|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: COLUMBIA U S GOVERNMENT SECURITIES FUND INC, NSAR-A, 2000-08-29 |
Next: ECLIPSE FUNDS, NSAR-A, 2000-08-29 |
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: August 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
100 pursuant to
Section 4.1 of the Pooling and
Servicing
Agreement for the distribution
on August 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: August 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: 08/29/00
Payment Date: 08/15/00
Prior Payment: 07/17/00
Next Payment: 09/15/00
Record Date: 07/31/00
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: 6.889012%
WAMM: 147.6048791
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 36,746,232.24 378,384.78 0.00
22540AQU5 1000.000000000 958.855836965 9.873568875 0.000000000
2A 197,910,000.00191,532,538.02 1,085,132.24 0.00
22540AQV3 1000.000000000 967.775948765 5.482958112 0.000000000
3A 69,409,000.00 66,334,763.05 997,119.55 0.00
22540AQW1 1000.000000000 955.708381478 14.365853852 0.000000000
4A 264,928,000.00255,049,386.25 2,345,664.06 0.00
22540AQX9 1000.000000000 962.712081207 8.853968097 0.000000000
5A 27,193,000.00 25,093,384.11 540,497.52 0.00
22540AQY7 1000.000000000 922.788368698 19.876347589 0.000000000
6A 33,785,000.00 32,558,191.35 160,466.48 0.00
22540AQZ4 1000.000000000 963.687771200 4.749636821 0.000000000
7AX 2,996,463.00 2,880,966.94 22,259.03 0.00
22540ARA8 1000.000000000 961.455869804 7.428434791 0.000000000
M-1 6,507,000.00 6,390,702.34 29,557.39 0.00
22540ARB6 1000.000000000 982.127299831 4.542398955 0.000000000
M-2 3,256,000.00 3,197,802.68 14,791.01 0.00
22540ARC4 1000.000000000 982.126130221 4.542693489 0.000000000
M-3 1,625,000.00 1,595,960.53 7,380.43 0.00
22540ARD2 1000.000000000 982.129556923 4.541803077 0.000000000
B-1 2,279,000.00 2,238,262.19 10,353.59 0.00
22540ARE0 1000.000000000 982.124699430 4.543040807 0.000000000
B-2 1,302,000.00 1,278,730.77 5,913.96 0.00
22540ARF7 1000.000000000 982.128087558 4.542211982 0.000000000
B-3 1,304,140.00 1,280,828.40 5,924.71 0.00
22540ARG5 1000.000000000 982.124925238 4.543001518 0.000000000
R-II 0.00 0.00 0.00 0.00
22540ARJ9 1000.000000000 0.000000000 0.000000000 0.000000000
650,817,603 626,177,749.7 5,603,4 0.00
Negative Closing Interest
Class Amortization Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
1A 0.00 36,367,847.46 195,214.36
22540AQU5 0.000000000 948.982268090 5.093921634
2A 0.00190,447,405.78 1,017,516.61
22540AQV3 0.000000000 962.292990652 5.141309728
3A 0.00 65,337,643.50 366,223.17
22540AQW1 0.000000000 941.342527626 5.276306689
4A 0.00252,703,722.19 1,408,085.15
22540AQX9 0.000000000 953.858113110 5.314972948
5A 0.00 24,552,886.59 158,888.82
22540AQY7 0.000000000 902.912021108 5.843004515
6A 0.00 32,397,724.87 203,488.70
22540AQZ4 0.000000000 958.938134379 6.023048570
7AX 0.00 2,858,707.91 26,750.50
22540ARA8 0.000000000 954.027435013 8.927357936
M-1 0.00 6,361,144.95 35,254.59
22540ARB6 0.000000000 977.584900876 5.417948596
M-2 0.00 3,183,011.67 17,641.48
22540ARC4 0.000000000 977.583436732 5.418145549
M-3 0.00 1,588,580.10 8,803.00
22540ARD2 0.000000000 977.587753846 5.417228825
B-1 0.00 2,227,908.60 12,347.87
22540ARE0 0.000000000 977.581658622 5.418110493
B-2 0.00 1,272,816.81 7,054.11
22540ARF7 0.000000000 977.585875576 5.417902980
B-3 0.00 1,274,903.69 7,066.42
22540ARG5 0.000000000 977.581923720 5.418451860
R-II 0.00 0.00 0.00
22540ARJ9 0.000000000 0.000000000 0.000000000
0.00620,574,304.98 3,464,334.78
Total P&I Paym 9,067,779.53
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 7.59828110%
22540AQY7 0.000000000 7.59896564%
6A 0.00 7.50000000%
22540AQZ4 0.000000000 Fixed
7AX 0.00 11.14229978%
22540ARA8 0.000000000 11.15180175%
M-1 0.00 6.61985296%
22540ARB6 0.000000000 6.61982302%
M-2 0.00 6.62010149%
22540ARC4 0.000000000 6.62007145%
M-3 0.00 6.61895831%
22540ARD2 0.000000000 6.61892866%
B-1 0.00 6.62006830%
22540ARE0 0.000000000 6.62003830%
B-2 0.00 6.61979192%
22540ARF7 0.000000000 6.61976166%
B-3 0.00 6.62048388%
22540ARG5 0.000000000 6.62045414%
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 36,746,232. 378,3 0.00
None 1000.000000000 958.855836965 9.873568875 0.000000000
LT-A-2 197,910,000 191,532,538.0 1,085,1 0.00
None 1000.000000000 967.775948765 5.482958112 0.000000000
LT-A-3 69,409,00 66,334,763. 997,1 0.00
None 1000.000000000 955.708381478 14.365853852 0.000000000
LT-A-4 264,928,000 255,049,386.2 2,345,6 0.00
None 1000.000000000 962.712081207 8.853968097 0.000000000
LT-A-5 27,193,00 25,093,384. 540,4 0.00
None 1000.000000000 922.788368698 19.876347589 0.000000000
LT-A-6 33,785,00 32,558,191. 160,4 0.00
None 1000.000000000 963.687771200 4.749636821 0.000000000
LT-PO-1 276,5 261,66 3 0.00
None 1000.000000000 946.215312181 12.653920980 0.000000000
LT-PO-2 1,713,8 1,657,144 10, 0.00
None 1000.000000000 966.890523896 5.889602016 0.000000000
LT-PO-3 94, 91,65 3 0.00
None 1000.000000000 967.283991008 42.092809726 0.000000000
LT-PO-4 479,2 458,32 2 0.00
None 1000.000000000 956.377203526 4.687082666 0.000000000
LT-PO-6 432,0 412,17 2 0.00
None 1000.000000000 954.007138079 5.626653458 0.000000000
LT-X-1 39,590,143.00 37,975,861.20 0.00 0.00
None 1000.000000000 959.225158646 0.000000000 0.000000000
LT-X-2 204,742,601.00198,222,699.70 0.00 0.00
None 1000.000000000 968.155619455 0.000000000 0.000000000
LT-X-3 71,285,952.00 68,173,474.28 0.00 0.00
None 1000.000000000 956.338133494 0.000000000 0.000000000
LT-X-4 272,212,760.00262,197,188.27 0.00 0.00
None 1000.000000000 963.206824948 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 36,367,847.46 195,214.36
None 0.000000000 948.982268090 5.093921634
LT-A-2 0.00190,447,405.78 1,017,516.61
None 0.000000000 962.292990652 5.141309728
LT-A-3 0.00 65,337,643.50 366,223.17
None 0.000000000 941.342527626 5.276306689
LT-A-4 0.00252,703,722.19 1,408,085.15
None 0.000000000 953.858113110 5.314972948
LT-A-5 0.00 24,552,886.59 158,888.82
None 0.000000000 902.912021108 5.843004515
LT-A-6 0.00 32,397,724.87 203,488.70
None 0.000000000 958.938134379 6.023048570
LT-PO-1 0.00 258,165.20 0.00
None 0.000000000 933.561391201 0.000000000
LT-PO-2 0.00 1,647,049.87 0.00
None 0.000000000 961.000921879 0.000000000
LT-PO-3 0.00 87,664.64 0.00
None 0.000000000 925.191181282 0.000000000
LT-PO-4 0.00 456,080.36 0.00
None 0.000000000 951.690120860 0.000000000
LT-PO-6 0.00 409,746.84 0.00
None 0.000000000 948.380484621 0.000000000
LT-X-1 0.00 37,588,276.17 1,132.89
None 0.000000000 949.435221035 0.028615517
LT-X-2 0.00197,105,664.92 5,321.74
None 0.000000000 962.699818979 0.025992365
LT-X-3 0.00 67,163,495.66 5,004.62
None 0.000000000 942.170143986 0.070204918
LT-X-4 0.00259,819,739.26 12,568.24
None 0.000000000 954.473035210 0.046170662
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 7.59828110%
None 0.000000000 7.59896564%
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 0.03579829%
None 0.000000000 0.03590996%
LT-X-2 0.00 0.03221676%
None 0.000000000 0.03223804%
LT-X-3 0.00 0.08809217%
None 0.000000000 0.08865343%
LT-X-4 0.00 0.05752118%
None 0.000000000 0.05763877%
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 33,834,605.93 0.00
None 1000.000000000 964.083666340 0.000000000
LT-M1-1 396,000.00 386,949.28 2,278.99
None 1000.000000000 977.144646465 5.755025253
LT-M1-2 2,047,000.00 2,012,730.47 8,721.30
None 1000.000000000 983.258656571 4.260527601
LT-M1-3 712,000.00 697,960.80 3,543.88
None 1000.000000000 980.282022472 4.977359551
LT-M1-4 2,722,000.00 2,675,582.47 11,814.58
None 1000.000000000 982.947270389 4.340404115
LT-M1-5 279,000.00 271,998.84 1,776.20
None 1000.000000000 974.906236559 6.366308244
LT-M1-6 351,000.00 345,480.48 1,422.43
None 1000.000000000 984.274871795 4.052507123
LT-M2-1 198,000.00 193,474.65 1,139.50
None 1000.000000000 977.144696970 5.755050505
LT-M2-2 1,024,000.00 1,006,856.86 4,362.78
None 1000.000000000 983.258652344 4.260527344
LT-M2-3 357,000.00 349,960.68 1,776.92
None 1000.000000000 980.282016807 4.977366947
LT-M2-4 1,361,000.00 1,337,791.24 5,907.29
None 1000.000000000 982.947274063 4.340404115
LT-M2-5 140,000.00 136,486.87 891.28
None 1000.000000000 974.906214286 6.366285714
LT-M2-6 176,000.00 173,232.37 713.24
None 1000.000000000 984.274829545 4.052500000
LT-M3-1 99,000.00 96,737.31 569.75
None 1000.000000000 977.144545455 5.755050505
LT-M3-2 512,000.00 503,428.43 2,181.39
None 1000.000000000 983.258652344 4.260527344
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 33,668,150.18 2,722.99 0.00 0.09657543%
None 959.340674208 0.077588995 0.000000000 0.09640222%
LT-M1-1 384,670.29 2,055.67 0.00 6.37500000%
None 971.389621212 5.191080934 0.000000000 Fixed
LT-M1-2 2,004,009.17 10,692.63 0.00 6.37500000%
None 978.998128969 5.223561613 0.000000000 Fixed
LT-M1-3 694,416.92 3,853.33 0.00 6.62500000%
None 975.304662921 5.411973666 0.000000000 Fixed
LT-M1-4 2,663,767.89 14,771.44 0.00 6.62500000%
None 978.606866275 5.426688055 0.000000000 Fixed
LT-M1-5 270,222.64 1,722.27 0.00 7.59828110%
None 968.539928315 6.173009691 0.000000000 7.59896564%
LT-M1-6 344,058.05 2,159.25 0.00 7.50000000%
None 980.222364672 6.151717949 0.000000000 Fixed
LT-M2-1 192,335.15 1,027.83 0.00 6.37500000%
None 971.389646465 5.191081203 0.000000000 Fixed
LT-M2-2 1,002,494.08 5,348.93 0.00 6.37500000%
None 978.998125000 5.223561591 0.000000000 Fixed
LT-M2-3 348,183.76 1,932.07 0.00 6.62500000%
None 975.304649860 5.411973634 0.000000000 Fixed
LT-M2-4 1,331,883.95 7,385.72 0.00 6.62500000%
None 978.606869949 5.426688076 0.000000000 Fixed
LT-M2-5 135,595.59 864.22 0.00 7.59828110%
None 968.539928571 6.173009550 0.000000000 7.59896564%
LT-M2-6 172,519.13 1,082.70 0.00 7.50000000%
None 980.222329545 6.151717685 0.000000000 Fixed
LT-M3-1 96,167.56 513.92 0.00 6.37500000%
None 971.389494949 5.191080398 0.000000000 Fixed
LT-M3-2 501,247.04 2,674.46 0.00 6.37500000%
None 978.998125000 5.223561591 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-M3-3 178,000.00 174,490.21 885.97
None 1000.000000000 980.282078652 4.977359551
LT-M3-4 680,000.00 668,404.14 2,951.48
None 1000.000000000 982.947264706 4.340411765
LT-M3-5 69,000.00 67,268.54 439.28
None 1000.000000000 974.906376812 6.366376812
LT-M3-6 87,000.00 85,631.92 352.57
None 1000.000000000 984.274942529 4.052528736
LT-B1-1 139,000.00 135,823.11 799.95
None 1000.000000000 977.144676259 5.755035971
LT-B1-2 716,000.00 704,013.19 3,050.54
None 1000.000000000 983.258645251 4.260530726
LT-B1-3 250,000.00 245,070.50 1,244.34
None 1000.000000000 980.282000000 4.977360000
LT-B1-4 953,000.00 936,748.75 4,136.41
None 1000.000000000 982.947271773 4.340409234
LT-B1-5 98,000.00 95,540.81 623.90
None 1000.000000000 974.906224490 6.366326531
LT-B1-6 123,000.00 121,065.81 498.46
None 1000.000000000 984.274878049 4.052520325
LT-B2-1 79,000.00 77,194.43 454.65
None 1000.000000000 977.144683544 5.755063291
LT-B2-2 410,000.00 403,136.05 1,746.82
None 1000.000000000 983.258658537 4.260536585
LT-B2-3 142,000.00 139,200.04 706.79
None 1000.000000000 980.281971831 4.977394366
LT-B2-4 545,000.00 535,706.26 2,365.52
None 1000.000000000 982.947266055 4.340403670
LT-B2-5 56,000.00 54,594.75 356.51
None 1000.000000000 974.906250000 6.366250000
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-M3-3 173,604.24 963.33 0.00 6.62500000%
None 975.304719101 5.411973976 0.000000000 Fixed
LT-M3-4 665,452.66 3,690.15 0.00 6.62500000%
None 978.606852941 5.426688024 0.000000000 Fixed
LT-M3-5 66,829.26 425.94 0.00 7.59828110%
None 968.540000000 6.173010579 0.000000000 7.59896564%
LT-M3-6 85,279.35 535.20 0.00 7.50000000%
None 980.222413793 6.151718391 0.000000000 Fixed
LT-B1-1 135,023.16 721.56 0.00 6.37500000%
None 971.389640288 5.191081093 0.000000000 Fixed
LT-B1-2 700,962.65 3,740.07 0.00 6.37500000%
None 978.998114525 5.223561553 0.000000000 Fixed
LT-B1-3 243,826.16 1,352.99 0.00 6.62500000%
None 975.304640000 5.411973542 0.000000000 Fixed
LT-B1-4 932,612.34 5,171.63 0.00 6.62500000%
None 978.606862539 5.426688063 0.000000000 Fixed
LT-B1-5 94,916.91 604.95 0.00 7.59828110%
None 968.539897959 6.173009614 0.000000000 7.59896564%
LT-B1-6 120,567.35 756.66 0.00 7.50000000%
None 980.222357724 6.151717988 0.000000000 Fixed
LT-B2-1 76,739.78 410.10 0.00 6.37500000%
None 971.389620253 5.191081131 0.000000000 Fixed
LT-B2-2 401,389.23 2,141.66 0.00 6.37500000%
None 978.998121951 5.223561623 0.000000000 Fixed
LT-B2-3 138,493.25 768.50 0.00 6.62500000%
None 975.304577465 5.411973386 0.000000000 Fixed
LT-B2-4 533,340.74 2,957.54 0.00 6.62500000%
None 978.606862385 5.426688031 0.000000000 Fixed
LT-B2-5 54,238.24 345.69 0.00 7.59828110%
None 968.540000000 6.173009776 0.000000000 7.59896564%
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 68,899.25 283.68
None 1000.000000000 984.275000000 4.052571429
LT-B3-1 79,604.77 77,785.38 458.13
None 1000.000000000 977.144711303 5.755057140
LT-B3-2 409,711.15 402,852.04 1,745.59
None 1000.000000000 983.258668943 4.260538186
LT-B3-3 143,198.80 140,375.21 712.75
None 1000.000000000 980.282027503 4.977346179
LT-B3-4 544,528.19 535,242.50 2,363.47
None 1000.000000000 982.947274043 4.340399714
LT-B3-5 56,055.22 54,648.58 356.86
None 1000.000000000 974.906172877 6.366222450
LT-B3-6 71,044.04 69,926.86 287.91
None 1000.000000000 984.274824461 4.052556696
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 650,817,604 626,177,750.0 5,603,444.77
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
LT-B2-6 68,615.57 430.62 0.00
None 980.222428571 6.151718750 0.000000000
LT-B3-1 77,327.25 413.23 0.00
None 971.389654163 5.191081279 0.000000000
LT-B3-2 401,106.45 2,140.15 0.00
None 978.998130756 5.223561679 0.000000000
LT-B3-3 139,662.46 774.99 0.00
None 975.304681324 5.411973694 0.000000000
LT-B3-4 532,879.03 2,954.98 0.00
None 978.606874329 5.426688075 0.000000000
LT-B3-5 54,291.72 346.03 0.00
None 968.539950427 6.173009287 0.000000000
LT-B3-6 69,638.95 437.04 0.00
None 980.222267765 6.151717653 0.000000000
R-I 0.00 0.00 0.00
22540ARH3 0.000000000 0.000000000 0.000000000
620,574,305 3,464,334.79
Total P&I Payme 9,067,779.56
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 7.59828110%
None 7.59896564%
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 36,746,232.24 0.06 195,214.36 0.00 0.00
2A 191,532,538.02 0.06 1,017,516.61 0.00 0.00
3A 66,334,763.05 0.07 366,223.17 0.00 0.00
4A 255,049,386.25 0.07 1,408,085.15 0.00 0.00
5A 25,093,384.11 0.08 158,888.82 0.00 0.00
6A 32,558,191.35 0.08 203,488.70 0.00 0.00
7AX 2,880,966.94 0.11 26,750.48 0.00 0.00
M-1 6,390,702.34 0.07 35,254.60 0.00 0.00
M-2 3,197,802.68 0.07 17,641.49 0.00 0.00
M-3 1,595,960.53 0.07 8,802.99 0.00 0.00
B-1 2,238,262.19 0.07 12,347.88 0.00 0.00
B-2 1,278,730.77 0.07 7,054.11 0.00 0.00
B-3 1,280,828.40 0.07 7,066.42 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 626,177,748.87 0.00 3,464,334.78 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 195,214.36 36,367,847.46
2A 1,017,516.61190,447,405.78
3A 366,223.17 65,337,643.50
4A 1,408,085.15252,703,722.19
5A 158,888.82 24,552,886.59
6A 203,488.70 32,397,724.87
7AX 26,750.50 2,858,707.91
M-1 35,254.59 6,361,144.95
M-2 17,641.48 3,183,011.67
M-3 8,803.00 1,588,580.10
B-1 12,347.87 2,227,908.60
B-2 7,054.11 1,272,816.81
B-3 7,066.42 1,274,903.69
3,464,334 620,574,304.12
Bond Principal Summary
Original Beginning Scheduled Unscheduled Accretion /
Certificate Certificate Principal Principal Deferred
Class Balance Balance Distribution Distribution Interest
1A 38,323,000.00 36,746,232.24 216,422.00 161,962.78 0.00
2A 197,910,000.00191,532,538.02 829,923.74 255,208.50 0.00
3A 69,409,000.00 66,334,763.05 336,813.57 660,305.98 0.00
4A 264,928,000.00255,049,386.25 1,126,222.76 1,219,441.30 0.00
5A 27,193,000.00 25,093,384.11 163,864.25 376,633.27 0.00
6A 33,785,000.00 32,558,191.35 134,050.26 26,416.22 0.00
7AX 2,996,463.00 2,880,966.94 13,406.27 8,852.76 0.00
M-1 6,507,000.00 6,390,702.34 29,557.39 0.00 0.00
M-2 3,256,000.00 3,197,802.68 14,791.01 0.00 0.00
M-3 1,625,000.00 1,595,960.53 7,380.43 0.00 0.00
B-1 2,279,000.00 2,238,262.19 10,353.59 0.00 0.00
B-2 1,302,000.00 1,278,730.77 5,913.96 0.00 0.00
B-3 1,304,140.00 1,280,828.40 5,924.71 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 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 650,817,603.00626,177,748.87 2,894,623.94 2,708,820.81 0.00
% of
Total Ending Original Cumulative
Realized Principal Certificate Balance Realized
Class Loss Reduction Balance Remaining Losses
1A 0.00 378,384.7836,367,847.46 0.95 0.00
2A 0.00 1,085,132.24190,447,405.7 0.96 0.00
3A 0.00 997,119.5565,337,643.50 0.94 0.00
4A 0.00 2,345,664.06252,703,722.1 0.95 0.00
5A 0.00 540,497.5224,552,886.59 0.90 0.00
6A 0.00 160,466.4832,397,724.87 0.96 0.00
7AX 0.00 22,259.03 2,858,707.91 0.95 0.00
M-1 0.00 29,557.39 6,361,144.95 0.98 0.00
M-2 0.00 14,791.01 3,183,011.67 0.98 0.00
M-3 0.00 7,380.43 1,588,580.10 0.98 0.00
B-1 0.00 10,353.59 2,227,908.60 0.98 0.00
B-2 0.00 5,913.96 1,272,816.81 0.98 0.00
B-3 0.00 5,924.71 1,274,903.69 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 5,603,444. 620,574,304. 95.35303% 0
Cash Reconcilation Summary
Interest Summary
Current Scheduled Interest 539,632.08
Less Deferred Interest 0.00
Plus Advance Interest 2,937,687.84
Plus Unscheduled Interest 0.00
PPIS Reducing Scheduled Interest (6,708.62)
Less Total Fees Paid To Servicer (12,985.13)
Plus Fees Advanced for PPIS 6,708.62
Less Fee Strips Paid by Servicer 0.00
Less Misc. Fees & Expenses 0.00
Less Non Recoverable Advances 0.00
Interest Due Trust 3,464,334.79
Less Trustee Fee 0.00
Less Fee Strips Paid by Trust 0.00
Less Misc. Fees Paid by Trust 0.00
Remittance Interest 3,464,334.79
Servicing Fee Summary
Current Servicing Fees 19,693.75
Delinquent Servicing Fees 110,759.95
Plus Fees Advanced for PPIS 6,708.62
Less Reduction for PPIS (6,708.62)
Plus Unscheduled Servicing Fees 0.00
Total Servicing Fees Due to be Paid 130,453.70
PPIS Summary 0.00
Gross PPIS 6,708.62
Reduced by PPIE 0.00
Reduced by Shortfalls in Fees 0.00
Reduced by Other Amounts 0.00
PPIS Reducing Scheduled Interest 6,708.62
PPIS Reducing Servicing Fee 6,708.62
PPIS Due Certificate 0.00
Pool 0.00
Balance Count
Beginning Pool 626,177,751.8 2876
Scheduled Principal Distribution 2,894,623.94 0
Unscheduled Principal Distribution 2,152,215.56 14
Deferred Interest 0.00 0
Liquidations 0.00 0
Repurchases 0.00 0
Ending Pool 620,574,307.1 2862
Principal Summary
Scheduled Principal:
Current Scheduled Princi 2,894,623.94
Advanced Scheduled Princ 435,005.06
Total Scheduled 3,329,629.00
Unscheduled Principal: 0.00
Curtailments 638,220.74
Prepayments in Full 2,152,215.56
Liquidation Proceeds 0.00
Repurchase Proceeds 0.00
Other Principal Proceeds 0.00
Total Unscheduled 2,790,436.30
Remittance Principal 6,120,065.30
Servicer Wire Amount 9,067,779.54
Advances
Prior Outstanding Current Period
Principal Interest Principal Interest
2,459,618.88 2,937,687.84
Recovered Ending Outstanding
Principal Interest Principal Interest
2,373,507.71 2,853,269.25
Collateral Statistics
Loan Group No.
1 2 3 4
Current Scheduled Intere 209,401.20 1,090,872.65 395,075.82 1,512,209.29
Negative Amortization: 0.00 0.00 0.00 0.00
Prepayment Interest Shor 609.97 324.65 1,785.42 3,174.44
Compensating Interest: -609.97 -324.65 -1,785.42 -3,174.44
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: 7,911.64 41,296.40 14,202.81 54,624.41
Trustee Fees: 0.00 0.00 0.00 0.00
Other Fee: 0.00 0.00 0.00 0.00
Beginning Scheduled Bala 37,975,861.20198,222,699.7 68,173,474.28262,197,188.27
Scheduled Principal: 223,805.35 859,080.42 346,082.50 1,157,707.98
Unscheduled Principal: 2,708,820.81 163,779.68 257,954.36 663,896.12
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 37,588,276.17197,105,664.9 67,163,495.66259,819,739.26
0.00 0.00 0.00 0.00
Beginning Pool Count: 406.00 535.00 593.00 720.00
Ending Pool Count: 404.00 534.00 588.00 718.00
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 138.57 152.48 140.05 148.25
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 168,567.49 218,662.04 3,594,788.49
Negative Amortization: 0.00 0.00 0.00
Prepayment Interest Shor 814.14 0.00 6,708.62
Compensating Interest: -814.14 0.00 -6,708.62
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: 5,369.57 7,048.88 130,453.70
Trustee Fees: 0.00 0.00 0.00
Other Fee: 0.00 0.00 0.00
Beginning Scheduled Bala 25,773,922.4933,834,605.93626,177,751.87
Scheduled Principal: 168,308.29 139,639.40 2,894,623.94
Unscheduled Principal: 1,219,741.03 376,633.27 5,390,825.27
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 25,228,980.9333,668,150.18620,574,307.12
Beginning Pool Count: 532.00 90.00 2,876.00
Ending Pool Count: 528.00 90.00 2,862.00
Weighted Average Coupon: 0.08 0.08 0.07
Weighted Average Net Cou 0.08 0.08 0.07
Weighted Average Maturit 122.90 157.69 147.60
Cumulative Realized Loss 0.00 0.00 0.00
Aggregate Loan Pool Information
Pool Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
08/15/00 39 5,314,059. 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%
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 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%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
DistributiREO Modifications
Date # Balance # Balance
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%
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
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
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
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%
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
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
01/00/00 0.00% 0.000% 0.00% 0.000%
DistributiREO Modifications
Date # Balance # Balance
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
01/00/00 0.00% 0.000% 0.00% 0.000%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
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%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
The Servicer reports all loan activity as of the last day of
the prior month. Therefore , a
Aggregate Loan Pool Information
Pool Group 2 Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
01/00/00 3 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
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
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
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
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
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 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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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 673 18,369,877. 2.96%
50000.01to 100000 371 26,539,868. 4.28%
100000.01to 150000 187 22,797,298. 3.67%
150000.01to 200000 115 20,359,858. 3.28%
200000.01to 250000 415 94,850,920. 15.28%
250000.01to 300000 378 103,211,163.9 16.63%
300000.01to 350000 218 70,009,929. 11.28%
350000.01to 400000 140 51,874,770. 8.36%
400000.01to 450000 104 44,179,879. 7.12%
450000.01to 500000 68 32,113,188. 5.17%
500000.01to 550000 48 25,276,667. 4.07%
550000.01to 600000 41 23,555,405. 3.80%
600000.01to 650000 29 18,121,077. 2.92%
650000.01to 700000 17 11,611,589. 1.87%
700000.01to 3000000 58 57,702,813. 9.30%
Total 2,8 620,574,307.1 100.00%
Term Coupon
0to 50000 107 7.415%
50000.01to 100000 125 7.102%
100000.01to 150000 128 7.012%
150000.01to 200000 127 6.977%
200000.01to 250000 148 6.848%
250000.01to 300000 153 6.812%
300000.01to 350000 152 6.870%
350000.01to 400000 151 6.903%
400000.01to 450000 151 6.854%
450000.01to 500000 154 6.869%
500000.01to 550000 150 6.842%
550000.01to 600000 153 6.894%
600000.01to 650000 155 6.827%
650000.01to 700000 156 6.829%
700000.01to 3000000 154 6.843%
Total 148 6.951%
Average Scheduled Balance is 216,832.39
Maximum Scheduled Balance is 2,057,871.40
Minimum Scheduled Balance is 1,556.77
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 2247 498,205,798. 80.28%
Condo 256 55,251,584. 8.90%
PUD 147 47,503,960. 7.65%
2-4 Family 139 14,245,527. 2.30%
Co-op 63 3,797,775 0.61%
Town House 8 1,455,877 0.23%
Unknown 2 113,78 0.02%
Total 2,8 620,574,307. 100%
Property Types Term Coupon
Single Family 147 6.885%
Condo 149 6.889%
PUD 149 6.886%
2-4 Family 143 7.024%
Co-op 143 6.956%
Town House 153 6.815%
Unknown 140 7.689%
Total 148 6.951%
Geographic Distribution
Geographic # of Scheduled % of
Location Loans Balance Balance
Illinois 1052 258,552,806. 41.66%
Michigan 1000 208,391,722. 33.58%
Indiana 537 83,751,288. 13.50%
Florida 90 27,927,054. 4.50%
Wisconsin 34 10,940,001. 1.76%
Ohio 29 4,288,899 0.69%
Kentucky 36 3,919,505 0.63%
Colorado 8 3,551,053 0.57%
Texas 22 3,239,357 0.52%
Arizona 10 2,413,828 0.39%
Louisiana 8 2,138,063 0.34%
California 4 1,592,193 0.26%
New Mexico 1 1,161,941 0.19%
Oklahoma 7 1,151,587 0.19%
Georgia 1 922,28 0.15%
New Jersey 1 824,90 0.13%
Massachusetts 2 662,96 0.11%
Maine 2 650,14 0.10%
New York 2 631,11 0.10%
Utah 3 591,07 0.10%
Vermont 1 443,52 0.07%
Neveda 1 439,79 0.07%
Maryland 2 412,11 0.07%
Pennsylvania 1 314,81 0.05%
New Hampshire 1 302,68 0.05%
Missouri 1 282,44 0.05%
South Carolina 1 270,97 0.04%
Mississippi 1 254,15 0.04%
Idaho 1 229,34 0.04%
Minnesota 1 158,65 0.03%
Other 2 164,00 0.03%
Total 2862 620,574,307. 100.00%
Geographic Distribution Term Coupon
Geographic
Location
Illinois 147 6.821%
Michigan 149 6.899%
Indiana 140 6.971%
Florida 152 6.893%
Wisconsin 156 6.948%
Ohio 146 7.147%
Kentucky 144 6.942%
Colorado 143 6.796%
Texas 158 7.615%
Arizona 157 7.015%
Louisiana 167 7.696%
California 161 6.824%
New Mexico 149 6.600%
Oklahoma 130 7.220%
Georgia 157 6.950%
New Jersey 172 7.950%
Massachusetts 157 6.550%
Maine 160 7.368%
New York 154 7.076%
Utah 156 7.364%
Vermont 173 7.850%
Neveda 158 6.950%
Maryland 155 7.023%
Pennsylvania 160 6.650%
New Hampshire 154 7.000%
Missouri 163 6.550%
South Carolina 152 6.850%
Mississippi 153 6.950%
Idaho 158 6.950%
Minnesota 172 8.300%
Other 21 8.050%
Total 148 6.951%
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 138 36,845,412. 5.94%
1+ to 2 years 1,210 348,115,117. 56.10%
2+ to 3 years 754 189,869,756. 30.60%
3+ to 4 years 92 8,942,153 1.44%
4+ to 5 years 95 8,910,616 1.44%
5+ to 6 years 47 1,992,020 0.32%
6+ to 7 years 312 17,851,340. 2.88%
7+ to 8 years 131 5,545,736 0.89%
8+ to 9 years 63 2,143,686 0.35%
9+ to 10 years 2 66,4 0.01%
10 years or more 18 291,97 0.05%
Total 2,862 620,574,307. 100.00%
Number of Years Term Coupon
1 year or less 167 7.606%
1+ to 2 years 153 6.755%
2+ to 3 years 146 6.902%
3+ to 4 years 129 7.590%
4+ to 5 years 119 7.227%
5+ to 6 years 87 7.775%
6+ to 7 years 76 6.832%
7+ to 8 years 80 7.553%
8+ to 9 years 71 8.464%
9+ to 10 years 83 7.520%
10 years or more 39 8.293%
Total 148 6.951%
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 2,199,138 0.35%
6.250%to 6.500% 176 40,268,954 6.49%
6.500%to 6.750% 749 192,225,850 30.98%
6.750%to 7.000% 1,100 290,546,039 46.82%
7.000%to 7.250% 206 36,437,196 5.87%
7.250%to 7.500% 126 13,538,351 2.18%
7.500%to 7.750% 137 16,617,605 2.68%
7.750%to 8.000% 145 19,906,498 3.21%
8.000%to 8.250% 66 4,317,846 0.70%
8.250%to 8.500% 71 2,124,437 0.34%
8.500%to 8.750% 50 1,530,602 0.25%
8.750%to 9.000% 16 709,110 0.11%
9.000%to 9.250% 7 152,682 0.02%
9.250%& Above 0 0 0.00%
Total 2,862 620,574,307 100.00%
Current Mortgage Term Coupon
Interest Rate
0.06or less 0 0.0000%
0.060001to 0.0625 137 6.2500%
0.0625001to 0.065 147 6.4548%
0.0650001to 0.0675 151 6.6419%
0.0675001to 0.07 147 6.9053%
0.0700001to 0.0725 143 7.1092%
0.0725001to 0.075 132 7.4057%
0.0750001to 0.0775 151 7.6767%
0.0775001to 0.08 156 7.8919%
0.0800001to 0.0825 130 8.1636%
0.0825001to 0.085 111 8.3953%
0.0850001to 0.0875 104 8.7226%
0.0875001to 0.09 72 8.9652%
0.0900001to 0.0925 72 9.1837%
0.0925001& Above 0 0.0000%
Total 148 6.9512%
W/Avg Mortgage Interest Rate is 6.95122%
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 4,305,070. 11.45%
50000.01to 100000 116 8,324,308. 22.15%
100000.01to 150000 50 6,232,309. 16.58%
150000.01to 200000 30 5,314,624. 14.14%
200000.01to 250000 59 13,094,190. 34.84%
250000.01to 300000
300000.01to 350000 1 317,773 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 404 37,588,276. 100.00%
Current Scheduled Term Coupon
Balances
0to 50000 102 6.598%
50000.01to 100000 120 6.613%
100000.01to 150000 143 6.606%
150000.01to 200000 147 6.642%
200000.01to 250000 156 6.618%
250000.01to 300000
300000.01to 350000 153 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 139 6.685%
Average Scheduled Balance is 93,040
Maximum Scheduled Balance is 1,861,758
Minimum Scheduled Balance is 47,117
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 287 27,136,778. 72.19%
Condo 42 3,815,408 10.15%
2-4 Family 37 3,782,050 10.06%
Co-op 30 1,584,384 4.22%
PUD 7 1,039,818 2.77%
Town House 1 229,83 0.61%
Total 404 37,588,276. 100.00%
Property Types Term Coupon
Single Family 136 6.621%
Condo 145 6.584%
2-4 Family 143 6.629%
Co-op 155 6.570%
PUD 147 6.661%
Town House 159 6.600%
Total 139 6.685%
Geographic Distribution # of Scheduled % of
Geographic Loans Balance Balance
Location
Illinois 171 17583319 46.78%
Michigan 145 12576286 33.46%
Indiana 59 4431274 11.79%
Florida 7 1046789 2.78%
Kentucky 9 1025819 2.73%
Arizona 2 251317 0.67%
Ohio 3 162018 0.43%
California 1 137070 0.36%
Texas 1 130886 0.35%
Louisiana 3 121914 0.32%
Wisconsin 2 104694 0.28%
Oklahoma 1 16890 0.04%
Total 404 37,588 100.00%
Geographic Distribution
Geographic Term Coupon
Location
Illinois 134 0
Michigan 145 0
Indiana 131 0
Florida 154 0
Kentucky 155 0
Arizona 135 0
Ohio 138 0
California 164 0
Texas 151 0
Louisiana 122 0
Wisconsin 162 0
Oklahoma 38 0
Total 139 6.685%
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 5 75 2.02%
1+ to 2 years 200 25,360 67.47%
2+ to 3 years 26 3,15 8.39%
3+ to 4 years 2 31 0.83%
4+ to 5 years 7 59 1.58%
5+ to 6 years
6+ to 7 years 154 6,92 18.42%
7+ to 8 years 8 40 1.07%
8+ to 9 years
9+ to 10 years 1 0.12%
10 years or more 1 0.10%
Total 404 37,588 100.00%
Term Coupon
Number of Years
1 year or less 161 6.6235%
1+ to 2 years 155 6.6207%
2+ to 3 years 145 6.6167%
3+ to 4 years 134 6.6292%
4+ to 5 years 120 6.6222%
5+ to 6 years
6+ to 7 years 78 6.6018%
7+ to 8 years 86 6.6319%
8+ to 9 years
9+ to 10 years 101 6.7500%
10 years or more 159 6.5000%
Total 139 6.6851%
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 5,886 15.66%
6.500%to 6.750% 312 31,386, 83.50%
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 0 404 37,588, 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% 128 6.4549%
6.5000%to 6.7500% 141 6.6513%
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 139 6.6851%
W/Avg Mortgage Interest Rate is 6.68510%
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 74 0.38%
150000.01to 200000 7 1,247 0.63%
200000.01to 250000 71 16,984, 8.62%
250000.01to 300000 170 46,819, 23.75%
300000.01to 350000 87 27,889, 14.15%
350000.01to 400000 49 18,253, 9.26%
400000.01to 450000 38 16,106, 8.17%
450000.01to 500000 27 12,856, 6.52%
500000.01to 550000 17 8,990 4.56%
550000.01to 600000 15 8,653 4.39%
600000.01to 650000 11 6,814 3.46%
650000.01to 700000 8 5,454 2.77%
700000.01to 3000000 27 26,239, 13.31%
Total 0 0 534 197,105,6 100.00%
Current Scheduled
Balances Term Coupon
0to 50000 160 6.650%
50000.01to 100000
100000.01to 150000 43 6.727%
150000.01to 200000 64 6.620%
200000.01to 250000 149 6.620%
250000.01to 300000 155 6.601%
300000.01to 350000 153 6.603%
350000.01to 400000 151 6.596%
400000.01to 450000 152 6.598%
450000.01to 500000 156 6.615%
500000.01to 550000 151 6.598%
550000.01to 600000 151 6.601%
600000.01to 650000 155 6.575%
650000.01to 700000 158 6.614%
700000.01to 3000000 156 6.607%
Total 152 6.641%
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 448 160,438, 81.40%
PUD 43 18,872 9.57%
Condo 38 15,946 8.09%
2-4 Family 2 97 0.49%
Town House 2 55 0.28%
Co-op 1 32 0.16%
Total 534 197,105, 100.00%
Property Types Term Coupon
Single Family 152 6.6048%
PUD 155 6.5920%
Condo 156 6.6057%
2-4 Family 160 6.7184%
Town House 158 6.5829%
Co-op 100 6.5000%
Total 152 6.6413%
Distribution of Mortgage Interest Rates
Current Mortgage # of Scheduled % of
Interest Rate Loans Balance Balance
0.06or less
6.0001%to 6.2500% 4 1,883 0.96%
6.2500%to 6.5000% 93 34,382, 17.44%
6.5000%to 6.7500% 437 160,839,0 81.60%
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 0 534 197,105,6 100.00%
Current Mortgage
Interest Rate Term Coupon
6.000%or less
6.000%to 6.2500% 145 6.2500%
6.250%to 6.5000% 150 6.4548%
6.500%to 6.7500% 153 6.6400%
6.750%to 7.0000%
7.000%to 7.2500%
7.250%to 7.5000%
7.500%to 7.7500%
7.750%to 8.0000%
8.000%to 8.2500%
8.250%to 8.5000%
8.500%to 8.7500%
8.750%to 9.0000%
9.000%to 9.2500%
9.250%& Above
Total 152 6.6413%
W/Avg Mortgage Interest Rate is 6.6413%
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 271 98324598 49.88%
Michigan 164 61243529 31.07%
Indiana 56 18681859 9.48%
Florida 18 8846198 4.49%
Wisconsin 9 3138770 1.59%
Colorado 3 1324374 0.67%
New Mexico 1 1161942 0.59%
Kentucky 3 927809 0.47%
Arizona 2 927257 0.47%
Ohio 2 781988 0.40%
Massachusetts 2 662961 0.34%
Texas 1 487119 0.25%
Pennsylvania 1 314819 0.16%
Missouri 1 282443 0.14%
Total 534 197105665 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 151.8535 6.6014%
Michigan 153.4010 6.5975%
Indiana 149.9533 6.6207%
Florida 158.0627 6.6161%
Wisconsin 156.7325 6.6366%
Colorado 128.8198 6.5337%
New Mexico 149.0000 6.6000%
Kentucky 155.9740 6.6740%
Arizona 164.8747 6.7500%
Ohio 158.6192 6.5964%
Massachusetts 157.1169 6.5500%
Texas 148.0000 6.7500%
Pennsylvania 160.0000 6.6500%
Missouri 163.0000 6.5500%
Total 152.4837 6.6413%
Group 3
Distribution of Principal Balances
Current Scheduled # of Scheduled % of
Balances Loans Balance Bal
0to 50000 164 4,947 7.37%
50000.01to 100000 135 9,817 14.62%
100000.01to 150000 90 10,810, 16.10%
150000.01to 200000 51 9,015 13.42%
200000.01to 250000 145 31,697, 47.19%
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 588 67,163, 100.00%
Current Scheduled
Balances Term Coupon
0to 50000 110 7.0101%
50000.01to 100000 132 6.9956%
100000.01to 150000 136 6.9621%
150000.01to 200000 134 6.9706%
200000.01to 250000 150 6.9289%
250000.01to 300000 152 6.8500%
300000.01to 350000 145 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 140 7.0588%
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 440 49,073 73.0660%
Condo 60 7,73 11.5155%
2-4 Family 51 5,33 7.9413%
PUD 25 4,24 6.3258%
Co-op 11 63 0.9397%
Town House 1 14 0.2118%
Total 588 67,163 100.0000%
Property Types Term Coupon
Single Family 139 6.9562%
Condo 146 6.9544%
2-4 Family 146 6.9662%
PUD 138 6.9290%
Co-op 150 6.9312%
Town House 140 7.0500%
Total 140 7.0588%
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% 438 54,349, 80.92%
7.0000%to 7.2500% 150 12,813, 19.08%
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 588 67,163, 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage
Interest Rate Term Coupon
0.06
0.060001
0.0625001
0.0650001
0.0675001 143 6.9128%
0.0700001 130 7.1338%
0.0725001
0.0750001
0.0775001
0.0800001
0.0825001
0.0850001
0.0875001
0.0900001
0.0925001
Total 140 7.0588%
W/Avg Mortgage Interest Rate is 7.0588%
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 33 0.13%
100000.01to 150000 6 72 0.28%
150000.01to 200000 10 1,815 0.70%
200000.01to 250000 130 30,796, 11.85%
250000.01to 300000 188 50,963, 19.61%
300000.01to 350000 111 35,694, 13.74%
350000.01to 400000 72 26,560, 10.22%
400000.01to 450000 59 25,076, 9.65%
450000.01to 500000 35 16,372, 6.30%
500000.01to 550000 29 15,237, 5.86%
550000.01to 600000 22 12,590, 4.85%
600000.01to 650000 17 10,670, 4.11%
650000.01to 700000 8 5,458 2.10%
700000.01to 3000000 27 27,526, 10.59%
Total 718 259,819,7 100.00%
Current Scheduled Term Coupon
Balances
0to 50000
50000.01to 100000 28 6.9184%
100000.01to 150000 43 6.9923%
150000.01to 200000 87 6.9066%
200000.01to 250000 142 6.9182%
250000.01to 300000 151 6.9149%
300000.01to 350000 150 6.9201%
350000.01to 400000 148 6.9127%
400000.01to 450000 149 6.9156%
450000.01to 500000 150 6.9226%
500000.01to 550000 148 6.9200%
550000.01to 600000 151 6.9189%
600000.01to 650000 153 6.9328%
650000.01to 700000 154 6.9719%
700000.01to 3000000 152 6.9347%
Total 148 6.9843%
Average Scheduled Balance is 361,866
Maximum Scheduled Balance is 2,057,871
Minimum Scheduled Balance is 61,083
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 11 4,22 1.63%
1+ to 2 years 353 131,398, 50.57%
2+ to 3 years 327 117,454, 45.21%
3+ to 4 years 3 95 0.37%
4+ to 5 years 5 1,96 0.76%
5+ to 6 years 1 35 0.14%
6+ to 7 years 14 2,65 1.02%
7+ to 8 years 4 81 0.31%
8+ to 9 years
9+ to 10 years
10 years or more
Total 718 259,819, 100.00%
Number of Years Term Coupon
1 year or less 159 6.9738%
1+ to 2 years 152 6.9292%
2+ to 3 years 147 6.9089%
3+ to 4 years 130 6.9202%
4+ to 5 years 121 6.9508%
5+ to 6 years 109 6.8500%
6+ to 7 years 65 6.9519%
7+ to 8 years 87 6.9306%
8+ to 9 years
9+ to 10 years
10 years or more
Total 148 6.9843%
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 603 217,631,055 83.76%
Condo 59 23,121,120 8.90%
PUD 52 17,635,517 6.79%
2-4 Family 3 1,172,832 0.45%
Town House 1 259,215 0.10%
Total 718 259,819,739 100.00%
Property Types Term Coupon
Single Family 149 6.9216%
Condo 148 6.9140%
PUD 142 6.9262%
2-4 Family 150 6.9046%
Town House 161 6.8000%
Total 148 6.9843%
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% 662 236,196,287 90.91%
7.0000%to 7.250% 56 23,623,452 9.09%
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 718 259,819,739 100.00%
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% 148 6.9035%
7.0000%to 7.2500% 151 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 148 6.9843%
W/Avg Mortgage Interest Rate is 6.984%
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 283 104,030,117 40.04%
Michigan 254 90,292,615 34.75%
Indiana 113 37,354,385 14.38%
Florida 35 12,980,915 5.00%
Wisconsin 14 5,780,773 2.22%
Colorado 3 1,869,850 0.72%
Ohio 2 1,586,142 0.61%
California 2 1,309,908 0.50%
Georgia 1 922,283 0.35%
Arizona 2 635,104 0.24%
Oklahoma 1 582,479 0.22%
Kentucky 2 548,018 0.21%
Neveda 1 439,794 0.17%
New York 1 384,121 0.15%
New Hampshire 1 302,685 0.12%
Maine 1 275,426 0.11%
South Carolina 1 270,976 0.10%
Mississippi 1 254,151 0.10%
Total 718 259,819,739 100.00%
Geographic Term Coupon
Location
Illinois 149 6.9149%
Michigan 149 6.9281%
Indiana 142 6.9274%
Florida 148 6.9108%
Wisconsin 153 6.9276%
Colorado 152 6.8644%
Ohio 144 6.9500%
California 161 6.8437%
Georgia 157 6.9500%
Arizona 154 6.9147%
Oklahoma 150 6.9000%
Kentucky 133 6.9354%
Neveda 158 6.9500%
New York 158 6.9000%
New Hampshire 154 7.0000%
Maine 143 6.8500%
South Carolina 152 6.8500%
Mississippi 153 6.9500%
Total 148 6.9843%
Average Scheduled Balance is 361,866
Maximum Scheduled Balance is 2,057,871
Minimum Scheduled Balance is 61,083
Group 5
Distribution of Principal Balances
Current Scheduled # of Scheduled % of
Balances Loans Balance Bal
0to 50000 359 9,040 35.83%
50000.01to 100000 115 7,995 31.69%
100000.01to 150000 33 4,057 16.08%
150000.01to 200000 13 2,296 9.10%
200000.01to 250000 8 1,839 7.29%
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 528 25,228, 100.00%
Current Scheduled
Balances Term Coupon
0to 50000 8.0311%
50000.01to 100000 7.7424%
100000.01to 150000 7.7691%
150000.01to 200000 7.7591%
200000.01to 250000 7.7082%
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 8.0178%
Average Scheduled Balance is 47,782
Maximum Scheduled Balance is 246,993
Minimum Scheduled Balance is 1,557
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 48 3,45 13.70%
1+ to 2 years 19 84 3.34%
2+ to 3 years 95 6,10 24.20%
3+ to 4 years 77 4,85 19.23%
4+ to 5 years 49 2,88 11.43%
5+ to 6 years 38 96 3.81%
6+ to 7 years 27 87 3.47%
7+ to 8 years 97 3,20 12.70%
8+ to 9 years 61 1,79 7.13%
9+ to 10 years 1 0.09%
10 years or more 16 22 0.88%
Total 528 25,228 100.00%
Term Coupon
Number of Years 167 8.0354%
1 year or less 160 7.6432%
1+ to 2 years 142 7.5582%
2+ to 3 years 131 7.8674%
3+ to 4 years 114 7.7341%
4+ to 5 years 85 8.3105%
5+ to 6 years 88 7.5230%
6+ to 7 years 81 7.9102%
7+ to 8 years 69 8.3868%
8+ to 9 years 47 9.0000%
9+ to 10 years 22 8.7098%
10 years or more 123 8.0178%
Total 0 0.0000%
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 402 18,580,478 73.65%
2-4 Family 46 2,986,685 11.84%
Condo 49 2,019,369 8.00%
Co-op 20 889,748 3.53%
PUD 6 370,662 1.47%
Town House 3 268,257 1.06%
Unknown 2 113,781 0.45%
Total 528 25,228,981 100.00%
Property Types Term Coupon
Single Family 121 7.8812%
2-4 Family 131 7.7740%
Condo 118 7.8159%
Co-op 148 7.6808%
PUD 131 7.8402%
Town House 136 7.3709%
Unknown 140 7.6888%
Total 123 8.0178%
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 6,242 24.74%
7.5000%to 7.7500% 109 6,418 25.44%
7.7500%to 8.0000% 113 6,147 24.37%
8.0000%to 8.2500% 59 2,509 9.95%
8.2500%to 8.5000% 70 2,005 7.95%
8.5000%to 8.7500% 49 1,365 5.41%
8.7500%to 9.0000% 15 38 1.53%
9.0000%to 9.2500% 7 15 0.61%
9.2500%& Above
Total 528 25,228, 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% 127 7.3990%
7.500%to 7.7500% 129 7.6542%
7.750%to 8.0000% 125 7.9009%
8.000%to 8.2500% 116 8.1774%
8.250%to 8.5000% 116 8.3889%
8.500%to 8.7500% 111 8.7344%
8.750%to 9.0000% 68 8.9363%
9.000%to 9.2500% 72 9.1837%
9.250%& Above
Total 123 8.0178%
W/Avg Mortgage Interest Rate is 8.0178%
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 201 9,04 35.85%
Indiana 178 6,93 27.47%
Illinois 91 5,82 23.08%
Ohio 14 94 3.76%
Texas 14 71 2.82%
Florida 9 38 1.53%
Kentucky 10 33 1.34%
Oklahoma 2 31 1.24%
New York 1 24 0.98%
Minnesota 1 15 0.63%
North Carolina 1 11 0.47%
Louisiana 1 10 0.40%
Arizona 2 0.18%
Tennessee 1 0.18%
Wisconsin 2 0.07%
Total 528 25,228 100.00%
Geographic Distribution
Geographic Term Coupon
Location
Michigan 7.8535%
Indiana 7.8847%
Illinois 7.8112%
Ohio 8.0192%
Texas 7.9343%
Florida 7.7146%
Kentucky 7.7831%
Oklahoma 7.5262%
New York 7.3500%
Minnesota 8.3000%
North Carolina 7.3500%
Louisiana 7.4500%
Arizona 7.7558%
Tennessee 8.7500%
Wisconsin 8.2693%
Total 8.0178%
Group 6
Distribution of Principal Balances
Current Scheduled # of Scheduled % of
Balances Loans Balance Bal
0to 50000 1 3 0.09%
50000.01to 100000 1 7 0.21%
100000.01to 150000 2 22 0.66%
150000.01to 200000 4 67 1.99%
200000.01to 250000 2 43 1.30%
250000.01to 300000 19 5,166 15.34%
300000.01to 350000 17 5,493 16.32%
350000.01to 400000 19 7,060 20.97%
400000.01to 450000 7 2,997 8.90%
450000.01to 500000 6 2,883 8.56%
500000.01to 550000 2 1,048 3.12%
550000.01to 600000 4 2,311 6.87%
600000.01to 650000 1 63 1.89%
650000.01to 700000 1 69 2.08%
700000.01to 3000000 4 3,937 11.69%
Total 90 33,668, 100.00%
Current Scheduled
Balances Term Coupon
0to 50000 9 7.5000%
50000.01to 100000 25 8.1000%
100000.01to 150000 31 8.0336%
150000.01to 200000 72 7.8942%
200000.01to 250000 111 8.0196%
250000.01to 300000 159 7.7099%
300000.01to 350000 160 7.8980%
350000.01to 400000 160 7.6590%
400000.01to 450000 159 7.7054%
450000.01to 500000 169 7.7021%
500000.01to 550000 172 7.7982%
550000.01to 600000 171 7.8613%
600000.01to 650000 173 7.7500%
650000.01to 700000 147 7.4000%
700000.01to 3000000 158 7.7806%
Total 158 7.7936%
Average Scheduled Balance is 374,091
Maximum Scheduled Balance is 1,153,990
Minimum Scheduled Balance is 30,441
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 62 25,023 74.32%
1+ to 2 years 1 37 1.12%
2+ to 3 years 13 4,63 13.77%
3+ to 4 years 4 1,85 5.52%
4+ to 5 years 2 63 1.88%
5+ to 6 years 2 31 0.94%
6+ to 7 years 2 28 0.83%
7+ to 8 years 2 19 0.57%
8+ to 9 years 1 32 0.96%
9+ to 10 years
10 years or more 1 0.09%
Total 90 33,668 100.00%
Number of Years Term Coupon
1 year or less 169 7.8078%
1+ to 2 years 158 7.5000%
2+ to 3 years 141 7.4599%
3+ to 4 years 121 7.6800%
4+ to 5 years 123 7.3856%
5+ to 6 years 61 8.0252%
6+ to 7 years 70 7.5000%
7+ to 8 years 28 8.3486%
8+ to 9 years 76 9.0000%
9+ to 10 years
10 years or more 9 7.5000%
Total 158 7.7936%
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 67 25,345 75.28%
PUD 14 5,33 15.85%
Condo 8 2,61 7.77%
Co-op 1 37 1.10%
Total 90 33,668 100.00%
Property Types Term Coupon
Single Family 159 7.7490%
PUD 159 7.7305%
Condo 152 7.9301%
Co-op 111 7.3000%
Total 158 7.7936%
Group 6
Geographic Distribution
Geo# of Scheduled % of
Location Loans Balance Balance Term Coupon
Michigan 29 11,937, 35.46% 155 7.682%
Illinois 17 6,316 18.76% 153 7.793%
Indiana 14 4,514 13.41% 155 7.825%
Florida 7 2,342 6.96% 150 7.774%
Louisiana 4 1,914 5.69% 172 7.779%
Texas 5 1,894 5.63% 167 7.781%
Wisconsin 4 1,309 3.89% 170 7.828%
New Jersey 1 82 2.45% 172 7.950%
Vermont 1 44 1.32% 173 7.850%
Arizona 1 42 1.27% 171 7.850%
Maine 1 37 1.11% 172 7.750%
Utah 2 36 1.08% 156 7.591%
Kentucky 1 28 0.86% 171 7.700%
Ohio 1 25 0.77% 166 7.600%
Colorado 1 25 0.75% 172 7.600%
Oklahoma 1 20 0.60% 94 7.750%
Total 90 33,668, 100.00% 158 7.794%
Group 6
Loan Seasoning
# of Scheduled % of
Number of Loans Balance Balance Term Coupon
1 year or 62 25,023, 74.32% 169 7.8078%
1+ to 2 y 1 37 1.12% 158 7.5000%
2+ to 3 ye 13 4,635 13.77% 141 7.4599%
3+ to 4 ye 4 1,858 5.52% 121 7.6800%
4+ to 5 ye 2 63 1.88% 123 7.3856%
5+ to 6 ye 2 31 0.94% 61 8.0252%
6+ to 7 ye 2 28 0.83% 70 7.5000%
7+ to 8 ye 2 19 0.57% 28 8.3486%
8+ to 9 ye 1 32 0.96% 76 9.0000%
9+ to 10 years
10 years 1 3 0.09% 9 7.5000%
Total 90 33,668, 100.00% 158 7.7936%
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 7,295,552.83
7.500%to 7.750% 28 10,198,910.70
7.750%to 8.000% 32 13,759,188.81
8.000%to 8.250% 7 1,808,587.07
8.250%to 8.500% 1 118,914.52
8.500%to 8.750% 1 164,732.16
8.750%to 9.000% 1 322,264.09
9.000%to 9.250%
9.250%& Above
Total 90 33,668,150.18
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% 21.67% 136 7.411%
7.500%to 7.750% 30.29% 165 7.691%
7.750%to 8.000% 40.87% 169 7.888%
8.000%to 8.250% 5.37% 149 8.145%
8.250%to 8.500% 0.35% 30 8.500%
8.500%to 8.750% 0.49% 46 8.625%
8.750%to 9.000% 0.96% 76 9.000%
9.000%to 9.250%
9.250%& Above
Total 100.00% 158 7.794%
W/Avg Mortgage Interest Rate is 7.794%
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
08/11/00 - 08:30 (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
08/11/00 - 08:30 (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
08/11/00 - 08:30 (D546-D560) (c) 2000 LaSalle Bank N.A.
_
|
|