|
|
|
|
|
|
|
|
|
|
|
|
|
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: October 16, 2000
(Date of earliest event reported)
Structured Asset Securities Corporation
Commercial Mortgage Pass-Through Certificates
Bank One Mortgage-Backed Pass Through Certificates, Series 2000-1
(Exact name of registrant as specified in charter)
Delaware 333-53115 13-3320910
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)
Eleven Madison Avenue, New York, New York 100010
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, including area code (212) 325-2000
(Former name or former address, if changed since last report.)
ITEM 5.
On March 31, 2000, Asset Backed Securities Corporation
entered into a Pooling and Servicing Agreement dated as of March
1, 2000 (the "Pooling and Servicing Agreement"), by and among
Asset Backed Securities Corporation, as depositor, Bank One,
National Association, as seller and Servicer, Homeside Lending
Inc., as servicer and LaSalle Bank National Association, as
trustee. The Pooling and Servicing Agreement is annexed hereto
as Exhibit I.
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL
(a) Not applicable
(b) Not Applicable
(c) Exhibits
Exhibit No. Description
99 Monthly distribution report pursuant to
Section 4.1 of the Pooling and Servicing
Agreement for the distribution on October 16, 2000
SIGNATURES
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.
Date: October 16, 2000
Structured Asset Securities Corporation
By: /s Russell Goldenberg
Russell Goldenberg,
Senior Vice President
0
0
135 S. LaSalle Street Suite 1625
Chicago, IL 60603
Administrator:
Kori Sumser (800) 246-5761
[email protected]
Bank One Mortgage-Backed Pass-Through Certificates
Bank One, National Association, Seller and Servicer
HomeSide Lending, Inc., Servicer
Credit Suisse First Boston Mortgage Securities Corp., Depositor
Series 2000-1
ABN AMRO Acct: 67-8485-30-1
Reporting Package Table of Contents
Statement Date: 10/16/00
Payment Date: 10/16/00
Prior Payment: 09/15/00
Next Payment: 11/15/00
Record Date: 09/29/00
Analyst:
Darren O'Banion (714) 282-3980 ext 202
[email protected]
Issue Id: BANK1001
ASAP #: 499
Monthly Data File Name: BANK1001_YYYYMM_3.EXE
REMIC Certificate Report 1-5
Bond Interest Summary 6
Bond Principal Summary 7
Cash Reconcilation Summary 8
Collateral Statistics 9
Aggregate Loan Pool Information ( 15 month 10-16
Asset Stratifications 17-23
Modified Loan Detail 24
Closing Date: 3/30/00
First Payment Date: 4/17/00
Assumed Final Payment Date: 3/15/15
Contact Information
Depositor: Credit Suisse First Boston Mortgage Securities Corp
Underwriter: Credit Suisse First Boston Mortgage Securities Corp
Master Servicer: HomSide Lending, Inc.
Rated by: Fitch Investor Services Inc. / Standard & Poor's
Corporation
Information is available for this issue from the following sources
LaSalle Web Site www.lnbabs.com
LaSalle Bulletin Board (714) 282-3990
LaSalle "ASAP" Fax Back Syste(714) 282-5518
LaSalle Factor Line (800) 246-5761
WAC: 6.888806%
WAMM: 145.6521826
REMIC II
Original Opening Principal Principal
Class Face Value (1) Balance Payment Adj. or Loss
CUSIP Per $1,000 Per $1,000 Per $1,000 Per $1,000
1A 38,323,000.00 35,926,752.98 305,562.82 0.00
22540AQU5 1000.000000000 937.472352895 7.973353339 0.000000000
2A 197,910,000.00188,429,949.22 1,121,612.47 0.00
22540AQV3 1000.000000000 952.099182558 5.667285483 0.000000000
3A 69,409,000.00 64,558,683.07 850,916.58 0.00
22540AQW1 1000.000000000 930.119769338 12.259455978 0.000000000
4A 264,928,000.00249,982,341.82 1,769,513.84 0.00
22540AQX9 1000.000000000 943.585962299 6.679225450 0.000000000
5A 27,193,000.00 24,249,077.33 539,035.30 0.00
22540AQY7 1000.000000000 891.739687787 19.822575663 0.000000000
6A 33,785,000.00 32,253,247.07 518,058.82 0.00
22540AQZ4 1000.000000000 954.661745449 15.333989048 0.000000000
7AX 2,996,463.00 2,824,931.02 37,402.76 0.00
22540ARA8 1000.000000000 942.755181693 12.482303302 0.000000000
M-1 6,507,000.00 6,331,474.78 29,955.20 0.00
22540ARB6 1000.000000000 973.025169817 4.603534655 0.000000000
M-2 3,256,000.00 3,168,164.14 14,990.08 0.00
22540ARC4 1000.000000000 973.023384521 4.603832924 0.000000000
M-3 1,625,000.00 1,581,171.59 7,479.80 0.00
22540ARD2 1000.000000000 973.028670769 4.602953846 0.000000000
B-1 2,279,000.00 2,217,515.48 10,492.90 0.00
22540ARE0 1000.000000000 973.021272488 4.604168495 0.000000000
B-2 1,302,000.00 1,266,880.27 5,993.57 0.00
22540ARF7 1000.000000000 973.026321045 4.603356375 0.000000000
B-3 1,304,140.00 1,268,956.36 6,004.39 0.00
22540ARG5 1000.000000000 973.021577438 4.604099253 0.000000000
R-II 0.00 0.00 0.00 0.00
22540ARJ9 1000.000000000 0.000000000 0.000000000 0.000000000
650,817,603 614,059,145.9 5,217,0 0.00
Negative Closing Interest
Class Amortization Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
1A 0.00 35,621,190.16 190,860.88
22540AQU5 0.000000000 929.498999556 4.980321875
2A 0.00187,308,336.75 1,001,034.11
22540AQV3 0.000000000 946.431897074 5.058026907
3A 0.00 63,707,766.49 356,417.73
22540AQW1 0.000000000 917.860313360 5.135036227
4A 0.00248,212,827.98 1,380,110.85
22540AQX9 0.000000000 936.906736849 5.209380834
5A 0.00 23,710,042.03 153,537.80
22540AQY7 0.000000000 871.917112124 5.646225176
6A 0.00 31,735,188.25 201,582.79
22540AQZ4 0.000000000 939.327756401 5.966635909
7AX 0.00 2,787,528.26 26,290.02
22540ARA8 0.000000000 930.272878390 8.773683004
M-1 0.00 6,301,519.58 34,927.14
22540ARB6 0.000000000 968.421635162 5.367625520
M-2 0.00 3,153,174.06 17,477.61
22540ARC4 0.000000000 968.419551597 5.367816865
M-3 0.00 1,573,691.79 8,721.25
22540ARD2 0.000000000 968.425716923 5.366920442
B-1 0.00 2,207,022.58 12,233.17
22540ARE0 0.000000000 968.417103993 5.367778354
B-2 0.00 1,260,886.70 6,988.59
22540ARF7 0.000000000 968.422964670 5.367581681
B-3 0.00 1,262,951.97 7,000.78
22540ARG5 0.000000000 968.417478185 5.368117456
R-II 0.00 0.00 0.00
22540ARJ9 0.000000000 0.000000000 0.000000000
0.00608,842,127.46 3,397,182.70
Total P&I Paym 8,614,201.23
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estim
Interest Pass-Through
Class Adjustment Rate (2)
CUSIP Per $1,000 Next Rate (3)
1A 0.00 6.37500000%
22540AQU5 0.000000000 Fixed
2A 0.00 6.37500000%
22540AQV3 0.000000000 Fixed
3A 0.00 6.62500000%
22540AQW1 0.000000000 Fixed
4A 0.00 6.62500000%
22540AQX9 0.000000000 Fixed
5A 0.00 7.59803596%
22540AQY7 0.000000000 7.59848841%
6A 0.00 7.50000000%
22540AQZ4 0.000000000 Fixed
7AX 0.00 11.16771333%
22540ARA8 0.000000000 11.23093125%
M-1 0.00 6.61971635%
22540ARB6 0.000000000 6.61967588%
M-2 0.00 6.61996447%
22540ARC4 0.000000000 6.61992389%
M-3 0.00 6.61882298%
22540ARD2 0.000000000 6.61878290%
B-1 0.00 6.61993135%
22540ARE0 0.000000000 6.61989079%
B-2 0.00 6.61965445%
22540ARF7 0.000000000 6.61961363%
B-3 0.00 6.62034748%
22540ARG5 0.000000000 6.62030721%
R-II 0.00
22540ARJ9 0.000000000 None
0.00 0.00
REMIC I
Original Opening Principal Principal
Class Face Value (1) Balance Payment Adj. or Loss
CUSIP Per $1,000 Per $1,000 Per $1,000 Per $1,000
LT-A-1 38,323,00 35,926,752. 305,5 0.00
None 1000.000000000 937.472352895 7.973353339 0.000000000
LT-A-2 197,910,000 188,429,949.2 1,121,6 0.00
None 1000.000000000 952.099182558 5.667285483 0.000000000
LT-A-3 69,409,00 64,558,683. 850,9 0.00
None 1000.000000000 930.119769338 12.259455978 0.000000000
LT-A-4 264,928,000 249,982,341.8 1,769,5 0.00
None 1000.000000000 943.585962299 6.679225450 0.000000000
LT-A-5 27,193,00 24,249,077. 539,0 0.00
None 1000.000000000 891.739687787 19.822575663 0.000000000
LT-A-6 33,785,00 32,253,247. 518,0 0.00
None 1000.000000000 954.661745449 15.333989048 0.000000000
LT-PO-1 276,5 255,83 1 0.00
None 1000.000000000 925.119658058 6.881477410 0.000000000
LT-PO-2 1,713,8 1,623,194 12, 0.00
None 1000.000000000 947.081901406 7.288104838 0.000000000
LT-PO-3 94, 87,20 2 0.00
None 1000.000000000 920.335503889 26.725697339 0.000000000
LT-PO-4 479,2 451,12 3 0.00
None 1000.000000000 941.351579193 7.439444778 0.000000000
LT-PO-6 432,0 407,57 16, 0.00
None 1000.000000000 943.353022458 39.141856595 0.000000000
LT-X-1 39,590,143.00 37,139,243.42 0.00 0.00
None 1000.000000000 938.093186983 0.000000000 0.000000000
LT-X-2 204,742,601.00195,042,552.65 0.00 0.00
None 1000.000000000 952.623204440 0.000000000 0.000000000
LT-X-3 71,285,952.00 66,375,100.40 0.00 0.00
None 1000.000000000 931.110527920 0.000000000 0.000000000
LT-X-4 272,212,760.00257,063,680.38 0.00 0.00
None 1000.000000000 944.348385359 0.000000000 0.000000000
Negative Closing Interest
Class Amortization Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
LT-A-1 0.00 35,621,190.16 190,860.88
None 0.000000000 929.498999556 4.980321875
LT-A-2 0.00187,308,336.75 1,001,034.11
None 0.000000000 946.431897074 5.058026907
LT-A-3 0.00 63,707,766.49 356,417.73
None 0.000000000 917.860313360 5.135036227
LT-A-4 0.00248,212,827.98 1,380,110.85
None 0.000000000 936.906736849 5.209380834
LT-A-5 0.00 23,710,042.03 153,537.80
None 0.000000000 871.917112124 5.646225176
LT-A-6 0.00 31,735,188.25 201,582.79
None 0.000000000 939.327756401 5.966635909
LT-PO-1 0.00 253,927.75 0.00
None 0.000000000 918.238180648 0.000000000
LT-PO-2 0.00 1,610,703.19 0.00
None 0.000000000 939.793796568 0.000000000
LT-PO-3 0.00 84,672.21 0.00
None 0.000000000 893.609806550 0.000000000
LT-PO-4 0.00 447,560.58 0.00
None 0.000000000 933.912134415 0.000000000
LT-PO-6 0.00 390,663.53 0.00
None 0.000000000 904.211165863 0.000000000
LT-X-1 0.00 36,826,114.32 1,108.06
None 0.000000000 930.183917749 0.027988272
LT-X-2 0.00193,886,352.46 5,243.91
None 0.000000000 946.976112998 0.025612199
LT-X-3 0.00 65,512,603.90 4,879.92
None 0.000000000 919.011418968 0.068455554
LT-X-4 0.00255,260,547.57 12,370.10
None 0.000000000 937.724401935 0.045442758
Interest Pass-Through
Class Adjustment Rate (2)
CUSIP Per $1,000 Next Rate (3)
LT-A-1 0.00 6.37500000%
None 0.000000000 Fixed
LT-A-2 0.00 6.37500000%
None 0.000000000 Fixed
LT-A-3 0.00 6.62500000%
None 0.000000000 Fixed
LT-A-4 0.00 6.62500000%
None 0.000000000 Fixed
LT-A-5 0.00 7.59803596%
None 0.000000000 7.59848841%
LT-A-6 0.00 7.50000000%
None 0.000000000 Fixed
LT-PO-1 0.00
None 0.000000000 None
LT-PO-2 0.00
None 0.000000000 None
LT-PO-3 0.00
None 0.000000000 None
LT-PO-4 0.00
None 0.000000000 None
LT-PO-6 0.00
None 0.000000000 None
LT-X-1 0.00 0.03580233%
None 0.000000000 0.03564044%
LT-X-2 0.00 0.03226316%
None 0.000000000 0.03229955%
LT-X-3 0.00 0.08822440%
None 0.000000000 0.08799998%
LT-X-4 0.00 0.05774491%
None 0.000000000 0.05784753%
REMIC I
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
LT-X-6 35,095,093.00 33,517,914.53 0.00
None 1000.000000000 955.059857798 0.000000000
LT-M1-1 396,000.00 382,430.13 2,263.93
None 1000.000000000 965.732651515 5.716994949
LT-M1-2 2,047,000.00 1,995,291.22 8,836.59
None 1000.000000000 974.739237909 4.316849047
LT-M1-3 712,000.00 690,831.45 3,614.56
None 1000.000000000 970.268890449 5.076629213
LT-M1-4 2,722,000.00 2,651,879.23 12,020.57
None 1000.000000000 974.239246877 4.416080088
LT-M1-5 279,000.00 268,418.11 1,789.03
None 1000.000000000 962.072078853 6.412293907
LT-M1-6 351,000.00 342,624.64 1,430.51
None 1000.000000000 976.138575499 4.075527066
LT-M2-1 198,000.00 191,215.07 1,131.97
None 1000.000000000 965.732676768 5.717020202
LT-M2-2 1,024,000.00 998,132.97 4,420.45
None 1000.000000000 974.739228516 4.316845703
LT-M2-3 357,000.00 346,385.99 1,812.36
None 1000.000000000 970.268879552 5.076638655
LT-M2-4 1,361,000.00 1,325,939.62 6,010.28
None 1000.000000000 974.239250551 4.416076414
LT-M2-5 140,000.00 134,690.09 897.72
None 1000.000000000 962.072071429 6.412285714
LT-M2-6 176,000.00 171,800.39 717.29
None 1000.000000000 976.138579545 4.075511364
LT-M3-1 99,000.00 95,607.52 565.98
None 1000.000000000 965.732525253 5.716969697
LT-M3-2 512,000.00 499,066.49 2,210.23
None 1000.000000000 974.739238281 4.316855469
Principal Negative
Class Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000
LT-X-6 0.00 0.00
None 0.000000000 0.000000000
LT-M1-1 0.00 0.00
None 0.000000000 0.000000000
LT-M1-2 0.00 0.00
None 0.000000000 0.000000000
LT-M1-3 0.00 0.00
None 0.000000000 0.000000000
LT-M1-4 0.00 0.00
None 0.000000000 0.000000000
LT-M1-5 0.00 0.00
None 0.000000000 0.000000000
LT-M1-6 0.00 0.00
None 0.000000000 0.000000000
LT-M2-1 0.00 0.00
None 0.000000000 0.000000000
LT-M2-2 0.00 0.00
None 0.000000000 0.000000000
LT-M2-3 0.00 0.00
None 0.000000000 0.000000000
LT-M2-4 0.00 0.00
None 0.000000000 0.000000000
LT-M2-5 0.00 0.00
None 0.000000000 0.000000000
LT-M2-6 0.00 0.00
None 0.000000000 0.000000000
LT-M3-1 0.00 0.00
None 0.000000000 0.000000000
LT-M3-2 0.00 0.00
None 0.000000000 0.000000000
Closing Interest Interest Pass-Through
Class Balance Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Per $1,000 Next Rate (3)
LT-X-6 32,979,366.03 2,688.03 0.00 0.09623620%
None 939.714450393 0.076592774 0.000000000 0.09703938%
LT-M1-1 380,166.20 2,031.66 0.00 6.37500000%
None 960.015656566 5.130454711 0.000000000 Fixed
LT-M1-2 1,986,454.63 10,599.98 0.00 6.37500000%
None 970.422388862 5.178302201 0.000000000 Fixed
LT-M1-3 687,216.89 3,813.97 0.00 6.62500000%
None 965.192261236 5.356692833 0.000000000 Fixed
LT-M1-4 2,639,858.66 14,640.58 0.00 6.62500000%
None 969.823166789 5.378612509 0.000000000 Fixed
LT-M1-5 266,629.08 1,699.54 0.00 7.59803596%
None 955.659784946 6.091548539 0.000000000 7.59848841%
LT-M1-6 341,194.13 2,141.40 0.00 7.50000000%
None 972.063048433 6.100866097 0.000000000 Fixed
LT-M2-1 190,083.10 1,015.83 0.00 6.37500000%
None 960.015656566 5.130454845 0.000000000 Fixed
LT-M2-2 993,712.52 5,302.58 0.00 6.37500000%
None 970.422382813 5.178302151 0.000000000 Fixed
LT-M2-3 344,573.63 1,912.34 0.00 6.62500000%
None 965.192240896 5.356692773 0.000000000 Fixed
LT-M2-4 1,319,929.34 7,320.29 0.00 6.62500000%
None 969.823174137 5.378612529 0.000000000 Fixed
LT-M2-5 133,792.37 852.82 0.00 7.59803596%
None 955.659785714 6.091548492 0.000000000 7.59848841%
LT-M2-6 171,083.10 1,073.75 0.00 7.50000000%
None 972.063068182 6.100866122 0.000000000 Fixed
LT-M3-1 95,041.54 507.91 0.00 6.37500000%
None 960.015555556 5.130454040 0.000000000 Fixed
LT-M3-2 496,856.26 2,651.29 0.00 6.37500000%
None 970.422382813 5.178302203 0.000000000 Fixed
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred Interest equals
Accrual (3) Estim
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
LT-M3-3 178,000.00 172,707.87 903.64
None 1000.000000000 970.268932584 5.076629213
LT-M3-4 680,000.00 662,482.68 3,002.93
None 1000.000000000 974.239235294 4.416073529
LT-M3-5 69,000.00 66,382.98 442.45
None 1000.000000000 962.072173913 6.412318841
LT-M3-6 87,000.00 84,924.06 354.57
None 1000.000000000 976.138620690 4.075517241
LT-B1-1 139,000.00 134,236.84 794.66
None 1000.000000000 965.732661871 5.716978417
LT-B1-2 716,000.00 697,913.28 3,090.86
None 1000.000000000 974.739217877 4.316843575
LT-B1-3 250,000.00 242,567.22 1,269.16
None 1000.000000000 970.268880000 5.076640000
LT-B1-4 953,000.00 928,450.00 4,208.52
None 1000.000000000 974.239244491 4.416075551
LT-B1-5 98,000.00 94,283.06 628.41
None 1000.000000000 962.072040816 6.412346939
LT-B1-6 123,000.00 120,065.05 501.29
None 1000.000000000 976.138617886 4.075528455
LT-B2-1 79,000.00 76,292.88 451.64
None 1000.000000000 965.732658228 5.716962025
LT-B2-2 410,000.00 399,643.08 1,769.91
None 1000.000000000 974.739219512 4.316853659
LT-B2-3 142,000.00 137,778.17 720.88
None 1000.000000000 970.268802817 5.076619718
LT-B2-4 545,000.00 530,960.39 2,406.76
None 1000.000000000 974.239247706 4.416073394
LT-B2-5 56,000.00 53,876.04 359.09
None 1000.000000000 962.072142857 6.412321429
Principal Negative
Class Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000
LT-M3-3 0.00 0.00
None 0.000000000 0.000000000
LT-M3-4 0.00 0.00
None 0.000000000 0.000000000
LT-M3-5 0.00 0.00
None 0.000000000 0.000000000
LT-M3-6 0.00 0.00
None 0.000000000 0.000000000
LT-B1-1 0.00 0.00
None 0.000000000 0.000000000
LT-B1-2 0.00 0.00
None 0.000000000 0.000000000
LT-B1-3 0.00 0.00
None 0.000000000 0.000000000
LT-B1-4 0.00 0.00
None 0.000000000 0.000000000
LT-B1-5 0.00 0.00
None 0.000000000 0.000000000
LT-B1-6 0.00 0.00
None 0.000000000 0.000000000
LT-B2-1 0.00 0.00
None 0.000000000 0.000000000
LT-B2-2 0.00 0.00
None 0.000000000 0.000000000
LT-B2-3 0.00 0.00
None 0.000000000 0.000000000
LT-B2-4 0.00 0.00
None 0.000000000 0.000000000
LT-B2-5 0.00 0.00
None 0.000000000 0.000000000
REMIC I
Closing Interest Interest Pass-Through
Class Balance Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Per $1,000 Next Rate (3)
LT-M3-3 171,804.23 953.49 0.00 6.62500000%
None 965.192303371 5.356693065 0.000000000 Fixed
LT-M3-4 659,479.75 3,657.46 0.00 6.62500000%
None 969.823161765 5.378612445 0.000000000 Fixed
LT-M3-5 65,940.53 420.32 0.00 7.59803596%
None 955.659855072 6.091549141 0.000000000 7.59848841%
LT-M3-6 84,569.49 530.78 0.00 7.50000000%
None 972.063103448 6.100866379 0.000000000 Fixed
LT-B1-1 133,442.18 713.13 0.00 6.37500000%
None 960.015683453 5.130454766 0.000000000 Fixed
LT-B1-2 694,822.42 3,707.66 0.00 6.37500000%
None 970.422374302 5.178302095 0.000000000 Fixed
LT-B1-3 241,298.06 1,339.17 0.00 6.62500000%
None 965.192240000 5.356692775 0.000000000 Fixed
LT-B1-4 924,241.48 5,125.82 0.00 6.62500000%
None 969.823168940 5.378612496 0.000000000 Fixed
LT-B1-5 93,654.65 596.97 0.00 7.59803596%
None 955.659693878 6.091548299 0.000000000 7.59848841%
LT-B1-6 119,563.76 750.41 0.00 7.50000000%
None 972.063089431 6.100866362 0.000000000 Fixed
LT-B2-1 75,841.24 405.31 0.00 6.37500000%
None 960.015696203 5.130454747 0.000000000 Fixed
LT-B2-2 397,873.17 2,123.10 0.00 6.37500000%
None 970.422365854 5.178302104 0.000000000 Fixed
LT-B2-3 137,057.29 760.65 0.00 6.62500000%
None 965.192183099 5.356692349 0.000000000 Fixed
LT-B2-4 528,553.63 2,931.34 0.00 6.62500000%
None 969.823174312 5.378612513 0.000000000 Fixed
LT-B2-5 53,516.95 341.13 0.00 7.59803596%
None 955.659821429 6.091548945 0.000000000 7.59848841%
REMIC I
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
LT-B2-6 70,000.00 68,329.71 285.29
None 1000.000000000 976.138714286 4.075571429
LT-B3-1 79,604.77 76,876.93 455.10
None 1000.000000000 965.732706721 5.716994095
LT-B3-2 409,711.15 399,361.53 1,768.66
None 1000.000000000 974.739227868 4.316846149
LT-B3-3 143,198.80 138,941.34 726.97
None 1000.000000000 970.268884935 5.076648687
LT-B3-4 544,528.19 530,500.74 2,404.68
None 1000.000000000 974.239258394 4.416079909
LT-B3-5 56,055.22 53,929.16 359.44
None 1000.000000000 962.072042532 6.412248494
LT-B3-6 71,044.04 69,348.82 289.54
None 1000.000000000 976.138462846 4.075500211
R-I 0.00 0.00 0.00
22540ARH3 1000.000000000 0.000000000 0.000000000
Principal Negative
Class Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000
LT-B2-6 0.00 0.00
None 0.000000000 0.000000000
LT-B3-1 0.00 0.00
None 0.000000000 0.000000000
LT-B3-2 0.00 0.00
None 0.000000000 0.000000000
LT-B3-3 0.00 0.00
None 0.000000000 0.000000000
LT-B3-4 0.00 0.00
None 0.000000000 0.000000000
LT-B3-5 0.00 0.00
None 0.000000000 0.000000000
LT-B3-6 0.00 0.00
None 0.000000000 0.000000000
R-I 0.00 0.00
22540ARH3 0.000000000 0.000000000
TOTAL 650,817,604 614,059,146.2 5,217,018.51
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
LT-B2-6 68,044.42 427.06 0.00
None 972.063142857 6.100866964 0.000000000
LT-B3-1 76,421.83 408.41 0.00
None 960.015712626 5.130455004 0.000000000
LT-B3-2 397,592.87 2,121.61 0.00
None 970.422381719 5.178302148 0.000000000
LT-B3-3 138,214.37 767.07 0.00
None 965.192236248 5.356692802 0.000000000
LT-B3-4 528,096.06 2,928.81 0.00
None 969.823178484 5.378612572 0.000000000
LT-B3-5 53,569.72 341.46 0.00
None 955.659794039 6.091548309 0.000000000
LT-B3-6 69,059.28 433.43 0.00
None 972.062962636 6.100865393 0.000000000
R-I 0.00 0.00 0.00
22540ARH3 0.000000000 0.000000000 0.000000000
608,842,127 3,397,182.71
Total P&I Payme 8,614,201.22
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estim
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
LT-B2-6 7.50000000%
None Fixed
LT-B3-1 6.37500000%
None Fixed
LT-B3-2 6.37500000%
None Fixed
LT-B3-3 6.62500000%
None Fixed
LT-B3-4 6.62500000%
None Fixed
LT-B3-5 7.59803596%
None 7.59848841%
LT-B3-6 7.50000000%
None Fixed
R-I
22540ARH3 None
Bond Interest Summary
Beginning
Principal / Current Accrued Payment of Accretion /
Notional Certificate Certificate Prior Unpaid Deferred
Class Balance Rate Interest Interest Interest
1A 35,926,752.98 0.06 190,860.88 0.00 0.00
2A 188,429,949.22 0.06 1,001,034.11 0.00 0.00
3A 64,558,683.07 0.07 356,417.73 0.00 0.00
4A 249,982,341.82 0.07 1,380,110.85 0.00 0.00
5A 24,249,077.33 0.08 153,537.80 0.00 0.00
6A 32,253,247.07 0.08 201,582.79 0.00 0.00
7AX 2,824,931.02 0.11 26,290.02 0.00 0.00
M-1 6,331,474.78 0.07 34,927.13 0.00 0.00
M-2 3,168,164.14 0.07 17,477.61 0.00 0.00
M-3 1,581,171.59 0.07 8,721.25 0.00 0.00
B-1 2,217,515.48 0.07 12,233.16 0.00 0.00
B-2 1,266,880.27 0.07 6,988.59 0.00 0.00
B-3 1,268,956.36 0.07 7,000.77 0.00 0.00
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
Total 614,059,145.13 0.00 3,397,182.69 0.00 0.00
Excess
Prepayment Prior Ending
Interest Interest Unpaid Unpaid
Class Shortfalls Loss Interest Interest
1A 0.00 0.00 0.00 0.00
2A 0.00 0.00 0.00 0.00
3A 0.00 0.00 0.00 0.00
4A 0.00 0.00 0.00 0.00
5A 0.00 0.00 0.00 0.00
6A 0.00 0.00 0.00 0.00
7AX 0.00 0.00 0.00 0.00
M-1 0.00 0.00 0.00 0.00
M-2 0.00 0.00 0.00 0.00
M-3 0.00 0.00 0.00 0.00
B-1 0.00 0.00 0.00 0.00
B-2 0.00 0.00 0.00 0.00
B-3 0.00 0.00 0.00 0.00
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
-
Ending
Actual Principal /
Distribution Notional
Class of Interest Balance
1A 190,860.88 35,621,190.16
2A 1,001,034.11187,308,336.75
3A 356,417.73 63,707,766.49
4A 1,380,110.85248,212,827.98
5A 153,537.80 23,710,042.03
6A 201,582.79 31,735,188.25
7AX 26,290.02 2,787,528.26
M-1 34,927.14 6,301,519.58
M-2 17,477.61 3,153,174.06
M-3 8,721.25 1,573,691.79
B-1 12,233.17 2,207,022.58
B-2 6,988.59 1,260,886.70
B-3 7,000.78 1,262,951.97
3,397,182 608,842,126.60
Bond Principal Summary
Original Beginning Scheduled Unscheduled Accretion /
Certificate Certificate Principal Principal Deferred
Class Balance Balance Distribution Distribution Interest
1A 38,323,000.00 35,926,752.98 212,681.43 92,881.39 0.00
2A 197,910,000.00188,429,949.22 834,504.08 287,108.39 0.00
3A 69,409,000.00 64,558,683.07 337,783.59 513,132.99 0.00
4A 264,928,000.00249,982,341.82 1,133,132.15 636,381.69 0.00
5A 27,193,000.00 24,249,077.33 161,622.27 377,413.03 0.00
6A 33,785,000.00 32,253,247.07 134,661.86 383,396.96 0.00
7AX 2,996,463.00 2,824,931.02 13,434.63 23,968.13 0.00
M-1 6,507,000.00 6,331,474.78 29,955.20 0.00 0.00
M-2 3,256,000.00 3,168,164.14 14,990.08 0.00 0.00
M-3 1,625,000.00 1,581,171.59 7,479.80 0.00 0.00
B-1 2,279,000.00 2,217,515.48 10,492.90 0.00 0.00
B-2 1,302,000.00 1,266,880.27 5,993.57 0.00 0.00
B-3 1,304,140.00 1,268,956.36 6,004.39 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
Total 650,817,603.00614,059,145.13 2,902,735.95 2,314,282.58 0.00
% of
Total Ending Original Cumulative
Realized Principal Certificate Balance Realized
Class Loss Reduction Balance Remaining Losses
1A 0.00 305,562.8235,621,190.16 0.93 0.00
2A 0.00 1,121,612.47187,308,336.7 0.95 0.00
3A 0.00 850,916.5863,707,766.49 0.92 0.00
4A 0.00 1,769,513.84248,212,827.9 0.94 0.00
5A 0.00 539,035.3023,710,042.03 0.87 0.00
6A 0.00 518,058.8231,735,188.25 0.94 0.00
7AX 0.00 37,402.76 2,787,528.26 0.93 0.00
M-1 0.00 29,955.20 6,301,519.58 0.97 0.00
M-2 0.00 14,990.08 3,153,174.06 0.97 0.00
M-3 0.00 7,479.80 1,573,691.79 0.97 0.00
B-1 0.00 10,492.90 2,207,022.58 0.97 0.00
B-2 0.00 5,993.57 1,260,886.70 0.97 0.00
B-3 0.00 6,004.39 1,262,951.97 0.97 0.00
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
Total 5,217,018. 608,842,126. 93.55035% 0
Cash Reconcilation Summary
Interest Summary
Current Scheduled Interest 469,985.50
Less Deferred Interest 0.00
Plus Advance Interest 2,938,366.28
Plus Unscheduled Interest 0.00
PPIS Reducing Scheduled Interest (6,070.02)
Less Total Fees Paid To Servicer (11,169.07)
Plus Fees Advanced for PPIS 6,070.02
Less Fee Strips Paid by Servicer 0.00
Less Misc. Fees & Expenses 0.00
Less Non Recoverable Advances 0.00
Interest Due Trust 3,397,182.71
Less Trustee Fee 0.00
Less Fee Strips Paid by Trust 0.00
Less Misc. Fees Paid by Trust 0.00
Remittance Interest 3,397,182.71
Servicing Fee Summary
Current Servicing Fees 17,239.09
Delinquent Servicing Fees 110,689.90
Plus Fees Advanced for PPIS 6,070.02
Less Reduction for PPIS (6,070.02)
Plus Unscheduled Servicing Fees 0.00
Total Servicing Fees Due to be Paid 127,928.99
PPIS Summary 0.00
Gross PPIS 6,070.02
Reduced by PPIE 0.00
Reduced by Shortfalls in Fees 0.00
Reduced by Other Amounts 0.00
PPIS Reducing Scheduled Interest 6,070.02
PPIS Reducing Servicing Fee 6,070.02
PPIS Due Certificate 0.00
Pool 0.00
Balance Count
Beginning Pool 614,059,148.1 2840
Scheduled Principal Distribution 2,902,735.96 0
Unscheduled Principal Distribution 1,630,583.37 16
Deferred Interest 0.00 0
Liquidations 0.00 0
Repurchases 0.00 0
Ending Pool 608,842,129.6 2824
Principal Summary
Scheduled Principal:
Current Scheduled Princi 2,902,735.96
Advanced Scheduled Princ 404,686.50
Total Scheduled 3,307,422.46
Unscheduled Principal: 0.00
Curtailments 697,702.59
Prepayments in Full 1,630,583.37
Liquidation Proceeds 0.00
Repurchase Proceeds 0.00
Other Principal Proceeds 0.00
Total Unscheduled 2,328,285.96
Remittance Principal 5,635,708.42
Servicer Wire Amount 8,614,201.25
Advances
Prior Outstanding Current Period
Principal Interest Principal Interest
2,498,049.46 2,938,366.28
Recovered Ending Outstanding
Principal Interest Principal Interest
2,410,114.38 2,861,555.56
Collateral Statistics
Loan Group No.
1 2 3 4
Current Scheduled Intere 204,788.53 1,073,418.11 384,672.49 1,482,640.18
Negative Amortization: 0.00 0.00 0.00 0.00
Prepayment Interest Shor 351.19 0.00 1,301.20 647.22
Compensating Interest: -351.19 0.00 -1,301.20 -647.22
Non Recoverable Advance: 0.00 0.00 0.00 0.00
Relief Act Interest Shor 0.00 0.00 0.00 0.00
Extraordinary Trust Expe 0.00 0.00 0.00 0.00
Servicing Fee: 7,737.34 40,633.87 13,828.15 53,554.93
Trustee Fees: 0.00 0.00 0.00 0.00
Other Fee: 0.00 0.00 0.00 0.00
Beginning Scheduled Bala 37,139,243.42195,042,552.6 66,375,100.40257,063,680.38
Scheduled Principal: 220,044.35 863,994.38 347,226.34 1,165,137.89
Unscheduled Principal: 2,314,282.58 93,084.75 292,205.81 515,270.16
Net Liquidation Proceeds 0.00 0.00 0.00 0.00
Fraud Loss Insurance Pro 0.00 0.00 0.00 0.00
Special Hazard Insurance 0.00 0.00 0.00 0.00
Bankruptcy Insurance Pro 0.00 0.00 0.00 0.00
Realized Loss: 0.00 0.00 0.00 0.00
Ending Scheduled Balance 36,826,114.32193,886,352.4 65,512,603.90255,260,547.57
0.00 0.00 0.00 0.00
Beginning Pool Count: 399.00 530.00 584.00 714.00
Ending Pool Count: 398.00 530.00 581.00 713.00
0.00 0.00 0.00 0.00
Weighted Average Coupon: 0.07 0.07 0.07 0.07
Weighted Average Net Cou 0.06 0.06 0.07 0.07
Weighted Average Maturit 137.02 150.49 137.85 146.23
0.00 0.00 0.00 0.00
Cumulative Realized Loss 0.00 0.00 0.00 0.00
Loan Group No.
5 6 Total
Current Scheduled Intere 162,981.84 216,610.55 3,525,111.70
Negative Amortization: 0.00 0.00 0.00
Prepayment Interest Shor 1,480.88 2,289.53 6,070.02
Compensating Interest: -1,480.88 -2,289.53 -6,070.02
Non Recoverable Advance: 0.00 0.00 0.00
Relief Act Interest Shor 0.00 0.00 0.00
Extraordinary Trust Expe 0.00 0.00 0.00
Servicing Fee: 5,191.80 6,982.90 127,928.99
Trustee Fees: 0.00 0.00 0.00
Other Fee: 0.00 0.00 0.00
Beginning Scheduled Bala 24,920,656.7633,517,914.53614,059,148.14
Scheduled Principal: 166,098.41 140,234.59 2,902,735.96
Unscheduled Principal: 637,994.92 377,413.03 4,230,251.25
Net Liquidation Proceeds 0.00 0.00 0.00
Fraud Loss Insurance Pro 0.00 0.00 0.00
Special Hazard Insurance 0.00 0.00 0.00
Bankruptcy Insurance Pro 0.00 0.00 0.00
Realized Loss: 0.00 0.00 0.00
Ending Scheduled Balance 24,377,145.3232,979,366.03608,842,129.60
Beginning Pool Count: 523.00 90.00 2,840.00
Ending Pool Count: 513.00 89.00 2,824.00
Weighted Average Coupon: 0.08 0.08 0.07
Weighted Average Net Cou 0.08 0.08 0.07
Weighted Average Maturit 121.29 155.87 145.65
Cumulative Realized Loss 0.00 0.00 0.00
Aggregate Loan Pool Information
Pool Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
10/16/00 46 6,548,396. 2 239,799
01/00/00 1.63% 1.076% 0.07% 0.039%
09/15/00 27 4075415 5 333,249
01/00/00 0.95% 0.664% 0.18% 0.054%
08/15/00 39 5314059 5 274,138
01/00/00 1.36% 0.856% 0.17% 0.044%
07/17/00 39 4577813 1 7,117
01/00/00 1.36% 0.731% 0.03% 0.001%
06/15/00 37 4654432 1 28,847
01/00/00 1.27% 0.733% 0.03% 0.005%
05/15/00 31 4739632 2 440,969
01/00/00 1.06% 0.739% 0.07% 0.069%
04/17/00 30 3527989 0 0
01/00/00 1.02% 0.546% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
01/00/00 3 75849 0 0
10/16/00 0.11% 0.012% 0.00% 0.000%
01/00/00 1 8363 0 0
09/15/00 0.04% 0.001% 0.00% 0.000%
01/00/00 0 0 0 0
08/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 1 28676 0 0
07/17/00 0.03% 0.005% 0.00% 0.000%
01/00/00 0 0 0 0
06/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 1 44959 0 0
05/15/00 0.03% 0.007% 0.00% 0.000%
01/00/00 0 0 0 0
04/17/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
DistributiREO Modifications
Date # Balance # Balance
10/16/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
09/15/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
08/15/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
07/17/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
06/15/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
05/15/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
04/17/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
01/00/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
01/00/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
01/00/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
01/00/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
01/00/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
01/00/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
01/00/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
01/00/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
01/00/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
10/16/00 16.00 1,630,583.37 6.8888% 6.6388%
01/00/00 0.57% 0.268% 0.00 0.00
09/15/00 22.00 3,302,220.43 6.8886% 6.6386%
01/00/00 0.77% 0.538% 0.00 0.00
08/15/00 14.00 2,152,215.56 6.8890% 6.6390%
01/00/00 0.49% 0.347% 0.00 0.00
07/17/00 26.00 5,212,437.76 6.8894% 6.6394%
01/00/00 0.90% 0.832% 0.00 0.00
06/15/00 20.00 3,499,015.55 6.8901% 6.6401%
01/00/00 0.69% 0.551% 0.00 0.00
05/15/00 12.00 1,612,096.37 6.8904% 6.6404%
01/00/00 0.41% 0.251% 0.00 0.00
04/17/00 8.00 1,068,171.70 6.8906% 6.6406%
01/00/00 0.27% 0.165% 0.00 0.00
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00 0.00
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00 0.00
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00 0.00
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00 0.00
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00 0.00
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00 0.00
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00 0.00
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00 0.00
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00 0.00
The Servicer reports all loan activity as of the last day of the
prior month. Therefore , a
Aggregate Loan Pool Information
Pool Group 1 Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
10/16/00 4 294,292 0 0
01/00/00 1.01% 0.799% 0.00% 0.00%
09/15/00 4 126,815 3 235,055
01/00/00 1.00% 0.341% 0.75% 0.63%
08/15/00 9 607,326 0 0
01/00/00 2.23% 1.616% 0.00% 0.00%
07/17/00 8 470,511 0 0
01/00/00 1.97% 1.239% 0.00% 0.00%
06/15/00 6 376,143 0 0
01/00/00 1.46% 0.978% 0.00% 0.00%
05/15/00 7 360,060 0 0
01/00/00 1.69% 0.927% 0.00% 0.00%
04/17/00 9 758,944 0 0
01/00/00 2.16% 1.929% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
01/00/00 1 37390.85 0 0
10/16/00 0.25% 0.102% 0.00% 0.000%
01/00/00 0 0 0 0
09/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
08/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
07/17/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
06/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
05/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
04/17/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
DistributiREO Modifications
Date # Balance # Balance
01/00/00 0 0 0 0
10/16/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
09/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
08/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
07/17/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
06/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
05/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
04/17/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
01/00/00 1 62,435 6.6169% 6.3669%
10/16/00 0.25% 0.170% 0.00% 0.000%
01/00/00 5 202,200 6.6171% 6.3671%
09/15/00 1.25% 0.544% 0.00% 0.000%
01/00/00 2 140,075 6.6169% 6.3669%
08/15/00 0.50% 0.373% 0.00% 0.000%
01/00/00 6 233,348 6.6172% 6.3672%
07/17/00 1.48% 0.614% 0.00% 0.000%
01/00/00 1 94,179 6.6175% 6.3675%
06/15/00 0.24% 0.245% 0.00% 0.000%
01/00/00 3 233,783 6.6166% 6.3666%
05/15/00 0.73% 0.602% 0.00% 0.000%
01/00/00 0 0 6.6166% 6.3666%
04/17/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
The Servicer reports all loan activity as of the last day of the
prior month. Therefore , a
Aggregate Loan Pool Information
Pool Group 2 Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
01/00/00 4 1313203.84 0 0
10/16/00 0.75% 0.677% 0.00% 0.000%
01/00/00 2 632998.23 0 0
09/15/00 0.38% 0.325% 0.00% 0.000%
01/00/00 3 986460.61 0 0
08/15/00 0.56% 0.500% 0.00% 0.000%
01/00/00 2 867934.32 0 0
07/17/00 0.37% 0.438% 0.00% 0.000%
01/00/00 4 1163386.19 0 0
06/15/00 0.74% 0.579% 0.00% 0.000%
01/00/00 4 1518177.78 0 0
05/15/00 0.74% 0.750% 0.00% 0.000%
01/00/00 1 304705.66 0 0
04/17/00 0.18% 0.150% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
01/00/00 0 0 0 0
10/16/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
09/15/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
08/15/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
07/17/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
06/15/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
05/15/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
04/17/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
DistributiREO Modifications
Date # Balance # Balance
01/00/00 0 0 0 0
10/16/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
09/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
08/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
07/17/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
06/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
05/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
04/17/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
01/00/00 0 0 6.6042% 6.3542%
10/16/00 0.00% 0.000% 0.00% 0.000%
01/00/00 4 1,143,385 6.6040% 6.3540%
09/15/00 0.75% 0.586% 0.00% 0.000%
01/00/00 1 178,433 6.6039% 6.3539%
08/15/00 0.19% 0.091% 0.00% 0.000%
01/00/00 4 1,693,366 6.6041% 6.3541%
07/17/00 0.75% 0.854% 0.00% 0.000%
01/00/00 2 522,477 6.6041% 6.3541%
06/15/00 0.37% 0.260% 0.00% 0.000%
01/00/00 1 281,815 6.6040% 6.3540%
05/15/00 0.18% 0.139% 0.00% 0.000%
01/00/00 1 302,181 6.6037% 6.3537%
04/17/00 0.18% 0.148% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
The Servicer reports all loan activity as of the last day of the
prior month. Therefore , a
Aggregate Loan Pool Information
Pool Group 3 Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
10/16/00 11 634,075.99 1 215,783.21
01/00/00 1.89% 0.968% 0.17% 0.329%
09/15/00 7 802,915.02 1 17,089.32
01/00/00 1.20% 1.210% 0.17% 0.026%
08/15/00 8 678,398.12 3 55,058.65
01/00/00 1.36% 1.010% 0.51% 0.082%
07/17/00 11 689,738.97 0 0.00
01/00/00 1.85% 1.012% 0.00% 0.000%
06/15/00 6 607,498.74 0 0.00
01/00/00 1.00% 0.878% 0.00% 0.000%
05/15/00 5 338,459.88 0 0.00
01/00/00 0.83% 0.483% 0.00% 0.000%
04/17/00 5 333,105.45 0 0.00
01/00/00 0.83% 0.471% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
10/16/00 1.00 8,162.33 0.00 0.00
01/00/00 0.17% 0.012% 0.00% 0.000%
09/15/00 1.00 8,362.54 0.00 0.00
01/00/00 0.17% 0.013% 0.00% 0.000%
08/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
07/17/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
06/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
05/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
04/17/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
DistributiREO Modifications
Date # Balance # Balance
10/16/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
09/15/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
08/15/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
07/17/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
06/15/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
05/15/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
04/17/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
10/16/00 3 458,012.84 6.9545% 6.7045%
01/00/00 0.52% 0.699% 0.00% 0.000%
09/15/00 4 369,400.32 6.9550% 6.7050%
01/00/00 0.68% 0.557% 0.00% 0.000%
08/15/00 5 616,201.77 6.9542% 6.7042%
01/00/00 0.85% 0.917% 0.00% 0.000%
07/17/00 5 611,876.95 6.9544% 6.7044%
01/00/00 0.84% 0.898% 0.00% 0.000%
06/15/00 4 552,998.13 6.9545% 6.7045%
01/00/00 0.67% 0.799% 0.00% 0.000%
05/15/00 1 217,525.61 6.9542% 6.7042%
01/00/00 0.17% 0.310% 0.00% 0.000%
04/17/00 3 134,825.30 6.9547% 6.7047%
01/00/00 0.50% 0.191% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
The Servicer reports all loan activity as of the last day of the
prior month. Therefore , a
Aggregate Loan Pool Information
Pool Group 4 Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
10/16/00 6 2,233,081.85 0 0.00
01/00/00 0.84% 0.875% 0.00% 0.000%
09/15/00 5 1,785,174.55 0 0.00
01/00/00 0.70% 0.694% 0.00% 0.000%
08/15/00 4 1,557,268.37 1 194,723.56
01/00/00 0.56% 0.599% 0.14% 0.075%
07/17/00 3 890,408.22 0 0.00
01/00/00 0.42% 0.340% 0.00% 0.000%
06/15/00 3 897,358.21 0 0.00
01/00/00 0.41% 0.338% 0.00% 0.000%
05/15/00 2 696,997.24 0 0.00
01/00/00 0.27% 0.260% 0.00% 0.000%
04/17/00 4 1,164,973.67 0 0.00
01/00/00 0.55% 0.431% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
10/16/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
09/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
08/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
07/17/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
06/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
05/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
04/17/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
DistributiREO Modifications
Date # Balance # Balance
10/16/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
09/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
08/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
07/17/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
06/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
05/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
04/17/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
10/16/00 1 377,939.98 6.9211% 6.6711%
01/00/00 0.14% 0.148% 0.00% 0.000%
09/15/00 4 1,457,469.93 6.9210% 6.6710%
01/00/00 0.56% 0.567% 0.00% 0.000%
08/15/00 2 864,889.98 6.9209% 6.6709%
01/00/00 0.28% 0.333% 0.00% 0.000%
07/17/00 4 1,855,588.49 6.9206% 6.6706%
01/00/00 0.56% 0.708% 0.00% 0.000%
06/15/00 5 1,802,036.29 6.9203% 6.6703%
01/00/00 0.69% 0.679% 0.00% 0.000%
05/15/00 2 466,350.23 6.9204% 6.6704%
01/00/00 0.27% 0.174% 0.00% 0.000%
04/17/00 2 581,029.31 6.9205% 6.6705%
01/00/00 0.27% 0.215% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
The Servicer reports all loan activity as of the last day of the
prior month. Therefore , a
Aggregate Loan Pool Information
Pool Group 6 Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
10/16/00 4.00 1,575,660.55 0.00 0.00
01/00/00 4.49% 4.78% 0.00% 0.000%
09/15/00 3.00 581,157.43 0.00 0.00
01/00/00 3.33% 1.73% 0.00% 0.000%
08/15/00 3.00 1,183,390.49 0.00 0.00
01/00/00 3.33% 3.51% 0.00% 0.000%
07/17/00 3.00 901,629.86 0.00 0.00
01/00/00 3.33% 2.66% 0.00% 0.000%
06/15/00 2.00 493,293.00 0.00 0.00
01/00/00 2.20% 1.44% 0.00% 0.000%
05/15/00 3.00 1,301,509.94 1.00 416,111.82
01/00/00 3.26% 3.75% 1.09% 1.198%
04/17/00 2.00 742,967.81 0.00 0.00
01/00/00 2.17% 2.13% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.00% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.00% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.00% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.00% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.00% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.00% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.00% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.00% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.00% 0.00% 0.000%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
10/16/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
09/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
08/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
07/17/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
06/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
05/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
04/17/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
DistributiREO Modifications
Date # Balance # Balance
10/16/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
09/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
08/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
07/17/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
06/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
05/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
04/17/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
10/16/00 1.00 368,782.57 7.7550% 7.5050%
01/00/00 1.12% 1.118% 0.00% 0.000%
09/15/00 0.00 0.00 7.7551% 7.5051%
01/00/00 0.00% 0.000% 0.00% 0.000%
08/15/00 0.00 0.00 7.7552% 7.5052%
01/00/00 0.00% 0.000% 0.00% 0.000%
07/17/00 1.00 233,816.19 7.7533% 7.5033%
01/00/00 1.11% 0.691% 0.00% 0.000%
06/15/00 1.00 214,110.79 7.7551% 7.5051%
01/00/00 1.10% 0.625% 0.00% 0.000%
05/15/00 0.00 0.00 7.7553% 7.5053%
01/00/00 0.00% 0.000% 0.00% 0.000%
04/17/00 0.00 0.00 7.7555% 7.5055%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
The Servicer reports all loan activity as of the last day of the
prior month. Therefore , a
Pool Total
Distribution of Principal Balances
Current Scheduled # of Scheduled % of
Balances Loans Balance Bal
0to 50000 664 17,984,395. 2.95%
50000.01to 100000 369 26,530,205. 4.36%
100000.01to 150000 180 22,131,035. 3.63%
150000.01to 200000 126 22,621,949. 3.72%
200000.01to 250000 422 96,550,794. 15.86%
250000.01to 300000 367 100,356,373.4 16.48%
300000.01to 350000 211 67,871,004. 11.15%
350000.01to 400000 129 47,834,181. 7.86%
400000.01to 450000 104 44,143,679. 7.25%
450000.01to 500000 63 29,727,010. 4.88%
500000.01to 550000 49 25,789,293. 4.24%
550000.01to 600000 39 22,384,699. 3.68%
600000.01to 650000 26 16,189,034. 2.66%
650000.01to 700000 17 11,518,569. 1.89%
700000.01to 3000000 58 57,209,903. 9.40%
Total 2,8 608,842,129.6 100.00%
Term Coupon
0to 50000 106 7.415%
50000.01to 100000 122 7.093%
100000.01to 150000 128 7.005%
150000.01to 200000 124 6.968%
200000.01to 250000 147 6.842%
250000.01to 300000 151 6.815%
300000.01to 350000 149 6.865%
350000.01to 400000 150 6.907%
400000.01to 450000 149 6.861%
450000.01to 500000 152 6.875%
500000.01to 550000 150 6.834%
550000.01to 600000 150 6.879%
600000.01to 650000 155 6.848%
650000.01to 700000 154 6.829%
700000.01to 3000000 152 6.844%
Total 146 6.948%
Average Scheduled Balance is 215,595.65
Maximum Scheduled Balance is 2,041,711.64
Minimum Scheduled Balance is 769.77
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 2216 488,532,523. 80.24%
Condo 254 54,568,326. 8.96%
PUD 144 46,430,851. 7.63%
2-4 Family 137 13,995,723. 2.30%
Co-op 63 3,760,190 0.62%
Town House 8 1,441,833 0.24%
Unknown 2 112,68 0.02%
Total 2,8 608,842,129. 100%
Property Types Term Coupon
Single Family 146 6.884%
Condo 147 6.886%
PUD 147 6.884%
2-4 Family 141 7.025%
Co-op 141 6.955%
Town House 151 6.815%
Unknown 138 7.688%
Total 146 6.948%
Geographic Distribution
Geographic # of Scheduled % of
Location Loans Balance Balance
Illinois 1041 253,710,850. 41.67%
Michigan 990 204,715,380. 33.62%
Indiana 522 81,393,109. 13.37%
Florida 89 27,545,388. 4.52%
Wisconsin 34 10,846,204. 1.78%
Ohio 28 4,162,017 0.68%
Kentucky 36 3,876,640 0.64%
Colorado 8 3,516,214 0.58%
Texas 22 3,204,302 0.53%
Arizona 10 2,393,120 0.39%
Louisiana 8 2,121,617 0.35%
California 4 1,580,007 0.26%
New Mexico 1 1,151,804 0.19%
Oklahoma 7 1,140,046 0.19%
Georgia 1 915,02 0.15%
New Jersey 1 819,71 0.13%
Massachusetts 2 657,40 0.11%
Maine 2 643,23 0.11%
New York 2 626,02 0.10%
Utah 3 580,02 0.10%
Vermont 1 440,74 0.07%
Neveda 1 436,36 0.07%
Maryland 2 408,81 0.07%
Pennsylvania 1 312,35 0.05%
New Hampshire 1 300,24 0.05%
Missouri 1 280,27 0.05%
South Carolina 1 268,72 0.04%
Mississippi 1 252,07 0.04%
Idaho 1 227,55 0.04%
Minnesota 1 157,68 0.03%
Other 2 159,15 0.03%
Total 2824 608,842,129. 100.00%
Geographic Distribution Term Coupon
Geographic
Location
Illinois 145 6.821%
Michigan 147 6.899%
Indiana 138 6.969%
Florida 150 6.891%
Wisconsin 154 6.948%
Ohio 145 7.135%
Kentucky 142 6.941%
Colorado 141 6.796%
Texas 155 7.615%
Arizona 155 7.016%
Louisiana 165 7.697%
California 159 6.824%
New Mexico 147 6.600%
Oklahoma 129 7.219%
Georgia 155 6.950%
New Jersey 170 7.950%
Massachusetts 155 6.550%
Maine 157 7.370%
New York 152 7.076%
Utah 155 7.363%
Vermont 171 7.850%
Neveda 156 6.950%
Maryland 153 7.023%
Pennsylvania 158 6.650%
New Hampshire 152 7.000%
Missouri 161 6.550%
South Carolina 150 6.850%
Mississippi 151 6.950%
Idaho 156 6.950%
Minnesota 170 8.300%
Other 21 8.050%
Total 146 6.948%
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 127 33,967,172. 5.58%
1+ to 2 years 1,000 287,594,620. 47.24%
2+ to 3 years 939 241,352,145. 39.64%
3+ to 4 years 90 9,445,551 1.55%
4+ to 5 years 99 9,094,198 1.49%
5+ to 6 years 46 2,217,868 0.36%
6+ to 7 years 284 15,509,765. 2.55%
7+ to 8 years 144 6,938,020 1.14%
8+ to 9 years 74 2,323,637 0.38%
9+ to 10 years 3 112,51 0.02%
10 years or more 18 286,63 0.05%
Total 2,824 608,842,129. 100.00%
Number of Years Term Coupon
1 year or less 165 7.649%
1+ to 2 years 152 6.714%
2+ to 3 years 145 6.914%
3+ to 4 years 130 7.519%
4+ to 5 years 118 7.263%
5+ to 6 years 94 7.655%
6+ to 7 years 74 6.837%
7+ to 8 years 81 7.364%
8+ to 9 years 69 8.433%
9+ to 10 years 80 8.196%
10 years or more 39 8.338%
Total 146 6.948%
Distribution of Mortgage Interest Rates
Current Mortgage
Current Mortgage # of Scheduled % of
Interest Rate Loans Balance Balance
6.000%or less
6.000%to 6.250% 13 2,173,062 0.36%
6.250%to 6.500% 175 39,236,707 6.44%
6.500%to 6.750% 740 189,302,697 31.09%
6.750%to 7.000% 1,090 284,908,712 46.80%
7.000%to 7.250% 204 35,864,440 5.89%
7.250%to 7.500% 123 12,967,171 2.13%
7.500%to 7.750% 133 16,263,743 2.67%
7.750%to 8.000% 140 19,508,637 3.20%
8.000%to 8.250% 65 4,232,764 0.70%
8.250%to 8.500% 69 2,047,526 0.34%
8.500%to 8.750% 50 1,496,617 0.25%
8.750%to 9.000% 15 692,063 0.11%
9.000%to 9.250% 7 147,991 0.02%
9.250%& Above 0 0 0.00%
Total 2,824 608,842,130 100.00%
Current Mortgage Term Coupon
Interest Rate
0.06or less 0 0.0000%
0.060001to 0.0625 136 6.2500%
0.0625001to 0.065 145 6.4558%
0.0650001to 0.0675 149 6.6417%
0.0675001to 0.07 145 6.9053%
0.0700001to 0.0725 141 7.1085%
0.0725001to 0.075 130 7.4046%
0.0750001to 0.0775 149 7.6767%
0.0775001to 0.08 154 7.8917%
0.0800001to 0.0825 128 8.1638%
0.0825001to 0.085 111 8.3931%
0.0850001to 0.0875 103 8.7229%
0.0875001to 0.09 70 8.9650%
0.0900001to 0.0925 70 9.1834%
0.0925001& Above 0 0.0000%
Total 146 6.9478%
W/Avg Mortgage Interest Rate is 6.94783%
Minimum Mortgage Interest Rate is 6.25000%
Maximum Mortgage Interest Rate is 9.25000%
Group 1
Distribution of Principal Balances
Current Scheduled # of Scheduled % of
Balances Loans Balance Bal
0to 50000 145 4,147,343. 11.26%
50000.01to 100000 114 8,087,061. 21.96%
100000.01to 150000 51 6,358,464. 17.27%
150000.01to 200000 30 5,339,158. 14.50%
200000.01to 250000 57 12,582,409. 34.17%
250000.01to 300000
300000.01to 350000 1 311,676 0.85%
350000.01to 400000
400000.01to 450000
450000.01to 500000
500000.01to 550000
550000.01to 600000
600000.01to 650000
650000.01to 700000
700000.01to 3000000
Total 398 36,826,114. 100.00%
Current Scheduled Term Coupon
Balances
0to 50000 101 6.597%
50000.01to 100000 119 6.611%
100000.01to 150000 140 6.606%
150000.01to 200000 145 6.627%
200000.01to 250000 155 6.624%
250000.01to 300000
300000.01to 350000 148 6.750%
350000.01to 400000
400000.01to 450000
450000.01to 500000
500000.01to 550000
550000.01to 600000
600000.01to 650000
650000.01to 700000
700000.01to 3000000
Total 137 6.673%
Average Scheduled Balance is 92,528
Maximum Scheduled Balance is 1,847,088
Minimum Scheduled Balance is 46,749
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 282 26,530,874. 72.04%
Condo 42 3,771,458 10.24%
2-4 Family 36 3,698,193 10.04%
Co-op 30 1,570,325 4.26%
PUD 7 1,027,247 2.79%
Town House 1 228,01 0.62%
Total 398 36,826,114. 100.00%
Property Types Term Coupon
Single Family 134 6.621%
Condo 143 6.584%
2-4 Family 141 6.629%
Co-op 153 6.570%
PUD 145 6.661%
Town House 157 6.600%
Total 137 6.673%
Geographic Distribution # of Scheduled % of
Geographic Loans Balance Balance
Location
Illinois 169 17192255 46.68%
Michigan 142 12322497 33.46%
Indiana 58 4343975 11.80%
Florida 7 1037121 2.82%
Kentucky 9 1016832 2.76%
Arizona 2 247438 0.67%
Ohio 3 160213 0.44%
California 1 136029 0.37%
Texas 1 129783 0.35%
Louisiana 3 119995 0.33%
Wisconsin 2 103889 0.28%
Oklahoma 1 16088 0.04%
Total 398 36,826 100.00%
Geographic Distribution
Geographic Term Coupon
Location
Illinois 133 0
Michigan 143 0
Indiana 130 0
Florida 152 0
Kentucky 152 0
Arizona 133 0
Ohio 137 0
California 162 0
Texas 149 0
Louisiana 120 0
Wisconsin 160 0
Oklahoma 36 0
Total 137 6.673%
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 2 28 0.77%
1+ to 2 years 197 25,082 68.11%
2+ to 3 years 31 3,57 9.70%
3+ to 4 years 2 30 0.83%
4+ to 5 years 6 52 1.42%
5+ to 6 years
6+ to 7 years 142 6,24 16.94%
7+ to 8 years 16 73 2.00%
8+ to 9 years
9+ to 10 years 1 0.12%
10 years or more 1 0.10%
Total 398 36,826 100.00%
Term Coupon
Number of Years
1 year or less 158 6.5500%
1+ to 2 years 153 6.6225%
2+ to 3 years 143 6.6105%
3+ to 4 years 132 6.6291%
4+ to 5 years 118 6.6069%
5+ to 6 years
6+ to 7 years 76 6.5960%
7+ to 8 years 83 6.6487%
8+ to 9 years
9+ to 10 years 99 6.7500%
10 years or more 157 6.5000%
Total 137 6.6732%
Distribution of Mortgage Interest Rates
Current Mortgage # of Scheduled % of
Interest Rate Loans Balance Balance
0.06or less
6.000%to 6.250% 9 30 0.83%
6.250%to 6.500% 83 5,792 15.73%
6.500%to 6.750% 306 30,726, 83.44%
6.750%to 7.000%
7.000%to 7.250%
7.250%to 7.500%
7.500%to 7.750%
7.750%to 8.000%
8.000%to 8.250%
8.250%to 8.500%
8.500%to 8.750%
8.750%to 9.000%
9.000%to 9.250%
9.250%& Above
Total 0 0 398 36,826, 100.00%
Current Mortgage
Interest Rate Term Coupon
6.0000%or less
6.0001%to 6.2500% 88 6.2500%
6.2500%to 6.5000% 126 6.4549%
6.5000%to 6.7500% 140 6.6509%
6.7500%to 7.0000%
7.0000%to 7.2500%
7.2500%to 7.5000%
7.5000%to 7.7500%
7.7500%to 8.0000%
8.0000%to 8.2500%
8.2500%to 8.5000%
8.5000%to 8.7500%
8.7500%to 9.0000%
9.0000%to 9.2500%
9.2500%& Above
Total 137 6.6732%
W/Avg Mortgage Interest Rate is 6.67315%
Minimum Mortgage Interest Rate is 6.25000%
Maximum Mortgage Interest Rate is 6.75000%
Group 2
Distribution of Principal Balances
Current Scheduled # of Scheduled % of
Balances Loans Balance Bal
0to 50000 1 4 0.02%
50000.01to 100000
100000.01to 150000 5 60 0.31%
150000.01to 200000 9 1,594 0.82%
200000.01to 250000 80 19,090, 9.85%
250000.01to 300000 164 45,104, 23.26%
300000.01to 350000 86 27,538, 14.20%
350000.01to 400000 45 16,758, 8.64%
400000.01to 450000 37 15,626, 8.06%
450000.01to 500000 26 12,352, 6.37%
500000.01to 550000 18 9,507 4.90%
550000.01to 600000 15 8,663 4.47%
600000.01to 650000 9 5,569 2.87%
650000.01to 700000 8 5,410 2.79%
700000.01to 3000000 27 26,015, 13.42%
Total 0 0 530 193,886,3 100.00%
Current Scheduled
Balances Term Coupon
0to 50000 158 6.650%
50000.01to 100000
100000.01to 150000 41 6.725%
150000.01to 200000 60 6.589%
200000.01to 250000 147 6.617%
250000.01to 300000 153 6.601%
300000.01to 350000 150 6.603%
350000.01to 400000 150 6.602%
400000.01to 450000 152 6.602%
450000.01to 500000 154 6.617%
500000.01to 550000 150 6.607%
550000.01to 600000 146 6.568%
600000.01to 650000 159 6.596%
650000.01to 700000 156 6.614%
700000.01to 3000000 154 6.607%
Total 150 6.644%
Average Scheduled Balance is
Maximum Scheduled Balance is
Minimum Scheduled Balance is
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 444 157,537, 81.25%
PUD 43 18,708 9.65%
Condo 38 15,809 8.15%
2-4 Family 2 96 0.50%
Town House 2 55 0.28%
Co-op 1 31 0.16%
Total 530 193,886, 100.00%
Property Types Term Coupon
Single Family 150 6.6051%
PUD 153 6.5920%
Condo 154 6.6056%
2-4 Family 158 6.7184%
Town House 156 6.5829%
Co-op 98 6.5000%
Total 150 6.6436%
Distribution of Mortgage Interest Rates
Current Mortgage # of Scheduled % of
Interest Rate Loans Balance Balance
0.06or less
6.0001%to 6.2500% 4 1,865 0.96%
6.2500%to 6.5000% 92 33,444, 17.25%
6.5000%to 6.7500% 434 158,576,2 81.79%
6.7500%to 7.0000%
7.0000%to 7.2500%
7.2500%to 7.5000%
7.5000%to 7.7500%
7.7500%to 8.0000%
8.0000%to 8.2500%
8.2500%to 8.5000%
8.5000%to 8.7500%
8.7500%to 9.0000%
9.0000%to 9.2500%
9.2500%& Above
Total 0 0 530 193,886,3 100.00%
Current Mortgage
Interest Rate Term Coupon
6.000%or less
6.000%to 6.2500% 144 6.2500%
6.250%to 6.5000% 148 6.4560%
6.500%to 6.7500% 151 6.6399%
6.750%to 7.0000%
7.000%to 7.2500%
7.250%to 7.5000%
7.500%to 7.7500%
7.750%to 8.0000%
8.000%to 8.2500%
8.250%to 8.5000%
8.500%to 8.7500%
8.750%to 9.0000%
9.000%to 9.2500%
9.250%& Above
Total 150 6.6436%
W/Avg Mortgage Interest Rate is 6.6436%
Minimum Mortgage Interest Rate is 6.2500%
Maximum Mortgage Interest Rate is 6.7500%
Geographic Distribution
Geographic # of Scheduled % of
Location Loans Balance Balance
Illinois 268 96607344 49.83%
Michigan 163 60322019 31.11%
Indiana 56 18263344 9.42%
Florida 18 8772814 4.52%
Wisconsin 9 3112081 1.61%
Colorado 3 1308562 0.67%
New Mexico 1 1151804 0.59%
Arizona 2 920377 0.47%
Kentucky 3 920136 0.47%
Ohio 2 775749 0.40%
Massachusetts 2 657408 0.34%
Texas 1 482079 0.25%
Pennsylvania 1 312357 0.16%
Missouri 1 280277 0.14%
Total 530 193886352 100.00%
Geographic Distribution
Geographic
Location
Illinois
Michigan
Indiana
Florida
Wisconsin
Colorado
New Mexico
Arizona
Kentucky
Ohio
Massachusetts
Texas
Pennsylvania
Missouri
Total
Geographic Distribution
Geographic
Location
Illinois
Michigan
Indiana
Florida
Wisconsin
Colorado
New Mexico
Arizona
Kentucky
Ohio
Massachusetts
Texas
Pennsylvania
Missouri
Total
Geographic Distribution
Geographic
Location
Illinois
Michigan
Indiana
Florida
Wisconsin
Colorado
New Mexico
Arizona
Kentucky
Ohio
Massachusetts
Texas
Pennsylvania
Missouri
Total
Geographic Distribution
Geographic
Location
Illinois
Michigan
Indiana
Florida
Wisconsin
Colorado
New Mexico
Arizona
Kentucky
Ohio
Massachusetts
Texas
Pennsylvania
Missouri
Total
Geographic Distribution
Geographic
Location
Illinois
Michigan
Indiana
Florida
Wisconsin
Colorado
New Mexico
Arizona
Kentucky
Ohio
Massachusetts
Texas
Pennsylvania
Missouri
Total
Geographic Distribution
Geographic
Location
Illinois
Michigan
Indiana
Florida
Wisconsin
Colorado
New Mexico
Arizona
Kentucky
Ohio
Massachusetts
Texas
Pennsylvania
Missouri
Total
Geographic Distribution
Geographic Term Coupon
Location
Illinois 149.8829 6.6020%
Michigan 151.2791 6.5972%
Indiana 148.2936 6.6207%
Florida 155.9824 6.6161%
Wisconsin 154.7356 6.6365%
Colorado 126.9636 6.5338%
New Mexico 147.0000 6.6000%
Arizona 162.8755 6.7500%
Kentucky 153.9745 6.6740%
Ohio 156.6193 6.5964%
Massachusetts 155.1168 6.5500%
Texas 145.0000 6.7500%
Pennsylvania 158.0000 6.6500%
Missouri 161.0000 6.5500%
Total 150.4925 6.6436%
Group 3
Distribution of Principal Balances
Current Scheduled # of Scheduled % of
Balances Loans Balance Bal
0to 50000 165 4,905 7.49%
50000.01to 100000 139 10,266, 15.67%
100000.01to 150000 85 10,366, 15.82%
150000.01to 200000 55 9,943 15.18%
200000.01to 250000 134 29,161, 44.51%
250000.01to 300000 1 25 0.40%
300000.01to 350000 2 60 0.93%
350000.01to 400000
400000.01to 450000
450000.01to 500000
500000.01to 550000
550000.01to 600000
600000.01to 650000
650000.01to 700000
700000.01to 3000000
Total 581 65,512, 100.00%
Current Scheduled
Balances Term Coupon
0to 50000 107 7.0058%
50000.01to 100000 127 6.9928%
100000.01to 150000 136 6.9639%
150000.01to 200000 132 6.9805%
200000.01to 250000 149 6.9220%
250000.01to 300000 150 6.8500%
300000.01to 350000 143 6.9002%
350000.01to 400000
400000.01to 450000
450000.01to 500000
500000.01to 550000
550000.01to 600000
600000.01to 650000
650000.01to 700000
700000.01to 3000000
Total 138 7.0461%
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 435 47,790 72.9485%
Condo 60 7,65 11.6900%
2-4 Family 50 5,23 7.9875%
PUD 24 4,06 6.2054%
Co-op 11 62 0.9541%
Town House 1 14 0.2144%
Total 581 65,512 100.0000%
Property Types Term Coupon
Single Family 136 6.9550%
Condo 144 6.9543%
2-4 Family 144 6.9657%
PUD 135 6.9340%
Co-op 148 6.9309%
Town House 138 7.0500%
Total 138 7.0461%
Distribution of Mortgage Interest Rates
Current Mortgage # of Scheduled % of
Interest Rate Loans Balance Balance
6.0000%or less
6.0001%to 6.2500%
6.2500%to 6.5000%
6.5000%to 6.7500%
6.7500%to 7.0000% 433 53,017, 80.93%
7.0000%to 7.2500% 148 12,495, 19.07%
7.2500%to 7.5000%
7.5000%to 7.7500%
7.7500%to 8.0000%
8.0000%to 8.2500%
8.2500%to 8.5000%
8.5000%to 8.7500%
8.7500%to 9.0000%
9.0000%to 9.2500%
9.2500%& Above
Total 581 65,512, 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage
Interest Rate Term Coupon
0.06
0.060001
0.0625001
0.0650001
0.0675001 140 6.9125%
0.0700001 128 7.1324%
0.0725001
0.0750001
0.0775001
0.0800001
0.0825001
0.0850001
0.0875001
0.0900001
0.0925001
Total 138 7.0461%
W/Avg Mortgage Interest Rate is 7.0461%
Minimum Mortgage Interest Rate is 6.8000%
Maximum Mortgage Interest Rate is 7.2500%
Group 4
Distribution of Principal Balances
Current Scheduled # of Scheduled % of
Balances Loans Balance Bal
0to 50000
50000.01to 100000 5 39 0.16%
100000.01to 150000 6 73 0.29%
150000.01to 200000 15 2,782 1.09%
200000.01to 250000 141 33,410, 13.09%
250000.01to 300000 183 49,816, 19.52%
300000.01to 350000 105 33,922, 13.29%
350000.01to 400000 67 24,787, 9.71%
400000.01to 450000 60 25,542, 10.01%
450000.01to 500000 31 14,512, 5.69%
500000.01to 550000 29 15,239, 5.97%
550000.01to 600000 20 11,425, 4.48%
600000.01to 650000 16 9,987 3.91%
650000.01to 700000 8 5,414 2.12%
700000.01to 3000000 27 27,287, 10.69%
Total 713 255,260,5 100.00%
Current Scheduled Term Coupon
Balances
0to 50000
50000.01to 100000 30 6.9134%
100000.01to 150000 40 6.9765%
150000.01to 200000 91 6.9322%
200000.01to 250000 141 6.9196%
250000.01to 300000 149 6.9140%
300000.01to 350000 148 6.9183%
350000.01to 400000 148 6.9133%
400000.01to 450000 146 6.9201%
450000.01to 500000 147 6.9305%
500000.01to 550000 148 6.9095%
550000.01to 600000 149 6.9184%
600000.01to 650000 152 6.9318%
650000.01to 700000 152 6.9719%
700000.01to 3000000 150 6.9347%
Total 146 6.9700%
Average Scheduled Balance is 358,009
Maximum Scheduled Balance is 2,041,712
Minimum Scheduled Balance is 52,326
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 10 3,94 1.54%
1+ to 2 years 236 86,923 34.05%
2+ to 3 years 440 157,794, 61.82%
3+ to 4 years 3 94 0.37%
4+ to 5 years 5 1,93 0.76%
5+ to 6 years 1 35 0.14%
6+ to 7 years 13 2,35 0.92%
7+ to 8 years 5 1,00 0.39%
8+ to 9 years
9+ to 10 years
10 years or more
Total 713 255,260, 100.00%
Number of Years Term Coupon
1 year or less 157 6.9560%
1+ to 2 years 151 6.8982%
2+ to 3 years 146 6.9323%
3+ to 4 years 128 6.9202%
4+ to 5 years 119 6.9507%
5+ to 6 years 107 6.8500%
6+ to 7 years 61 6.9521%
7+ to 8 years 87 6.9345%
8+ to 9 years
9+ to 10 years
10 years or more
Total 146 6.9700%
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 599 213,948,176 83.82%
Condo 59 22,883,979 8.96%
PUD 51 17,017,553 6.67%
2-4 Family 3 1,153,610 0.45%
Town House 1 257,229 0.10%
Total 713 255,260,548 100.00%
Property Types Term Coupon
Single Family 147 6.9219%
Condo 146 6.9132%
PUD 141 6.9259%
2-4 Family 147 6.9057%
Town House 159 6.8000%
Total 146 6.9700%
Distribution of Mortgage Interest Rates
Current Mortgage # of Scheduled % of
Interest Rate Loans Balance Balance
6.0000%or less
6.0001%to 6.250%
6.2500%to 6.500%
6.5000%to 6.750%
6.7500%to 7.000% 657 231,891,375 90.84%
7.0000%to 7.250% 56 23,369,173 9.16%
7.2500%to 7.500%
7.5000%to 7.750%
7.7500%to 8.000%
8.0000%to 8.250%
8.2500%to 8.500%
8.5000%to 8.750%
8.7500%to 9.000%
9.0000%to 9.250%
9.2500%& Above
Total 713 255,260,548 100.00%
Current Mortgage
Interest Rate Term Coupon
6.0000%or less
6.0001%to 6.2500%
6.2500%to 6.5000%
6.5000%to 6.7500%
6.7500%to 7.0000% 146 6.9036%
7.0000%to 7.2500% 149 7.0957%
7.2500%to 7.5000%
7.5000%to 7.7500%
7.7500%to 8.0000%
8.0000%to 8.2500%
8.2500%to 8.5000%
8.5000%to 8.7500%
8.7500%to 9.0000%
9.0000%to 9.2500%
9.2500%& Above
Total 146 6.9700%
W/Avg Mortgage Interest Rate is 6.970%
Minimum Mortgage Interest Rate is 6.775%
Maximum Mortgage Interest Rate is 7.250%
Geographic Distribution
Geographic # of Scheduled % of
Location Loans Balance Balance
Illinois 281 102,368,338 40.10%
Michigan 253 88,910,589 34.83%
Indiana 111 36,188,577 14.18%
Florida 35 12,772,029 5.00%
Wisconsin 14 5,729,785 2.24%
Colorado 3 1,854,016 0.73%
Ohio 2 1,563,860 0.61%
California 2 1,299,898 0.51%
Georgia 1 915,025 0.36%
Arizona 2 629,925 0.25%
Oklahoma 1 577,551 0.23%
Kentucky 2 541,520 0.21%
Neveda 1 436,366 0.17%
New York 1 381,115 0.15%
New Hampshire 1 300,241 0.12%
Maine 1 270,920 0.11%
South Carolina 1 268,720 0.11%
Mississippi 1 252,071 0.10%
Total 713 255,260,548 100.00%
Geographic Term Coupon
Location
Illinois 147 6.9148%
Michigan 147 6.9286%
Indiana 140 6.9280%
Florida 147 6.9108%
Wisconsin 151 6.9276%
Colorado 150 6.8644%
Ohio 142 6.9500%
California 159 6.8437%
Georgia 155 6.9500%
Arizona 152 6.9147%
Oklahoma 148 6.9000%
Kentucky 131 6.9351%
Neveda 156 6.9500%
New York 156 6.9000%
New Hampshire 152 7.0000%
Maine 140 6.8500%
South Carolina 150 6.8500%
Mississippi 151 6.9500%
Total 146 6.9700%
Average Scheduled Balance is 358,009
Maximum Scheduled Balance is 2,041,712
Minimum Scheduled Balance is 52,326
Group 5
Distribution of Principal Balances
Current Scheduled # of Scheduled % of
Balances Loans Balance Bal
0to 50000 352 8,861 36.35%
50000.01to 100000 109 7,611 31.23%
100000.01to 150000 31 3,804 15.61%
150000.01to 200000 13 2,276 9.34%
200000.01to 250000 8 1,822 7.48%
250000.01to 300000
300000.01to 350000
350000.01to 400000
400000.01to 450000
450000.01to 500000
500000.01to 550000
550000.01to 600000
600000.01to 650000
650000.01to 700000
700000.01to 3000000
Total 513 24,377, 100.00%
Current Scheduled
Balances Term Coupon
0to 50000 8.0281%
50000.01to 100000 7.7379%
100000.01to 150000 7.7742%
150000.01to 200000 7.7592%
200000.01to 250000 7.7086%
250000.01to 300000
300000.01to 350000
350000.01to 400000
400000.01to 450000
450000.01to 500000
500000.01to 550000
550000.01to 600000
600000.01to 650000
650000.01to 700000
700000.01to 3000000
Total 8.0230%
Average Scheduled Balance is 47,519
Maximum Scheduled Balance is 244,905
Minimum Scheduled Balance is 770
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 48 3,43 14.08%
1+ to 2 years 12 53 2.19%
2+ to 3 years 85 5,29 21.72%
3+ to 4 years 75 5,15 21.16%
4+ to 5 years 54 2,98 12.24%
5+ to 6 years 36 91 3.75%
6+ to 7 years 27 80 3.32%
7+ to 8 years 86 2,97 12.20%
8+ to 9 years 72 1,98 8.15%
9+ to 10 years 2 0.28%
10 years or more 16 22 0.92%
Total 513 24,377 100.00%
Term Coupon
Number of Years 165 8.0361%
1 year or less 161 7.6581%
1+ to 2 years 142 7.5231%
2+ to 3 years 131 7.8201%
3+ to 4 years 114 7.7832%
4+ to 5 years 89 8.2083%
5+ to 6 years 87 7.8690%
6+ to 7 years 82 7.8059%
7+ to 8 years 68 8.3593%
8+ to 9 years 68 9.0968%
9+ to 10 years 22 8.7386%
10 years or more 121 8.0230%
Total 0 0.0000%
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 390 17,993,177 73.81%
2-4 Family 46 2,948,342 12.09%
Condo 47 1,852,393 7.60%
Co-op 20 881,896 3.62%
PUD 5 324,354 1.33%
Town House 3 264,301 1.08%
Unknown 2 112,681 0.46%
Total 513 24,377,145 100.00%
Property Types Term Coupon
Single Family 119 7.8820%
2-4 Family 129 7.7730%
Condo 115 7.8118%
Co-op 146 7.6806%
PUD 137 7.8264%
Town House 134 7.3709%
Unknown 138 7.6882%
Total 121 8.0230%
Distribution of Mortgage Interest Rates
Current Mortgage # of Scheduled % of
Interest Rate Loans Balance Balance
6.0000%or less
6.0001%to 6.2500%
6.2500%to 6.5000%
6.5000%to 6.7500%
6.7500%to 7.0000%
7.0000%to 7.2500%
7.2500%to 7.5000% 104 6,124 25.12%
7.5000%to 7.7500% 105 6,146 25.21%
7.7500%to 8.0000% 108 5,848 23.99%
8.0000%to 8.2500% 58 2,459 10.09%
8.2500%to 8.5000% 68 1,935 7.94%
8.5000%to 8.7500% 49 1,338 5.49%
8.7500%to 9.0000% 14 37 1.54%
9.0000%to 9.2500% 7 14 0.61%
9.2500%& Above
Total 513 24,377, 100.00%
Current Mortgage
Interest Rate Term Coupon
6.000%or less
6.000%to 6.2500%
6.250%to 6.5000%
6.500%to 6.7500%
6.750%to 7.0000%
7.000%to 7.2500%
7.250%to 7.5000% 125 7.3994%
7.500%to 7.7500% 128 7.6534%
7.750%to 8.0000% 123 7.9010%
8.000%to 8.2500% 114 8.1775%
8.250%to 8.5000% 115 8.3868%
8.500%to 8.7500% 110 8.7346%
8.750%to 9.0000% 67 8.9356%
9.000%to 9.2500% 70 9.1834%
9.250%& Above
Total 121 8.0230%
W/Avg Mortgage Interest Rate is 8.0230%
Minimum Mortgage Interest Rate is 7.3000%
Maximum Mortgage Interest Rate is 9.2500%
Geographic Distribution
Geographic # of Scheduled % of
Location Loans Balance Balance
Michigan 198 8,74 35.88%
Indiana 169 6,62 27.19%
Illinois 90 5,73 23.52%
Ohio 13 85 3.52%
Texas 14 70 2.88%
Florida 8 34 1.40%
Kentucky 10 33 1.36%
Oklahoma 2 30 1.27%
New York 1 24 1.00%
Minnesota 1 15 0.65%
North Carolina 1 11 0.48%
Louisiana 1 0.41%
Arizona 2 0.19%
Tennessee 1 0.17%
Wisconsin 2 0.06%
Total 513 24,377 100.00%
Geographic Distribution
Geographic Term Coupon
Location
Michigan 7.8579%
Indiana 7.8807%
Illinois 7.8094%
Ohio 8.0422%
Texas 7.9341%
Florida 7.6909%
Kentucky 7.7806%
Oklahoma 7.5269%
New York 7.3500%
Minnesota 8.3000%
North Carolina 7.3500%
Louisiana 7.4500%
Arizona 7.7560%
Tennessee 8.7500%
Wisconsin 8.2551%
Total 8.0230%
Group 6
Distribution of Principal Balances
Current Scheduled # of Scheduled % of
Balances Loans Balance Bal
0to 50000 1 2 0.07%
50000.01to 100000 2 16 0.50%
100000.01to 150000 2 26 0.79%
150000.01to 200000 4 68 2.08%
200000.01to 250000 2 48 1.47%
250000.01to 300000 19 5,175 15.69%
300000.01to 350000 17 5,490 16.65%
350000.01to 400000 17 6,288 19.07%
400000.01to 450000 7 2,975 9.02%
450000.01to 500000 6 2,861 8.68%
500000.01to 550000 2 1,042 3.16%
550000.01to 600000 4 2,295 6.96%
600000.01to 650000 1 63 1.92%
650000.01to 700000 1 69 2.10%
700000.01to 3000000 4 3,906 11.85%
Total 89 32,979, 100.00%
Current Scheduled
Balances Term Coupon
0to 50000 7 7.5000%
50000.01to 100000 28 7.7436%
100000.01to 150000 54 7.8629%
150000.01to 200000 73 7.9608%
200000.01to 250000 129 7.9413%
250000.01to 300000 159 7.7269%
300000.01to 350000 155 7.8561%
350000.01to 400000 160 7.6918%
400000.01to 450000 157 7.7061%
450000.01to 500000 167 7.7019%
500000.01to 550000 170 7.7982%
550000.01to 600000 168 7.8613%
600000.01to 650000 171 7.7500%
650000.01to 700000 145 7.4000%
700000.01to 3000000 156 7.7810%
Total 156 7.8817%
Average Scheduled Balance is 370,555
Maximum Scheduled Balance is 1,141,166
Minimum Scheduled Balance is 23,511
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 60 23,916 72.52%
1+ to 2 years 3 1,27 3.88%
2+ to 3 years 11 3,96 12.02%
3+ to 4 years 4 1,86 5.65%
4+ to 5 years 2 50 1.52%
5+ to 6 years 2 51 1.57%
6+ to 7 years 2 32 0.97%
7+ to 8 years 3 27 0.84%
8+ to 9 years 1 31 0.96%
9+ to 10 years
10 years or more 1 0.07%
Total 89 32,979 100.00%
Number of Years Term Coupon
1 year or less 167 7.8243%
1+ to 2 years 153 7.4104%
2+ to 3 years 138 7.4484%
3+ to 4 years 122 7.6041%
4+ to 5 years 124 7.7989%
5+ to 6 years 95 7.7596%
6+ to 7 years 82 7.4422%
7+ to 8 years 28 8.0486%
8+ to 9 years 74 9.0000%
9+ to 10 years
10 years or more 7 7.5000%
Total 156 7.8817%
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 66 24,732 74.99%
PUD 14 5,28 16.03%
Condo 8 2,59 7.86%
Co-op 1 36 1.11%
Total 89 32,979 100.00%
Property Types Term Coupon
Single Family 157 7.7533%
PUD 156 7.7310%
Condo 150 7.9284%
Co-op 109 7.3000%
Total 156 7.8817%
Group 6
Geographic Distribution
Geo# of Scheduled % of
Location Loans Balance Balance Term Coupon
Michigan 29 11,828, 35.87% 154 7.681%
Illinois 16 5,891 17.86% 151 7.814%
Indiana 14 4,452 13.50% 153 7.826%
Florida 7 2,323 7.04% 148 7.774%
Louisiana 4 1,902 5.77% 170 7.779%
Texas 5 1,874 5.68% 164 7.780%
Wisconsin 4 1,300 3.94% 168 7.828%
New Jersey 1 81 2.49% 170 7.950%
Vermont 1 44 1.34% 171 7.850%
Arizona 1 42 1.29% 169 7.850%
Maine 1 37 1.13% 170 7.750%
Utah 2 35 1.07% 156 7.592%
Kentucky 1 28 0.87% 169 7.700%
Ohio 1 25 0.78% 164 7.600%
Colorado 1 25 0.76% 170 7.600%
Oklahoma 1 19 0.60% 92 7.750%
Total 89 32,979, 100.00% 156 7.882%
Group 6
Loan Seasoning
# of Scheduled % of
Number of Loans Balance Balance Term Coupon
1 year or 60 23,916, 72.52% 167 7.8243%
1+ to 2 y 3 1,279 3.88% 153 7.4104%
2+ to 3 ye 11 3,963 12.02% 138 7.4484%
3+ to 4 ye 4 1,863 5.65% 122 7.6041%
4+ to 5 ye 2 50 1.52% 124 7.7989%
5+ to 6 ye 2 51 1.57% 95 7.7596%
6+ to 7 ye 2 32 0.97% 82 7.4422%
7+ to 8 ye 3 27 0.84% 28 8.0486%
8+ to 9 ye 1 31 0.96% 74 9.0000%
9+ to 10 years
10 years 1 2 0.07% 7 7.5000%
Total 89 32,979, 100.00% 156 7.8817%
Group 6
Distribution of Mortgage Interest Rates
Current Mortgage # of Scheduled
Interest Rate Loans Balance
6.000%or less
6.000%to 6.250%
6.250%to 6.500%
6.500%to 6.750%
6.750%to 7.000%
7.000%to 7.250%
7.250%to 7.500% 19 6,842,588.79
7.500%to 7.750% 28 10,117,227.55
7.750%to 8.000% 32 13,660,142.04
8.000%to 8.250% 7 1,773,575.57
8.250%to 8.500% 1 111,746.04
8.500%to 8.750% 1 158,168.64
8.750%to 9.000% 1 315,917.40
9.000%to 9.250%
9.250%& Above
Total 89 32,979,366.03
Current Mortgage % of
Interest Rate Balance Term Coupon
6.000%or less
6.000%to 6.250%
6.250%to 6.500%
6.500%to 6.750%
6.750%to 7.000%
7.000%to 7.250%
7.250%to 7.500% 20.75% 134 7.409%
7.500%to 7.750% 30.68% 162 7.691%
7.750%to 8.000% 41.42% 167 7.888%
8.000%to 8.250% 5.38% 147 8.145%
8.250%to 8.500% 0.34% 28 8.500%
8.500%to 8.750% 0.48% 44 8.625%
8.750%to 9.000% 0.96% 74 9.000%
9.000%to 9.250%
9.250%& Above
Total 100.00% 156 7.882%
W/Avg Mortgage Interest Rate is 7.882%
Minimum Mortgage Interest Rate is 7.300%
Maximum Mortgage Interest Rate is 9.000%
Modified Loan Detail
DisclosureModification
Control # Date
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
10/11/00 - 14:09 (D546-D560) (c) 2000 LaSalle Bank N.A.
Modified Loan Detail
DisclosureModification Modification
Control # Date Description
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
10/11/00 - 14:09 (D546-D560) (c) 2000 LaSalle Bank N.A.
Modified Loan Detail
DisclosureModification
Control # Date
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0Page 24 of 24
10/11/00 - 14:09 (D546-D560) (c) 2000 LaSalle Bank N.A.
_
|
|