|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: E-MEDSOFT COM, 424B1, 2000-07-28 |
Next: EA ENGINEERING SCIENCE & TECHNOLOGY INC, 8-K, 2000-07-28 |
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: July 25, 2000
(Date of earliest event reported)
Structured Asset Securities Corporation
Commercial Mortgage Pass-Through Certificates
Bank One Mortgage-Backed Pass Through Certificates, Series 2000-1
(Exact name of registrant as specified in charter)
Delaware 333-53115 13-3320910
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)
Eleven Madison Avenue, New York, New York 100010
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, including area code (212) 325-2000
(Former name or former address, if changed since last report.)
ITEM 5.
On March 31, 2000, Asset Backed Securities
Corporation entered into a Pooling and Servicing Agreement dated
as of March 1, 2000 (the "Pooling and Servicing Agreement"), by
and among Asset Backed Securities Corporation, as depositor,
Bank One, National Association, as seller and Servicer, Homeside
Lending Inc., as servicer and LaSalle Bank National Association,
as trustee. The Pooling and Servicing Agreement is annexed hereto
as Exhibit I.
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL
(a) Not applicable
(b) Not Applicable
(c) Exhibits
Exhibit No. Description
99 Monthly distribution report pursuant
100 to
Section 4.1 of the Pooling and
Servicing
Agreement for the distribution
on July 25, 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: July 25,2000
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: 07/26/00
Payment Date: 07/17/00
Prior Payment: 06/15/00
Next Payment: 08/15/00
Record Date: 06/30/00
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: 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: 6.889446%
WAMM: 148.545811
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 37,224,327.32 478,095.08 0.00
22540AQU5 1000.000000000 971.331245466 12.475408501 0.000000000
2A 197,910,000.00194,108,762.60 2,576,224.58 0.00
22540AQV3 1000.000000000 980.793100904 13.017152140 0.000000000
3A 69,409,000.00 67,321,239.23 986,476.18 0.00
22540AQW1 1000.000000000 969.920892536 14.212511058 0.000000000
4A 264,928,000.00258,325,973.45 3,276,587.20 0.00
22540AQX9 1000.000000000 975.079921526 12.367840319 0.000000000
5A 27,193,000.00 25,865,645.83 772,261.72 0.00
22540AQY7 1000.000000000 951.187652337 28.399283639 0.000000000
6A 33,785,000.00 32,975,708.79 417,517.44 0.00
22540AQZ4 1000.000000000 976.045842534 12.358071333 0.000000000
7AX 2,996,463.00 2,920,048.12 39,081.18 0.00
22540ARA8 1000.000000000 974.498306837 13.042437033 0.000000000
M-1 6,507,000.00 6,419,978.01 29,275.67 0.00
22540ARB6 1000.000000000 986.626403873 4.499104042 0.000000000
M-2 3,256,000.00 3,212,452.74 14,650.06 0.00
22540ARC4 1000.000000000 986.625534398 4.499404177 0.000000000
M-3 1,625,000.00 1,603,270.63 7,310.10 0.00
22540ARD2 1000.000000000 986.628080000 4.498523077 0.000000000
B-1 2,279,000.00 2,248,517.14 10,254.95 0.00
22540ARE0 1000.000000000 986.624458096 4.499758666 0.000000000
B-2 1,302,000.00 1,284,588.34 5,857.57 0.00
22540ARF7 1000.000000000 986.626989247 4.498901690 0.000000000
B-3 1,304,140.00 1,286,696.65 5,868.25 0.00
22540ARG5 1000.000000000 986.624633858 4.499708620 0.000000000
R-II 0.00 0.00 0.00 0.00
22540ARJ9 1000.000000000 0.000000000 0.000000000 0.000000000
650,817,603 634,797,209.7 8,619,4 0.00
Negative Closing Interest
Class Amortization Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
1A 0.00 36,746,232.24 197,754.24
22540AQU5 0.000000000 958.855836965 5.160197242
2A 0.00191,532,538.02 1,031,202.80
22540AQV3 0.000000000 967.775948765 5.210463349
3A 0.00 66,334,763.05 371,669.34
22540AQW1 0.000000000 955.708381478 5.354771594
4A 0.00255,049,386.25 1,426,174.65
22540AQX9 0.000000000 962.712081207 5.383253733
5A 0.00 25,093,384.11 163,735.97
22540AQY7 0.000000000 922.788368698 6.021254500
6A 0.00 32,558,191.35 206,098.18
22540AQZ4 0.000000000 963.687771200 6.100286516
7AX 0.00 2,880,966.94 27,045.44
22540ARA8 0.000000000 961.455869804 9.025788398
M-1 0.00 6,390,702.34 35,415.95
22540ARB6 0.000000000 982.127299831 5.442745902
M-2 0.00 3,197,802.68 17,722.23
22540ARC4 0.000000000 982.126130221 5.442945393
M-3 0.00 1,595,960.53 8,843.28
22540ARD2 0.000000000 982.129556923 5.442019786
B-1 0.00 2,238,262.19 12,404.40
22540ARE0 0.000000000 982.124699430 5.442912132
B-2 0.00 1,278,730.77 7,086.39
22540ARF7 0.000000000 982.128087558 5.442699055
B-3 0.00 1,280,828.40 7,098.77
22540ARG5 0.000000000 982.124925238 5.443254575
R-II 0.00 0.00 0.00
22540ARJ9 0.000000000 0.000000000 0.000000000
0.00626,177,749.73 3,512,251.64
Total P&I Paym 12,131,711.62
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 7.59629857%
22540AQY7 0.000000000 7.59828110%
6A 0.00 7.50000000%
22540AQZ4 0.000000000 Fixed
7AX 0.00 11.11438163%
22540ARA8 0.000000000 11.14229978%
M-1 0.00 6.61982596%
22540ARB6 0.000000000 6.61985296%
M-2 0.00 6.62007443%
22540ARC4 0.000000000 6.62010149%
M-3 0.00 6.61893157%
22540ARD2 0.000000000 6.61895831%
B-1 0.00 6.62004120%
22540ARE0 0.000000000 6.62006830%
B-2 0.00 6.61976506%
22540ARF7 0.000000000 6.61979192%
B-3 0.00 6.62045652%
22540ARG5 0.000000000 6.62048388%
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 37,224,327. 478,0 0.00
None 1000.000000000 971.331245466 12.475408501 0.000000000
LT-A-2 197,910,000 194,108,762.6 2,576,2 0.00
None 1000.000000000 980.793100904 13.017152140 0.000000000
LT-A-3 69,409,00 67,321,239. 986,4 0.00
None 1000.000000000 969.920892536 14.212511058 0.000000000
LT-A-4 264,928,000 258,325,973.4 3,276,5 0.00
None 1000.000000000 975.079921526 12.367840319 0.000000000
LT-A-5 27,193,00 25,865,645. 772,2 0.00
None 1000.000000000 951.187652337 28.399283639 0.000000000
LT-A-6 33,785,00 32,975,708. 417,5 0.00
None 1000.000000000 976.045842534 12.358071333 0.000000000
LT-PO-1 276,5 264,48 2 0.00
None 1000.000000000 956.402592049 10.187279868 0.000000000
LT-PO-2 1,713,8 1,672,880 15, 0.00
None 1000.000000000 976.072420050 9.181896154 0.000000000
LT-PO-3 94, 92,10 0.00
None 1000.000000000 972.028431817 4.744440809 0.000000000
LT-PO-4 479,2 465,34 7 0.00
None 1000.000000000 971.018024673 14.640821147 0.000000000
LT-PO-6 432,0 425,23 13, 0.00
None 1000.000000000 984.238315561 30.231177482 0.000000000
LT-X-1 39,590,143.00 38,462,433.67 0.00 0.00
None 1000.000000000 971.515401447 0.000000000 0.000000000
LT-X-2 204,742,601.00200,836,191.06 0.00 0.00
None 1000.000000000 980.920385299 0.000000000 0.000000000
LT-X-3 71,285,952.00 69,169,262.78 0.00 0.00
None 1000.000000000 970.307063866 0.000000000 0.000000000
LT-X-4 272,212,760.00265,510,053.38 0.00 0.00
None 1000.000000000 975.376956539 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 36,746,232.24 197,754.24
None 0.000000000 958.855836965 5.160197242
LT-A-2 0.00191,532,538.02 1,031,202.80
None 0.000000000 967.775948765 5.210463349
LT-A-3 0.00 66,334,763.05 371,669.34
None 0.000000000 955.708381478 5.354771594
LT-A-4 0.00255,049,386.25 1,426,174.65
None 0.000000000 962.712081207 5.383253733
LT-A-5 0.00 25,093,384.11 163,735.97
None 0.000000000 922.788368698 6.021254500
LT-A-6 0.00 32,558,191.35 206,098.18
None 0.000000000 963.687771200 6.100286516
LT-PO-1 0.00 261,664.49 0.00
None 0.000000000 946.215312181 0.000000000
LT-PO-2 0.00 1,657,144.00 0.00
None 0.000000000 966.890523896 0.000000000
LT-PO-3 0.00 91,653.06 0.00
None 0.000000000 967.283991008 0.000000000
LT-PO-4 0.00 458,326.56 0.00
None 0.000000000 956.377203526 0.000000000
LT-PO-6 0.00 412,177.83 0.00
None 0.000000000 954.007138079 0.000000000
LT-X-1 0.00 37,975,861.20 1,155.19
None 0.000000000 959.225158646 0.029178812
LT-X-2 0.00198,222,699.70 5,390.08
None 0.000000000 968.155619455 0.026326130
LT-X-3 0.00 68,173,474.28 5,087.62
None 0.000000000 956.338133494 0.071369168
LT-X-4 0.00262,197,188.27 12,660.67
None 0.000000000 963.206824948 0.046510188
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 7.59629857%
None 0.000000000 7.59828110%
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 0.03604119%
None 0.000000000 0.03579829%
LT-X-2 0.00 0.03220583%
None 0.000000000 0.03221676%
LT-X-3 0.00 0.08826381%
None 0.000000000 0.08809217%
LT-X-4 0.00 0.05722119%
None 0.000000000 0.05752118%
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 34,268,678.64 0.00
None 1000.000000000 976.452139335 0.000000000
LT-M1-1 396,000.00 389,211.99 2,262.71
None 1000.000000000 982.858560606 5.713914141
LT-M1-2 2,047,000.00 2,021,340.44 8,609.97
None 1000.000000000 987.464797264 4.206140694
LT-M1-3 712,000.00 701,501.54 3,540.74
None 1000.000000000 985.254971910 4.972949438
LT-M1-4 2,722,000.00 2,687,286.18 11,703.71
None 1000.000000000 987.246943424 4.299673035
LT-M1-5 279,000.00 273,760.68 1,761.84
None 1000.000000000 981.221075269 6.314838710
LT-M1-6 351,000.00 346,877.18 1,396.70
None 1000.000000000 988.254074074 3.979202279
LT-M2-1 198,000.00 194,606.00 1,131.35
None 1000.000000000 982.858585859 5.713888889
LT-M2-2 1,024,000.00 1,011,163.95 4,307.09
None 1000.000000000 987.464794922 4.206142578
LT-M2-3 357,000.00 351,736.02 1,775.34
None 1000.000000000 985.254957983 4.972941176
LT-M2-4 1,361,000.00 1,343,643.10 5,851.86
None 1000.000000000 987.246950771 4.299676708
LT-M2-5 140,000.00 137,370.95 884.08
None 1000.000000000 981.221071429 6.314857143
LT-M2-6 176,000.00 173,932.71 700.34
None 1000.000000000 988.254034091 3.979204545
LT-M3-1 99,000.00 97,302.99 565.68
None 1000.000000000 982.858484848 5.713939394
LT-M3-2 512,000.00 505,581.97 2,153.54
None 1000.000000000 987.464785156 4.206132813
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 33,834,605.93 2,751.88 0.00 0.09636374%
None 964.083666340 0.078412148 0.000000000 0.09657543%
LT-M1-1 386,949.28 2,067.69 0.00 6.37500000%
None 977.144646465 5.221436103 0.000000000 Fixed
LT-M1-2 2,012,730.47 10,738.37 0.00 6.37500000%
None 983.258656571 5.245906735 0.000000000 Fixed
LT-M1-3 697,960.80 3,872.87 0.00 6.62500000%
None 980.282022472 5.439428491 0.000000000 Fixed
LT-M1-4 2,675,582.47 14,836.06 0.00 6.62500000%
None 982.947270389 5.450425833 0.000000000 Fixed
LT-M1-5 271,998.84 1,732.97 0.00 7.59629857%
None 974.906236559 6.211373540 0.000000000 7.59828110%
LT-M1-6 345,480.48 2,167.98 0.00 7.50000000%
None 984.274871795 6.176587963 0.000000000 Fixed
LT-M2-1 193,474.65 1,033.84 0.00 6.37500000%
None 977.144696970 5.221436237 0.000000000 Fixed
LT-M2-2 1,006,856.86 5,371.81 0.00 6.37500000%
None 983.258652344 5.245906723 0.000000000 Fixed
LT-M2-3 349,960.68 1,941.88 0.00 6.62500000%
None 980.282016807 5.439428414 0.000000000 Fixed
LT-M2-4 1,337,791.24 7,418.03 0.00 6.62500000%
None 982.947274063 5.450425874 0.000000000 Fixed
LT-M2-5 136,486.87 869.59 0.00 7.59629857%
None 974.906214286 6.211373515 0.000000000 7.59828110%
LT-M2-6 173,232.37 1,087.08 0.00 7.50000000%
None 984.274829545 6.176587713 0.000000000 Fixed
LT-M3-1 96,737.31 516.92 0.00 6.37500000%
None 977.144545455 5.221435701 0.000000000 Fixed
LT-M3-2 503,428.43 2,685.90 0.00 6.37500000%
None 983.258652344 5.245906671 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-M3-3 178,000.00 175,375.39 885.18
None 1000.000000000 985.255000000 4.972921348
LT-M3-4 680,000.00 671,327.92 2,923.78
None 1000.000000000 987.246941176 4.299676471
LT-M3-5 69,000.00 67,704.26 435.72
None 1000.000000000 981.221159420 6.314782609
LT-M3-6 87,000.00 85,978.11 346.19
None 1000.000000000 988.254137931 3.979195402
LT-B1-1 139,000.00 136,617.34 794.23
None 1000.000000000 982.858561151 5.713884892
LT-B1-2 716,000.00 707,024.79 3,011.60
None 1000.000000000 987.464790503 4.206145251
LT-B1-3 250,000.00 246,313.74 1,243.24
None 1000.000000000 985.254960000 4.972960000
LT-B1-4 953,000.00 940,846.34 4,097.59
None 1000.000000000 987.246946485 4.299674711
LT-B1-5 98,000.00 96,159.66 618.85
None 1000.000000000 981.221020408 6.314795918
LT-B1-6 123,000.00 121,555.25 489.44
None 1000.000000000 988.254065041 3.979186992
LT-B2-1 79,000.00 77,645.83 451.40
None 1000.000000000 982.858607595 5.713924051
LT-B2-2 410,000.00 404,860.57 1,724.52
None 1000.000000000 987.464804878 4.206146341
LT-B2-3 142,000.00 139,906.20 706.16
None 1000.000000000 985.254929577 4.972957746
LT-B2-4 545,000.00 538,049.58 2,343.32
None 1000.000000000 987.246935780 4.299669725
LT-B2-5 56,000.00 54,948.38 353.63
None 1000.000000000 981.221071429 6.314821429
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-M3-3 174,490.21 968.22 0.00 6.62500000%
None 980.282078652 5.439428646 0.000000000 Fixed
LT-M3-4 668,404.14 3,706.29 0.00 6.62500000%
None 982.947264706 5.450425821 0.000000000 Fixed
LT-M3-5 67,268.54 428.58 0.00 7.59629857%
None 974.906376812 6.211374072 0.000000000 7.59828110%
LT-M3-6 85,631.92 537.36 0.00 7.50000000%
None 984.274942529 6.176588362 0.000000000 Fixed
LT-B1-1 135,823.11 725.78 0.00 6.37500000%
None 977.144676259 5.221436106 0.000000000 Fixed
LT-B1-2 704,013.19 3,756.07 0.00 6.37500000%
None 983.258645251 5.245906700 0.000000000 Fixed
LT-B1-3 245,070.50 1,359.86 0.00 6.62500000%
None 980.282000000 5.439428425 0.000000000 Fixed
LT-B1-4 936,748.75 5,194.26 0.00 6.62500000%
None 982.947271773 5.450425850 0.000000000 Fixed
LT-B1-5 95,540.81 608.71 0.00 7.59629857%
None 974.906224490 6.211373192 0.000000000 7.59828110%
LT-B1-6 121,065.81 759.72 0.00 7.50000000%
None 984.274878049 6.176587907 0.000000000 Fixed
LT-B2-1 77,194.43 412.49 0.00 6.37500000%
None 977.144683544 5.221436353 0.000000000 Fixed
LT-B2-2 403,136.05 2,150.82 0.00 6.37500000%
None 983.258658537 5.245906776 0.000000000 Fixed
LT-B2-3 139,200.04 772.40 0.00 6.62500000%
None 980.281971831 5.439428257 0.000000000 Fixed
LT-B2-4 535,706.26 2,970.48 0.00 6.62500000%
None 982.947266055 5.450425791 0.000000000 Fixed
LT-B2-5 54,594.75 347.84 0.00 7.59629857%
None 974.906250000 6.211373515 0.000000000 7.59828110%
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 69,177.79 278.54
None 1000.000000000 988.254142857 3.979142857
LT-B3-1 79,604.77 78,240.23 454.85
None 1000.000000000 982.858564882 5.713853579
LT-B3-2 409,711.15 404,575.34 1,723.30
None 1000.000000000 987.464802947 4.206134004
LT-B3-3 143,198.80 141,087.33 712.12
None 1000.000000000 985.254974204 4.972946701
LT-B3-4 544,528.19 537,583.79 2,341.29
None 1000.000000000 987.246941247 4.299667204
LT-B3-5 56,055.22 55,002.56 353.98
None 1000.000000000 981.221017418 6.314844541
LT-B3-6 71,044.04 70,209.56 282.70
None 1000.000000000 988.254046363 3.979221902
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 650,817,604 634,797,210.0 8,619,459.96
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
LT-B2-6 68,899.25 432.36 0.00
None 984.275000000 6.176588393 0.000000000
LT-B3-1 77,785.38 415.65 0.00
None 977.144711303 5.221436126 0.000000000
LT-B3-2 402,852.04 2,149.31 0.00
None 983.258668943 5.245906766 0.000000000
LT-B3-3 140,375.21 778.92 0.00
None 980.282027503 5.439428503 0.000000000
LT-B3-4 535,242.50 2,967.91 0.00
None 982.947274043 5.450425821 0.000000000
LT-B3-5 54,648.58 348.18 0.00
None 974.906172877 6.211373174 0.000000000
LT-B3-6 69,926.86 438.81 0.00
None 984.274824461 6.176587790 0.000000000
R-I 0.00 0.00 0.00
22540ARH3 0.000000000 0.000000000 0.000000000
626,177,750 3,512,251.65
Total P&I Payme 12,131,711.61
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 7.59629857%
None 7.59828110%
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 37,224,327.32 0.06 197,754.24 0.00 0.00
2A 194,108,762.60 0.06 1,031,202.80 0.00 0.00
3A 67,321,239.23 0.07 371,669.34 0.00 0.00
4A 258,325,973.45 0.07 1,426,174.65 0.00 0.00
5A 25,865,645.83 0.08 163,735.97 0.00 0.00
6A 32,975,708.79 0.08 206,098.18 0.00 0.00
7AX 2,920,048.12 0.11 27,045.44 0.00 0.00
M-1 6,419,978.01 0.07 35,415.95 0.00 0.00
M-2 3,212,452.74 0.07 17,722.24 0.00 0.00
M-3 1,603,270.63 0.07 8,843.29 0.00 0.00
B-1 2,248,517.14 0.07 12,404.41 0.00 0.00
B-2 1,284,588.34 0.07 7,086.39 0.00 0.00
B-3 1,286,696.65 0.07 7,098.77 0.00 0.00
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
Total 634,797,208.85 0.00 3,512,251.67 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 197,754.24 36,746,232.24
2A 1,031,202.80191,532,538.02
3A 371,669.34 66,334,763.05
4A 1,426,174.65255,049,386.25
5A 163,735.97 25,093,384.11
6A 206,098.18 32,558,191.35
7AX 27,045.44 2,880,966.94
M-1 35,415.95 6,390,702.34
M-2 17,722.23 3,197,802.68
M-3 8,843.28 1,595,960.53
B-1 12,404.40 2,238,262.19
B-2 7,086.39 1,278,730.77
B-3 7,098.77 1,280,828.40
3,512,251 626,177,748.87
Bond Principal Summary
Original Beginning Scheduled Unscheduled Accretion /
Certificate Certificate Principal Principal Deferred
Class Balance Balance Distribution Distribution Interest
1A 38,323,000.00 37,224,327.32 216,405.69 261,689.39 0.00
2A 197,910,000.00194,108,762.60 826,813.26 1,749,411.32 0.00
3A 69,409,000.00 67,321,239.23 339,795.09 646,681.09 0.00
4A 264,928,000.00258,325,973.45 1,125,065.63 2,151,521.57 0.00
5A 27,193,000.00 25,865,645.83 166,463.59 605,798.13 0.00
6A 33,785,000.00 32,975,708.79 132,776.89 284,740.55 0.00
7AX 2,996,463.00 2,920,048.12 13,378.46 25,702.72 0.00
M-1 6,507,000.00 6,419,978.01 29,275.67 0.00 0.00
M-2 3,256,000.00 3,212,452.74 14,650.06 0.00 0.00
M-3 1,625,000.00 1,603,270.63 7,310.10 0.00 0.00
B-1 2,279,000.00 2,248,517.14 10,254.95 0.00 0.00
B-2 1,302,000.00 1,284,588.34 5,857.57 0.00 0.00
B-3 1,304,140.00 1,286,696.65 5,868.25 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 650,817,603.00634,797,208.85 2,893,915.21 5,725,544.77 0.00
% of
Total Ending Original Cumulative
Realized Principal Certificate Balance Realized
Class Loss Reduction Balance Remaining Losses
1A 0.00 478,095.0836,746,232.24 0.96 0.00
2A 0.00 2,576,224.58191,532,538.0 0.97 0.00
3A 0.00 986,476.1866,334,763.05 0.96 0.00
4A 0.00 3,276,587.20255,049,386.2 0.96 0.00
5A 0.00 772,261.7225,093,384.11 0.92 0.00
6A 0.00 417,517.4432,558,191.35 0.96 0.00
7AX 0.00 39,081.18 2,880,966.94 0.96 0.00
M-1 0.00 29,275.67 6,390,702.34 0.98 0.00
M-2 0.00 14,650.06 3,197,802.68 0.98 0.00
M-3 0.00 7,310.10 1,595,960.53 0.98 0.00
B-1 0.00 10,254.95 2,238,262.19 0.98 0.00
B-2 0.00 5,857.57 1,278,730.77 0.98 0.00
B-3 0.00 5,868.25 1,280,828.40 0.98 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 8,619,459. 626,177,748. 96.21402% 0
Cash Reconcilation Summary
Interest Summary
Current Scheduled Interest 595,342.72
Less Deferred Interest 0.00
Plus Advance Interest 2,925,340.03
Plus Unscheduled Interest 0.00
PPIS Reducing Scheduled Interest (13,637.21)
Less Total Fees Paid To Servicer (8,431.10)
Plus Fees Advanced for PPIS 13,637.21
Less Fee Strips Paid by Servicer 0.00
Less Misc. Fees & Expenses 0.00
Less Non Recoverable Advances 0.00
Interest Due Trust 3,512,251.65
Less Trustee Fee 0.00
Less Fee Strips Paid by Trust 0.00
Less Misc. Fees Paid by Trust 0.00
Remittance Interest 3,512,251.65
Servicing Fee Summary
Current Servicing Fees 22,068.31
Delinquent Servicing Fees 110,181.11
Plus Fees Advanced for PPIS 13,637.21
Less Reduction for PPIS (13,637.21)
Plus Unscheduled Servicing Fees 0.00
Total Servicing Fees Due to be Paid 132,249.42
PPIS Summary 0.00
Gross PPIS 13,637.21
Reduced by PPIE 0.00
Reduced by Shortfalls in Fees 0.00
Reduced by Other Amounts 0.00
PPIS Reducing Scheduled Interest 13,637.21
PPIS Reducing Servicing Fee 13,637.21
PPIS Due Certificate 0.00
Pool 0.00
Balance Count
Beginning Pool 634,797,211.8 2902
Scheduled Principal Distribution 2,893,915.21 0
Unscheduled Principal Distribution 5,212,437.76 26
Deferred Interest 0.00 0
Liquidations 0.00 0
Repurchases 0.00 0
Ending Pool 626,177,751.8 2876
Principal Summary
Scheduled Principal:
Current Scheduled Princi 2,893,915.21
Advanced Scheduled Princ 459,503.18
Total Scheduled 3,353,418.39
Unscheduled Principal: 0.00
Curtailments 513,107.01
Prepayments in Full 5,212,437.76
Liquidation Proceeds 0.00
Repurchase Proceeds 0.00
Other Principal Proceeds 0.00
Total Unscheduled 5,725,544.77
Remittance Principal 9,078,963.16
Servicer Wire Amount 12,131,711.63
Advances
Prior Outstanding Current Period
Principal Interest Principal Interest
2,434,412.03 2,925,340.03
Recovered Ending Outstanding
Principal Interest Principal Interest
2,337,051.24 2,834,781.09
Collateral Statistics
Loan Group No.
1 2 3 4
Current Scheduled Intere 212,094.82 1,105,286.04 400,861.37 1,531,242.93
Negative Amortization: 0.00 0.00 0.00 0.00
Prepayment Interest Shor 831.35 3,368.12 1,060.38 4,549.72
Compensating Interest: -831.35 -3,368.12 -1,060.38 -4,549.72
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: 8,013.01 41,840.87 14,410.26 55,314.59
Trustee Fees: 0.00 0.00 0.00 0.00
Other Fee: 0.00 0.00 0.00 0.00
Beginning Scheduled Bala 38,462,433.67200,836,191.0 69,169,262.78265,510,053.38
Scheduled Principal: 223,759.87 855,668.87 349,066.51 1,156,261.58
Unscheduled Principal: 5,725,544.77 262,812.60 1,757,822.49 646,721.99
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 37,975,861.20198,222,699.7 68,173,474.28262,197,188.27
0.00 0.00 0.00 0.00
Beginning Pool Count: 412.00 539.00 598.00 724.00
Ending Pool Count: 406.00 535.00 593.00 720.00
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 139.56 153.47 141.03 149.19
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 173,603.23 221,412.69 3,644,501.07
Negative Amortization: 0.00 0.00 0.00
Prepayment Interest Shor 2,722.21 1,105.43 13,637.21
Compensating Interest: -2,722.21 -1,105.43 -13,637.21
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: 5,531.37 7,139.31 132,249.42
Trustee Fees: 0.00 0.00 0.00
Other Fee: 0.00 0.00 0.00
Beginning Scheduled Bala 26,550,592.3234,268,678.64634,797,211.85
Scheduled Principal: 170,871.70 138,286.68 2,893,915.21
Unscheduled Principal: 2,156,603.53 605,798.13 11,155,303.51
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 25,773,922.4933,834,605.93626,177,751.87
Beginning Pool Count: 538.00 91.00 2,902.00
Ending Pool Count: 532.00 90.00 2,876.00
Weighted Average Coupon: 0.08 0.08 0.07
Weighted Average Net Cou 0.08 0.08 0.07
Weighted Average Maturit 123.77 158.79 148.55
Cumulative Realized Loss 0.00 0.00 0.00
Aggregate Loan Pool Information
Pool Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
07/17/00 39 4,577,812. 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%
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 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%
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
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%
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
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
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
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%
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
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
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
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
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 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%
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 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
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
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
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
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
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 1,693,366 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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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 675 18,518,867. 2.96%
50000.01to 100000 371 26,610,901. 4.25%
100000.01to 150000 191 23,306,675. 3.72%
150000.01to 200000 118 20,995,790. 3.35%
200000.01to 250000 410 94,004,119. 15.01%
250000.01to 300000 382 104,504,150.6 16.69%
300000.01to 350000 215 69,094,006. 11.03%
350000.01to 400000 146 54,173,670. 8.65%
400000.01to 450000 96 40,680,026. 6.50%
450000.01to 500000 77 36,225,655. 5.79%
500000.01to 550000 46 24,280,170. 3.88%
550000.01to 600000 40 22,921,411. 3.66%
600000.01to 650000 31 19,284,949. 3.08%
650000.01to 700000 15 10,107,651. 1.61%
700000.01to 3000000 63 61,469,704. 9.82%
Total 2,8 626,177,751.8 100.00%
Term Coupon
0to 50000 108 7.422%
50000.01to 100000 127 7.105%
100000.01to 150000 129 7.005%
150000.01to 200000 128 6.979%
200000.01to 250000 149 6.850%
250000.01to 300000 154 6.813%
300000.01to 350000 154 6.866%
350000.01to 400000 152 6.902%
400000.01to 450000 153 6.857%
450000.01to 500000 153 6.874%
500000.01to 550000 153 6.828%
550000.01to 600000 153 6.916%
600000.01to 650000 153 6.804%
650000.01to 700000 158 6.829%
700000.01to 3000000 155 6.844%
Total 149 6.984%
Average Scheduled Balance is 217,725.23
Maximum Scheduled Balance is 2,065,882.55
Minimum Scheduled Balance is 153.87
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 2259 502,816,935. 80.30%
Condo 257 55,663,514. 8.89%
PUD 147 47,884,739. 7.65%
2-4 Family 140 14,417,793. 2.30%
Co-op 63 3,817,802 0.61%
Town House 8 1,462,640 0.23%
Unknown 2 114,32 0.02%
Total 2,8 626,177,751. 100%
Property Types Term Coupon
Single Family 148 6.885%
Condo 150 6.891%
PUD 150 6.886%
2-4 Family 144 7.024%
Co-op 145 6.956%
Town House 154 6.816%
Unknown 141 7.689%
Total 149 6.984%
Geographic Distribution
Geographic # of Scheduled % of
Location Loans Balance Balance
Illinois 1056 260,504,273. 41.60%
Michigan 1007 210,001,705. 33.54%
Indiana 539 84,675,864. 13.52%
Florida 90 28,212,150. 4.51%
Wisconsin 34 10,989,042. 1.75%
Ohio 29 4,312,476 0.69%
Kentucky 36 3,940,939 0.63%
Colorado 8 3,568,476 0.57%
Texas 22 3,254,798 0.52%
Arizona 10 2,424,700 0.39%
California 5 2,232,574 0.36%
Louisiana 8 2,146,108 0.34%
New Mexico 1 1,166,968 0.19%
Oklahoma 7 1,158,159 0.18%
Georgia 1 925,88 0.15%
New Jersey 1 827,47 0.13%
Massachusetts 2 665,81 0.11%
Maine 2 653,56 0.10%
New York 2 633,63 0.10%
Utah 3 596,48 0.10%
Vermont 1 444,90 0.07%
Neveda 1 441,49 0.07%
Maryland 2 413,75 0.07%
Pennsylvania 1 316,04 0.05%
New Hampshire 1 303,89 0.05%
Missouri 1 283,51 0.05%
South Carolina 1 272,09 0.04%
Mississippi 1 255,18 0.04%
Idaho 1 230,22 0.04%
Minnesota 1 159,13 0.03%
Other 2 166,40 0.03%
Total 2876 626,177,751. 100.00%
Geographic Distribution Term Coupon
Geographic
Location
Illinois 148 6.822%
Michigan 150 6.900%
Indiana 141 6.973%
Florida 154 6.893%
Wisconsin 157 6.948%
Ohio 147 7.147%
Kentucky 145 6.942%
Colorado 144 6.796%
Texas 159 7.615%
Arizona 158 7.015%
California 143 6.838%
Louisiana 168 7.696%
New Mexico 150 6.600%
Oklahoma 131 7.220%
Georgia 158 6.950%
New Jersey 173 7.950%
Massachusetts 159 6.550%
Maine 161 7.367%
New York 155 7.076%
Utah 156 7.365%
Vermont 174 7.850%
Neveda 159 6.950%
Maryland 156 7.023%
Pennsylvania 161 6.650%
New Hampshire 155 7.000%
Missouri 164 6.550%
South Carolina 153 6.850%
Mississippi 154 6.950%
Idaho 159 6.950%
Minnesota 173 8.300%
Other 22 8.050%
Total 149 6.984%
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 155 40,556,746. 6.48%
1+ to 2 years 1,291 371,971,778. 59.40%
2+ to 3 years 678 167,626,766. 26.77%
3+ to 4 years 87 8,431,982 1.35%
4+ to 5 years 90 8,606,815 1.37%
5+ to 6 years 47 2,193,254 0.35%
6+ to 7 years 324 19,602,136. 3.13%
7+ to 8 years 121 4,668,192 0.75%
8+ to 9 years 61 2,098,017 0.34%
9+ to 10 years 2 67,3 0.01%
10 years or more 20 354,75 0.06%
Total 2,876 626,177,751. 100.00%
Number of Years Term Coupon
1 year or less 167 7.543%
1+ to 2 years 154 6.762%
2+ to 3 years 147 6.913%
3+ to 4 years 129 7.545%
4+ to 5 years 118 7.202%
5+ to 6 years 90 7.709%
6+ to 7 years 78 6.841%
7+ to 8 years 79 7.697%
8+ to 9 years 71 8.461%
9+ to 10 years 84 7.527%
10 years or more 36 8.332%
Total 149 6.984%
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 2,215,693 0.35%
6.250%to 6.500% 177 40,479,110 6.46%
6.500%to 6.750% 751 193,503,758 30.90%
6.750%to 7.000% 1,106 293,675,290 46.90%
7.000%to 7.250% 207 36,695,372 5.86%
7.250%to 7.500% 127 13,853,973 2.21%
7.500%to 7.750% 137 16,704,663 2.67%
7.750%to 8.000% 145 20,006,303 3.19%
8.000%to 8.250% 67 4,427,976 0.71%
8.250%to 8.500% 72 2,189,447 0.35%
8.500%to 8.750% 50 1,547,142 0.25%
8.750%to 9.000% 17 724,026 0.12%
9.000%to 9.250% 7 155,000 0.02%
9.250%& Above 0 0 0.00%
Total 2,876 626,177,752 100.00%
Current Mortgage Term Coupon
Interest Rate
0.06or less 0 0.0000%
0.060001to 0.0625 139 6.2500%
0.0625001to 0.065 148 6.4548%
0.0650001to 0.0675 152 6.6417%
0.0675001to 0.07 148 6.9051%
0.0700001to 0.0725 144 7.1093%
0.0725001to 0.075 134 7.4064%
0.0750001to 0.0775 152 7.6767%
0.0775001to 0.08 157 7.8920%
0.0800001to 0.0825 130 8.1623%
0.0825001to 0.085 110 8.3977%
0.0850001to 0.0875 105 8.7224%
0.0875001to 0.09 72 8.9656%
0.0900001to 0.0925 72 9.1838%
0.0925001& Above 0 0.0000%
Total 149 6.9843%
W/Avg Mortgage Interest Rate is 6.98428%
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 148 4,305,427. 11.34%
50000.01to 100000 117 8,447,934. 22.25%
100000.01to 150000 51 6,403,844. 16.86%
150000.01to 200000 30 5,349,849. 14.09%
200000.01to 250000 59 13,149,229. 34.63%
250000.01to 300000
300000.01to 350000 1 319,575 0.84%
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 406 37,975,861. 100.00%
Current Scheduled Term Coupon
Balances
0to 50000 102 6.598%
50000.01to 100000 121 6.613%
100000.01to 150000 144 6.605%
150000.01to 200000 149 6.642%
200000.01to 250000 157 6.618%
250000.01to 300000
300000.01to 350000 155 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 140 6.702%
Average Scheduled Balance is 93,537
Maximum Scheduled Balance is 1,869,033
Minimum Scheduled Balance is 47,300
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 289 27,466,911. 72.33%
Condo 42 3,837,154 10.10%
2-4 Family 37 3,802,894 10.01%
Co-op 30 1,592,107 4.19%
PUD 7 1,046,054 2.75%
Town House 1 230,73 0.61%
Total 406 37,975,861. 100.00%
Property Types Term Coupon
Single Family 137 6.621%
Condo 146 6.584%
2-4 Family 144 6.629%
Co-op 156 6.570%
PUD 148 6.661%
Town House 160 6.600%
Total 140 6.702%
Geographic Distribution # of Scheduled % of
Geographic Loans Balance Balance
Location
Illinois 171 17708156 46.63%
Michigan 147 12787805 33.67%
Indiana 59 4467484 11.76%
Florida 7 1051584 2.77%
Kentucky 9 1030413 2.71%
Arizona 2 253241 0.67%
Ohio 3 162913 0.43%
California 1 137586 0.36%
Texas 1 131433 0.35%
Louisiana 3 122866 0.32%
Wisconsin 2 105093 0.28%
Oklahoma 1 17287 0.05%
Total 406 37,975 100.00%
Geographic Distribution
Geographic Term Coupon
Location
Illinois 135 0
Michigan 146 0
Indiana 132 0
Florida 155 0
Kentucky 156 0
Arizona 135 0
Ohio 139 0
California 165 0
Texas 152 0
Louisiana 122 0
Wisconsin 163 0
Oklahoma 39 0
Total 140 6.702%
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 8 1,02 2.69%
1+ to 2 years 202 25,714 67.71%
2+ to 3 years 22 2,81 7.42%
3+ to 4 years 2 31 0.82%
4+ to 5 years 7 59 1.57%
5+ to 6 years 1 0.23%
6+ to 7 years 157 7,06 18.59%
7+ to 8 years 5 28 0.75%
8+ to 9 years
9+ to 10 years 1 0.12%
10 years or more 1 0.10%
Total 406 37,975 100.00%
Term Coupon
Number of Years
1 year or less 163 6.6520%
1+ to 2 years 156 6.6198%
2+ to 3 years 145 6.6101%
3+ to 4 years 135 6.6293%
4+ to 5 years 121 6.6223%
5+ to 6 years 101 6.7500%
6+ to 7 years 79 6.5993%
7+ to 8 years 84 6.6635%
8+ to 9 years
9+ to 10 years 102 6.7500%
10 years or more 160 6.5000%
Total 140 6.7020%
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% 84 5,933 15.62%
6.500%to 6.750% 313 31,723, 83.54%
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 0 406 37,975, 100.00%
Current Mortgage
Interest Rate Term Coupon
6.0000%or less
6.0001%to 6.2500% 90 6.2500%
6.2500%to 6.5000% 129 6.4550%
6.5000%to 6.7500% 142 6.6509%
6.7500%to 7.0000%
7.0000%to 7.2500%
7.2500%to 7.5000%
7.5000%to 7.7500%
7.7500%to 8.0000%
8.0000%to 8.2500%
8.2500%to 8.5000%
8.5000%to 8.7500%
8.7500%to 9.0000%
9.0000%to 9.2500%
9.2500%& Above
Total 140 6.7020%
W/Avg Mortgage Interest Rate is 6.70199%
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 6 76 0.39%
150000.01to 200000 8 1,445 0.73%
200000.01to 250000 67 16,065, 8.10%
250000.01to 300000 171 47,135, 23.78%
300000.01to 350000 89 28,582, 14.42%
350000.01to 400000 50 18,689, 9.43%
400000.01to 450000 35 14,823, 7.48%
450000.01to 500000 29 13,761, 6.94%
500000.01to 550000 17 8,981 4.53%
550000.01to 600000 14 8,045 4.06%
600000.01to 650000 12 7,391 3.73%
650000.01to 700000 6 4,025 2.03%
700000.01to 3000000 30 28,461, 14.36%
Total 0 0 535 198,222,7 100.00%
Current Scheduled
Balances Term Coupon
0to 50000 161 6.650%
50000.01to 100000
100000.01to 150000 44 6.727%
150000.01to 200000 67 6.611%
200000.01to 250000 150 6.617%
250000.01to 300000 156 6.602%
300000.01to 350000 154 6.604%
350000.01to 400000 152 6.597%
400000.01to 450000 155 6.606%
450000.01to 500000 154 6.618%
500000.01to 550000 152 6.594%
550000.01to 600000 152 6.614%
600000.01to 650000 156 6.531%
650000.01to 700000 160 6.617%
700000.01to 3000000 157 6.610%
Total 153 6.691%
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 449 161,386, 81.42%
PUD 43 18,953 9.56%
Condo 38 16,025 8.08%
2-4 Family 2 97 0.49%
Town House 2 55 0.28%
Co-op 1 32 0.16%
Total 535 198,222, 100.00%
Property Types Term Coupon
Single Family 153 6.6047%
PUD 156 6.5921%
Condo 158 6.6057%
2-4 Family 161 6.7184%
Town House 159 6.5829%
Co-op 101 6.5000%
Total 153 6.6912%
Distribution of Mortgage Interest Rates
Current Mortgage # of Scheduled % of
Interest Rate Loans Balance Balance
0.06or less
6.0001%to 6.2500% 4 1,896 0.96%
6.2500%to 6.5000% 93 34,546, 17.43%
6.5000%to 6.7500% 438 161,780,2 81.62%
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 0 535 198,222,7 100.00%
Current Mortgage
Interest Rate Term Coupon
6.000%or less
6.000%to 6.2500% 147 6.2500%
6.250%to 6.5000% 151 6.4548%
6.500%to 6.7500% 154 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 153 6.6912%
W/Avg Mortgage Interest Rate is 6.6912%
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 272 98967937 49.93%
Michigan 164 61542374 31.05%
Indiana 56 18775129 9.47%
Florida 18 8881300 4.48%
Wisconsin 9 3154650 1.59%
Colorado 3 1332366 0.67%
New Mexico 1 1166969 0.59%
Kentucky 3 931614 0.47%
Arizona 2 930668 0.47%
Ohio 2 785081 0.40%
Massachusetts 2 665820 0.34%
Texas 1 489234 0.25%
Pennsylvania 1 316040 0.16%
Missouri 1 283517 0.14%
Total 535 198222700 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 152.7547 6.6013%
Michigan 154.5006 6.5975%
Indiana 150.9797 6.6207%
Florida 159.0622 6.6161%
Wisconsin 158.0863 6.6366%
Colorado 129.7523 6.5337%
New Mexico 150.0000 6.6000%
Kentucky 156.9739 6.6740%
Arizona 165.8744 6.7500%
Ohio 159.0000 6.5965%
Massachusetts 158.6757 6.5500%
Texas 149.0000 6.7500%
Pennsylvania 161.0000 6.6500%
Missouri 164.0000 6.5500%
Total 153.4713 6.6912%
Group 3
Distribution of Principal Balances
Current Scheduled # of Scheduled % of
Balances Loans Balance Bal
0to 50000 164 4,952 7.26%
50000.01to 100000 134 9,713 14.25%
100000.01to 150000 93 11,125, 16.32%
150000.01to 200000 52 9,215 13.52%
200000.01to 250000 147 32,285, 47.36%
250000.01to 300000 1 26 0.39%
300000.01to 350000 2 61 0.91%
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 593 68,173, 100.00%
Current Scheduled
Balances Term Coupon
0to 50000 112 7.0122%
50000.01to 100000 133 6.9941%
100000.01to 150000 136 6.9634%
150000.01to 200000 134 6.9703%
200000.01to 250000 151 6.9275%
250000.01to 300000 153 6.8500%
300000.01to 350000 146 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 141 7.0560%
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 444 49,912 73.2146%
Condo 60 7,77 11.4000%
2-4 Family 52 5,43 7.9783%
PUD 25 4,27 6.2670%
Co-op 11 63 0.9302%
Town House 1 14 0.2100%
Total 593 68,173 100.0000%
Property Types Term Coupon
Single Family 140 6.9551%
Condo 147 6.9545%
2-4 Family 146 6.9660%
PUD 139 6.9291%
Co-op 151 6.9314%
Town House 142 7.0500%
Total 141 7.0560%
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% 442 55,270, 81.07%
7.0000%to 7.2500% 151 12,902, 18.93%
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 593 68,173, 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage
Interest Rate Term Coupon
0.06
0.060001
0.0625001
0.0650001
0.0675001 143 6.9123%
0.0700001 131 7.1339%
0.0725001
0.0750001
0.0775001
0.0800001
0.0825001
0.0850001
0.0875001
0.0900001
0.0925001
Total 141 7.0560%
W/Avg Mortgage Interest Rate is 7.0560%
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 3 24 0.09%
100000.01to 150000 7 84 0.32%
150000.01to 200000 10 1,847 0.70%
200000.01to 250000 126 29,991, 11.44%
250000.01to 300000 191 51,918, 19.80%
300000.01to 350000 106 34,048, 12.99%
350000.01to 400000 77 28,396, 10.83%
400000.01to 450000 55 23,295, 8.88%
450000.01to 500000 41 19,113, 7.29%
500000.01to 550000 27 14,246, 5.43%
550000.01to 600000 22 12,556, 4.79%
600000.01to 650000 18 11,255, 4.29%
650000.01to 700000 9 6,082 2.32%
700000.01to 3000000 28 28,354, 10.81%
Total 720 262,197,1 100.00%
Current Scheduled Term Coupon
Balances
0to 50000
50000.01to 100000 26 6.9368%
100000.01to 150000 43 6.9777%
150000.01to 200000 88 6.9062%
200000.01to 250000 144 6.9180%
250000.01to 300000 152 6.9157%
300000.01to 350000 152 6.9188%
350000.01to 400000 149 6.9137%
400000.01to 450000 150 6.9178%
450000.01to 500000 150 6.9194%
500000.01to 550000 151 6.9040%
550000.01to 600000 149 6.9343%
600000.01to 650000 150 6.9294%
650000.01to 700000 157 6.9697%
700000.01to 3000000 152 6.9349%
Total 149 7.0081%
Average Scheduled Balance is 364,163
Maximum Scheduled Balance is 2,065,883
Minimum Scheduled Balance is 65,423
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 17 7,00 2.67%
1+ to 2 years 384 143,298, 54.65%
2+ to 3 years 291 104,453, 39.84%
3+ to 4 years 3 96 0.37%
4+ to 5 years 5 1,97 0.75%
5+ to 6 years 1 35 0.14%
6+ to 7 years 17 3,72 1.42%
7+ to 8 years 2 42 0.16%
8+ to 9 years
9+ to 10 years
10 years or more
Total 720 262,197, 100.00%
Number of Years Term Coupon
1 year or less 158 6.9400%
1+ to 2 years 153 6.9304%
2+ to 3 years 147 6.9057%
3+ to 4 years 131 6.9202%
4+ to 5 years 122 6.9509%
5+ to 6 years 110 6.8500%
6+ to 7 years 74 6.9333%
7+ to 8 years 82 6.9596%
8+ to 9 years
9+ to 10 years
10 years or more
Total 149 7.0081%
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 605 219,579,778 83.75%
Condo 59 23,281,494 8.88%
PUD 52 17,877,811 6.82%
2-4 Family 3 1,197,906 0.46%
Town House 1 260,199 0.10%
Total 720 262,197,188 100.00%
Property Types Term Coupon
Single Family 150 6.9215%
Condo 149 6.9140%
PUD 145 6.9262%
2-4 Family 152 6.9043%
Town House 162 6.8000%
Total 149 7.0081%
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% 664 238,404,797 90.93%
7.0000%to 7.250% 56 23,792,391 9.07%
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 720 262,197,188 100.00%
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% 149 6.9035%
7.0000%to 7.2500% 152 7.0959%
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 149 7.0081%
W/Avg Mortgage Interest Rate is 7.008%
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 284 104,798,333 39.97%
Michigan 254 90,771,003 34.62%
Indiana 113 37,562,142 14.33%
Florida 35 13,200,021 5.03%
Wisconsin 14 5,805,947 2.21%
California 3 1,949,209 0.74%
Colorado 3 1,877,700 0.72%
Ohio 2 1,597,187 0.61%
Georgia 1 925,881 0.35%
Arizona 2 637,671 0.24%
Oklahoma 1 584,922 0.22%
Kentucky 2 551,239 0.21%
Neveda 1 441,493 0.17%
New York 1 385,610 0.15%
New Hampshire 1 303,896 0.12%
Maine 1 277,659 0.11%
South Carolina 1 272,094 0.10%
Mississippi 1 255,182 0.10%
Total 720 262,197,188 100.00%
Geographic Term Coupon
Location
Illinois 150 6.9150%
Michigan 150 6.9281%
Indiana 143 6.9274%
Florida 151 6.9109%
Wisconsin 154 6.9276%
California 140 6.8539%
Colorado 153 6.8644%
Ohio 145 6.9500%
Georgia 158 6.9500%
Arizona 155 6.9147%
Oklahoma 151 6.9000%
Kentucky 134 6.9356%
Neveda 159 6.9500%
New York 159 6.9000%
New Hampshire 155 7.0000%
Maine 145 6.8500%
South Carolina 153 6.8500%
Mississippi 154 6.9500%
Total 149 7.0081%
Average Scheduled Balance is 364,163
Maximum Scheduled Balance is 2,065,883
Minimum Scheduled Balance is 65,423
Group 5
Distribution of Principal Balances
Current Scheduled # of Scheduled % of
Balances Loans Balance Bal
0to 50000 361 9,179 35.62%
50000.01to 100000 116 8,133 31.56%
100000.01to 150000 32 3,932 15.26%
150000.01to 200000 14 2,457 9.54%
200000.01to 250000 9 2,070 8.03%
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 532 25,773, 100.00%
Current Scheduled
Balances Term Coupon
0to 50000 8.0346%
50000.01to 100000 7.7466%
100000.01to 150000 7.7749%
150000.01to 200000 7.7508%
200000.01to 250000 7.6803%
250000.01to 300000
300000.01to 350000
350000.01to 400000
400000.01to 450000
450000.01to 500000
500000.01to 550000
550000.01to 600000
600000.01to 650000
650000.01to 700000
700000.01to 3000000
Total 8.0827%
Average Scheduled Balance is 48,447
Maximum Scheduled Balance is 248,027
Minimum Scheduled Balance is 2,497
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 49 3,52 13.67%
1+ to 2 years 19 90 3.53%
2+ to 3 years 108 7,02 27.27%
3+ to 4 years 72 4,49 17.45%
4+ to 5 years 44 2,55 9.91%
5+ to 6 years 37 1,06 4.14%
6+ to 7 years 27 93 3.62%
7+ to 8 years 98 3,20 12.43%
8+ to 9 years 59 1,75 6.79%
9+ to 10 years 1 0.09%
10 years or more 18 28 1.09%
Total 532 25,773 100.00%
Term Coupon
Number of Years 169 8.0281%
1 year or less 158 7.6275%
1+ to 2 years 143 7.6100%
2+ to 3 years 131 7.8369%
3+ to 4 years 114 7.7228%
4+ to 5 years 89 8.2070%
5+ to 6 years 88 7.5569%
6+ to 7 years 82 7.9432%
7+ to 8 years 70 8.3804%
8+ to 9 years 49 9.0000%
9+ to 10 years 22 8.6834%
10 years or more 124 8.0827%
Total 0 0.0000%
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 405 18,996,721 73.71%
2-4 Family 46 3,003,871 11.65%
Condo 50 2,121,217 8.23%
Co-op 20 894,280 3.47%
PUD 6 373,491 1.45%
Town House 3 270,017 1.05%
Unknown 2 114,326 0.44%
Total 532 25,773,922 100.00%
Property Types Term Coupon
Single Family 121 7.8785%
2-4 Family 132 7.7744%
Condo 118 7.8292%
Co-op 149 7.6808%
PUD 132 7.8402%
Town House 136 7.3710%
Unknown 141 7.6891%
Total 124 8.0827%
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% 107 6,510 25.26%
7.5000%to 7.7500% 109 6,463 25.08%
7.7500%to 8.0000% 113 6,190 24.02%
8.0000%to 8.2500% 60 2,609 10.12%
8.2500%to 8.5000% 71 2,066 8.02%
8.5000%to 8.7500% 49 1,379 5.35%
8.7500%to 9.0000% 16 39 1.55%
9.0000%to 9.2500% 7 15 0.60%
9.2500%& Above
Total 532 25,773, 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% 129 7.4007%
7.500%to 7.7500% 130 7.6542%
7.750%to 8.0000% 125 7.9010%
8.000%to 8.2500% 116 8.1766%
8.250%to 8.5000% 115 8.3916%
8.500%to 8.7500% 112 8.7343%
8.750%to 9.0000% 68 8.9376%
9.000%to 9.2500% 72 9.1838%
9.250%& Above
Total 124 8.0827%
W/Avg Mortgage Interest Rate is 8.0827%
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 203 9,15 35.50%
Indiana 179 7,21 28.00%
Illinois 92 5,95 23.10%
Ohio 14 95 3.70%
Texas 14 71 2.77%
Florida 9 38 1.51%
Kentucky 10 34 1.32%
Oklahoma 2 31 1.21%
New York 1 24 0.96%
Minnesota 1 15 0.62%
North Carolina 1 11 0.46%
Louisiana 1 10 0.40%
Tennessee 1 0.18%
Arizona 2 0.18%
Wisconsin 2 0.07%
Total 532 25,773 100.00%
Geographic Distribution
Geographic Term Coupon
Location
Michigan 7.8573%
Indiana 7.8722%
Illinois 7.8167%
Ohio 8.0201%
Texas 7.9344%
Florida 7.7149%
Kentucky 7.7844%
Oklahoma 7.5259%
New York 7.3500%
Minnesota 8.3000%
North Carolina 7.3500%
Louisiana 7.4500%
Tennessee 8.7500%
Arizona 7.7557%
Wisconsin 8.2754%
Total 8.0827%
Group 6
Distribution of Principal Balances
Current Scheduled # of Scheduled % of
Balances Loans Balance Bal
0to 50000 1 3 0.10%
50000.01to 100000 1 7 0.22%
100000.01to 150000 2 22 0.68%
150000.01to 200000 4 67 2.01%
200000.01to 250000 2 44 1.31%
250000.01to 300000 19 5,186 15.33%
300000.01to 350000 17 5,526 16.33%
350000.01to 400000 19 7,087 20.95%
400000.01to 450000 6 2,560 7.57%
450000.01to 500000 7 3,350 9.90%
500000.01to 550000 2 1,052 3.11%
550000.01to 600000 4 2,319 6.86%
600000.01to 650000 1 63 1.89%
650000.01to 700000
700000.01to 3000000 5 4,653 13.75%
Total 90 33,834, 100.00%
Current Scheduled
Balances Term Coupon
0to 50000 10 7.5000%
50000.01to 100000 26 8.1000%
100000.01to 150000 32 8.0342%
150000.01to 200000 73 7.9045%
200000.01to 250000 112 8.0191%
250000.01to 300000 160 7.7099%
300000.01to 350000 161 7.8985%
350000.01to 400000 161 7.6588%
400000.01to 450000 164 7.7508%
450000.01to 500000 167 7.6678%
500000.01to 550000 173 7.7982%
550000.01to 600000 172 7.8613%
600000.01to 650000 174 7.7500%
650000.01to 700000
700000.01to 3000000 157 7.7230%
Total 159 7.8528%
Average Scheduled Balance is 375,940
Maximum Scheduled Balance is 1,160,343
Minimum Scheduled Balance is 33,858
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 62 25,126 74.26%
1+ to 2 years 2 73 2.17%
2+ to 3 years 13 4,56 13.51%
3+ to 4 years 3 1,60 4.74%
4+ to 5 years 2 63 1.88%
5+ to 6 years 2 32 0.95%
6+ to 7 years 2 28 0.84%
7+ to 8 years 2 19 0.58%
8+ to 9 years 1 32 0.96%
9+ to 10 years
10 years or more 1 0.10%
Total 90 33,834 100.00%
Number of Years Term Coupon
1 year or less 170 7.8082%
1+ to 2 years 149 7.4025%
2+ to 3 years 142 7.4982%
3+ to 4 years 119 7.6434%
4+ to 5 years 124 7.3856%
5+ to 6 years 62 8.0267%
6+ to 7 years 71 7.5000%
7+ to 8 years 29 8.3480%
8+ to 9 years 77 9.0000%
9+ to 10 years
10 years or more 10 7.5000%
Total 159 7.8528%
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 67 25,473 75.29%
PUD 14 5,36 15.85%
Condo 8 2,62 7.76%
Co-op 1 37 1.10%
Total 90 33,834 100.00%
Property Types Term Coupon
Single Family 160 7.7497%
PUD 160 7.7303%
Condo 153 7.9310%
Co-op 112 7.3000%
Total 159 7.8528%
Group 6
Geographic Distribution
Geo# of Scheduled % of
Location Loans Balance Balance Term Coupon
Michigan 29 11,991, 35.44% 156 7.682%
Illinois 17 6,359 18.79% 154 7.794%
Indiana 14 4,537 13.41% 156 7.827%
Florida 7 2,353 6.96% 151 7.774%
Louisiana 4 1,921 5.68% 173 7.779%
Texas 5 1,903 5.63% 169 7.781%
Wisconsin 4 1,314 3.88% 171 7.828%
New Jersey 1 82 2.45% 173 7.950%
Vermont 1 44 1.31% 174 7.850%
Arizona 1 42 1.27% 172 7.850%
Maine 1 37 1.11% 173 7.750%
Utah 2 36 1.09% 155 7.590%
Kentucky 1 28 0.86% 172 7.700%
Ohio 1 25 0.77% 167 7.600%
Colorado 1 25 0.75% 173 7.600%
Oklahoma 1 20 0.60% 95 7.750%
Total 90 33,834, 100.00% 159 7.853%
Group 6
Loan Seasoning
# of Scheduled % of
Number of Loans Balance Balance Term Coupon
1 year or 62 25,126, 74.26% 170 7.8082%
1+ to 2 y 2 73 2.17% 149 7.4025%
2+ to 3 ye 13 4,569 13.51% 142 7.4982%
3+ to 4 ye 3 1,602 4.74% 119 7.6434%
4+ to 5 ye 2 63 1.88% 124 7.3856%
5+ to 6 ye 2 32 0.95% 62 8.0267%
6+ to 7 ye 2 28 0.84% 71 7.5000%
7+ to 8 ye 2 19 0.58% 29 8.3480%
8+ to 9 ye 1 32 0.96% 77 9.0000%
9+ to 10 years
10 years 1 3 0.10% 10 7.5000%
Total 90 33,834, 100.00% 159 7.8528%
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 7,343,559.36
7.500%to 7.750% 28 10,241,240.71
7.750%to 8.000% 32 13,815,735.52
8.000%to 8.250% 7 1,818,442.68
8.250%to 8.500% 1 122,460.99
8.500%to 8.750% 1 167,764.63
8.750%to 9.000% 1 325,402.04
9.000%to 9.250%
9.250%& Above
Total 90 33,834,605.93
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% 21.70% 138 7.412%
7.500%to 7.750% 30.27% 166 7.691%
7.750%to 8.000% 40.83% 170 7.888%
8.000%to 8.250% 5.37% 150 8.142%
8.250%to 8.500% 0.36% 31 8.500%
8.500%to 8.750% 0.50% 47 8.625%
8.750%to 9.000% 0.96% 77 9.000%
9.000%to 9.250%
9.250%& Above
Total 100.00% 159 7.853%
W/Avg Mortgage Interest Rate is 7.853%
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
07/13/00 - 15:01 (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
07/13/00 - 15:01 (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
07/13/00 - 15:01 (D546-D560) (c) 2000 LaSalle Bank N.A.
_
|
|