|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: RENTRAK CORP, 8-K, EX-99.1, 2000-09-21 |
Next: FIRST ENTERTAINMENT HOLDING CORP, S-8, EX-5, 2000-09-21 |
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: September 15, 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
100 pursuant to
Section 4.1 of the Pooling and
Servicing
Agreement for the distribution
on September 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: September 19, 2000
Structured Asset 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: 09/19/00
Payment Date: 09/15/00
Prior Payment: 08/15/00
Next Payment: 10/16/00
Record Date: 08/31/00
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: 6.888563%
WAMM: 146.6437822
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 36,367,847.46 441,094.48 0.00
22540AQU5 1000.000000000 948.982268090 11.509915195 0.000000000
2A 197,910,000.00190,447,405.78 2,017,456.56 0.00
22540AQV3 1000.000000000 962.292990652 10.193808095 0.000000000
3A 69,409,000.00 65,337,643.50 778,960.43 0.00
22540AQW1 1000.000000000 941.342527626 11.222758288 0.000000000
4A 264,928,000.00252,703,722.19 2,721,380.37 0.00
22540AQX9 1000.000000000 953.858113110 10.272150811 0.000000000
5A 27,193,000.00 24,552,886.59 303,809.26 0.00
22540AQY7 1000.000000000 902.912021108 11.172333321 0.000000000
6A 33,785,000.00 32,397,724.87 144,477.80 0.00
22540AQZ4 1000.000000000 958.938134379 4.276388930 0.000000000
7AX 2,996,463.00 2,858,707.91 33,776.89 0.00
22540ARA8 1000.000000000 954.027435013 11.272253320 0.000000000
M-1 6,507,000.00 6,361,144.95 29,670.17 0.00
22540ARB6 1000.000000000 977.584900876 4.559731059 0.000000000
M-2 3,256,000.00 3,183,011.67 14,847.53 0.00
22540ARC4 1000.000000000 977.583436732 4.560052211 0.000000000
M-3 1,625,000.00 1,588,580.10 7,408.51 0.00
22540ARD2 1000.000000000 977.587753846 4.559083077 0.000000000
B-1 2,279,000.00 2,227,908.60 10,393.12 0.00
22540ARE0 1000.000000000 977.581658622 4.560386134 0.000000000
B-2 1,302,000.00 1,272,816.81 5,936.54 0.00
22540ARF7 1000.000000000 977.585875576 4.559554531 0.000000000
B-3 1,304,140.00 1,274,903.69 5,947.33 0.00
22540ARG5 1000.000000000 977.581923720 4.560346282 0.000000000
R-II 0.00 0.00 0.00 0.00
22540ARJ9 1000.000000000 0.000000000 0.000000000 0.000000000
650,817,603 620,574,304.9 6,515,1 0.00
Negative Closing Interest
Class Amortization Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
1A 0.00 35,926,752.98 193,204.19
22540AQU5 0.000000000 937.472352895 5.041468299
2A 0.00188,429,949.22 1,011,751.84
22540AQV3 0.000000000 952.099182558 5.112181513
3A 0.00 64,558,683.07 360,718.24
22540AQW1 0.000000000 930.119769338 5.196995205
4A 0.00249,982,341.82 1,395,135.13
22540AQX9 0.000000000 943.585962299 5.266091666
5A 0.00 24,249,077.33 155,480.45
22540AQY7 0.000000000 891.739687787 5.717664517
6A 0.00 32,253,247.07 202,485.78
22540AQZ4 0.000000000 954.661745449 5.993363340
7AX 0.00 2,824,931.02 26,566.45
22540ARA8 0.000000000 942.755181693 8.865937345
M-1 0.00 6,331,474.78 35,091.38
22540ARB6 0.000000000 973.025169817 5.392865861
M-2 0.00 3,168,164.14 17,559.80
22540ARC4 0.000000000 973.023384521 5.393060168
M-3 0.00 1,581,171.59 8,762.25
22540ARD2 0.000000000 973.028670769 5.392152999
B-1 0.00 2,217,515.48 12,290.70
22540ARE0 0.000000000 973.021272488 5.393023349
B-2 0.00 1,266,880.27 7,021.45
22540ARF7 0.000000000 973.026321045 5.392821249
B-3 0.00 1,268,956.36 7,033.70
22540ARG5 0.000000000 973.021577438 5.393363580
R-II 0.00 0.00 0.00
22540ARJ9 0.000000000 0.000000000 0.000000000
0.00614,059,145.99 3,433,101.38
Total P&I Paym 9,948,260.37
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 7.59896564%
22540AQY7 0.000000000 7.59803596%
6A 0.00 7.50000000%
22540AQZ4 0.000000000 Fixed
7AX 0.00 11.15180175%
22540ARA8 0.000000000 11.16771333%
M-1 0.00 6.61982302%
22540ARB6 0.000000000 6.61971635%
M-2 0.00 6.62007145%
22540ARC4 0.000000000 6.61996447%
M-3 0.00 6.61892866%
22540ARD2 0.000000000 6.61882298%
B-1 0.00 6.62003830%
22540ARE0 0.000000000 6.61993135%
B-2 0.00 6.61976166%
22540ARF7 0.000000000 6.61965445%
B-3 0.00 6.62045414%
22540ARG5 0.000000000 6.62034748%
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 36,367,847. 441,0 0.00
None 1000.000000000 948.982268090 11.509915195 0.000000000
LT-A-2 197,910,000 190,447,405.7 2,017,4 0.00
None 1000.000000000 962.292990652 10.193808095 0.000000000
LT-A-3 69,409,00 65,337,643. 778,9 0.00
None 1000.000000000 941.342527626 11.222758288 0.000000000
LT-A-4 264,928,000 252,703,722.1 2,721,3 0.00
None 1000.000000000 953.858113110 10.272150811 0.000000000
LT-A-5 27,193,00 24,552,886. 303,8 0.00
None 1000.000000000 902.912021108 11.172333321 0.000000000
LT-A-6 33,785,00 32,397,724. 144,4 0.00
None 1000.000000000 958.938134379 4.276388930 0.000000000
LT-PO-1 276,5 258,16 2 0.00
None 1000.000000000 933.561391201 8.441733143 0.000000000
LT-PO-2 1,713,8 1,647,049 23, 0.00
None 1000.000000000 961.000921879 13.919020474 0.000000000
LT-PO-3 94, 87,66 0.00
None 1000.000000000 925.191181282 4.855677393 0.000000000
LT-PO-4 479,2 456,08 4 0.00
None 1000.000000000 951.690120860 10.338541667 0.000000000
LT-PO-6 432,0 409,74 2 0.00
None 1000.000000000 948.380484621 5.027462163 0.000000000
LT-X-1 39,590,143.00 37,588,276.17 0.00 0.00
None 1000.000000000 949.435221035 0.000000000 0.000000000
LT-X-2 204,742,601.00197,105,664.92 0.00 0.00
None 1000.000000000 962.699818979 0.000000000 0.000000000
LT-X-3 71,285,952.00 67,163,495.66 0.00 0.00
None 1000.000000000 942.170143986 0.000000000 0.000000000
LT-X-4 272,212,760.00259,819,739.26 0.00 0.00
None 1000.000000000 954.473035210 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 35,926,752.98 193,204.19
None 0.000000000 937.472352895 5.041468299
LT-A-2 0.00188,429,949.22 1,011,751.84
None 0.000000000 952.099182558 5.112181513
LT-A-3 0.00 64,558,683.07 360,718.24
None 0.000000000 930.119769338 5.196995205
LT-A-4 0.00249,982,341.82 1,395,135.13
None 0.000000000 943.585962299 5.266091666
LT-A-5 0.00 24,249,077.33 155,480.45
None 0.000000000 891.739687787 5.717664517
LT-A-6 0.00 32,253,247.07 202,485.78
None 0.000000000 954.661745449 5.993363340
LT-PO-1 0.00 255,830.74 0.00
None 0.000000000 925.119658058 0.000000000
LT-PO-2 0.00 1,623,194.20 0.00
None 0.000000000 947.081901406 0.000000000
LT-PO-3 0.00 87,204.55 0.00
None 0.000000000 920.335503889 0.000000000
LT-PO-4 0.00 451,125.80 0.00
None 0.000000000 941.351579193 0.000000000
LT-PO-6 0.00 407,574.73 0.00
None 0.000000000 943.353022458 0.000000000
LT-X-1 0.00 37,139,243.42 1,124.83
None 0.000000000 938.093186983 0.028411816
LT-X-2 0.00195,042,552.65 5,295.25
None 0.000000000 952.623204440 0.025862966
LT-X-3 0.00 66,375,100.40 4,961.90
None 0.000000000 931.110527920 0.069605510
LT-X-4 0.00257,063,680.38 12,479.74
None 0.000000000 944.348385359 0.045845545
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 7.59896564%
None 0.000000000 7.59803596%
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 0.03590996%
None 0.000000000 0.03580233%
LT-X-2 0.00 0.03223804%
None 0.000000000 0.03226316%
LT-X-3 0.00 0.08865343%
None 0.000000000 0.08822440%
LT-X-4 0.00 0.05763877%
None 0.000000000 0.05774491%
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 33,668,150.18 0.00
None 1000.000000000 959.340674208 0.000000000
LT-M1-1 396,000.00 384,670.29 2,240.16
None 1000.000000000 971.389621212 5.656969697
LT-M1-2 2,047,000.00 2,004,009.17 8,717.95
None 1000.000000000 978.998128969 4.258891060
LT-M1-3 712,000.00 694,416.92 3,585.47
None 1000.000000000 975.304662921 5.035772472
LT-M1-4 2,722,000.00 2,663,767.89 11,888.66
None 1000.000000000 978.606866275 4.367619398
LT-M1-5 279,000.00 270,222.64 1,804.53
None 1000.000000000 968.539928315 6.467849462
LT-M1-6 351,000.00 344,058.05 1,433.41
None 1000.000000000 980.222364672 4.083789174
LT-M2-1 198,000.00 192,335.15 1,120.08
None 1000.000000000 971.389646465 5.656969697
LT-M2-2 1,024,000.00 1,002,494.08 4,361.11
None 1000.000000000 978.998125000 4.258896484
LT-M2-3 357,000.00 348,183.76 1,797.77
None 1000.000000000 975.304649860 5.035770308
LT-M2-4 1,361,000.00 1,331,883.95 5,944.33
None 1000.000000000 978.606869949 4.367619398
LT-M2-5 140,000.00 135,595.59 905.50
None 1000.000000000 968.539928571 6.467857143
LT-M2-6 176,000.00 172,519.13 718.74
None 1000.000000000 980.222329545 4.083750000
LT-M3-1 99,000.00 96,167.56 560.04
None 1000.000000000 971.389494949 5.656969697
LT-M3-2 512,000.00 501,247.04 2,180.55
None 1000.000000000 978.998125000 4.258886719
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 33,517,914.53 2,704.74 0.00 0.09640222%
None 955.059857798 0.077068812 0.000000000 0.09623620%
LT-M1-1 382,430.13 2,043.56 0.00 6.37500000%
None 965.732651515 5.160507363 0.000000000 Fixed
LT-M1-2 1,995,291.22 10,646.30 0.00 6.37500000%
None 974.739237909 5.200927560 0.000000000 Fixed
LT-M1-3 690,831.45 3,833.76 0.00 6.62500000%
None 970.268890449 5.384494493 0.000000000 Fixed
LT-M1-4 2,651,879.23 14,706.22 0.00 6.62500000%
None 974.239246877 5.402725408 0.000000000 Fixed
LT-M1-5 268,418.11 1,711.18 0.00 7.59896564%
None 962.072078853 6.133251360 0.000000000 7.59803596%
LT-M1-6 342,624.64 2,150.36 0.00 7.50000000%
None 976.138575499 6.126389779 0.000000000 Fixed
LT-M2-1 191,215.07 1,021.78 0.00 6.37500000%
None 965.732676768 5.160507497 0.000000000 Fixed
LT-M2-2 998,132.97 5,325.75 0.00 6.37500000%
None 974.739228516 5.200927539 0.000000000 Fixed
LT-M2-3 346,385.99 1,922.26 0.00 6.62500000%
None 970.268879552 5.384494421 0.000000000 Fixed
LT-M2-4 1,325,939.62 7,353.11 0.00 6.62500000%
None 974.239250551 5.402725428 0.000000000 Fixed
LT-M2-5 134,690.09 858.66 0.00 7.59896564%
None 962.072071429 6.133251362 0.000000000 7.59803596%
LT-M2-6 171,800.39 1,078.24 0.00 7.50000000%
None 976.138579545 6.126389560 0.000000000 Fixed
LT-M3-1 95,607.52 510.89 0.00 6.37500000%
None 965.732525253 5.160506692 0.000000000 Fixed
LT-M3-2 499,066.49 2,662.87 0.00 6.37500000%
None 974.739238281 5.200927539 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-M3-3 178,000.00 173,604.24 896.37
None 1000.000000000 975.304719101 5.035786517
LT-M3-4 680,000.00 665,452.66 2,969.98
None 1000.000000000 978.606852941 4.367617647
LT-M3-5 69,000.00 66,829.26 446.28
None 1000.000000000 968.540000000 6.467826087
LT-M3-6 87,000.00 85,279.35 355.29
None 1000.000000000 980.222413793 4.083793103
LT-B1-1 139,000.00 135,023.16 786.32
None 1000.000000000 971.389640288 5.656978417
LT-B1-2 716,000.00 700,962.65 3,049.37
None 1000.000000000 978.998114525 4.258896648
LT-B1-3 250,000.00 243,826.16 1,258.94
None 1000.000000000 975.304640000 5.035760000
LT-B1-4 953,000.00 932,612.34 4,162.34
None 1000.000000000 978.606862539 4.367618048
LT-B1-5 98,000.00 94,916.91 633.85
None 1000.000000000 968.539897959 6.467857143
LT-B1-6 123,000.00 120,567.35 502.30
None 1000.000000000 980.222357724 4.083739837
LT-B2-1 79,000.00 76,739.78 446.90
None 1000.000000000 971.389620253 5.656962025
LT-B2-2 410,000.00 401,389.23 1,746.15
None 1000.000000000 978.998121951 4.258902439
LT-B2-3 142,000.00 138,493.25 715.08
None 1000.000000000 975.304577465 5.035774648
LT-B2-4 545,000.00 533,340.74 2,380.35
None 1000.000000000 978.606862385 4.367614679
LT-B2-5 56,000.00 54,238.24 362.20
None 1000.000000000 968.540000000 6.467857143
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-M3-3 172,707.87 958.44 0.00 6.62500000%
None 970.268932584 5.384494803 0.000000000 Fixed
LT-M3-4 662,482.68 3,673.85 0.00 6.62500000%
None 974.239235294 5.402725334 0.000000000 Fixed
LT-M3-5 66,382.98 423.19 0.00 7.59896564%
None 962.072173913 6.133251814 0.000000000 7.59803596%
LT-M3-6 84,924.06 533.00 0.00 7.50000000%
None 976.138620690 6.126390086 0.000000000 Fixed
LT-B1-1 134,236.84 717.31 0.00 6.37500000%
None 965.732661871 5.160507464 0.000000000 Fixed
LT-B1-2 697,913.28 3,723.86 0.00 6.37500000%
None 974.739217877 5.200927483 0.000000000 Fixed
LT-B1-3 242,567.22 1,346.12 0.00 6.62500000%
None 970.268880000 5.384494367 0.000000000 Fixed
LT-B1-4 928,450.00 5,148.80 0.00 6.62500000%
None 974.239244491 5.402725387 0.000000000 Fixed
LT-B1-5 94,283.06 601.06 0.00 7.59896564%
None 962.072040816 6.133251168 0.000000000 7.59803596%
LT-B1-6 120,065.05 753.55 0.00 7.50000000%
None 976.138617886 6.126389736 0.000000000 Fixed
LT-B2-1 76,292.88 407.68 0.00 6.37500000%
None 965.732658228 5.160507358 0.000000000 Fixed
LT-B2-2 399,643.08 2,132.38 0.00 6.37500000%
None 974.739219512 5.200927523 0.000000000 Fixed
LT-B2-3 137,778.17 764.60 0.00 6.62500000%
None 970.268802817 5.384494021 0.000000000 Fixed
LT-B2-4 530,960.39 2,944.49 0.00 6.62500000%
None 974.239247706 5.402725386 0.000000000 Fixed
LT-B2-5 53,876.04 343.46 0.00 7.59896564%
None 962.072142857 6.133251814 0.000000000 7.59803596%
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 68,615.57 285.86
None 1000.000000000 980.222428571 4.083714286
LT-B3-1 79,604.77 77,327.25 450.32
None 1000.000000000 971.389654163 5.656947442
LT-B3-2 409,711.15 401,106.45 1,744.92
None 1000.000000000 978.998130756 4.258902888
LT-B3-3 143,198.80 139,662.46 721.12
None 1000.000000000 975.304681324 5.035796389
LT-B3-4 544,528.19 532,879.03 2,378.29
None 1000.000000000 978.606874329 4.367615936
LT-B3-5 56,055.22 54,291.72 362.56
None 1000.000000000 968.539950427 6.467907895
LT-B3-6 71,044.04 69,638.95 290.13
None 1000.000000000 980.222267765 4.083804919
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 650,817,604 620,574,305.2 6,515,159.01
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
LT-B2-6 68,329.71 428.85 0.00
None 976.138714286 6.126390179 0.000000000
LT-B3-1 76,876.93 410.80 0.00
None 965.732706721 5.160507538 0.000000000
LT-B3-2 399,361.53 2,130.88 0.00
None 974.739227868 5.200927570 0.000000000
LT-B3-3 138,941.34 771.05 0.00
None 970.268884935 5.384494595 0.000000000
LT-B3-4 530,500.74 2,941.94 0.00
None 974.239258394 5.402725452 0.000000000
LT-B3-5 53,929.16 343.80 0.00
None 962.072042532 6.133251501 0.000000000
LT-B3-6 69,348.82 435.24 0.00
None 976.138462846 6.126389174 0.000000000
R-I 0.00 0.00 0.00
22540ARH3 0.000000000 0.000000000 0.000000000
614,059,146 3,433,101.39
Total P&I Payme 9,948,260.40
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 7.59896564%
None 7.59803596%
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 36,367,847.46 0.06 193,204.19 0.00 0.00
2A 190,447,405.78 0.06 1,011,751.84 0.00 0.00
3A 65,337,643.50 0.07 360,718.24 0.00 0.00
4A 252,703,722.19 0.07 1,395,135.13 0.00 0.00
5A 24,552,886.59 0.08 155,480.45 0.00 0.00
6A 32,397,724.87 0.08 202,485.78 0.00 0.00
7AX 2,858,707.91 0.11 26,566.46 0.00 0.00
M-1 6,361,144.95 0.07 35,091.37 0.00 0.00
M-2 3,183,011.67 0.07 17,559.81 0.00 0.00
M-3 1,588,580.10 0.07 8,762.25 0.00 0.00
B-1 2,227,908.60 0.07 12,290.69 0.00 0.00
B-2 1,272,816.81 0.07 7,021.45 0.00 0.00
B-3 1,274,903.69 0.07 7,033.72 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 620,574,304.12 0.00 3,433,101.38 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 193,204.19 35,926,752.98
2A 1,011,751.84188,429,949.22
3A 360,718.24 64,558,683.07
4A 1,395,135.13249,982,341.82
5A 155,480.45 24,249,077.33
6A 202,485.78 32,253,247.07
7AX 26,566.45 2,824,931.02
M-1 35,091.38 6,331,474.78
M-2 17,559.80 3,168,164.14
M-3 8,762.25 1,581,171.59
B-1 12,290.70 2,217,515.48
B-2 7,021.45 1,266,880.27
B-3 7,033.70 1,268,956.36
3,433,101 614,059,145.13
Bond Principal Summary
Original Beginning Scheduled Unscheduled Accretion /
Certificate Certificate Principal Principal Deferred
Class Balance Balance Distribution Distribution Interest
1A 38,323,000.00 36,367,847.46 211,791.10 229,303.38 0.00
2A 197,910,000.00190,447,405.78 828,494.94 1,188,961.62 0.00
3A 69,409,000.00 65,337,643.50 337,356.31 441,604.12 0.00
4A 264,928,000.00252,703,722.19 1,127,841.52 1,593,538.85 0.00
5A 27,193,000.00 24,552,886.59 163,962.45 139,846.81 0.00
6A 33,785,000.00 32,397,724.87 134,974.57 9,503.23 0.00
7AX 2,996,463.00 2,858,707.91 13,409.49 20,367.40 0.00
M-1 6,507,000.00 6,361,144.95 29,670.17 0.00 0.00
M-2 3,256,000.00 3,183,011.67 14,847.53 0.00 0.00
M-3 1,625,000.00 1,588,580.10 7,408.51 0.00 0.00
B-1 2,279,000.00 2,227,908.60 10,393.12 0.00 0.00
B-2 1,302,000.00 1,272,816.81 5,936.54 0.00 0.00
B-3 1,304,140.00 1,274,903.69 5,947.33 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 650,817,603.00620,574,304.12 2,892,033.58 3,623,125.41 0.00
% of
Total Ending Original Cumulative
Realized Principal Certificate Balance Realized
Class Loss Reduction Balance Remaining Losses
1A 0.00 441,094.4835,926,752.98 0.94 0.00
2A 0.00 2,017,456.56188,429,949.2 0.95 0.00
3A 0.00 778,960.4364,558,683.07 0.93 0.00
4A 0.00 2,721,380.37249,982,341.8 0.94 0.00
5A 0.00 303,809.2624,249,077.33 0.89 0.00
6A 0.00 144,477.8032,253,247.07 0.95 0.00
7AX 0.00 33,776.89 2,824,931.02 0.94 0.00
M-1 0.00 29,670.17 6,331,474.78 0.97 0.00
M-2 0.00 14,847.53 3,168,164.14 0.97 0.00
M-3 0.00 7,408.51 1,581,171.59 0.97 0.00
B-1 0.00 10,393.12 2,217,515.48 0.97 0.00
B-2 0.00 5,936.54 1,266,880.27 0.97 0.00
B-3 0.00 5,947.33 1,268,956.36 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 6,515,158. 614,059,145. 94.35196% 0
Cash Reconcilation Summary
Interest Summary
Current Scheduled Interest 554,869.43
Less Deferred Interest 0.00
Plus Advance Interest 2,887,888.84
Plus Unscheduled Interest 0.00
PPIS Reducing Scheduled Interest (10,856.99)
Less Total Fees Paid To Servicer (9,656.88)
Plus Fees Advanced for PPIS 10,856.99
Less Fee Strips Paid by Servicer 0.00
Less Misc. Fees & Expenses 0.00
Less Non Recoverable Advances 0.00
Interest Due Trust 3,433,101.39
Less Trustee Fee 0.00
Less Fee Strips Paid by Trust 0.00
Less Misc. Fees Paid by Trust 0.00
Remittance Interest 3,433,101.39
Servicing Fee Summary
Current Servicing Fees 20,513.87
Delinquent Servicing Fees 108,772.44
Plus Fees Advanced for PPIS 10,856.99
Less Reduction for PPIS (10,856.99)
Plus Unscheduled Servicing Fees 0.00
Total Servicing Fees Due to be Paid 129,286.31
PPIS Summary 0.00
Gross PPIS 10,856.99
Reduced by PPIE 0.00
Reduced by Shortfalls in Fees 0.00
Reduced by Other Amounts 0.00
PPIS Reducing Scheduled Interest 10,856.99
PPIS Reducing Servicing Fee 10,856.99
PPIS Due Certificate 0.00
Pool 0.00
Balance Count
Beginning Pool 620,574,307.1 2862
Scheduled Principal Distribution 2,892,033.57 0
Unscheduled Principal Distribution 3,302,220.43 22
Deferred Interest 0.00 0
Liquidations 0.00 0
Repurchases 0.00 0
Ending Pool 614,059,148.1 2840
Principal Summary
Scheduled Principal:
Current Scheduled Princi 2,892,033.57
Advanced Scheduled Princ 454,337.18
Total Scheduled 3,346,370.75
Unscheduled Principal: 0.00
Curtailments 326,236.74
Prepayments in Full 3,302,220.43
Liquidation Proceeds 0.00
Repurchase Proceeds 0.00
Other Principal Proceeds 0.00
Total Unscheduled 3,628,457.17
Remittance Principal 6,974,827.92
Servicer Wire Amount 9,948,260.37
Advances
Prior Outstanding Current Period
Principal Interest Principal Interest
2,437,696.39 2,887,888.84
Recovered Ending Outstanding
Principal Interest Principal Interest
2,339,568.53 2,796,598.52
Collateral Statistics
Loan Group No.
1 2 3 4
Current Scheduled Intere 207,271.93 1,084,732.82 389,268.77 1,498,512.39
Negative Amortization: 0.00 0.00 0.00 0.00
Prepayment Interest Shor 660.29 3,618.02 542.61 5,675.04
Compensating Interest: -660.29 -3,618.02 -542.61 -5,675.04
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: 7,830.89 41,063.68 13,992.39 54,129.11
Trustee Fees: 0.00 0.00 0.00 0.00
Other Fee: 0.00 0.00 0.00 0.00
Beginning Scheduled Bala 37,588,276.17197,105,664.9 67,163,495.66259,819,739.26
Scheduled Principal: 219,084.34 857,621.72 346,731.92 1,159,513.71
Unscheduled Principal: 3,623,125.41 229,948.41 1,205,490.55 441,663.34
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 37,139,243.42195,042,552.6 66,375,100.40257,063,680.38
0.00 0.00 0.00 0.00
Beginning Pool Count: 404.00 534.00 588.00 718.00
Ending Pool Count: 399.00 530.00 584.00 714.00
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 137.97 151.49 138.99 147.26
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 165,017.84 217,583.96 3,562,387.70
Negative Amortization: 0.00 0.00 0.00
Prepayment Interest Shor 361.03 0.00 10,856.99
Compensating Interest: -361.03 0.00 -10,856.99
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: 5,256.04 7,014.20 129,286.31
Trustee Fees: 0.00 0.00 0.00
Other Fee: 0.00 0.00 0.00
Beginning Scheduled Bala 25,228,980.9333,668,150.18620,574,307.12
Scheduled Principal: 168,477.36 140,604.52 2,892,033.57
Unscheduled Principal: 1,596,545.17 139,846.81 7,236,619.69
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 24,920,656.7633,517,914.53614,059,148.14
Beginning Pool Count: 528.00 90.00 2,862.00
Ending Pool Count: 523.00 90.00 2,840.00
Weighted Average Coupon: 0.08 0.08 0.07
Weighted Average Net Cou 0.08 0.08 0.07
Weighted Average Maturit 122.07 156.75 146.64
Cumulative Realized Loss 0.00 0.00 0.00
Aggregate Loan Pool Information
Pool Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
09/15/00 27 4,075,414. 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%
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 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%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
DistributiREO Modifications
Date # Balance # Balance
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%
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
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
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
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%
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 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
01/00/00 0.00% 0.000% 0.00% 0.000%
DistributiREO Modifications
Date # Balance # Balance
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
01/00/00 0.00% 0.000% 0.00% 0.000%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
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%
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 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
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
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
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
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
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 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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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 670 18,261,089. 2.97%
50000.01to 100000 365 26,185,020. 4.26%
100000.01to 150000 187 22,844,194. 3.72%
150000.01to 200000 120 21,420,923. 3.49%
200000.01to 250000 415 94,890,960. 15.45%
250000.01to 300000 374 102,139,622.7 16.63%
300000.01to 350000 212 68,043,726. 11.08%
350000.01to 400000 135 49,959,842. 8.14%
400000.01to 450000 104 44,085,123. 7.18%
450000.01to 500000 67 31,558,998. 5.14%
500000.01to 550000 49 25,806,167. 4.20%
550000.01to 600000 41 23,592,229. 3.84%
600000.01to 650000 26 16,253,542. 2.65%
650000.01to 700000 17 11,565,211. 1.88%
700000.01to 3000000 58 57,452,495. 9.36%
Total 2,8 614,059,148.1 100.00%
Term Coupon
0to 50000 107 7.421%
50000.01to 100000 124 7.096%
100000.01to 150000 127 7.011%
150000.01to 200000 126 6.977%
200000.01to 250000 147 6.842%
250000.01to 300000 152 6.813%
300000.01to 350000 151 6.873%
350000.01to 400000 150 6.909%
400000.01to 450000 150 6.854%
450000.01to 500000 152 6.873%
500000.01to 550000 150 6.839%
550000.01to 600000 151 6.874%
600000.01to 650000 156 6.848%
650000.01to 700000 155 6.829%
700000.01to 3000000 153 6.844%
Total 147 6.962%
Average Scheduled Balance is 216,218.01
Maximum Scheduled Balance is 2,049,814.52
Minimum Scheduled Balance is 609.82
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 2228 492,754,377. 80.25%
Condo 256 54,969,918. 8.95%
PUD 146 46,914,195. 7.64%
2-4 Family 137 14,079,209. 2.29%
Co-op 63 3,779,337 0.62%
Town House 8 1,448,875 0.24%
Unknown 2 113,23 0.02%
Total 2,8 614,059,148. 100%
Property Types Term Coupon
Single Family 146 6.885%
Condo 148 6.889%
PUD 148 6.885%
2-4 Family 142 7.025%
Co-op 143 6.955%
Town House 152 6.815%
Unknown 139 7.689%
Total 147 6.962%
Geographic Distribution
Geographic # of Scheduled % of
Location Loans Balance Balance
Illinois 1044 255,611,557. 41.63%
Michigan 994 206,162,502. 33.57%
Indiana 529 82,742,717. 13.47%
Florida 90 27,793,165. 4.53%
Wisconsin 34 10,892,979. 1.77%
Ohio 29 4,261,091 0.69%
Kentucky 36 3,898,259 0.63%
Colorado 8 3,532,370 0.58%
Texas 22 3,222,044 0.52%
Arizona 10 2,403,504 0.39%
Louisiana 8 2,129,866 0.35%
California 4 1,586,117 0.26%
New Mexico 1 1,156,886 0.19%
Oklahoma 7 1,145,834 0.19%
Georgia 1 918,66 0.15%
New Jersey 1 822,32 0.13%
Massachusetts 2 660,19 0.11%
Maine 2 646,70 0.11%
New York 2 628,57 0.10%
Utah 3 585,50 0.10%
Vermont 1 442,14 0.07%
Neveda 1 438,08 0.07%
Maryland 2 410,47 0.07%
Pennsylvania 1 313,59 0.05%
New Hampshire 1 301,46 0.05%
Missouri 1 281,36 0.05%
South Carolina 1 269,85 0.04%
Mississippi 1 253,11 0.04%
Idaho 1 228,44 0.04%
Minnesota 1 158,17 0.03%
Other 2 161,58 0.03%
Total 2840 614,059,148. 100.00%
Geographic Distribution Term Coupon
Geographic
Location
Illinois 146 6.822%
Michigan 148 6.900%
Indiana 139 6.970%
Florida 151 6.893%
Wisconsin 155 6.948%
Ohio 145 7.147%
Kentucky 143 6.941%
Colorado 142 6.796%
Texas 157 7.615%
Arizona 156 7.016%
Louisiana 166 7.697%
California 160 6.824%
New Mexico 148 6.600%
Oklahoma 129 7.219%
Georgia 156 6.950%
New Jersey 171 7.950%
Massachusetts 156 6.550%
Maine 159 7.369%
New York 153 7.076%
Utah 156 7.364%
Vermont 172 7.850%
Neveda 157 6.950%
Maryland 154 7.023%
Pennsylvania 159 6.650%
New Hampshire 153 7.000%
Missouri 162 6.550%
South Carolina 151 6.850%
Mississippi 152 6.950%
Idaho 157 6.950%
Minnesota 171 8.300%
Other 21 8.050%
Total 147 6.962%
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 130 34,911,999. 5.69%
1+ to 2 years 1,098 313,950,780. 51.13%
2+ to 3 years 857 219,740,064. 35.78%
3+ to 4 years 85 8,817,375 1.44%
4+ to 5 years 101 9,226,583 1.50%
5+ to 6 years 45 1,900,802 0.31%
6+ to 7 years 299 16,705,645. 2.72%
7+ to 8 years 139 6,224,688 1.01%
8+ to 9 years 65 2,206,511 0.36%
9+ to 10 years 3 96,3 0.02%
10 years or more 18 278,37 0.05%
Total 2,840 614,059,148. 100.00%
Number of Years Term Coupon
1 year or less 166 7.641%
1+ to 2 years 152 6.733%
2+ to 3 years 146 6.911%
3+ to 4 years 129 7.606%
4+ to 5 years 118 7.225%
5+ to 6 years 90 7.800%
6+ to 7 years 76 6.833%
7+ to 8 years 79 7.481%
8+ to 9 years 70 8.435%
9+ to 10 years 78 7.954%
10 years or more 39 8.290%
Total 147 6.962%
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 2,186,158 0.36%
6.250%to 6.500% 175 39,687,195 6.46%
6.500%to 6.750% 741 190,308,443 30.99%
6.750%to 7.000% 1,093 287,274,932 46.78%
7.000%to 7.250% 205 36,163,849 5.89%
7.250%to 7.500% 126 13,456,186 2.19%
7.500%to 7.750% 136 16,475,725 2.68%
7.750%to 8.000% 143 19,782,023 3.22%
8.000%to 8.250% 66 4,289,744 0.70%
8.250%to 8.500% 69 2,070,633 0.34%
8.500%to 8.750% 50 1,513,464 0.25%
8.750%to 9.000% 16 700,452 0.11%
9.000%to 9.250% 7 150,345 0.02%
9.250%& Above 0 0 0.00%
Total 2,840 614,059,148 100.00%
Current Mortgage Term Coupon
Interest Rate
0.06or less 0 0.0000%
0.060001to 0.0625 137 6.2500%
0.0625001to 0.065 146 6.4558%
0.0650001to 0.0675 150 6.6417%
0.0675001to 0.07 146 6.9052%
0.0700001to 0.0725 142 7.1090%
0.0725001to 0.075 131 7.4057%
0.0750001to 0.0775 150 7.6770%
0.0775001to 0.08 155 7.8917%
0.0800001to 0.0825 129 8.1636%
0.0825001to 0.085 111 8.3934%
0.0850001to 0.0875 103 8.7227%
0.0875001to 0.09 71 8.9651%
0.0900001to 0.0925 71 9.1836%
0.0925001& Above 0 0.0000%
Total 147 6.9617%
W/Avg Mortgage Interest Rate is 6.96165%
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 4,193,637. 11.29%
50000.01to 100000 114 8,119,716. 21.86%
100000.01to 150000 51 6,345,883. 17.09%
150000.01to 200000 30 5,326,930. 14.34%
200000.01to 250000 58 12,837,364. 34.57%
250000.01to 300000
300000.01to 350000 1 315,709 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 399 37,139,243. 100.00%
Current Scheduled Term Coupon
Balances
0to 50000 101 6.597%
50000.01to 100000 121 6.612%
100000.01to 150000 140 6.609%
150000.01to 200000 147 6.632%
200000.01to 250000 156 6.621%
250000.01to 300000
300000.01to 350000 152 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 138 6.697%
Average Scheduled Balance is 93,081
Maximum Scheduled Balance is 1,854,443
Minimum Scheduled Balance is 46,934
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 283 26,784,373. 72.12%
Condo 42 3,793,423 10.21%
2-4 Family 36 3,721,341 10.02%
Co-op 30 1,577,625 4.25%
PUD 7 1,033,552 2.78%
Town House 1 228,92 0.62%
Total 399 37,139,243. 100.00%
Property Types Term Coupon
Single Family 135 6.621%
Condo 144 6.584%
2-4 Family 142 6.629%
Co-op 154 6.570%
PUD 146 6.661%
Town House 158 6.600%
Total 138 6.697%
Geographic Distribution # of Scheduled % of
Geographic Loans Balance Balance
Location
Illinois 169 17320725 46.64%
Michigan 143 12458369 33.55%
Indiana 58 4377620 11.79%
Florida 7 1041924 2.81%
Kentucky 9 1021478 2.75%
Arizona 2 249383 0.67%
Ohio 3 161118 0.43%
California 1 136551 0.37%
Texas 1 130336 0.35%
Louisiana 3 120957 0.33%
Wisconsin 2 104292 0.28%
Oklahoma 1 16490 0.04%
Total 399 37,139 100.00%
Geographic Distribution
Geographic Term Coupon
Location
Illinois 134 0
Michigan 144 0
Indiana 130 0
Florida 153 0
Kentucky 153 0
Arizona 134 0
Ohio 138 0
California 163 0
Texas 150 0
Louisiana 121 0
Wisconsin 161 0
Oklahoma 37 0
Total 138 6.697%
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 2 28 0.77%
1+ to 2 years 201 25,593 68.91%
2+ to 3 years 27 3,20 8.64%
3+ to 4 years 2 30 0.83%
4+ to 5 years 7 58 1.59%
5+ to 6 years
6+ to 7 years 148 6,57 17.71%
7+ to 8 years 10 49 1.33%
8+ to 9 years
9+ to 10 years 1 0.12%
10 years or more 1 0.10%
Total 399 37,139 100.00%
Term Coupon
Number of Years
1 year or less 159 6.5500%
1+ to 2 years 154 6.6212%
2+ to 3 years 144 6.6197%
3+ to 4 years 133 6.6292%
4+ to 5 years 119 6.6221%
5+ to 6 years
6+ to 7 years 77 6.6006%
7+ to 8 years 86 6.6149%
8+ to 9 years
9+ to 10 years 100 6.7500%
10 years or more 158 6.5000%
Total 138 6.6971%
Distribution of Mortgage Interest Rates
Current Mortgage # of Scheduled % of
Interest Rate Loans Balance Balance
0.06or less
6.000%to 6.250% 9 31 0.84%
6.250%to 6.500% 83 5,839 15.72%
6.500%to 6.750% 307 30,988, 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 0 399 37,139, 100.00%
Current Mortgage
Interest Rate Term Coupon
6.0000%or less
6.0001%to 6.2500% 89 6.2500%
6.2500%to 6.5000% 127 6.4549%
6.5000%to 6.7500% 141 6.6512%
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 138 6.6971%
W/Avg Mortgage Interest Rate is 6.69713%
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 62 0.32%
150000.01to 200000 8 1,425 0.73%
200000.01to 250000 76 18,188, 9.33%
250000.01to 300000 167 46,004, 23.59%
300000.01to 350000 84 26,911, 13.80%
350000.01to 400000 46 17,097, 8.77%
400000.01to 450000 38 16,035, 8.22%
450000.01to 500000 27 12,803, 6.56%
500000.01to 550000 18 9,499 4.87%
550000.01to 600000 16 9,257 4.75%
600000.01to 650000 9 5,591 2.87%
650000.01to 700000 8 5,432 2.79%
700000.01to 3000000 27 26,127, 13.40%
Total 0 0 530 195,042,5 100.00%
Current Scheduled
Balances Term Coupon
0to 50000 159 6.650%
50000.01to 100000
100000.01to 150000 42 6.724%
150000.01to 200000 66 6.617%
200000.01to 250000 147 6.619%
250000.01to 300000 154 6.601%
300000.01to 350000 152 6.604%
350000.01to 400000 150 6.600%
400000.01to 450000 151 6.598%
450000.01to 500000 155 6.615%
500000.01to 550000 151 6.607%
550000.01to 600000 147 6.576%
600000.01to 650000 160 6.596%
650000.01to 700000 157 6.614%
700000.01to 3000000 155 6.607%
Total 151 6.674%
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 444 158,534, 81.28%
PUD 43 18,790 9.63%
Condo 38 15,877 8.14%
2-4 Family 2 96 0.50%
Town House 2 55 0.28%
Co-op 1 31 0.16%
Total 530 195,042, 100.00%
Property Types Term Coupon
Single Family 151 6.6051%
PUD 154 6.5920%
Condo 155 6.6056%
2-4 Family 159 6.7184%
Town House 157 6.5829%
Co-op 99 6.5000%
Total 151 6.6738%
Distribution of Mortgage Interest Rates
Current Mortgage # of Scheduled % of
Interest Rate Loans Balance Balance
0.06or less
6.0001%to 6.2500% 4 1,874 0.96%
6.2500%to 6.5000% 92 33,847, 17.35%
6.5000%to 6.7500% 434 159,319,8 81.68%
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 0 530 195,042,5 100.00%
Current Mortgage
Interest Rate Term Coupon
6.000%or less
6.000%to 6.2500% 145 6.2500%
6.250%to 6.5000% 149 6.4559%
6.500%to 6.7500% 152 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 151 6.6738%
W/Avg Mortgage Interest Rate is 6.6738%
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 97071173 49.77%
Michigan 163 60600882 31.07%
Indiana 56 18596449 9.53%
Florida 18 8810335 4.52%
Wisconsin 9 3125462 1.60%
Colorado 3 1315177 0.67%
New Mexico 1 1156887 0.59%
Kentucky 3 923983 0.47%
Arizona 2 923827 0.47%
Ohio 2 778877 0.40%
Massachusetts 2 660192 0.34%
Texas 1 484355 0.25%
Pennsylvania 1 313591 0.16%
Missouri 1 281363 0.14%
Total 530 195042553 100.00%
Geographic Distribution
Geographic
Location
Illinois
Michigan
Indiana
Florida
Wisconsin
Colorado
New Mexico
Kentucky
Arizona
Ohio
Massachusetts
Texas
Pennsylvania
Missouri
Total
Geographic Distribution
Geographic
Location
Illinois
Michigan
Indiana
Florida
Wisconsin
Colorado
New Mexico
Kentucky
Arizona
Ohio
Massachusetts
Texas
Pennsylvania
Missouri
Total
Geographic Distribution
Geographic
Location
Illinois
Michigan
Indiana
Florida
Wisconsin
Colorado
New Mexico
Kentucky
Arizona
Ohio
Massachusetts
Texas
Pennsylvania
Missouri
Total
Geographic Distribution
Geographic
Location
Illinois
Michigan
Indiana
Florida
Wisconsin
Colorado
New Mexico
Kentucky
Arizona
Ohio
Massachusetts
Texas
Pennsylvania
Missouri
Total
Geographic Distribution
Geographic
Location
Illinois
Michigan
Indiana
Florida
Wisconsin
Colorado
New Mexico
Kentucky
Arizona
Ohio
Massachusetts
Texas
Pennsylvania
Missouri
Total
Geographic Distribution
Geographic
Location
Illinois
Michigan
Indiana
Florida
Wisconsin
Colorado
New Mexico
Kentucky
Arizona
Ohio
Massachusetts
Texas
Pennsylvania
Missouri
Total
Geographic Distribution
Geographic Term Coupon
Location
Illinois 150.9273 6.6020%
Michigan 152.2880 6.5972%
Indiana 149.0331 6.6207%
Florida 157.0634 6.6161%
Wisconsin 155.7340 6.6365%
Colorado 127.5135 6.5337%
New Mexico 148.0000 6.6000%
Kentucky 154.9742 6.6740%
Arizona 163.8751 6.7500%
Ohio 157.6192 6.5964%
Massachusetts 156.1168 6.5500%
Texas 146.0000 6.7500%
Pennsylvania 159.0000 6.6500%
Missouri 162.0000 6.5500%
Total 151.4899 6.6738%
Group 3
Distribution of Principal Balances
Current Scheduled # of Scheduled % of
Balances Loans Balance Bal
0to 50000 163 4,858 7.32%
50000.01to 100000 137 10,041, 15.13%
100000.01to 150000 90 10,925, 16.46%
150000.01to 200000 53 9,552 14.39%
200000.01to 250000 138 30,125, 45.39%
250000.01to 300000 1 26 0.39%
300000.01to 350000 2 61 0.92%
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 584 66,375, 100.00%
Current Scheduled
Balances Term Coupon
0to 50000 109 7.0070%
50000.01to 100000 129 6.9974%
100000.01to 150000 135 6.9622%
150000.01to 200000 133 6.9712%
200000.01to 250000 151 6.9258%
250000.01to 300000 151 6.8500%
300000.01to 350000 144 6.9003%
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 139 7.0376%
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 437 48,429 72.9637%
Condo 60 7,69 11.5933%
2-4 Family 50 5,25 7.9220%
PUD 25 4,22 6.3616%
Co-op 11 62 0.9464%
Town House 1 14 0.2130%
Total 584 66,375 100.0000%
Property Types Term Coupon
Single Family 137 6.9557%
Condo 145 6.9544%
2-4 Family 145 6.9658%
PUD 137 6.9290%
Co-op 149 6.9310%
Town House 139 7.0500%
Total 139 7.0376%
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% 435 53,701, 80.91%
7.0000%to 7.2500% 149 12,673, 19.09%
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 584 66,375, 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage
Interest Rate Term Coupon
0.06
0.060001
0.0625001
0.0650001
0.0675001 141 6.9123%
0.0700001 129 7.1334%
0.0725001
0.0750001
0.0775001
0.0800001
0.0825001
0.0850001
0.0875001
0.0900001
0.0925001
Total 139 7.0376%
W/Avg Mortgage Interest Rate is 7.0376%
Minimum Mortgage Interest Rate is 6.7750%
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 4 31 0.12%
100000.01to 150000 6 70 0.27%
150000.01to 200000 11 1,968 0.77%
200000.01to 250000 134 31,672, 12.32%
250000.01to 300000 187 50,728, 19.73%
300000.01to 350000 108 34,733, 13.51%
350000.01to 400000 70 25,829, 10.05%
400000.01to 450000 59 25,063, 9.75%
450000.01to 500000 34 15,883, 6.18%
500000.01to 550000 29 15,261, 5.94%
550000.01to 600000 21 12,031, 4.68%
600000.01to 650000 16 10,027, 3.90%
650000.01to 700000 8 5,436 2.11%
700000.01to 3000000 27 27,402, 10.66%
Total 714 257,063,6 100.00%
Current Scheduled Term Coupon
Balances
0to 50000
50000.01to 100000 27 6.9180%
100000.01to 150000 41 6.9929%
150000.01to 200000 85 6.9064%
200000.01to 250000 141 6.9207%
250000.01to 300000 150 6.9141%
300000.01to 350000 149 6.9204%
350000.01to 400000 147 6.9103%
400000.01to 450000 148 6.9160%
450000.01to 500000 146 6.9305%
500000.01to 550000 149 6.9179%
550000.01to 600000 150 6.9153%
600000.01to 650000 153 6.9318%
650000.01to 700000 153 6.9719%
700000.01to 3000000 150 6.9347%
Total 147 6.9952%
Average Scheduled Balance is 360,033
Maximum Scheduled Balance is 2,049,815
Minimum Scheduled Balance is 56,717
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 11 4,21 1.64%
1+ to 2 years 288 105,885, 41.19%
2+ to 3 years 388 140,295, 54.58%
3+ to 4 years 3 95 0.37%
4+ to 5 years 5 1,95 0.76%
5+ to 6 years 1 35 0.14%
6+ to 7 years 14 2,60 1.01%
7+ to 8 years 4 80 0.31%
8+ to 9 years
9+ to 10 years
10 years or more
Total 714 257,063, 100.00%
Number of Years Term Coupon
1 year or less 158 6.9738%
1+ to 2 years 152 6.9132%
2+ to 3 years 146 6.9247%
3+ to 4 years 129 6.9202%
4+ to 5 years 120 6.9508%
5+ to 6 years 108 6.8500%
6+ to 7 years 64 6.9519%
7+ to 8 years 86 6.9305%
8+ to 9 years
9+ to 10 years
10 years or more
Total 147 6.9952%
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 600 215,459,784 83.82%
Condo 59 22,994,457 8.95%
PUD 51 17,185,520 6.69%
2-4 Family 3 1,165,694 0.45%
Town House 1 258,225 0.10%
Total 714 257,063,680 100.00%
Property Types Term Coupon
Single Family 148 6.9218%
Condo 147 6.9134%
PUD 142 6.9259%
2-4 Family 147 6.9055%
Town House 160 6.8000%
Total 147 6.9952%
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% 658 233,573,071 90.86%
7.0000%to 7.250% 56 23,490,609 9.14%
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 714 257,063,680 100.00%
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% 147 6.9036%
7.0000%to 7.2500% 150 7.0958%
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 147 6.9952%
W/Avg Mortgage Interest Rate is 6.995%
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 281 102,923,021 40.04%
Michigan 253 89,345,170 34.76%
Indiana 112 36,793,548 14.31%
Florida 35 12,914,379 5.02%
Wisconsin 14 5,755,352 2.24%
Colorado 3 1,861,956 0.72%
Ohio 2 1,571,033 0.61%
California 2 1,304,917 0.51%
Georgia 1 918,664 0.36%
Arizona 2 632,522 0.25%
Oklahoma 1 580,022 0.23%
Kentucky 2 544,778 0.21%
Neveda 1 438,085 0.17%
New York 1 382,622 0.15%
New Hampshire 1 301,466 0.12%
Maine 1 273,179 0.11%
South Carolina 1 269,851 0.10%
Mississippi 1 253,114 0.10%
Total 714 257,063,680 100.00%
Geographic Term Coupon
Location
Illinois 148 6.9148%
Michigan 148 6.9286%
Indiana 141 6.9272%
Florida 148 6.9108%
Wisconsin 152 6.9276%
Colorado 151 6.8644%
Ohio 142 6.9500%
California 160 6.8437%
Georgia 156 6.9500%
Arizona 153 6.9147%
Oklahoma 149 6.9000%
Kentucky 132 6.9353%
Neveda 157 6.9500%
New York 157 6.9000%
New Hampshire 153 7.0000%
Maine 142 6.8500%
South Carolina 151 6.8500%
Mississippi 152 6.9500%
Total 147 6.9952%
Average Scheduled Balance is 360,033
Maximum Scheduled Balance is 2,049,815
Minimum Scheduled Balance is 56,717
Group 5
Distribution of Principal Balances
Current Scheduled # of Scheduled % of
Balances Loans Balance Bal
0to 50000 360 9,135 36.66%
50000.01to 100000 109 7,636 30.64%
100000.01to 150000 33 4,030 16.17%
150000.01to 200000 13 2,286 9.18%
200000.01to 250000 8 1,831 7.35%
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 523 24,920, 100.00%
Current Scheduled
Balances Term Coupon
0to 50000 8.0232%
50000.01to 100000 7.7416%
100000.01to 150000 7.7689%
150000.01to 200000 7.7591%
200000.01to 250000 7.7085%
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 7.9461%
Average Scheduled Balance is 47,649
Maximum Scheduled Balance is 245,952
Minimum Scheduled Balance is 610
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 48 3,44 13.83%
1+ to 2 years 14 66 2.66%
2+ to 3 years 95 5,89 23.66%
3+ to 4 years 71 4,83 19.41%
4+ to 5 years 53 2,88 11.59%
5+ to 6 years 38 1,05 4.23%
6+ to 7 years 27 79 3.18%
7+ to 8 years 96 3,21 12.89%
8+ to 9 years 63 1,86 7.49%
9+ to 10 years 2 0.21%
10 years or more 16 21 0.85%
Total 523 24,920 100.00%
Term Coupon
Number of Years 166 8.0360%
1 year or less 161 7.6105%
1+ to 2 years 142 7.5472%
2+ to 3 years 131 7.8469%
3+ to 4 years 114 7.7591%
4+ to 5 years 88 8.2373%
5+ to 6 years 89 7.6853%
6+ to 7 years 81 7.8714%
7+ to 8 years 69 8.3556%
8+ to 9 years 60 8.9421%
9+ to 10 years 21 8.7109%
10 years or more 122 7.9461%
Total 0 0.0000%
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 397 18,314,480 73.49%
2-4 Family 46 2,967,365 11.91%
Condo 49 2,005,613 8.05%
Co-op 20 885,784 3.55%
PUD 6 367,896 1.48%
Town House 3 266,285 1.07%
Unknown 2 113,233 0.45%
Total 523 24,920,657 100.00%
Property Types Term Coupon
Single Family 120 7.8805%
2-4 Family 130 7.7736%
Condo 117 7.8164%
Co-op 147 7.6806%
PUD 130 7.8403%
Town House 135 7.3709%
Unknown 139 7.6885%
Total 122 7.9461%
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% 106 6,202 24.89%
7.5000%to 7.7500% 108 6,316 25.35%
7.7500%to 8.0000% 111 6,070 24.36%
8.0000%to 8.2500% 59 2,491 10.00%
8.2500%to 8.5000% 68 1,955 7.85%
8.5000%to 8.7500% 49 1,352 5.43%
8.7500%to 9.0000% 15 38 1.53%
9.0000%to 9.2500% 7 15 0.60%
9.2500%& Above
Total 523 24,920, 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% 126 7.3990%
7.500%to 7.7500% 128 7.6548%
7.750%to 8.0000% 124 7.9006%
8.000%to 8.2500% 115 8.1772%
8.250%to 8.5000% 116 8.3870%
8.500%to 8.7500% 110 8.7345%
8.750%to 9.0000% 68 8.9360%
9.000%to 9.2500% 71 9.1836%
9.250%& Above
Total 122 7.9461%
W/Avg Mortgage Interest Rate is 7.9461%
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 200 8,93 35.83%
Indiana 174 6,80 27.30%
Illinois 91 5,77 23.19%
Ohio 14 94 3.78%
Texas 14 70 2.84%
Florida 9 38 1.54%
Kentucky 10 33 1.34%
Oklahoma 2 31 1.25%
New York 1 24 0.99%
Minnesota 1 15 0.63%
North Carolina 1 11 0.47%
Louisiana 1 10 0.40%
Arizona 2 0.19%
Tennessee 1 0.17%
Wisconsin 2 0.07%
Total 523 24,920 100.00%
Geographic Distribution
Geographic Term Coupon
Location
Michigan 7.8556%
Indiana 7.8807%
Illinois 7.8106%
Ohio 8.0184%
Texas 7.9342%
Florida 7.7141%
Kentucky 7.7819%
Oklahoma 7.5266%
New York 7.3500%
Minnesota 8.3000%
North Carolina 7.3500%
Louisiana 7.4500%
Arizona 7.7559%
Tennessee 8.7500%
Wisconsin 8.2626%
Total 7.9461%
Group 6
Distribution of Principal Balances
Current Scheduled # of Scheduled % of
Balances Loans Balance Bal
0to 50000 1 2 0.08%
50000.01to 100000 1 6 0.21%
100000.01to 150000 2 21 0.65%
150000.01to 200000 5 86 2.57%
200000.01to 250000 1 23 0.70%
250000.01to 300000 19 5,145 15.35%
300000.01to 350000 17 5,470 16.32%
350000.01to 400000 19 7,032 20.98%
400000.01to 450000 7 2,986 8.91%
450000.01to 500000 6 2,871 8.57%
500000.01to 550000 2 1,045 3.12%
550000.01to 600000 4 2,303 6.87%
600000.01to 650000 1 63 1.89%
650000.01to 700000 1 69 2.08%
700000.01to 3000000 4 3,921 11.70%
Total 90 33,517, 100.00%
Current Scheduled
Balances Term Coupon
0to 50000 8 7.5000%
50000.01to 100000 24 8.1000%
100000.01to 150000 30 8.0329%
150000.01to 200000 76 7.8599%
200000.01to 250000 124 8.2500%
250000.01to 300000 158 7.7100%
300000.01to 350000 159 7.8974%
350000.01to 400000 159 7.6593%
400000.01to 450000 158 7.7060%
450000.01to 500000 168 7.7021%
500000.01to 550000 171 7.7982%
550000.01to 600000 169 7.8613%
600000.01to 650000 172 7.7500%
650000.01to 700000 146 7.4000%
700000.01to 3000000 157 7.7808%
Total 157 7.7899%
Average Scheduled Balance is 372,421
Maximum Scheduled Balance is 1,147,598
Minimum Scheduled Balance is 26,971
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 61 24,486 73.06%
1+ to 2 years 2 82 2.45%
2+ to 3 years 12 4,35 12.98%
3+ to 4 years 5 2,10 6.29%
4+ to 5 years 2 62 1.88%
5+ to 6 years 1 16 0.48%
6+ to 7 years 2 32 0.97%
7+ to 8 years 3 28 0.85%
8+ to 9 years 1 31 0.95%
9+ to 10 years
10 years or more 1 0.08%
Total 90 33,517 100.00%
Number of Years Term Coupon
1 year or less 168 7.8143%
1+ to 2 years 147 7.4728%
2+ to 3 years 140 7.4484%
3+ to 4 years 123 7.6763%
4+ to 5 years 122 7.3856%
5+ to 6 years 45 8.6250%
6+ to 7 years 84 7.4420%
7+ to 8 years 29 8.0493%
8+ to 9 years 75 9.0000%
9+ to 10 years
10 years or more 8 7.5000%
Total 157 7.7899%
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 67 25,231 75.28%
PUD 14 5,31 15.85%
Condo 8 2,60 7.77%
Co-op 1 36 1.10%
Total 90 33,517 100.00%
Property Types Term Coupon
Single Family 158 7.7490%
PUD 158 7.7308%
Condo 151 7.9293%
Co-op 110 7.3000%
Total 157 7.7899%
Group 6
Geographic Distribution
Geo# of Scheduled % of
Location Loans Balance Balance Term Coupon
Michigan 29 11,883, 35.45% 154 7.682%
Illinois 17 6,290 18.77% 152 7.793%
Indiana 14 4,491 13.40% 154 7.826%
Florida 7 2,332 6.96% 149 7.774%
Louisiana 4 1,908 5.69% 171 7.779%
Texas 5 1,884 5.62% 166 7.780%
Wisconsin 4 1,305 3.89% 169 7.828%
New Jersey 1 82 2.45% 171 7.950%
Vermont 1 44 1.32% 172 7.850%
Arizona 1 42 1.27% 170 7.850%
Maine 1 37 1.11% 171 7.750%
Utah 2 35 1.07% 156 7.592%
Kentucky 1 28 0.86% 170 7.700%
Ohio 1 25 0.77% 165 7.600%
Colorado 1 25 0.75% 171 7.600%
Oklahoma 1 19 0.60% 93 7.750%
Total 90 33,517, 100.00% 157 7.790%
Group 6
Loan Seasoning
# of Scheduled % of
Number of Loans Balance Balance Term Coupon
1 year or 61 24,486, 73.06% 168 7.8143%
1+ to 2 y 2 82 2.45% 147 7.4728%
2+ to 3 ye 12 4,351 12.98% 140 7.4484%
3+ to 4 ye 5 2,109 6.29% 123 7.6763%
4+ to 5 ye 2 62 1.88% 122 7.3856%
5+ to 6 ye 1 16 0.48% 45 8.6250%
6+ to 7 ye 2 32 0.97% 84 7.4420%
7+ to 8 ye 3 28 0.85% 29 8.0493%
8+ to 9 ye 1 31 0.95% 75 9.0000%
9+ to 10 years
10 years 1 2 0.08% 8 7.5000%
Total 90 33,517, 100.00% 157 7.7899%
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% 20 7,253,502.45
7.500%to 7.750% 28 10,159,015.39
7.750%to 8.000% 32 13,711,037.77
8.000%to 8.250% 7 1,798,665.44
8.250%to 8.500% 1 115,342.93
8.500%to 8.750% 1 161,247.95
8.750%to 9.000% 1 319,102.60
9.000%to 9.250%
9.250%& Above
Total 90 33,517,914.53
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% 21.64% 136 7.411%
7.500%to 7.750% 30.31% 163 7.691%
7.750%to 8.000% 40.91% 168 7.888%
8.000%to 8.250% 5.37% 148 8.145%
8.250%to 8.500% 0.34% 29 8.500%
8.500%to 8.750% 0.48% 45 8.625%
8.750%to 9.000% 0.95% 75 9.000%
9.000%to 9.250%
9.250%& Above
Total 100.00% 157 7.790%
W/Avg Mortgage Interest Rate is 7.790%
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
09/13/00 - 09:33 (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
09/13/00 - 09:33 (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
09/13/00 - 09:33 (D546-D560) (c) 2000 LaSalle Bank N.A.
_
|
|