|
|
|
|
|
|
|
|
|
|
|
|
|
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: December 15, 2000
(Date of earliest event reported)
Asset Backed 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
100 to
Section 4.1 of the Pooling and
Servicing
Agreement for the distribution
on December 15, 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: December 15, 2000
Asset Backed Securities
Corporation
By: /s Russell
Goldenberg
Russell
Goldenberg,
Senior Vice
President
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: 12/15/00
Payment Date: 12/15/00
Prior Payment: 11/15/00
Next Payment: 01/16/01
Record Date: 11/30/00
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: HomeSide 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: 6.886824%
WAMM: 143.6193544
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 35,097,292.40 515,409.94 0.00
22540AQU5 1000.000000000 915.828416356 13.449102106 0.000000000
2A 197,910,000.00186,116,113.58 999,436.64 0.00
22540AQV3 1000.000000000 940.407829721 5.049955232 0.000000000
3A 69,409,000.00 62,745,349.22 609,746.59 0.00
22540AQW1 1000.000000000 903.994427524 8.784834676 0.000000000
4A 264,928,000.00244,443,417.93 1,350,721.73 0.00
22540AQX9 1000.000000000 922.678682246 5.098448371 0.000000000
5A 27,193,000.00 23,268,394.97 320,507.01 0.00
22540AQY7 1000.000000000 855.675908138 11.786379215 0.000000000
6A 33,785,000.00 31,252,006.08 145,141.16 0.00
22540AQZ4 1000.000000000 925.026079029 4.296023679 0.000000000
7AX 2,996,463.00 2,758,664.98 15,087.69 0.00
22540ARA8 1000.000000000 920.640428398 5.035166461 0.000000000
M-1 6,507,000.00 6,271,460.96 30,439.35 0.00
22540ARB6 1000.000000000 963.802206854 4.677939142 0.000000000
M-2 3,256,000.00 3,138,132.19 15,232.40 0.00
22540ARC4 1000.000000000 963.799812654 4.678255528 0.000000000
M-3 1,625,000.00 1,566,186.21 7,600.62 0.00
22540ARD2 1000.000000000 963.806898462 4.677304615 0.000000000
B-1 2,279,000.00 2,196,493.45 10,662.49 0.00
22540ARE0 1000.000000000 963.797038175 4.678582712 0.000000000
B-2 1,302,000.00 1,254,872.42 6,090.46 0.00
22540ARF7 1000.000000000 963.803701997 4.677772657 0.000000000
B-3 1,304,140.00 1,256,926.82 6,101.46 0.00
22540ARG5 1000.000000000 963.797460395 4.678531446 0.000000000
R-II 0.00 0.00 0.00 0.00
22540ARJ9 1000.000000000 0.000000000 0.000000000 0.000000000
650,817,603 601,365,312.0 4,032,1 0.00
Negative Closing Interest
Class Amortization Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
1A 0.00 34,581,882.46 186,454.37
22540AQU5 0.000000000 902.379314250 4.865338462
2A 0.00185,116,676.94 988,741.85
22540AQV3 0.000000000 935.357874488 4.995916595
3A 0.00 62,135,602.63 346,406.62
22540AQW1 0.000000000 895.209592848 4.990802569
4A 0.00243,092,696.20 1,349,531.37
22540AQX9 0.000000000 917.580233875 5.093955225
5A 0.00 22,947,887.96 147,332.29
22540AQY7 0.000000000 843.889528923 5.418022830
6A 0.00 31,106,864.92 195,325.04
22540AQZ4 0.000000000 920.730055350 5.781412994
7AX 0.00 2,743,577.29 25,652.69
22540ARA8 0.000000000 915.605261937 8.560990279
M-1 0.00 6,241,021.61 34,595.48
22540ARB6 0.000000000 959.124267712 5.316655624
M-2 0.00 3,122,899.79 17,311.64
22540ARC4 0.000000000 959.121557125 5.316841427
M-3 0.00 1,558,585.59 8,638.44
22540ARD2 0.000000000 959.129593846 5.315964850
B-1 0.00 2,185,830.96 12,116.99
22540ARE0 0.000000000 959.118455463 5.316799556
B-2 0.00 1,248,781.96 6,922.23
22540ARF7 0.000000000 959.125929339 5.316613513
B-3 0.00 1,250,825.36 6,934.29
22540ARG5 0.000000000 959.118928949 5.317136591
R-II 0.00 0.00 0.00
22540ARJ9 0.000000000 0.000000000 0.000000000
0.00597,333,134.53 3,325,963.29
Total P&I Paym 7,358,140.83
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 7.59823589%
22540AQY7 0.000000000 7.59665474%
6A 0.00 7.50000000%
22540AQZ4 0.000000000 Fixed
7AX 0.00 11.15874126%
22540ARA8 0.000000000 11.12814843%
M-1 0.00 6.61960172%
22540ARB6 0.000000000 6.61946685%
M-2 0.00 6.61984950%
22540ARC4 0.000000000 6.61971424%
M-3 0.00 6.61870944%
22540ARD2 0.000000000 6.61857584%
B-1 0.00 6.61981643%
22540ARE0 0.000000000 6.61968119%
B-2 0.00 6.61953902%
22540ARF7 0.000000000 6.61940352%
B-3 0.00 6.62023316%
22540ARG5 0.000000000 6.62009824%
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 35,097,292. 515,4 0.00
None 1000.000000000 915.828416356 13.449102106 0.000000000
LT-A-2 197,910,000 186,116,113.5 999,4 0.00
None 1000.000000000 940.407829721 5.049955232 0.000000000
LT-A-3 69,409,00 62,745,349. 609,7 0.00
None 1000.000000000 903.994427524 8.784834676 0.000000000
LT-A-4 264,928,000 244,443,417.9 1,350,7 0.00
None 1000.000000000 922.678682246 5.098448371 0.000000000
LT-A-5 27,193,00 23,268,394. 320,5 0.00
None 1000.000000000 855.675908138 11.786379215 0.000000000
LT-A-6 33,785,00 31,252,006. 145,1 0.00
None 1000.000000000 925.026079029 4.296023679 0.000000000
LT-PO-1 276,5 252,02 1 0.00
None 1000.000000000 911.367840948 6.935430212 0.000000000
LT-PO-2 1,713,8 1,599,198 8 0.00
None 1000.000000000 933.081463805 4.879712234 0.000000000
LT-PO-3 94, 83,65 0.00
None 1000.000000000 882.880330966 5.382415332 0.000000000
LT-PO-4 479,2 441,83 2 0.00
None 1000.000000000 921.959864951 4.532981938 0.000000000
LT-PO-6 432,0 381,94 2 0.00
None 1000.000000000 884.040745378 4.916433090 0.000000000
LT-X-1 39,590,143.00 36,294,657.48 0.00 0.00
None 1000.000000000 916.759949061 0.000000000 0.000000000
LT-X-2 204,742,601.00192,660,397.58 0.00 0.00
None 1000.000000000 940.988326997 0.000000000 0.000000000
LT-X-3 71,285,952.00 64,540,106.54 0.00 0.00
None 1000.000000000 905.369216925 0.000000000 0.000000000
LT-X-4 272,212,760.00251,455,327.66 0.00 0.00
None 1000.000000000 923.745557188 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 34,581,882.46 186,454.37
None 0.000000000 902.379314250 4.865338462
LT-A-2 0.00185,116,676.94 988,741.85
None 0.000000000 935.357874488 4.995916595
LT-A-3 0.00 62,135,602.63 346,406.62
None 0.000000000 895.209592848 4.990802569
LT-A-4 0.00243,092,696.20 1,349,531.37
None 0.000000000 917.580233875 5.093955225
LT-A-5 0.00 22,947,887.96 147,332.29
None 0.000000000 843.889528923 5.418022830
LT-A-6 0.00 31,106,864.92 195,325.04
None 0.000000000 920.730055350 5.781412994
LT-PO-1 0.00 250,109.93 0.00
None 0.000000000 904.432410736 0.000000000
LT-PO-2 0.00 1,590,835.70 0.00
None 0.000000000 928.201751571 0.000000000
LT-PO-3 0.00 83,145.56 0.00
None 0.000000000 877.497915633 0.000000000
LT-PO-4 0.00 439,660.32 0.00
None 0.000000000 917.426883013 0.000000000
LT-PO-6 0.00 379,824.78 0.00
None 0.000000000 879.124312289 0.000000000
LT-X-1 0.00 35,771,654.16 1,059.36
None 0.000000000 903.549506250 0.026758294
LT-X-2 0.00191,630,188.02 5,193.28
None 0.000000000 935.956596644 0.025364945
LT-X-3 0.00 63,920,660.17 4,715.06
None 0.000000000 896.679617465 0.066142950
LT-X-4 0.00250,071,843.08 12,041.24
None 0.000000000 918.663192277 0.044234671
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 7.59823589%
None 0.000000000 7.59665474%
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 0.03502547%
None 0.000000000 0.03447096%
LT-X-2 0.00 0.03234677%
None 0.000000000 0.03231716%
LT-X-3 0.00 0.08766759%
None 0.000000000 0.08728969%
LT-X-4 0.00 0.05746345%
None 0.000000000 0.05747764%
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 32,483,852.28 0.00
None 1000.000000000 925.595275670 0.000000000
LT-M1-1 396,000.00 377,903.91 2,268.80
None 1000.000000000 954.302803030 5.729292929
LT-M1-2 2,047,000.00 1,977,565.73 8,961.73
None 1000.000000000 966.079985344 4.377982413
LT-M1-3 712,000.00 683,595.98 3,671.38
None 1000.000000000 960.106713483 5.156432584
LT-M1-4 2,722,000.00 2,627,826.81 12,235.25
None 1000.000000000 965.402942689 4.494948567
LT-M1-5 279,000.00 264,820.29 1,830.46
None 1000.000000000 949.176666667 6.560788530
LT-M1-6 351,000.00 339,748.24 1,471.74
None 1000.000000000 967.943703704 4.192991453
LT-M2-1 198,000.00 188,951.96 1,134.40
None 1000.000000000 954.302828283 5.729292929
LT-M2-2 1,024,000.00 989,265.90 4,483.05
None 1000.000000000 966.079980469 4.377978516
LT-M2-3 357,000.00 342,758.09 1,840.85
None 1000.000000000 960.106694678 5.156442577
LT-M2-4 1,361,000.00 1,313,913.42 6,117.63
None 1000.000000000 965.402953711 4.494952241
LT-M2-5 140,000.00 132,884.73 918.51
None 1000.000000000 949.176642857 6.560785714
LT-M2-6 176,000.00 170,358.10 737.97
None 1000.000000000 967.943750000 4.193011364
LT-M3-1 99,000.00 94,475.97 567.20
None 1000.000000000 954.302727273 5.729292929
LT-M3-2 512,000.00 494,632.95 2,241.53
None 1000.000000000 966.079980469 4.377988281
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 32,332,905.36 2,643.74 0.00 0.09766340%
None 921.294192325 0.075330649 0.000000000 0.09747824%
LT-M1-1 375,635.11 2,007.61 0.00 6.37500000%
None 948.573510101 5.069733641 0.000000000 Fixed
LT-M1-2 1,968,604.00 10,505.82 0.00 6.37500000%
None 961.702002931 5.132299922 0.000000000 Fixed
LT-M1-3 679,924.60 3,774.02 0.00 6.62500000%
None 954.950280899 5.300589147 0.000000000 Fixed
LT-M1-4 2,615,591.56 14,507.79 0.00 6.62500000%
None 960.907994122 5.329828746 0.000000000 Fixed
LT-M1-5 262,989.83 1,676.81 0.00 7.59823589%
None 942.615878136 6.010056846 0.000000000 7.59665474%
LT-M1-6 338,276.50 2,123.43 0.00 7.50000000%
None 963.750712251 6.049648148 0.000000000 Fixed
LT-M2-1 187,817.56 1,003.81 0.00 6.37500000%
None 948.573535354 5.069733775 0.000000000 Fixed
LT-M2-2 984,782.85 5,255.48 0.00 6.37500000%
None 961.702001953 5.132299896 0.000000000 Fixed
LT-M2-3 340,917.24 1,892.31 0.00 6.62500000%
None 954.950252101 5.300589044 0.000000000 Fixed
LT-M2-4 1,307,795.79 7,253.90 0.00 6.62500000%
None 960.908001470 5.329828807 0.000000000 Fixed
LT-M2-5 131,966.22 841.41 0.00 7.59823589%
None 942.615857143 6.010056695 0.000000000 7.59665474%
LT-M2-6 169,620.13 1,064.74 0.00 7.50000000%
None 963.750738636 6.049648438 0.000000000 Fixed
LT-M3-1 93,908.77 501.90 0.00 6.37500000%
None 948.573434343 5.069733239 0.000000000 Fixed
LT-M3-2 492,391.42 2,627.74 0.00 6.37500000%
None 961.701992188 5.132299896 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-M3-3 178,000.00 170,899.00 917.84
None 1000.000000000 960.106741573 5.156404494
LT-M3-4 680,000.00 656,474.00 3,056.57
None 1000.000000000 965.402941176 4.494955882
LT-M3-5 69,000.00 65,493.19 452.69
None 1000.000000000 949.176666667 6.560724638
LT-M3-6 87,000.00 84,211.11 364.79
None 1000.000000000 967.943793103 4.192988506
LT-B1-1 139,000.00 132,648.09 796.37
None 1000.000000000 954.302805755 5.729280576
LT-B1-2 716,000.00 691,713.26 3,134.63
None 1000.000000000 966.079972067 4.377974860
LT-B1-3 250,000.00 240,026.67 1,289.11
None 1000.000000000 960.106680000 5.156440000
LT-B1-4 953,000.00 920,029.01 4,283.69
None 1000.000000000 965.402948583 4.494952781
LT-B1-5 98,000.00 93,019.30 642.96
None 1000.000000000 949.176530612 6.560816327
LT-B1-6 123,000.00 119,057.08 515.74
None 1000.000000000 967.943739837 4.193008130
LT-B2-1 79,000.00 75,389.93 452.61
None 1000.000000000 954.302911392 5.729240506
LT-B2-2 410,000.00 396,092.78 1,794.97
None 1000.000000000 966.079951220 4.377975610
LT-B2-3 142,000.00 136,335.14 732.21
None 1000.000000000 960.106619718 5.156408451
LT-B2-4 545,000.00 526,144.61 2,449.75
None 1000.000000000 965.402954128 4.494954128
LT-B2-5 56,000.00 53,153.90 367.40
None 1000.000000000 949.176785714 6.560714286
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-M3-3 169,981.16 943.50 0.00 6.62500000%
None 954.950337079 5.300589302 0.000000000 Fixed
LT-M3-4 653,417.43 3,624.28 0.00 6.62500000%
None 960.907985294 5.329828738 0.000000000 Fixed
LT-M3-5 65,040.50 414.69 0.00 7.59823589%
None 942.615942029 6.010056846 0.000000000 7.59665474%
LT-M3-6 83,846.32 526.32 0.00 7.50000000%
None 963.750804598 6.049648707 0.000000000 Fixed
LT-B1-1 131,851.72 704.69 0.00 6.37500000%
None 948.573525180 5.069733656 0.000000000 Fixed
LT-B1-2 688,578.63 3,674.73 0.00 6.37500000%
None 961.701997207 5.132299852 0.000000000 Fixed
LT-B1-3 238,737.56 1,325.15 0.00 6.62500000%
None 954.950240000 5.300588963 0.000000000 Fixed
LT-B1-4 915,745.32 5,079.33 0.00 6.62500000%
None 960.907995803 5.329828779 0.000000000 Fixed
LT-B1-5 92,376.34 588.99 0.00 7.59823589%
None 942.615714286 6.010055985 0.000000000 7.59665474%
LT-B1-6 118,541.34 744.11 0.00 7.50000000%
None 963.750731707 6.049648374 0.000000000 Fixed
LT-B2-1 74,937.32 400.51 0.00 6.37500000%
None 948.573670886 5.069734217 0.000000000 Fixed
LT-B2-2 394,297.81 2,104.24 0.00 6.37500000%
None 961.701975610 5.132299741 0.000000000 Fixed
LT-B2-3 135,602.93 752.68 0.00 6.62500000%
None 954.950211268 5.300588630 0.000000000 Fixed
LT-B2-4 523,694.86 2,904.76 0.00 6.62500000%
None 960.908000000 5.329828809 0.000000000 Fixed
LT-B2-5 52,786.50 336.56 0.00 7.59823589%
None 942.616071429 6.010057600 0.000000000 7.59665474%
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 67,756.07 293.51
None 1000.000000000 967.943857143 4.193000000
LT-B3-1 79,604.77 75,967.06 456.08
None 1000.000000000 954.302864012 5.729304915
LT-B3-2 409,711.15 395,813.74 1,793.71
None 1000.000000000 966.079980982 4.377986784
LT-B3-3 143,198.80 137,486.13 738.39
None 1000.000000000 960.106718771 5.156397959
LT-B3-4 544,528.19 525,689.12 2,447.63
None 1000.000000000 965.402948193 4.494955532
LT-B3-5 56,055.22 53,206.31 367.77
None 1000.000000000 949.176722525 6.560851960
LT-B3-6 71,044.04 68,766.63 297.89
None 1000.000000000 967.943686761 4.193032941
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 650,817,604 601,365,312.3 4,032,177.57
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
LT-B2-6 67,462.56 423.48 0.00
None 963.750857143 6.049649107 0.000000000
LT-B3-1 75,510.98 403.58 0.00
None 948.573559097 5.069733965 0.000000000
LT-B3-2 394,020.03 2,102.76 0.00
None 961.701994198 5.132299899 0.000000000
LT-B3-3 136,747.74 759.04 0.00
None 954.950320813 5.300589177 0.000000000
LT-B3-4 523,241.49 2,902.24 0.00
None 960.907992661 5.329828776 0.000000000
LT-B3-5 52,838.54 336.90 0.00
None 942.615870565 6.010057200 0.000000000
LT-B3-6 68,468.74 429.79 0.00
None 963.750653820 6.049648042 0.000000000
R-I 0.00 0.00 0.00
22540ARH3 0.000000000 0.000000000 0.000000000
597,333,134 3,325,963.30
Total P&I Payme 7,358,140.87
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
nterest 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 7.59823589%
None 7.59665474%
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 35,097,292.40 0.06 186,454.37 0.00 0.00
2A 186,116,113.58 0.06 988,741.85 0.00 0.00
3A 62,745,349.22 0.07 346,406.62 0.00 0.00
4A 244,443,417.93 0.07 1,349,531.37 0.00 0.00
5A 23,268,394.97 0.08 147,332.29 0.00 0.00
6A 31,252,006.08 0.08 195,325.04 0.00 0.00
7AX 2,758,664.98 0.11 25,652.68 0.00 0.00
M-1 6,271,460.96 0.07 34,595.48 0.00 0.00
M-2 3,138,132.19 0.07 17,311.64 0.00 0.00
M-3 1,566,186.21 0.07 8,638.44 0.00 0.00
B-1 2,196,493.45 0.07 12,116.99 0.00 0.00
B-2 1,254,872.42 0.07 6,922.22 0.00 0.00
B-3 1,256,926.82 0.07 6,934.29 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 601,365,311.21 0.00 3,325,963.28 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 186,454.37 34,581,882.46
2A 988,741.85185,116,676.94
3A 346,406.62 62,135,602.63
4A 1,349,531.37243,092,696.20
5A 147,332.29 22,947,887.96
6A 195,325.04 31,106,864.92
7AX 25,652.69 2,743,577.29
M-1 34,595.48 6,241,021.61
M-2 17,311.64 3,122,899.79
M-3 8,638.44 1,558,585.59
B-1 12,116.99 2,185,830.96
B-2 6,922.23 1,248,781.96
B-3 6,934.29 1,250,825.36
3,325,963 597,333,133.67
Bond Principal Summary
Original Beginning Scheduled Unscheduled Accretion /
Certificate Certificate Principal Principal Deferred
Class Balance Balance Distribution Distribution Interest
1A 38,323,000.00 35,097,292.40 210,711.80 304,698.14 0.00
2A 197,910,000.00186,116,113.58 843,421.85 156,014.79 0.00
3A 69,409,000.00 62,745,349.22 336,985.40 272,761.19 0.00
4A 264,928,000.00244,443,417.93 1,138,136.77 212,584.96 0.00
5A 27,193,000.00 23,268,394.97 160,832.83 159,674.18 0.00
6A 33,785,000.00 31,252,006.08 135,378.98 9,762.18 0.00
7AX 2,996,463.00 2,758,664.98 13,548.26 1,539.43 0.00
M-1 6,507,000.00 6,271,460.96 30,439.35 0.00 0.00
M-2 3,256,000.00 3,138,132.19 15,232.40 0.00 0.00
M-3 1,625,000.00 1,566,186.21 7,600.62 0.00 0.00
B-1 2,279,000.00 2,196,493.45 10,662.49 0.00 0.00
B-2 1,302,000.00 1,254,872.42 6,090.46 0.00 0.00
B-3 1,304,140.00 1,256,926.82 6,101.46 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 650,817,603.00601,365,311.21 2,915,142.67 1,117,034.87 0.00
% of
Total Ending Original Cumulative
Realized Principal Certificate Balance Realized
Class Loss Reduction Balance Remaining Losses
1A 0.00 515,409.9434,581,882.46 0.90 0.00
2A 0.00 999,436.64185,116,676.9 0.94 0.00
3A 0.00 609,746.5962,135,602.63 0.90 0.00
4A 0.00 1,350,721.73243,092,696.2 0.92 0.00
5A 0.00 320,507.0122,947,887.96 0.84 0.00
6A 0.00 145,141.1631,106,864.92 0.92 0.00
7AX 0.00 15,087.69 2,743,577.29 0.92 0.00
M-1 0.00 30,439.35 6,241,021.61 0.96 0.00
M-2 0.00 15,232.40 3,122,899.79 0.96 0.00
M-3 0.00 7,600.62 1,558,585.59 0.96 0.00
B-1 0.00 10,662.49 2,185,830.96 0.96 0.00
B-2 0.00 6,090.46 1,248,781.96 0.96 0.00
B-3 0.00 6,101.46 1,250,825.36 0.96 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 4,032,177. 597,333,133. 91.78196% 0
Cash Reconcilation Summary
Interest Summary
Current Scheduled Interest 434,585.06
Less Deferred Interest 0.00
Plus Advance Interest 2,898,365.99
Plus Unscheduled Interest 0.00
PPIS Reducing Scheduled Interest (9,126.24)
Less Total Fees Paid To Servicer (6,987.74)
Plus Fees Advanced for PPIS 9,126.24
Less Fee Strips Paid by Servicer 0.00
Less Misc. Fees & Expenses 0.00
Less Non Recoverable Advances 0.00
Interest Due Trust 3,325,963.31
Less Trustee Fee 0.00
Less Fee Strips Paid by Trust 0.00
Less Misc. Fees Paid by Trust 0.00
Remittance Interest 3,325,963.31
Servicing Fee Summary
Current Servicing Fees 16,113.98
Delinquent Servicing Fees 109,170.46
Plus Fees Advanced for PPIS 9,126.24
Less Reduction for PPIS (9,126.24)
Plus Unscheduled Servicing Fees 0.00
Total Servicing Fees Due to be Paid 125,284.44
PPIS Summary 0.00
Gross PPIS 9,126.24
Reduced by PPIE 0.00
Reduced by Shortfalls in Fees 0.00
Reduced by Other Amounts 0.00
PPIS Reducing Scheduled Interest 9,126.24
PPIS Reducing Servicing Fee 9,126.24
PPIS Due Certificate 0.00
Pool 0.00
Balance Count
Beginning Pool 601,365,314.2 2802
Scheduled Principal Distribution 2,915,142.68 0
Unscheduled Principal Distribution 629,401.75 10
Deferred Interest 0.00 0
Liquidations 0.00 0
Repurchases 0.00 0
Ending Pool 597,333,136.6 2792
Principal Summary
Scheduled Principal:
Current Scheduled Princi 2,915,142.68
Advanced Scheduled Princ 382,528.32
Total Scheduled 3,297,671.00
Unscheduled Principal: 0.00
Curtailments 525,309.62
Prepayments in Full 629,401.75
Liquidation Proceeds 0.00
Repurchase Proceeds 0.00
Other Principal Proceeds 0.00
Total Unscheduled 1,154,711.37
Remittance Principal 4,452,382.37
Servicer Wire Amount 7,358,140.85
Advances
Prior Outstanding Current Period
Principal Interest Principal Interest
2,532,614.36 2,898,365.99
Recovered Ending Outstanding
Principal Interest Principal Interest
2,461,389.52 2,834,596.85
Collateral Statistics
Loan Group No.
1 2 3 4
Current Scheduled Intere 200,097.22 1,060,343.48 374,014.24 1,450,231.44
Negative Amortization: 0.00 0.00 0.00 0.00
Prepayment Interest Shor 3,333.13 873.70 1,953.47 1,225.11
Compensating Interest: -3,333.13 -873.70 -1,953.47 -1,225.11
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: 7,561.39 40,137.58 13,445.86 52,386.53
Trustee Fees: 0.00 0.00 0.00 0.00
Other Fee: 0.00 0.00 0.00 0.00
Beginning Scheduled Bala 36,294,657.48192,660,397.5 64,540,106.54251,455,327.66
Scheduled Principal: 218,107.53 873,297.98 346,574.05 1,170,691.78
Unscheduled Principal: 1,117,034.87 304,895.79 156,911.58 272,872.32
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 35,771,654.16191,630,188.0 63,920,660.17250,071,843.08
0.00 0.00 0.00 0.00
Beginning Pool Count: 395.00 529.00 575.00 707.00
Ending Pool Count: 392.00 529.00 572.00 707.00
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 135.39 148.42 135.76 144.09
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 156,513.27 210,048.10 3,451,247.74
Negative Amortization: 0.00 0.00 0.00
Prepayment Interest Shor 1,677.66 63.17 9,126.24
Compensating Interest: -1,677.66 -63.17 -9,126.24
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: 4,985.62 6,767.47 125,284.44
Trustee Fees: 0.00 0.00 0.00
Other Fee: 0.00 0.00 0.00
Beginning Scheduled Bala 23,930,972.6932,483,852.28601,365,314.23
Scheduled Principal: 165,412.62 141,058.72 2,915,142.68
Unscheduled Principal: 212,792.80 159,674.18 2,224,181.54
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 23,605,885.8932,332,905.36597,333,136.68
Beginning Pool Count: 508.00 88.00 2,802.00
Ending Pool Count: 504.00 88.00 2,792.00
Weighted Average Coupon: 0.08 0.08 0.07
Weighted Average Net Cou 0.08 0.08 0.07
Weighted Average Maturit 119.56 153.76 143.62
Cumulative Realized Loss 0.00 0.00 0.00
Aggregate Loan Pool Information
Pool Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
12/15/00 59 7,160,422. 5 704,291
01/00/00 2.11% 1.199% 0.18% 0.118%
11/15/00 36 4083992 5 293,960
01/00/00 1.28% 0.679% 0.18% 0.049%
10/16/00 46 6548397 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%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
01/00/00 6 261262 0 0
12/15/00 0.21% 0.044% 0.00% 0.000%
01/00/00 3 125023 0 0
11/15/00 0.11% 0.021% 0.00% 0.000%
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%
DistributiREO Modifications
Date # Balance # Balance
12/15/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
11/15/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
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%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
12/15/00 10.00 629,401.75 6.8868% 6.6368%
01/00/00 0.36% 0.105% 0.00 0.00
11/15/00 22.00 4,286,818.49 6.8879% 6.6379%
01/00/00 0.79% 0.713% 0.00 0.00
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
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
12/15/00 10 575,020 1 62,218
01/00/00 2.55% 1.607% 0.26% 0.17%
11/15/00 7 234,968 0 0
01/00/00 1.77% 0.647% 0.00% 0.00%
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%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
01/00/00 1 37100.05 0 0
12/15/00 0.26% 0.104% 0.00% 0.000%
01/00/00 1 37245.85 0 0
11/15/00 0.25% 0.103% 0.00% 0.000%
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%
DistributiREO Modifications
Date # Balance # Balance
01/00/00 0 0 0 0
12/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
11/15/00 0.00% 0.000% 0.00% 0.000%
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%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
01/00/00 3 283,462 6.6158% 6.3658%
12/15/00 0.77% 0.792% 0.00% 0.000%
01/00/00 3 289,406 6.6167% 6.3667%
11/15/00 0.76% 0.797% 0.00% 0.000%
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%
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 3 1109525.64 0 0
12/15/00 0.57% 0.579% 0.00% 0.000%
01/00/00 0 0 0 0
11/15/00 0.00% 0.000% 0.00% 0.000%
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
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
01/00/00 0 0 0 0
12/15/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
11/15/00 0.00% 0.000% 0.00% 0.00%
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
DistributiREO Modifications
Date # Balance # Balance
01/00/00 0 0 0 0
12/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
11/15/00 0.00% 0.000% 0.00% 0.000%
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
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
01/00/00 0 0 6.6044% 6.3544%
12/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 1 295,360 6.6043% 6.3543%
11/15/00 0.19% 0.153% 0.00% 0.000%
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%
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
12/15/00 6 486,582.36 1 178,785.06
01/00/00 1.05% 0.761% 0.17% 0.280%
11/15/00 9 856,078.94 3 155,016.45
01/00/00 1.57% 1.326% 0.52% 0.240%
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%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
12/15/00 3.00 122,183.89 0.00 0.00
01/00/00 0.52% 0.191% 0.00% 0.000%
11/15/00 1.00 7,960.93 0.00 0.00
01/00/00 0.17% 0.012% 0.00% 0.000%
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%
DistributiREO Modifications
Date # Balance # Balance
12/15/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
11/15/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
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%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
12/15/00 3 200,385.28 6.9541% 6.7041%
01/00/00 0.52% 0.313% 0.00% 0.000%
11/15/00 6 587,662.12 6.9544% 6.7044%
01/00/00 1.04% 0.911% 0.00% 0.000%
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%
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
12/15/00 10 3,330,360.18 0 0.00
01/00/00 1.41% 1.332% 0.00% 0.000%
11/15/00 5 1,894,597.79 0 0.00
01/00/00 0.71% 0.753% 0.00% 0.000%
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%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
12/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
11/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
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%
DistributiREO Modifications
Date # Balance # Balance
12/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
11/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
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%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
12/15/00 0 0.00 6.9208% 6.6708%
01/00/00 0.00% 0.000% 0.00% 0.000%
11/15/00 6 2,519,259.94 6.9212% 6.6712%
01/00/00 0.85% 1.002% 0.00% 0.000%
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%
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
12/15/00 3.00 808,121.53 1.00 403,904.58
01/00/00 3.41% 2.50% 1.14% 1.249%
11/15/00 2.00 721,461.07 0.00 0.00
01/00/00 2.27% 2.22% 0.00% 0.000%
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%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
12/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
11/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
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%
DistributiREO Modifications
Date # Balance # Balance
12/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
11/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
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%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
12/15/00 0.00 0.00 7.7595% 7.5095%
01/00/00 0.00% 0.000% 0.00% 0.000%
11/15/00 1.00 330,413.79 7.7582% 7.5082%
01/00/00 1.14% 1.017% 0.00% 0.000%
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%
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 667 18,051,395. 3.02%
50000.01to 100000 359 25,950,236. 4.34%
100000.01to 150000 171 21,043,606. 3.52%
150000.01to 200000 128 22,806,299. 3.82%
200000.01to 250000 432 98,445,640. 16.48%
250000.01to 300000 361 98,712,522. 16.53%
300000.01to 350000 204 65,654,706. 10.99%
350000.01to 400000 126 46,783,967. 7.83%
400000.01to 450000 100 42,391,098. 7.10%
450000.01to 500000 63 29,732,916. 4.98%
500000.01to 550000 47 24,764,766. 4.15%
550000.01to 600000 38 21,790,392. 3.65%
600000.01to 650000 21 13,074,089. 2.19%
650000.01to 700000 17 11,424,351. 1.91%
700000.01to 3000000 58 56,707,147. 9.49%
Total 2,7 597,333,136.6 100.00%
Term Coupon
0to 50000 104 7.393%
50000.01to 100000 122 7.087%
100000.01to 150000 124 7.016%
150000.01to 200000 122 6.958%
200000.01to 250000 145 6.843%
250000.01to 300000 149 6.817%
300000.01to 350000 147 6.859%
350000.01to 400000 148 6.901%
400000.01to 450000 147 6.863%
450000.01to 500000 150 6.893%
500000.01to 550000 147 6.808%
550000.01to 600000 149 6.855%
600000.01to 650000 152 6.889%
650000.01to 700000 152 6.829%
700000.01to 3000000 150 6.844%
Total 144 6.933%
Average Scheduled Balance is 213,944.53
Maximum Scheduled Balance is 2,025,366.86
Minimum Scheduled Balance is 416.36
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 2195 480,524,912. 80.45%
Condo 250 53,638,214. 8.98%
PUD 141 44,413,007. 7.44%
2-4 Family 133 13,496,378. 2.26%
Co-op 63 3,721,430 0.62%
Town House 8 1,427,627 0.24%
Unknown 2 111,56 0.02%
Total 2,7 597,333,136. 100%
Property Types Term Coupon
Single Family 144 6.883%
Condo 145 6.885%
PUD 145 6.877%
2-4 Family 139 7.017%
Co-op 139 6.955%
Town House 149 6.814%
Unknown 136 7.688%
Total 144 6.933%
Geographic Distribution
Geographic # of Scheduled % of
Location Loans Balance Balance
Illinois 1031 249,040,225. 41.69%
Michigan 980 201,392,700. 33.72%
Indiana 517 80,143,273. 13.42%
Florida 87 26,432,475. 4.43%
Wisconsin 34 10,751,540. 1.80%
Kentucky 35 3,817,986 0.64%
Ohio 27 3,815,958 0.64%
Colorado 8 3,480,813 0.58%
Texas 21 3,113,908 0.52%
Arizona 9 2,314,938 0.39%
Louisiana 8 2,104,963 0.35%
California 4 1,567,682 0.26%
New Mexico 1 1,141,554 0.19%
Oklahoma 7 1,128,357 0.19%
Georgia 1 907,68 0.15%
New Jersey 1 814,46 0.14%
Massachusetts 2 651,58 0.11%
Maine 2 636,25 0.11%
New York 2 620,86 0.10%
Vermont 1 437,92 0.07%
Neveda 1 432,89 0.07%
Maryland 2 405,47 0.07%
Pennsylvania 1 309,86 0.05%
New Hampshire 1 297,76 0.05%
Missouri 1 278,08 0.05%
South Carolina 1 266,43 0.04%
Mississippi 1 249,96 0.04%
Utah 2 240,80 0.04%
Idaho 1 225,74 0.04%
Minnesota 1 156,70 0.03%
Other 2 154,24 0.03%
Total 2792 597,333,136. 100.00%
Geographic Distribution Term Coupon
Geographic
Location
Illinois 143 6.819%
Michigan 145 6.898%
Indiana 136 6.969%
Florida 148 6.891%
Wisconsin 152 6.948%
Kentucky 140 6.940%
Ohio 141 7.180%
Colorado 139 6.797%
Texas 154 7.617%
Arizona 156 7.025%
Louisiana 163 7.698%
California 157 6.824%
New Mexico 145 6.600%
Oklahoma 127 7.219%
Georgia 153 6.950%
New Jersey 168 7.950%
Massachusetts 153 6.550%
Maine 155 7.372%
New York 150 7.076%
Vermont 169 7.850%
Neveda 154 6.950%
Maryland 151 7.023%
Pennsylvania 156 6.650%
New Hampshire 150 7.000%
Missouri 159 6.550%
South Carolina 148 6.850%
Mississippi 149 6.950%
Utah 142 7.041%
Idaho 154 6.950%
Minnesota 168 8.300%
Other 20 8.050%
Total 144 6.933%
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 91 25,464,138. 4.26%
1+ to 2 years 785 225,717,706. 37.79%
2+ to 3 years 1,143 298,927,807. 50.04%
3+ to 4 years 110 11,362,696. 1.90%
4+ to 5 years 92 8,088,684 1.35%
5+ to 6 years 40 2,757,372 0.46%
6+ to 7 years 249 12,676,341. 2.12%
7+ to 8 years 161 9,041,009 1.51%
8+ to 9 years 98 2,776,455 0.46%
9+ to 10 years 5 260,94 0.04%
10 years or more 18 259,97 0.04%
Total 2,792 597,333,136. 100.00%
Number of Years Term Coupon
1 year or less 163 7.638%
1+ to 2 years 151 6.712%
2+ to 3 years 144 6.892%
3+ to 4 years 130 7.493%
4+ to 5 years 118 7.278%
5+ to 6 years 100 7.530%
6+ to 7 years 73 6.870%
7+ to 8 years 79 7.163%
8+ to 9 years 66 8.202%
9+ to 10 years 73 8.621%
10 years or more 39 8.338%
Total 144 6.933%
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 2,146,766 0.36%
6.250%to 6.500% 175 38,791,220 6.49%
6.500%to 6.750% 733 186,463,856 31.22%
6.750%to 7.000% 1,081 279,813,633 46.84%
7.000%to 7.250% 198 34,178,871 5.72%
7.250%to 7.500% 122 12,743,485 2.13%
7.500%to 7.750% 131 15,641,965 2.62%
7.750%to 8.000% 139 19,220,441 3.22%
8.000%to 8.250% 62 4,091,786 0.69%
8.250%to 8.500% 67 1,990,070 0.33%
8.500%to 8.750% 49 1,432,657 0.24%
8.750%to 9.000% 15 676,349 0.11%
9.000%to 9.250% 7 142,037 0.02%
9.250%& Above 0 0 0.00%
Total 2,792 597,333,137 100.00%
Current Mortgage Term Coupon
Interest Rate
0.06or less 0 0.0000%
0.060001to 0.0625 134 6.2500%
0.0625001to 0.065 143 6.4555%
0.0650001to 0.0675 147 6.6415%
0.0675001to 0.07 143 6.9054%
0.0700001to 0.0725 139 7.1090%
0.0725001to 0.075 128 7.4040%
0.0750001to 0.0775 147 7.6786%
0.0775001to 0.08 152 7.8916%
0.0800001to 0.0825 127 8.1629%
0.0825001to 0.085 110 8.3918%
0.0850001to 0.0875 102 8.7254%
0.0875001to 0.09 68 8.9649%
0.0900001to 0.0925 68 9.1832%
0.0925001& Above 0 0.0000%
Total 144 6.9333%
W/Avg Mortgage Interest Rate is 6.93331%
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 151 4,416,077. 12.35%
50000.01to 100000 108 7,795,721. 21.79%
100000.01to 150000 48 6,033,140. 16.87%
150000.01to 200000 29 5,164,280. 14.44%
200000.01to 250000 55 12,054,460. 33.70%
250000.01to 300000
300000.01to 350000 1 307,972 0.86%
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 392 35,771,654. 100.00%
Current Scheduled Term Coupon
Balances
0to 50000 97 6.594%
50000.01to 100000 120 6.614%
100000.01to 150000 141 6.605%
150000.01to 200000 142 6.611%
200000.01to 250000 154 6.627%
250000.01to 300000
300000.01to 350000 146 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 135 6.712%
Average Scheduled Balance is 91,254
Maximum Scheduled Balance is 1,832,257
Minimum Scheduled Balance is 46,376
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 279 25,786,107. 72.09%
Condo 40 3,694,901 10.33%
2-4 Family 35 3,494,226 9.77%
Co-op 30 1,555,706 4.35%
PUD 7 1,014,539 2.84%
Town House 1 226,17 0.63%
Total 392 35,771,654. 100.00%
Property Types Term Coupon
Single Family 133 6.619%
Condo 141 6.583%
2-4 Family 138 6.624%
Co-op 151 6.570%
PUD 144 6.660%
Town House 155 6.600%
Total 135 6.712%
Geographic Distribution # of Scheduled % of
Geographic Loans Balance Balance
Location
Illinois 165 16536889 46.23%
Michigan 142 12176194 34.04%
Indiana 57 4181912 11.69%
Florida 7 1025310 2.87%
Kentucky 9 1007364 2.82%
Arizona 1 186284 0.52%
Ohio 3 157651 0.44%
California 1 134977 0.38%
Texas 1 128667 0.36%
Louisiana 3 118055 0.33%
Wisconsin 2 103075 0.29%
Oklahoma 1 15276 0.04%
Total 392 35,771 100.00%
Geographic Distribution
Geographic Term Coupon
Location
Illinois 131 0
Michigan 141 0
Indiana 129 0
Florida 150 0
Kentucky 150 0
Arizona 160 0
Ohio 134 0
California 160 0
Texas 147 0
Louisiana 119 0
Wisconsin 158 0
Oklahoma 34 0
Total 135 6.712%
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less
1+ to 2 years 180 22,729 63.54%
2+ to 3 years 47 5,47 15.31%
3+ to 4 years 1 12 0.35%
4+ to 5 years 7 69 1.94%
5+ to 6 years
6+ to 7 years 112 4,84 13.54%
7+ to 8 years 42 1,68 4.72%
8+ to 9 years 1 12 0.35%
9+ to 10 years 1 0.12%
10 years or more 1 0.11%
Total 392 35,771 100.00%
Term Coupon
Number of Years
1 year or less
1+ to 2 years 152 6.6194%
2+ to 3 years 142 6.6149%
3+ to 4 years 132 6.6000%
4+ to 5 years 120 6.6178%
5+ to 6 years
6+ to 7 years 75 6.5898%
7+ to 8 years 75 6.6227%
8+ to 9 years 80 6.6500%
9+ to 10 years 97 6.7500%
10 years or more 155 6.5000%
Total 135 6.7125%
Distribution of Mortgage Interest Rates
Current Mortgage # of Scheduled % of
Interest Rate Loans Balance Balance
0.06or less
6.000%to 6.250% 9 29 0.84%
6.250%to 6.500% 83 5,695 15.92%
6.500%to 6.750% 300 29,776, 83.24%
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 0 392 35,771, 100.00%
Current Mortgage
Interest Rate Term Coupon
6.0000%or less
6.0001%to 6.2500% 87 6.2500%
6.2500%to 6.5000% 124 6.4548%
6.5000%to 6.7500% 138 6.6492%
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 135 6.7125%
W/Avg Mortgage Interest Rate is 6.71248%
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 1 9 0.05%
100000.01to 150000 5 62 0.33%
150000.01to 200000 9 1,539 0.80%
200000.01to 250000 85 20,129, 10.50%
250000.01to 300000 163 44,701, 23.33%
300000.01to 350000 83 26,539, 13.85%
350000.01to 400000 45 16,746, 8.74%
400000.01to 450000 36 15,191, 7.93%
450000.01to 500000 26 12,347, 6.44%
500000.01to 550000 17 8,978 4.69%
550000.01to 600000 17 9,796 5.11%
600000.01to 650000 6 3,732 1.95%
650000.01to 700000 8 5,366 2.80%
700000.01to 3000000 27 25,790, 13.46%
Total 0 0 529 191,630,1 100.00%
Current Scheduled
Balances Term Coupon
0to 50000 156 6.650%
50000.01to 100000 48 6.600%
100000.01to 150000 36 6.750%
150000.01to 200000 61 6.607%
200000.01to 250000 144 6.611%
250000.01to 300000 151 6.602%
300000.01to 350000 148 6.605%
350000.01to 400000 147 6.601%
400000.01to 450000 150 6.604%
450000.01to 500000 151 6.619%
500000.01to 550000 149 6.599%
550000.01to 600000 145 6.563%
600000.01to 650000 157 6.626%
650000.01to 700000 154 6.614%
700000.01to 3000000 152 6.607%
Total 148 6.640%
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 443 155,602, 81.20%
PUD 43 18,541 9.68%
Condo 38 15,671 8.18%
2-4 Family 2 95 0.50%
Town House 2 54 0.29%
Co-op 1 31 0.16%
Total 529 191,630, 100.00%
Property Types Term Coupon
Single Family 148 6.6054%
PUD 151 6.5920%
Condo 152 6.6056%
2-4 Family 156 6.7184%
Town House 154 6.5829%
Co-op 96 6.5000%
Total 148 6.6399%
Distribution of Mortgage Interest Rates
Current Mortgage # of Scheduled % of
Interest Rate Loans Balance Balance
0.06or less
6.0001%to 6.2500% 4 1,847 0.96%
6.2500%to 6.5000% 92 33,095, 17.27%
6.5000%to 6.7500% 433 156,687,2 81.77%
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 0 529 191,630,1 100.00%
Current Mortgage
Interest Rate Term Coupon
6.000%or less
6.000%to 6.2500% 142 6.2500%
6.250%to 6.5000% 146 6.4557%
6.500%to 6.7500% 149 6.6400%
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 148 6.6399%
W/Avg Mortgage Interest Rate is 6.6399%
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 95557381 49.87%
Michigan 163 59757554 31.18%
Indiana 56 18077569 9.43%
Florida 18 8700310 4.54%
Wisconsin 9 3085098 1.61%
Colorado 3 1292408 0.67%
New Mexico 1 1141555 0.60%
Arizona 2 913419 0.48%
Kentucky 3 912376 0.48%
Massachusetts 2 651583 0.34%
Ohio 1 476499 0.25%
Texas 1 476480 0.25%
Pennsylvania 1 309867 0.16%
Missouri 1 278088 0.15%
Total 529 191630188 100.00%
Geographic Distribution
Geographic
Location
Illinois
Michigan
Indiana
Florida
Wisconsin
Colorado
New Mexico
Arizona
Kentucky
Massachusetts
Ohio
Texas
Pennsylvania
Missouri
Total
Geographic Distribution
Geographic
Location
Illinois
Michigan
Indiana
Florida
Wisconsin
Colorado
New Mexico
Arizona
Kentucky
Massachusetts
Ohio
Texas
Pennsylvania
Missouri
Total
Geographic Distribution
Geographic
Location
Illinois
Michigan
Indiana
Florida
Wisconsin
Colorado
New Mexico
Arizona
Kentucky
Massachusetts
Ohio
Texas
Pennsylvania
Missouri
Total
Geographic Distribution
Geographic
Location
Illinois
Michigan
Indiana
Florida
Wisconsin
Colorado
New Mexico
Arizona
Kentucky
Massachusetts
Ohio
Texas
Pennsylvania
Missouri
Total
Geographic Distribution
Geographic
Location
Illinois
Michigan
Indiana
Florida
Wisconsin
Colorado
New Mexico
Arizona
Kentucky
Massachusetts
Ohio
Texas
Pennsylvania
Missouri
Total
Geographic Distribution
Geographic
Location
Illinois
Michigan
Indiana
Florida
Wisconsin
Colorado
New Mexico
Arizona
Kentucky
Massachusetts
Ohio
Texas
Pennsylvania
Missouri
Total
Geographic Distribution
Geographic Term Coupon
Location
Illinois 147.7540 6.6020%
Michigan 149.2495 6.5972%
Indiana 146.4056 6.6224%
Florida 154.0111 6.6161%
Wisconsin 152.6539 6.6365%
Colorado 125.1096 6.5336%
New Mexico 145.0000 6.6000%
Arizona 160.8762 6.7500%
Kentucky 151.6707 6.6739%
Massachusetts 153.1163 6.5500%
Ohio 155.0000 6.6250%
Texas 142.0000 6.7500%
Pennsylvania 156.0000 6.6500%
Missouri 159.0000 6.5500%
Total 148.4198 6.6399%
Group 3
Distribution of Principal Balances
Current Scheduled # of Scheduled % of
Balances Loans Balance Bal
0to 50000 165 4,859 7.60%
50000.01to 100000 139 10,332, 16.17%
100000.01to 150000 78 9,541 14.93%
150000.01to 200000 58 10,463, 16.37%
200000.01to 250000 129 27,861, 43.59%
250000.01to 300000 1 25 0.40%
300000.01to 350000 2 60 0.94%
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 572 63,920, 100.00%
Current Scheduled
Balances Term Coupon
0to 50000 105 7.0027%
50000.01to 100000 127 6.9943%
100000.01to 150000 133 6.9618%
150000.01to 200000 130 6.9798%
200000.01to 250000 148 6.9196%
250000.01to 300000 148 6.8500%
300000.01to 350000 141 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 136 7.0215%
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 428 46,754 73.1453%
Condo 58 7,21 11.2829%
2-4 Family 50 5,17 8.1034%
PUD 24 4,01 6.2839%
Co-op 11 61 0.9676%
Town House 1 13 0.2169%
Total 572 63,920 100.0000%
Property Types Term Coupon
Single Family 134 6.9542%
Condo 141 6.9534%
2-4 Family 142 6.9656%
PUD 133 6.9339%
Co-op 145 6.9306%
Town House 135 7.0500%
Total 136 7.0215%
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% 428 52,042, 81.42%
7.0000%to 7.2500% 144 11,877, 18.58%
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 572 63,920, 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage
Interest Rate Term Coupon
0.06
0.060001
0.0625001
0.0650001
0.0675001 138 6.9125%
0.0700001 125 7.1343%
0.0725001
0.0750001
0.0775001
0.0800001
0.0825001
0.0850001
0.0875001
0.0900001
0.0925001
Total 136 7.0215%
W/Avg Mortgage Interest Rate is 7.0215%
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 1 4 0.02%
50000.01to 100000 4 32 0.13%
100000.01to 150000 7 82 0.33%
150000.01to 200000 16 2,864 1.15%
200000.01to 250000 152 35,866, 14.34%
250000.01to 300000 177 48,282, 19.31%
300000.01to 350000 103 33,345, 13.33%
350000.01to 400000 65 24,144, 9.65%
400000.01to 450000 57 24,247, 9.70%
450000.01to 500000 30 14,044, 5.62%
500000.01to 550000 29 15,249, 6.10%
550000.01to 600000 17 9,714 3.88%
600000.01to 650000 14 8,713 3.48%
650000.01to 700000 8 5,370 2.15%
700000.01to 3000000 27 27,040, 10.81%
Total 707 250,071,8 100.00%
Current Scheduled Term Coupon
Balances 9 0.0695
0to 50000 9 6.95%
50000.01to 100000 30 6.9077%
100000.01to 150000 41 6.9624%
150000.01to 200000 87 6.9297%
200000.01to 250000 140 6.9202%
250000.01to 300000 147 6.9124%
300000.01to 350000 145 6.9176%
350000.01to 400000 146 6.9136%
400000.01to 450000 143 6.9228%
450000.01to 500000 146 6.9350%
500000.01to 550000 145 6.8985%
550000.01to 600000 150 6.9139%
600000.01to 650000 149 6.9396%
650000.01to 700000 150 6.9719%
700000.01to 3000000 147 6.9346%
Total 144 6.9591%
Average Scheduled Balance is 353,708
Maximum Scheduled Balance is 2,025,367
Minimum Scheduled Balance is 43,468
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 10 3,90 1.56%
1+ to 2 years 126 47,691 19.07%
2+ to 3 years 543 191,688, 76.65%
3+ to 4 years 4 1,26 0.50%
4+ to 5 years 4 1,56 0.63%
5+ to 6 years 1 35 0.14%
6+ to 7 years 13 2,20 0.88%
7+ to 8 years 6 1,40 0.56%
8+ to 9 years
9+ to 10 years
10 years or more
Total 707 250,071, 100.00%
Number of Years Term Coupon
1 year or less 154 6.9559%
1+ to 2 years 150 6.9001%
2+ to 3 years 144 6.9249%
3+ to 4 years 128 6.8894%
4+ to 5 years 118 6.9619%
5+ to 6 years 112 6.9000%
6+ to 7 years 61 6.9365%
7+ to 8 years 85 6.9390%
8+ to 9 years
9+ to 10 years
10 years or more
Total 144 6.9591%
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 595 210,399,266 84.14%
Condo 59 22,670,639 9.07%
PUD 49 15,605,806 6.24%
2-4 Family 3 1,140,910 0.46%
Town House 1 255,221 0.10%
Total 707 250,071,843 100.00%
Property Types Term Coupon
Single Family 145 6.9218%
Condo 144 6.9131%
PUD 138 6.9226%
2-4 Family 144 6.9061%
Town House 157 6.8000%
Total 144 6.9591%
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% 653 227,770,887 91.08%
7.0000%to 7.250% 54 22,300,956 8.92%
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 707 250,071,843 100.00%
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% 144 6.9037%
7.0000%to 7.2500% 146 7.0955%
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 144 6.9591%
W/Avg Mortgage Interest Rate is 6.959%
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 279 100,241,629 40.09%
Michigan 250 87,178,711 34.86%
Indiana 111 35,787,004 14.31%
Florida 34 11,994,919 4.80%
Wisconsin 14 5,678,431 2.27%
Colorado 3 1,838,000 0.73%
Ohio 2 1,537,319 0.61%
California 2 1,289,774 0.52%
Georgia 1 907,682 0.36%
Arizona 2 624,687 0.25%
Oklahoma 1 572,566 0.23%
Kentucky 2 529,609 0.21%
Neveda 1 432,898 0.17%
New York 1 378,076 0.15%
New Hampshire 1 297,768 0.12%
South Carolina 1 266,439 0.11%
Maine 1 266,362 0.11%
Mississippi 1 249,967 0.10%
Total 707 250,071,843 100.00%
Geographic Term Coupon
Location
Illinois 145 6.9136%
Michigan 145 6.9284%
Indiana 138 6.9280%
Florida 144 6.9136%
Wisconsin 149 6.9277%
Colorado 148 6.8644%
Ohio 137 6.9500%
California 157 6.8437%
Georgia 153 6.9500%
Arizona 150 6.9147%
Oklahoma 146 6.9000%
Kentucky 128 6.9338%
Neveda 154 6.9500%
New York 154 6.9000%
New Hampshire 150 7.0000%
South Carolina 148 6.8500%
Maine 136 6.8500%
Mississippi 149 6.9500%
Total 144 6.9591%
Average Scheduled Balance is 353,708
Maximum Scheduled Balance is 2,025,367
Minimum Scheduled Balance is 43,468
Group 5
Distribution of Principal Balances
Current Scheduled # of Scheduled % of
Balances Loans Balance Bal
0to 50000 348 8,669 36.73%
50000.01to 100000 105 7,252 30.72%
100000.01to 150000 30 3,620 15.34%
150000.01to 200000 13 2,256 9.56%
200000.01to 250000 8 1,806 7.65%
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 504 23,605, 100.00%
Current Scheduled
Balances Term Coupon
0to 50000 8.0253%
50000.01to 100000 7.7303%
100000.01to 150000 7.7776%
150000.01to 200000 7.7592%
200000.01to 250000 7.7087%
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 7.9563%
Average Scheduled Balance is 46,837
Maximum Scheduled Balance is 242,792
Minimum Scheduled Balance is 416
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 32 2,24 9.51%
1+ to 2 years 25 1,57 6.67%
2+ to 3 years 63 3,91 16.58%
3+ to 4 years 91 5,95 25.23%
4+ to 5 years 49 2,55 10.83%
5+ to 6 years 32 1,30 5.53%
6+ to 7 years 37 96 4.07%
7+ to 8 years 66 2,47 10.49%
8+ to 9 years 89 2,19 9.30%
9+ to 10 years 4 21 0.92%
10 years or more 16 20 0.87%
Total 504 23,605 100.00%
Term Coupon
Number of Years 163 8.1019%
1 year or less 163 7.8503%
1+ to 2 years 142 7.5064%
2+ to 3 years 130 7.7497%
3+ to 4 years 116 7.8142%
4+ to 5 years 96 7.9714%
5+ to 6 years 85 7.9846%
6+ to 7 years 81 7.7851%
7+ to 8 years 66 8.2264%
8+ to 9 years 68 8.9849%
9+ to 10 years 20 8.7449%
10 years or more 120 7.9563%
Total 0 0.0000%
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 384 17,492,225 74.10%
2-4 Family 43 2,726,429 11.55%
Condo 47 1,821,443 7.72%
Co-op 20 874,022 3.70%
PUD 5 319,904 1.36%
Town House 3 260,296 1.10%
Unknown 2 111,567 0.47%
Total 504 23,605,886 100.00%
Property Types Term Coupon
Single Family 117 7.8803%
2-4 Family 127 7.7682%
Condo 112 7.8094%
Co-op 144 7.6804%
PUD 136 7.8266%
Town House 133 7.3709%
Unknown 136 7.6877%
Total 120 7.9563%
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% 103 5,983 25.35%
7.5000%to 7.7500% 104 5,933 25.13%
7.7500%to 8.0000% 107 5,668 24.01%
8.0000%to 8.2500% 55 2,340 9.91%
8.2500%to 8.5000% 66 1,885 7.99%
8.5000%to 8.7500% 48 1,285 5.45%
8.7500%to 9.0000% 14 36 1.55%
9.0000%to 9.2500% 7 14 0.60%
9.2500%& Above
Total 504 23,605, 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% 124 7.3983%
7.500%to 7.7500% 125 7.6535%
7.750%to 8.0000% 121 7.9012%
8.000%to 8.2500% 112 8.1757%
8.250%to 8.5000% 114 8.3856%
8.500%to 8.7500% 109 8.7369%
8.750%to 9.0000% 65 8.9353%
9.000%to 9.2500% 68 9.1832%
9.250%& Above
Total 120 7.9563%
W/Avg Mortgage Interest Rate is 7.9563%
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 193 8,41 35.65%
Indiana 167 6,47 27.43%
Illinois 89 5,54 23.50%
Ohio 13 84 3.59%
Texas 13 63 2.70%
Florida 8 33 1.42%
Kentucky 10 32 1.38%
Oklahoma 2 30 1.30%
New York 1 24 1.03%
Minnesota 1 15 0.66%
North Carolina 1 11 0.49%
Louisiana 1 0.41%
Arizona 2 0.19%
Tennessee 1 0.16%
Wisconsin 2 0.06%
Total 504 23,605 100.00%
Geographic Distribution
Geographic Term Coupon
Location
Michigan 7.8569%
Indiana 7.8759%
Illinois 7.8062%
Ohio 8.0400%
Texas 7.9748%
Florida 7.6901%
Kentucky 7.7779%
Oklahoma 7.5277%
New York 7.3500%
Minnesota 8.3000%
North Carolina 7.3500%
Louisiana 7.4500%
Arizona 7.7563%
Tennessee 8.7500%
Wisconsin 8.2375%
Total 7.9563%
Group 6
Distribution of Principal Balances
Current Scheduled # of Scheduled % of
Balances Loans Balance Bal
0to 50000 1 1 0.05%
50000.01to 100000 2 15 0.48%
100000.01to 150000 3 39 1.22%
150000.01to 200000 3 51 1.60%
200000.01to 250000 3 72 2.25%
250000.01to 300000 20 5,471 16.92%
300000.01to 350000 15 4,857 15.02%
350000.01to 400000 16 5,893 18.23%
400000.01to 450000 7 2,952 9.13%
450000.01to 500000 7 3,340 10.33%
500000.01to 550000 1 53 1.66%
550000.01to 600000 4 2,279 7.05%
600000.01to 650000 1 62 1.94%
650000.01to 700000 1 68 2.12%
700000.01to 3000000 4 3,876 11.99%
Total 88 32,332, 100.00%
Current Scheduled
Balances Term Coupon
0to 50000 5 7.5000%
50000.01to 100000 26 7.7403%
100000.01to 150000 48 8.1390%
150000.01to 200000 80 7.7577%
200000.01to 250000 141 7.9434%
250000.01to 300000 153 7.7329%
300000.01to 350000 155 7.8448%
350000.01to 400000 158 7.7034%
400000.01to 450000 155 7.7063%
450000.01to 500000 165 7.7240%
500000.01to 550000 169 7.7500%
550000.01to 600000 166 7.8612%
600000.01to 650000 169 7.7500%
650000.01to 700000 143 7.4000%
700000.01to 3000000 154 7.7814%
Total 154 7.7957%
Average Scheduled Balance is 367,419
Maximum Scheduled Balance is 1,128,182
Minimum Scheduled Balance is 16,524
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 44 17,745 54.88%
1+ to 2 years 17 6,55 20.28%
2+ to 3 years 9 3,37 10.43%
3+ to 4 years 7 2,76 8.55%
4+ to 5 years 2 49 1.52%
5+ to 6 years 2 50 1.56%
6+ to 7 years 1 14 0.45%
7+ to 8 years 3 36 1.13%
8+ to 9 years 2 37 1.15%
9+ to 10 years
10 years or more 1 0.05%
Total 88 32,332 100.00%
Number of Years Term Coupon
1 year or less 165 7.8222%
1+ to 2 years 163 7.7781%
2+ to 3 years 138 7.4241%
3+ to 4 years 126 7.5888%
4+ to 5 years 121 7.7974%
5+ to 6 years 94 7.7434%
6+ to 7 years 71 7.3750%
7+ to 8 years 55 7.7888%
8+ to 9 years 64 8.8472%
9+ to 10 years
10 years or more 5 7.5000%
Total 154 7.7957%
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 66 24,489 75.74%
PUD 13 4,91 15.20%
Condo 8 2,56 7.94%
Co-op 1 36 1.12%
Total 88 32,332 100.00%
Property Types Term Coupon
Single Family 155 7.7526%
PUD 154 7.7402%
Condo 148 7.9265%
Co-op 107 7.3000%
Total 154 7.7957%
Group 6
Geographic Distribution
Geo# of Scheduled % of
Location Loans Balance Balance Term Coupon
Michigan 29 11,714, 36.23% 152 7.680%
Illinois 16 5,827 18.02% 149 7.813%
Indiana 14 4,403 13.62% 151 7.826%
Florida 7 2,302 7.12% 146 7.773%
Louisiana 4 1,889 5.84% 168 7.779%
Texas 5 1,856 5.74% 161 7.780%
Wisconsin 4 1,291 4.00% 166 7.828%
New Jersey 1 81 2.52% 168 7.950%
Vermont 1 43 1.35% 169 7.850%
Arizona 1 42 1.31% 167 7.850%
Maine 1 36 1.14% 168 7.750%
Kentucky 1 28 0.88% 167 7.700%
Ohio 1 25 0.79% 162 7.600%
Colorado 1 25 0.77% 168 7.600%
Oklahoma 1 19 0.60% 90 7.750%
Utah 1 1 0.05% 5 7.500%
Total 88 32,332, 100.00% 154 7.796%
Group 6
Loan Seasoning
# of Scheduled % of
Number of Loans Balance Balance Term Coupon
1 year or 44 17,745, 54.88% 165 7.8222%
1+ to 2 y 17 6,556 20.28% 163 7.7781%
2+ to 3 ye 9 3,371 10.43% 138 7.4241%
3+ to 4 ye 7 2,765 8.55% 126 7.5888%
4+ to 5 ye 2 49 1.52% 121 7.7974%
5+ to 6 ye 2 50 1.56% 94 7.7434%
6+ to 7 ye 1 14 0.45% 71 7.3750%
7+ to 8 ye 3 36 1.13% 55 7.7888%
8+ to 9 ye 2 37 1.15% 64 8.8472%
9+ to 10 years
10 years 1 1 0.05% 5 7.5000%
Total 88 32,332, 100.00% 154 7.7957%
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 6,760,294.96
7.500%to 7.750% 27 9,708,696.70
7.750%to 8.000% 32 13,551,776.92
8.000%to 8.250% 7 1,751,436.56
8.250%to 8.500% 1 104,475.65
8.500%to 8.750% 1 146,749.42
8.750%to 9.000% 1 309,475.15
9.000%to 9.250%
9.250%& Above
Total 88 32,332,905.36
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% 20.91% 132 7.409%
7.500%to 7.750% 30.03% 160 7.694%
7.750%to 8.000% 41.91% 165 7.888%
8.000%to 8.250% 5.42% 146 8.146%
8.250%to 8.500% 0.32% 26 8.500%
8.500%to 8.750% 0.45% 40 8.625%
8.750%to 9.000% 0.96% 72 9.000%
9.000%to 9.250%
9.250%& Above
Total 100.00% 154 7.796%
W/Avg Mortgage Interest Rate is 7.796%
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
12/14/00 - 14:35 (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
12/14/00 - 14:35 (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
12/14/00 - 14:35 (D546-D560) (c) 2000 LaSalle Bank N.A.
_
|
|