayment Rate (CPR): 1-((1-SMM) 12)
PSA Standard Prepayment Model: CPR/(0.02*min(30, WAS))
Average SMM over period between nth month and mth month (AvgSMMn, m): [(1-SMMn) * (1-SMMn + 1) *.......*(1-SMMm)] (1/months in
period n, m)
Average CPR over period between the nth month and mth month (AvgCPRn, m): 1-((1-AvgSMMn, m) 12)
Average PSA Approximation over period between the nth month and mth month: AvgCPRn, m/(0.02*Avg WASn, m))
Average WASn, m: (min(30, WASn)+ min(30, WASn + 1)+.......+ min(30, WASm)/(number of months in the period n, m)
Weighted Average Seasoning (WAS)
Note: Prepayment rates are calculated since deal issue date and include
partial and full voluntary prepayments and repurchases.
Dates correspond to distribution dates.
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
Realized Loss Report - Collateral
------------------------------------------------------------------------------------------------------------------------------------
COLLATERAL REALIZED LOSSES POOL II POOL I TOTAL
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
Current
Number of Loans Liquidated - - -
Collateral Realized Loss/(Gain) Amount - - -
Net Liquidation Proceeds - - -
Cumulative
Number of Loans Liquidated - - -
Collateral Realized Loss/(Gain) Amount - - -
Net Liquidation Proceeds - - -
Note: Collateral realized losses may include adjustments to loans liquidated in prior
periods.
Cumulative Losses as % of Original Balance 0.0000% 0.0000% 0.0000%
------------------------------------------------------------------------------------------------------------------------------------
DEFAULT SPEEDS POOL II POOL I TOTAL
------------------------------------------------------------------------------------------------------------------------------------
MDR 0.00% 0.00% 0.00%
3 Months Avg MDR 0.00% 0.00% 0.00%
12 Months Avg MDR
Avg MDR Since Cut-off 0.00% 0.00% 0.00%
CDR 0.00% 0.00% 0.00%
3 Months Avg CDR 0.00% 0.00% 0.00%
12 Months Avg CDR
Avg CDR Since Cut-off 0.00% 0.00% 0.00%
SDA 0.00% 0.00% 0.00%
3 Months Avg SDA Approximation 0.00% 0.00% 0.00%
12 Months Avg SDA Approximation
Avg SDA Since Cut-off Approximation 0.00% 0.00% 0.00%
Loss Severity Approximation for Current Period
3 Months Avg Loss Severity Approximation
12 Months Avg Loss Severity Approximation
Avg Loss Severity Approximation Since Cut-off
------------------------------------------------------------------------------------------------------------------------------------
COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
------------------------------------------------------------------------------------------------------------------------------------
Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
Conditional Default Rate (CDR): 1-((1-MDR) 12)
SDA Standard Default Assumption: CDR/IF(WAS**61, MIN(30, WAS)*0.02, MAX(0.03, MIN(30, WAS)*0.02-0.0095*(WAS-60)))
Average MDR over period between nth month and mth month (AvgMDRn, m): [(1-MDRn) * (1-MDRn + 1) *.......*(1-MDRm)] (1/months
in period n, m)
Average CDR over period between the nth month and mth month (AvgCDRn, m): 1-((1-AvgMDRn, m) 12) Average SDA Approximation over
period between the nth month and mth month:
AvgCDRn, m/IF(Avg WASn, m**61,MIN(30, Avg WASn, m)*0.02, MAX(0.03, MIN(30, Avg WASn, m)*0.02-0.0095*(Avg WASn, m-60)))
Average WASn, m: (WASn + WASn + 1 +.......+ WASm )/(number of months in the period n, m)
Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn, m)
Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains
from prior periods.
Dates correspond to distribution dates.
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
** = more than
<PAGE>
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
Realized Loss Detail Report - Loans Liquidated During Current Distribution
------------------------------------------------------------------------------------------------------------------------------------
SUMMARY LOAN GROUP
--------------------------------------------------------- -----------------------------------------------------------
<S> <C>
Total Loan Count = 0 Loan Group 1 = Pool I Group
Total Original Principal Balance = 0.00 Loan Group 2 = Pool II Group
Total Prior Principal Balance = 0.00
Total Realized Loss Amount = 0.00
Total Net Liquidation Proceeds = 0.00
--------------------------------------------------------- -----------------------------------------------------------
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
Loan Number Original Prior Current State &
& Loan Principal Principal Realized Note LTV at Original Origination
Loan Group Status Balance Balance Loss/(Gain) Rate Origination Term Date
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
SPACE INTENTIONALLY LEFT BLANK
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
Triggers, Adj. Rate Cert. and Miscellaneous Report
------------------------------------------------------------------------------------------------------------------------------------
TRIGGER EVENTS POOL II POOL I TOTAL
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
Servicer Event of Default No No No
Insurer Default No No No
------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
ADJUSTABLE RATE CERTIFICATE INFORMATION POOL II POOL I TOTAL
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
SPACE INTENTIONALLY LEFT BLANK
------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
ADDITIONAL INFORMATION POOL II POOL I TOTAL
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
Detail Delinq. Breakdown to Supplement pages 11-13
Number of Mort. Loans Delinq. 90 -119 days 1 3 4
Balance of Mort. Loans Delinq. 90 -119 days 9,927.38 88,577.78 98,505.16
Number of Mort. Loans Delinq. 120 -149 days - 1 1
Balance of Mort. Loans Delinq. 120 -149 days 0.00 69,800.00 69,800.00
Number of Mort. Loans Delinq. 150 -179 days - - -
Balance of Mort. Loans Delinq. 150 -179 days 0.00 0.00 0.00
Number of Mort. Loans Delinq. 180 days or more - - -
Balance of Mort. Loans Delinq. 180 days or more 0.00 0.00 0.00
Management Fee Accrued and Unpaid 461.76 1,038.24 1,500.00
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
