|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: LINDBERGH FUNDS, NSAR-A, 2000-04-28 |
Next: SEPARATE ACCOUNT I OF INTEGRITY LIFE INSURANCE CO, 485BPOS, 2000-04-28 |
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: April 28, 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 April 15, 2000
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of
1934, the Registrant has duly caused this report to be signed
on behalf
of the Registrant by the undersigned thereunto duly authorized.
Date: April 28,2000
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: 04/28/00
Payment Date: 04/17/00
Prior Payment: NA
Next Payment: 05/15/00
Record Date: 03/31/00
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: 6.890552%
WAMM: 151.7343328
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 38,323,000.00 233,515.59 0.00
22540AQU5 1000.0000000001000.000000000 6.093353600 0.000000000
2A 197,910,000.00197,910,000.00 1,202,875.60 0.00
22540AQV3 1000.0000000001000.000000000 6.077891971 0.000000000
3A 69,409,000.00 69,409,000.00 519,203.05 0.00
22540AQW1 1000.0000000001000.000000000 7.480341886 0.000000000
4A 264,928,000.00264,928,000.00 1,767,214.79 0.00
22540AQX9 1000.0000000001000.000000000 6.670547432 0.000000000
5A 27,193,000.00 27,193,000.00 232,214.81 0.00
22540AQY7 1000.0000000001000.000000000 8.539506858 0.000000000
6A 33,785,000.00 33,785,000.00 188,332.11 0.00
22540AQZ4 1000.0000000001000.000000000 5.574429777 0.000000000
7AX 2,996,463.00 2,996,463.00 25,374.08 0.00
22540ARA8 1000.0000000001000.000000000 8.468010451 0.000000000
M-1 6,507,000.00 6,507,000.00 28,855.75 0.00
22540ARB6 1000.0000000001000.000000000 4.434570463 0.000000000
M-2 3,256,000.00 3,256,000.00 14,439.91 0.00
22540ARC4 1000.0000000001000.000000000 4.434861794 0.000000000
M-3 1,625,000.00 1,625,000.00 7,205.26 0.00
22540ARD2 1000.0000000001000.000000000 4.434006154 0.000000000
B-1 2,279,000.00 2,279,000.00 10,107.87 0.00
22540ARE0 1000.0000000001000.000000000 4.435221588 0.000000000
B-2 1,302,000.00 1,302,000.00 5,773.56 0.00
22540ARF7 1000.0000000001000.000000000 4.434377880 0.000000000
B-3 1,304,140.00 1,304,140.00 5,784.07 0.00
22540ARG5 1000.0000000001000.000000000 4.435160336 0.000000000
R-II 0.00 0.00 0.00 0.00
22540ARJ9 1000.000000000 0.000000000 0.000000000 0.000000000
650,817,603 650,817,603.8 4,240,8 0.00
Negative Closing Interest
Class Amortization Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
1A 0.00 38,089,484.41 203,590.94
22540AQU5 0.000000000 993.906646400 5.312500000
2A 0.00196,707,124.40 1,051,396.88
22540AQV3 0.000000000 993.922108029 5.312500000
3A 0.00 68,889,796.95 383,195.52
22540AQW1 0.000000000 992.519658114 5.520833333
4A 0.00263,160,785.21 1,462,623.33
22540AQX9 0.000000000 993.329452568 5.520833333
5A 0.00 26,960,785.19 172,016.12
22540AQY7 0.000000000 991.460493142 6.325750021
6A 0.00 33,596,667.89 211,156.25
22540AQZ4 0.000000000 994.425570223 6.250000000
7AX 0.00 2,971,088.92 27,740.47
22540ARA8 0.000000000 991.531989549 9.257737219
M-1 0.00 6,478,144.25 35,895.61
22540ARB6 0.000000000 995.565429537 5.516461261
M-2 0.00 3,241,560.09 17,962.27
22540ARC4 0.000000000 995.565138206 5.516668203
M-3 0.00 1,617,794.74 8,963.04
22540ARD2 0.000000000 995.565993846 5.515716462
B-1 0.00 2,268,892.13 12,572.42
22540ARE0 0.000000000 995.564778412 5.516640413
B-2 0.00 1,296,226.44 7,182.37
22540ARF7 0.000000000 995.565622120 5.516410907
B-3 0.00 1,298,355.93 7,194.92
22540ARG5 0.000000000 995.564839664 5.516985865
R-II 0.00 0.00 0.00
22540ARJ9 0.000000000 0.000000000 0.000000000
0.00646,576,707.41 3,601,490.14
Total P&I Paym 7,842,386.59
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 7.59090003%
22540AQY7 0.000000000 7.59087695%
6A 0.00 7.50000000%
22540AQZ4 0.000000000 Fixed
7AX 0.00 11.10928466%
22540ARA8 0.000000000 11.11266203%
M-1 0.00 6.61975351%
22540ARB6 0.000000000 6.61969976%
M-2 0.00 6.62000184%
22540ARC4 0.000000000 6.61994792%
M-3 0.00 6.61885975%
22540ARD2 0.000000000 6.61880654%
B-1 0.00 6.61996850%
22540ARE0 0.000000000 6.61991460%
B-2 0.00 6.61969309%
22540ARF7 0.000000000 6.61963893%
B-3 0.00 6.62038304%
22540ARG5 0.000000000 6.62032944%
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 38,323,000. 233,5 0.00
None 1000.0000000001000.000000000 6.093353600 0.000000000
LT-A-2 197,910,000 197,910,000.0 1,202,8 0.00
None 1000.0000000001000.000000000 6.077891971 0.000000000
LT-A-3 69,409,00 69,409,000. 519,2 0.00
None 1000.0000000001000.000000000 7.480341886 0.000000000
LT-A-4 264,928,000 264,928,000.0 1,767,2 0.00
None 1000.0000000001000.000000000 6.670547432 0.000000000
LT-A-5 27,193,00 27,193,000. 232,2 0.00
None 1000.0000000001000.000000000 8.539506858 0.000000000
LT-A-6 33,785,00 33,785,000. 188,3 0.00
None 1000.0000000001000.000000000 5.574429777 0.000000000
LT-PO-1 276,5 276,53 1 0.00
None 1000.0000000001000.000000000 6.723813725 0.000000000
LT-PO-2 1,713,8 1,713,890 18, 0.00
None 1000.0000000001000.000000000 10.757440676 0.000000000
LT-PO-3 94, 94,75 0.00
None 1000.0000000001000.000000000 6.523592921 0.000000000
LT-PO-4 479,2 479,23 2 0.00
None 1000.0000000001000.000000000 4.356345152 0.000000000
LT-PO-6 432,0 432,04 2 0.00
None 1000.0000000001000.000000000 5.489631963 0.000000000
LT-X-1 39,590,143.00 39,590,143.08 0.00 0.00
None 1000.0000000001000.000002021 0.000000000 0.000000000
LT-X-2 204,742,601.00204,742,601.79 0.00 0.00
None 1000.0000000001000.000003859 0.000000000 0.000000000
LT-X-3 71,285,952.00 71,285,952.51 0.00 0.00
None 1000.0000000001000.000007154 0.000000000 0.000000000
LT-X-4 272,212,760.00272,212,760.30 0.00 0.00
None 1000.0000000001000.000001102 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 38,089,484.41 203,590.94
None 0.000000000 993.906646400 5.312500000
LT-A-2 0.00196,707,124.40 1,051,396.88
None 0.000000000 993.922108029 5.312500000
LT-A-3 0.00 68,889,796.95 383,195.52
None 0.000000000 992.519658114 5.520833333
LT-A-4 0.00263,160,785.21 1,462,623.33
None 0.000000000 993.329452568 5.520833333
LT-A-5 0.00 26,960,785.19 172,016.12
None 0.000000000 991.460493142 6.325750021
LT-A-6 0.00 33,596,667.89 211,156.25
None 0.000000000 994.425570223 6.250000000
LT-PO-1 0.00 274,678.61 0.00
None 0.000000000 993.276186275 0.000000000
LT-PO-2 0.00 1,695,452.93 0.00
None 0.000000000 989.242559324 0.000000000
LT-PO-3 0.00 94,134.87 0.00
None 0.000000000 993.476407079 0.000000000
LT-PO-4 0.00 477,144.30 0.00
None 0.000000000 995.643654848 0.000000000
LT-PO-6 0.00 429,677.21 0.00
None 0.000000000 994.510368037 0.000000000
LT-X-1 0.00 39,349,130.77 1,191.61
None 0.000000000 993.912317265 0.030098607
LT-X-2 0.00203,500,035.58 5,470.33
None 0.000000000 993.931085109 0.026718093
LT-X-3 0.00 70,757,412.34 5,257.99
None 0.000000000 992.585640716 0.073759128
LT-X-4 0.00270,414,678.83 12,958.12
None 0.000000000 993.394574266 0.047602914
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 7.59090003%
None 0.000000000 7.59087695%
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 0.03611833%
None 0.000000000 0.03610792%
LT-X-2 0.00 0.03206171%
None 0.000000000 0.03210917%
LT-X-3 0.00 0.08851095%
None 0.000000000 0.08801790%
LT-X-4 0.00 0.05712350%
None 0.000000000 0.05704281%
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 35,095,093.11 0.00
None 1000.0000000001000.000003134 0.000000000
LT-M1-1 396,000.00 396,000.00 2,253.56
None 1000.0000000001000.000000000 5.690808081
LT-M1-2 2,047,000.00 2,047,000.00 8,499.40
None 1000.0000000001000.000000000 4.152125061
LT-M1-3 712,000.00 712,000.00 3,483.29
None 1000.0000000001000.000000000 4.892261236
LT-M1-4 2,722,000.00 2,722,000.00 11,510.70
None 1000.0000000001000.000000000 4.228765614
LT-M1-5 279,000.00 279,000.00 1,743.43
None 1000.0000000001000.000000000 6.248853047
LT-M1-6 351,000.00 351,000.00 1,365.37
None 1000.0000000001000.000000000 3.889943020
LT-M2-1 198,000.00 198,000.00 1,126.78
None 1000.0000000001000.000000000 5.690808081
LT-M2-2 1,024,000.00 1,024,000.00 4,251.78
None 1000.0000000001000.000000000 4.152128906
LT-M2-3 357,000.00 357,000.00 1,746.54
None 1000.0000000001000.000000000 4.892268908
LT-M2-4 1,361,000.00 1,361,000.00 5,755.35
None 1000.0000000001000.000000000 4.228765614
LT-M2-5 140,000.00 140,000.00 874.84
None 1000.0000000001000.000000000 6.248857143
LT-M2-6 176,000.00 176,000.00 684.63
None 1000.0000000001000.000000000 3.889943182
LT-M3-1 99,000.00 99,000.00 563.39
None 1000.0000000001000.000000000 5.690808081
LT-M3-2 512,000.00 512,000.00 2,125.89
None 1000.0000000001000.000000000 4.152128906
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 34,900,973.67 2,862.42 0.00 0.09787408%
None 994.468761488 0.081561734 0.000000000 0.09766323%
LT-M1-1 393,746.44 2,103.75 0.00 6.37500000%
None 994.309191919 5.312500000 0.000000000 Fixed
LT-M1-2 2,038,500.60 10,874.69 0.00 6.37500000%
None 995.847874939 5.312500000 0.000000000 Fixed
LT-M1-3 708,516.71 3,930.83 0.00 6.62500000%
None 995.107738764 5.520833333 0.000000000 Fixed
LT-M1-4 2,710,489.30 15,027.71 0.00 6.62500000%
None 995.771234386 5.520833333 0.000000000 Fixed
LT-M1-5 277,256.57 1,764.88 0.00 7.59090003%
None 993.751146953 6.325750021 0.000000000 7.59087695%
LT-M1-6 349,634.63 2,193.75 0.00 7.50000000%
None 996.110056980 6.250000000 0.000000000 Fixed
LT-M2-1 196,873.22 1,051.88 0.00 6.37500000%
None 994.309191919 5.312500000 0.000000000 Fixed
LT-M2-2 1,019,748.22 5,440.00 0.00 6.37500000%
None 995.847871094 5.312500000 0.000000000 Fixed
LT-M2-3 355,253.46 1,970.94 0.00 6.62500000%
None 995.107731092 5.520833333 0.000000000 Fixed
LT-M2-4 1,355,244.65 7,513.85 0.00 6.62500000%
None 995.771234386 5.520833333 0.000000000 Fixed
LT-M2-5 139,125.16 885.61 0.00 7.59090003%
None 993.751142857 6.325750021 0.000000000 7.59087695%
LT-M2-6 175,315.37 1,100.00 0.00 7.50000000%
None 996.110056818 6.250000000 0.000000000 Fixed
LT-M3-1 98,436.61 525.94 0.00 6.37500000%
None 994.309191919 5.312500000 0.000000000 Fixed
LT-M3-2 509,874.11 2,720.00 0.00 6.37500000%
None 995.847871094 5.312500000 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-M3-3 178,000.00 178,000.00 870.82
None 1000.0000000001000.000000000 4.892247191
LT-M3-4 680,000.00 680,000.00 2,875.56
None 1000.0000000001000.000000000 4.228764706
LT-M3-5 69,000.00 69,000.00 431.17
None 1000.0000000001000.000000000 6.248840580
LT-M3-6 87,000.00 87,000.00 338.42
None 1000.0000000001000.000000000 3.889885057
LT-B1-1 139,000.00 139,000.00 791.02
None 1000.0000000001000.000000000 5.690791367
LT-B1-2 716,000.00 716,000.00 2,972.92
None 1000.0000000001000.000000000 4.152122905
LT-B1-3 250,000.00 250,000.00 1,223.07
None 1000.0000000001000.000000000 4.892280000
LT-B1-4 953,000.00 953,000.00 4,030.01
None 1000.0000000001000.000000000 4.228761805
LT-B1-5 98,000.00 98,000.00 612.39
None 1000.0000000001000.000000000 6.248877551
LT-B1-6 123,000.00 123,000.00 478.46
None 1000.0000000001000.000000000 3.889918699
LT-B2-1 79,000.00 79,000.00 449.57
None 1000.0000000001000.000000000 5.690759494
LT-B2-2 410,000.00 410,000.00 1,702.37
None 1000.0000000001000.000000000 4.152121951
LT-B2-3 142,000.00 142,000.00 694.70
None 1000.0000000001000.000000000 4.892253521
LT-B2-4 545,000.00 545,000.00 2,304.68
None 1000.0000000001000.000000000 4.228770642
LT-B2-5 56,000.00 56,000.00 349.94
None 1000.0000000001000.000000000 6.248928571
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-M3-3 177,129.18 982.71 0.00 6.62500000%
None 995.107752809 5.520833333 0.000000000 Fixed
LT-M3-4 677,124.44 3,754.17 0.00 6.62500000%
None 995.771235294 5.520833333 0.000000000 Fixed
LT-M3-5 68,568.83 436.48 0.00 7.59090003%
None 993.751159420 6.325750021 0.000000000 7.59087695%
LT-M3-6 86,661.58 543.75 0.00 7.50000000%
None 996.110114943 6.250000000 0.000000000 Fixed
LT-B1-1 138,208.98 738.44 0.00 6.37500000%
None 994.309208633 5.312500000 0.000000000 Fixed
LT-B1-2 713,027.08 3,803.75 0.00 6.37500000%
None 995.847877095 5.312500000 0.000000000 Fixed
LT-B1-3 248,776.93 1,380.21 0.00 6.62500000%
None 995.107720000 5.520833333 0.000000000 Fixed
LT-B1-4 948,969.99 5,261.35 0.00 6.62500000%
None 995.771238195 5.520833333 0.000000000 Fixed
LT-B1-5 97,387.61 619.92 0.00 7.59090003%
None 993.751122449 6.325750021 0.000000000 7.59087695%
LT-B1-6 122,521.54 768.75 0.00 7.50000000%
None 996.110081301 6.250000000 0.000000000 Fixed
LT-B2-1 78,550.43 419.69 0.00 6.37500000%
None 994.309240506 5.312500000 0.000000000 Fixed
LT-B2-2 408,297.63 2,178.13 0.00 6.37500000%
None 995.847878049 5.312500000 0.000000000 Fixed
LT-B2-3 141,305.30 783.96 0.00 6.62500000%
None 995.107746479 5.520833333 0.000000000 Fixed
LT-B2-4 542,695.32 3,008.85 0.00 6.62500000%
None 995.771229358 5.520833333 0.000000000 Fixed
LT-B2-5 55,650.06 354.24 0.00 7.59090003%
None 993.751071429 6.325750021 0.000000000 7.59087695%
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 70,000.00 272.30
None 1000.0000000001000.000000000 3.890000000
LT-B3-1 79,604.77 79,604.77 453.01
None 1000.0000000001000.000000000 5.690739387
LT-B3-2 409,711.15 409,711.15 1,701.17
None 1000.0000000001000.000000000 4.152120341
LT-B3-3 143,198.80 143,198.80 700.57
None 1000.0000000001000.000000000 4.892289600
LT-B3-4 544,528.19 544,528.19 2,302.68
None 1000.0000000001000.000000000 4.228761784
LT-B3-5 56,055.22 56,055.22 350.28
None 1000.0000000001000.000000000 6.248838199
LT-B3-6 71,044.04 71,044.04 276.36
None 1000.0000000001000.000000000 3.889981482
R-I 0.00 0.00 0.00
22540ARH3 1000.0000000001000.000000000 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 650,817,604 650,817,604.1 4,240,896.45
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
LT-B2-6 69,727.70 437.50 0.00
None 996.110000000 6.250000000 0.000000000
LT-B3-1 79,151.76 422.90 0.00
None 994.309260613 5.312500000 0.000000000
LT-B3-2 408,009.98 2,176.59 0.00
None 995.847879659 5.312500000 0.000000000
LT-B3-3 142,498.23 790.58 0.00
None 995.107710400 5.520833333 0.000000000
LT-B3-4 542,225.51 3,006.25 0.00
None 995.771238216 5.520833333 0.000000000
LT-B3-5 55,704.94 354.59 0.00
None 993.751161801 6.325750021 0.000000000
LT-B3-6 70,767.68 444.03 0.00
None 996.110018518 6.250000000 0.000000000
R-I 0.00 0.00 0.00
22540ARH3 0.000000000 0.000000000 0.000000000
646,576,707 3,601,490.15
Total P&I Payme 7,842,386.60
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 7.59090003%
None 7.59087695%
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 38,323,000.00 0.06 203,590.94 0.00 0.00
2A 197,910,000.00 0.06 1,051,396.88 0.00 0.00
3A 69,409,000.00 0.07 383,195.52 0.00 0.00
4A 264,928,000.00 0.07 1,462,623.33 0.00 0.00
5A 27,193,000.00 0.08 172,016.12 0.00 0.00
6A 33,785,000.00 0.08 211,156.25 0.00 0.00
7AX 2,996,463.00 0.11 27,740.47 0.00 0.00
M-1 6,507,000.00 0.07 35,895.61 0.00 0.00
M-2 3,256,000.00 0.07 17,962.28 0.00 0.00
M-3 1,625,000.00 0.07 8,963.03 0.00 0.00
B-1 2,279,000.00 0.07 12,572.42 0.00 0.00
B-2 1,302,000.00 0.07 7,182.37 0.00 0.00
B-3 1,304,140.00 0.07 7,194.91 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 650,817,603.00 0.00 3,601,490.13 0.00 0.00
Excess
Ending
Prepayment Prior
Ending Actual Principal /
Interest Interest Unpaid
Unpaid Distribution Notional
Class Shortfalls Loss Interest Interest
of Interest Balance
1A 0.00 0.00 0.00 0.00
203,590.94 38,089,484.41
2A 0.00 0.00 0.00 0.00
1,051,396.88196,707,124.40
3A 0.00 0.00 0.00 0.00
383,195.52 68,889,796.95
4A 0.00 0.00 0.00 0.00
1,462,623.33263,160,785.21
5A 0.00 0.00 0.00 0.00
172,016.12 26,960,785.19
6A 0.00 0.00 0.00 0.00
211,156.25 33,596,667.89
7AX 0.00 0.00 0.00 0.00
27,740.47 2,971,088.92
M-1 0.00 0.00 0.00 0.00
35,895.61 6,478,144.25
M-2 0.00 0.00 0.00 0.00
17,962.27 3,241,560.09
M-3 0.00 0.00 0.00 0.00
8,963.04 1,617,794.74
B-1 0.00 0.00 0.00 0.00
12,572.42 2,268,892.13
B-2 0.00 0.00 0.00 0.00
7,182.37 1,296,226.44
B-3 0.00 0.00 0.00 0.00
7,194.92 1,298,355.93
0 0 0 0
0 0
0 0 0 0
0 0
0 0 0 0
0 0
0 0 0 0
0 0
0 0 0 0
0 0
0 0 0 0
0 0
0 0 0 0
0 0
0 0 0 0
0 0
0 0 0 0
0 0
0 0 0 0
0 0
0 0 0 0
0 0
0 0 0 0
0 0
0 0 0 0
0 0
0 0 0 0
0 0
0 0 0 0
0 0
0 0 0 0
0 0
3,601,490. 646,576,706.5
Bond Principal Summary
Original Beginning Scheduled Unscheduled Accretion /
Certificate Certificate Principal Principal Deferred
Class Balance Balance Distribution Distribution Interest
1A 38,323,000. 38,323,000. 218,08 15,42
-
2A 197,910,000. 197,910,000.0 821,74 381,128
-
3A 69,409,000. 69,409,000. 339,56 179,635
-
4A 264,928,000. 264,928,000.0 1,120,318 646,896
-
5A 27,193,000. 27,193,000. 169,92 62,28
-
6A 33,785,000. 33,785,000. 131,42 56,91
-
7AX 2,996,463 2,996,463. 13,3 12,01
-
M-1 6,507,000 6,507,000. 28,8
-
M-2 3,256,000 3,256,000. 14,4
-
M-3 1,625,000 1,625,000. 7,2
-
B-1 2,279,000 2,279,000. 10,1
-
B-2 1,302,000 1,302,000. 5,7
-
B-3 1,304,140 1,304,140. 5,7
-
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 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 650817603 650817603 2886597.63 1354298.82 0
% of
Total Ending Original Cumulative
Realized Principal Certificate Balance Realized
Class Loss Reduction Balance Remaining Losses
1A 0.00 233,515.5938,089,484.41 0.99 0.00
2A 0.00 1,202,875.60196,707,124.4 0.99 0.00
3A 0.00 519,203.0568,889,796.95 0.99 0.00
4A 0.00 1,767,214.79263,160,785.2 0.99 0.00
5A 0.00 232,214.8126,960,785.19 0.99 0.00
6A 0.00 188,332.1133,596,667.89 0.99 0.00
7AX 0.00 25,374.08 2,971,088.92 0.99 0.00
M-1 0.00 28,855.75 6,478,144.25 1.00 0.00
M-2 0.00 14,439.91 3,241,560.09 1.00 0.00
M-3 0.00 7,205.26 1,617,794.74 1.00 0.00
B-1 0.00 10,107.87 2,268,892.13 1.00 0.00
B-2 0.00 5,773.56 1,296,226.44 1.00 0.00
B-3 0.00 5,784.07 1,298,355.93 1.00 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 4,240,896. 646,576,706. 99.34837% 0
Cash Reconcilation Summary
Interest Summary
Current Scheduled Interest 865,474.12
Less Deferred Interest 0.00
Plus Advance Interest 2,764,483.92
Plus Unscheduled Interest 0.00
PPIS Reducing Scheduled Interest (2,336.15)
Less Total Fees Paid To Servicer (28,467.88)
Plus Fees Advanced for PPIS 2,336.15
Less Fee Strips Paid by Servicer 0.00
Less Misc. Fees & Expenses 0.00
Less Non Recoverable Advances 0.00
Interest Due Trust 3,601,490.16
Less Trustee Fee 0.00
Less Fee Strips Paid by Trust 0.00
Less Misc. Fees Paid by Trust 0.00
Remittance Interest 3,601,490.16
Servicing Fee Summary
Current Servicing Fees 30,804.03
Delinquent Servicing Fees 104,782.97
Plus Fees Advanced for PPIS 2,336.15
Less Reduction for PPIS (2,336.15)
Plus Unscheduled Servicing Fees 0.00
Total Servicing Fees Due to be Paid 135,587.00
PPIS Summary 0.00
Gross PPIS 2,336.15
Reduced by PPIE 0.00
Reduced by Shortfalls in Fees 0.00
Reduced by Other Amounts 0.00
PPIS Reducing Scheduled Interest 2,336.15
PPIS Reducing Servicing Fee 2,336.15
PPIS Due Certificate 0.00
Pool 0.00
Balance Count
Beginning Pool 650,817,606.0 2942
Scheduled Principal Distribution 2,886,597.63 0
Unscheduled Principal Distribution 1,068,171.70 8
Deferred Interest 0.00 0
Liquidations 0.00 0
Repurchases 0.00 0
Ending Pool 646,576,709.5 2934
Principal Summary
Scheduled Principal:
Current Scheduled Princi 2,886,597.63
Advanced Scheduled Princ 618,643.14
Total Scheduled 3,505,240.77
Unscheduled Principal: 0.00
Curtailments 0.00
Prepayments in Full 1,068,171.70
Liquidation Proceeds 0.00
Repurchase Proceeds 0.00
Other Principal Proceeds 0.00
Total Unscheduled 1,068,171.70
Remittance Principal 4,573,412.47
Servicer Wire Amount 7,842,386.60
Advances
Prior Outstanding Current Period
Principal Interest Principal Interest
2,267,954.49 2,764,483.92
Recovered Ending Outstanding
Principal Interest Principal Interest
2,267,954.49 2,764,483.92
Collateral Statistics
Loan Group No.
1 2 3 4
Current Scheduled Intere 218,293.08 1,126,715.07 413,143.97 1,569,864.63
Negative Amortization: 0.00 0.00 0.00 0.00
Prepayment Interest Shor 0.00 537.21 182.17 1,489.80
Compensating Interest: 0.00 -537.21 -182.17 -1,489.80
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: 8,247.95 42,654.71 14,851.24 56,710.99
Trustee Fees: 0.00 0.00 0.00 0.00
Other Fee: 0.00 0.00 0.00 0.00
Beginning Scheduled Bala 39,590,143.08204,742,601.7 71,285,952.51272,212,760.30
Scheduled Principal: 225,451.67 850,253.86 348,689.43 1,151,046.91
Unscheduled Principal: 1,354,298.82 15,560.64 392,312.35 179,850.74
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 39,349,130.77203,500,035.5 70,757,412.34270,414,678.83
0.00 0.00 0.00 0.00
Beginning Pool Count: 416.00 543.00 606.00 733.00
Ending Pool Count: 416.00 542.00 603.00 731.00
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 142.24 156.63 144.17 152.59
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 182,242.48 226,817.92 3,737,077.15
Negative Amortization: 0.00 0.00 0.00
Prepayment Interest Shor 126.97 0.00 2,336.15
Compensating Interest: -126.97 0.00 -2,336.15
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: 5,810.64 7,311.48 135,587.00
Trustee Fees: 0.00 0.00 0.00
Other Fee: 0.00 0.00 0.00
Beginning Scheduled Bala 27,891,055.2235,095,093.11650,817,606.01
Scheduled Principal: 174,287.10 136,868.66 2,886,597.63
Unscheduled Principal: 647,034.56 62,289.75 2,651,346.86
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 27,654,478.3734,900,973.67646,576,709.56
Beginning Pool Count: 552.00 92.00 2,942.00
Ending Pool Count: 550.00 92.00 2,934.00
Weighted Average Coupon: 0.08 0.08 0.07
Weighted Average Net Cou 0.08 0.08 0.07
Weighted Average Maturit 127.22 162.06 151.73
Cumulative Realized Loss 0.00 0.00 0.00
Aggregate Loan Pool Information
Pool Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
04/17/00 30 3,527,988. 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%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 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
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
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 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
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%
01/00/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
01/00/00 0 0 0 0
01/00/00 0.00 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
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
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
Note: Foreclosure and REO Totals are Included in the
Appropriate Delinquency Aging Category
Aggregate Loan Pool Information
Pool Group 1 Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
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%
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
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
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 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
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
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 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 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%
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%
Note: Foreclosure and REO Totals are Included in the
Appropriate Delinquency Aging Category
Aggregate Loan Pool Information
Pool Group 2 Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
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
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 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
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
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
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
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 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 1 302,181 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%
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%
Note: Foreclosure and REO Totals are Included in the
Appropriate Delinquency Aging Category
Aggregate Loan Pool Information
Pool Group 3 Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
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%
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
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%
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
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%
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
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%
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%
Note: Foreclosure and REO Totals are Included in the
Appropriate Delinquency Aging Category
Aggregate Loan Pool Information
Pool Group 4 Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
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%
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
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%
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
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%
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
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%
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%
Note: Foreclosure and REO Totals are Included in the
Appropriate Delinquency Aging Category
Aggregate Loan Pool Information
Pool Group 6 Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
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%
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
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%
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
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%
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
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%
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%
Note: Foreclosure and REO Totals are Included in the
Appropriate Delinquency Aging Category
Pool Total
Distribution of Principal Balances
Current Scheduled # of Scheduled % of
Balances Loans Balance Bal
0to 50000 681 18,944,165. 2.93%
50000.01to 100000 373 26,638,594. 4.12%
100000.01to 150000 205 24,958,573. 3.86%
150000.01to 200000 108 19,016,429. 2.94%
200000.01to 250000 402 92,261,698. 14.27%
250000.01to 300000 398 108,704,155.5 16.81%
300000.01to 350000 232 74,519,925. 11.53%
350000.01to 400000 151 56,179,046. 8.69%
400000.01to 450000 100 42,458,960. 6.57%
450000.01to 500000 79 37,276,073. 5.77%
500000.01to 550000 48 25,308,900. 3.91%
550000.01to 600000 41 23,532,005. 3.64%
600000.01to 650000 35 21,931,338. 3.39%
650000.01to 700000 13 8,762,065. 1.36%
700000.01to 3000000 68 66,084,777. 10.22%
Total 2,9 646,576,709.5 100.00%
Term Coupon
0to 50000 110 7.422%
50000.01to 100000 132 7.115%
100000.01to 150000 128 7.009%
150000.01to 200000 135 7.001%
200000.01to 250000 151 6.857%
250000.01to 300000 156 6.825%
300000.01to 350000 158 6.848%
350000.01to 400000 156 6.920%
400000.01to 450000 155 6.843%
450000.01to 500000 154 6.879%
500000.01to 550000 157 6.842%
550000.01to 600000 156 6.882%
600000.01to 650000 154 6.809%
650000.01to 700000 162 6.812%
700000.01to 3000000 159 6.843%
Total 152 6.936%
Average Scheduled Balance is 220,373.79
Maximum Scheduled Balance is 2,089,644.21
Minimum Scheduled Balance is 3,810.39
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 2302 519,370,426. 80.33%
Condo 265 57,275,783. 8.86%
PUD 150 49,405,430. 7.64%
2 Family 143 14,854,315. 2.30%
Co-op 63 3,874,709 0.60%
Town House 9 1,680,103 0.26%
Unknown 2 115,93 0.02%
Total 2,9 646,576,709. 100%
Property Types Term Coupon
Single Family 152 6.886%
Condo 153 6.893%
PUD 154 6.889%
2 Family 147 7.022%
Co-op 148 6.955%
Town House 147 6.833%
Unknown 144 7.690%
Total 152 6.936%
Geographic Distribution
Geographic # of Scheduled % of
Location Loans Balance Balance
Illinois 1078 268,607,566. 41.54%
Michigan 1019 216,626,410. 33.50%
Indiana 552 87,247,710. 13.49%
Florida 95 29,933,602. 4.63%
Wisconsin 36 11,411,682. 1.76%
Ohio 30 4,399,274 0.68%
Kentucky 37 4,023,817 0.62%
Colorado 9 3,856,174 0.60%
Texas 22 3,300,792 0.51%
Arizona 11 2,672,481 0.41%
California 5 2,265,657 0.35%
Louisiana 8 2,182,420 0.34%
New Mexico 1 1,181,885 0.18%
Oklahoma 7 1,174,803 0.18%
Georgia 1 936,55 0.14%
New Jersey 1 835,08 0.13%
Massachusetts 2 674,30 0.10%
Maine 2 663,70 0.10%
New York 2 641,12 0.10%
Utah 3 613,10 0.09%
Vermont 1 448,99 0.07%
Neveda 1 446,53 0.07%
Maryland 2 418,61 0.06%
Pennsylvania 1 319,66 0.05%
New Hampshire 1 307,48 0.05%
Missouri 1 286,71 0.04%
South Carolina 1 275,41 0.04%
Mississippi 1 258,23 0.04%
Idaho 1 232,85 0.04%
Minnesota 1 160,55 0.02%
Other 2 173,49 0.03%
Total 2934 646,576,709. 100.00%
Geographic Distribution Term Coupon
Geographic
Location
Illinois 152 6.823%
Michigan 154 6.899%
Indiana 144 6.977%
Florida 157 6.895%
Wisconsin 161 6.944%
Ohio 151 7.150%
Kentucky 147 6.942%
Colorado 149 6.850%
Texas 163 7.616%
Arizona 156 7.098%
California 146 6.838%
Louisiana 171 7.687%
New Mexico 153 6.600%
Oklahoma 134 7.219%
Georgia 161 6.950%
New Jersey 176 7.950%
Massachusetts 161 6.550%
Maine 165 7.363%
New York 158 7.076%
Utah 157 7.367%
Vermont 177 7.850%
Neveda 162 6.950%
Maryland 159 7.023%
Pennsylvania 164 6.650%
New Hampshire 158 7.000%
Missouri 167 6.550%
South Carolina 156 6.850%
Mississippi 157 6.950%
Idaho 162 6.950%
Minnesota 176 8.300%
Other 22 8.050%
Total 152 6.936%
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 242 55,574,587. 8.60%
1+ to 2 years 1,781 524,468,445. 81.11%
2+ to 3 years 163 19,920,377. 3.08%
3+ to 4 years 105 10,567,851. 1.63%
4+ to 5 years 62 5,945,903 0.92%
5+ to 6 years 128 6,224,047 0.96%
6+ to 7 years 252 17,118,330. 2.65%
7+ to 8 years 151 5,030,180 0.78%
8+ to 9 years 27 1,244,603 0.19%
9+ to 10 years 2 69,6 0.01%
10 years or more 21 412,69 0.06%
Total 2,934 646,576,709. 100.00%
Number of Years Term Coupon
1 year or less 169 7.355%
1+ to 2 years 155 6.794%
2+ to 3 years 146 7.317%
3+ to 4 years 129 7.367%
4+ to 5 years 117 7.348%
5+ to 6 years 87 7.033%
6+ to 7 years 80 6.861%
7+ to 8 years 79 7.919%
8+ to 9 years 72 8.558%
9+ to 10 years 86 7.546%
10 years or more 37 8.329%
Total 152 6.936%
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 2,257,694 0.35%
6.250%to 6.500% 182 41,325,499 6.39%
6.500%to 6.750% 763 199,265,974 30.82%
6.750%to 7.000% 1,124 303,608,456 46.96%
7.000%to 7.250% 210 37,563,635 5.81%
7.250%to 7.500% 132 14,761,282 2.28%
7.500%to 7.750% 142 17,535,432 2.71%
7.750%to 8.000% 152 20,749,225 3.21%
8.000%to 8.250% 68 4,681,056 0.72%
8.250%to 8.500% 73 2,296,312 0.36%
8.500%to 8.750% 51 1,619,772 0.25%
8.750%to 9.000% 17 750,515 0.12%
9.000%to 9.250% 7 161,859 0.03%
9.250%& Above 0 0 0.00%
Total 2,934 646,576,710 100.00%
Current Mortgage Term Coupon
Interest Rate
0.06or less 0 0.0000%
0.060001to 0.0625 142 6.2500%
0.0625001to 0.065 151 6.4547%
0.0650001to 0.0675 155 6.6415%
0.0675001to 0.07 151 6.9049%
0.0700001to 0.0725 148 7.1094%
0.0725001to 0.075 137 7.4067%
0.0750001to 0.0775 155 7.6748%
0.0775001to 0.08 159 7.8923%
0.0800001to 0.0825 137 8.1606%
0.0825001to 0.085 111 8.4004%
0.0850001to 0.0875 106 8.7222%
0.0875001to 0.09 75 8.9658%
0.0900001to 0.0925 74 9.1841%
0.0925001& Above 0 0.0000%
Total 152 6.9357%
W/Avg Mortgage Interest Rate is 6.93575%
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 150 4,422,175. 11.24%
50000.01to 100000 114 8,134,667. 20.67%
100000.01to 150000 60 7,360,030. 18.70%
150000.01to 200000 29 5,157,480. 13.11%
200000.01to 250000 62 13,947,154. 35.44%
250000.01to 300000
300000.01to 350000 1 327,621 0.83%
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 416 39,349,130. 100.00%
Current Scheduled Term Coupon
Balances
0to 50000 104 6.598%
50000.01to 100000 132 6.606%
100000.01to 150000 133 6.614%
150000.01to 200000 156 6.631%
200000.01to 250000 160 6.622%
250000.01to 300000
300000.01to 350000 161 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 142 6.657%
Average Scheduled Balance is 94,589
Maximum Scheduled Balance is 1,890,623
Minimum Scheduled Balance is 47,842
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 294 28,407,136. 72.19%
2 Family 39 4,038,178 10.26%
Condo 45 3,991,510 10.14%
Co-op 30 1,614,341 4.10%
PUD 7 1,064,544 2.71%
Town House 1 233,41 0.59%
Total 416 39,349,130. 100.00%
Property Types Term Coupon
Single Family 139 6.621%
2 Family 147 6.630%
Condo 147 6.582%
Co-op 159 6.570%
PUD 150 6.662%
Town House 163 6.600%
Total 142 6.657%
Geographic Distribution # of Scheduled % of
Geographic Loans Balance Balance
Location
Illinois 176 18364825 46.67%
Michigan 149 13140208 33.39%
Indiana 61 4754091 12.08%
Florida 7 1066736 2.71%
Kentucky 10 1063642 2.70%
Arizona 2 258949 0.66%
Ohio 3 165594 0.42%
California 1 139118 0.35%
Louisiana 3 138169 0.35%
Texas 1 133055 0.34%
Wisconsin 2 106277 0.27%
Oklahoma 1 18467 0.05%
Total 416 39,349 100.00%
Geographic Distribution
Geographic Term Coupon
Location
Illinois 139 0
Michigan 148 0
Indiana 132 0
Florida 159 0
Kentucky 156 0
Arizona 137 0
Ohio 142 0
California 168 0
Louisiana 128 0
Texas 155 0
Wisconsin 166 0
Oklahoma 42 0
Total 142 6.657%
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 52 5,54 14.10%
1+ to 2 years 183 24,714 62.81%
2+ to 3 years 1 10 0.26%
3+ to 4 years 7 74 1.90%
4+ to 5 years 3 20 0.51%
5+ to 6 years 34 1,57 4.00%
6+ to 7 years 131 6,18 15.73%
7+ to 8 years 3 19 0.48%
8+ to 9 years
9+ to 10 years 1 0.11%
10 years or more 1 0.10%
Total 416 39,349 100.00%
Term Coupon
Number of Years
1 year or less 165 6.6345%
1+ to 2 years 158 6.6164%
2+ to 3 years 93 6.5500%
3+ to 4 years 130 6.6337%
4+ to 5 years 115 6.6040%
5+ to 6 years 95 6.5855%
6+ to 7 years 77 6.6074%
7+ to 8 years 86 6.6544%
8+ to 9 years
9+ to 10 years 105 6.7500%
10 years or more 163 6.5000%
Total 142 6.6571%
Distribution of Mortgage Interest Rates
Current Mortgage # of Scheduled % of
Interest Rate Loans Balance Balance
0.06or less
6.000%to 6.250% 9 33 0.84%
6.250%to 6.500% 89 6,298 16.01%
6.500%to 6.750% 318 32,719, 83.15%
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 0 416 39,349, 100.00%
Current Mortgage
Interest Rate Term Coupon
6.0000%or less
6.0001%to 6.2500% 92 6.2500%
6.2500%to 6.5000% 131 6.4546%
6.5000%to 6.7500% 145 6.6516%
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 142 6.6571%
W/Avg Mortgage Interest Rate is 6.65712%
Minimum Mortgage Interest Rate is 6.25000%
Maximum Mortgage Interest Rate is 6.75000%
Group 2
Distribution of Principal Balances
Current Scheduled # of Scheduled % of
Balances Loans Balance Bal
0to 50000 1 4 0.02%
50000.01to 100000
100000.01to 150000 5 67 0.33%
150000.01to 200000 6 1,071 0.53%
200000.01to 250000 61 14,657, 7.20%
250000.01to 300000 164 45,048, 22.14%
300000.01to 350000 103 32,847, 16.14%
350000.01to 400000 49 18,176, 8.93%
400000.01to 450000 40 16,869, 8.29%
450000.01to 500000 28 13,233, 6.50%
500000.01to 550000 17 8,853 4.35%
550000.01to 600000 17 9,707 4.77%
600000.01to 650000 13 8,043 3.95%
650000.01to 700000 6 4,021 1.98%
700000.01to 3000000 32 30,250, 14.87%
Total 0 0 542 203,500,0 100.00%
Current Scheduled
Balances Term Coupon
0to 50000 164 6.650%
50000.01to 100000
100000.01to 150000 49 6.716%
150000.01to 200000 73 6.663%
200000.01to 250000 149 6.615%
250000.01to 300000 159 6.601%
300000.01to 350000 158 6.608%
350000.01to 400000 159 6.594%
400000.01to 450000 156 6.603%
450000.01to 500000 154 6.618%
500000.01to 550000 159 6.612%
550000.01to 600000 153 6.601%
600000.01to 650000 158 6.516%
650000.01to 700000 164 6.615%
700000.01to 3000000 161 6.615%
Total 157 6.644%
Average Scheduled Balance is
Maximum Scheduled Balance is
Minimum Scheduled Balance is
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 455 165,922, 81.53%
PUD 43 19,194 9.43%
Condo 39 16,500 8.11%
2 Family 2 98 0.48%
Town House 2 56 0.28%
Co-op 1 33 0.16%
Total 542 203,500, 100.00%
Property Types Term Coupon
Single Family 156 6.6046%
PUD 159 6.5921%
Condo 161 6.6081%
2 Family 164 6.7185%
Town House 162 6.5829%
Co-op 104 6.5000%
Total 157 6.6440%
Distribution of Mortgage Interest Rates
Current Mortgage # of Scheduled % of
Interest Rate Loans Balance Balance
0.06or less
6.0001%to 6.2500% 4 1,926 0.95%
6.2500%to 6.5000% 93 35,026, 17.21%
6.5000%to 6.7500% 445 166,546,5 81.84%
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 0 542 203,500,0 100.00%
Current Mortgage
Interest Rate Term Coupon
6.000%or less
6.000%to 6.2500% 151 6.2500%
6.250%to 6.5000% 154 6.4547%
6.500%to 6.7500% 157 6.6395%
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 157 6.6440%
W/Avg Mortgage Interest Rate is 6.6440%
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 275 101179809 49.72%
Michigan 166 63378802 31.14%
Indiana 56 19048711 9.36%
Florida 19 9430049 4.63%
Wisconsin 10 3468092 1.70%
Colorado 3 1355700 0.67%
New Mexico 1 1181886 0.58%
Kentucky 3 942946 0.46%
Arizona 2 940788 0.46%
Ohio 2 796532 0.39%
Massachusetts 2 674303 0.33%
Texas 1 496036 0.24%
Pennsylvania 1 319662 0.16%
Missouri 1 286719 0.14%
Total 542 203500036 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 155.8682 6.6013%
Michigan 157.6789 6.5978%
Indiana 154.1080 6.6207%
Florida 162.2474 6.6118%
Wisconsin 161.1697 6.6455%
Colorado 132.5503 6.5337%
New Mexico 153.0000 6.6000%
Kentucky 159.9736 6.6740%
Arizona 168.8733 6.7500%
Ohio 163.2406 6.5965%
Massachusetts 161.2355 6.5500%
Texas 152.0000 6.7500%
Pennsylvania 164.0000 6.6500%
Missouri 167.0000 6.5500%
Total 156.6261 6.6440%
Group 3
Distribution of Principal Balances
Current Scheduled # of Scheduled % of
Balances Loans Balance Bal
0to 50000 164 5,040 7.12%
50000.01to 100000 135 9,854 13.93%
100000.01to 150000 93 11,148, 15.76%
150000.01to 200000 49 8,563 12.10%
200000.01to 250000 159 35,259, 49.83%
250000.01to 300000 1 26 0.38%
300000.01to 350000 2 62 0.88%
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 603 70,757, 100.00%
Current Scheduled
Balances Term Coupon
0to 50000 114 7.0139%
50000.01to 100000 135 6.9930%
100000.01to 150000 139 6.9682%
150000.01to 200000 137 6.9668%
200000.01to 250000 154 6.9291%
250000.01to 300000 156 6.8500%
300000.01to 350000 149 6.9004%
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 144 7.0067%
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 453 51,974 73.4545%
Condo 61 8,12 11.4869%
2 Family 52 5,52 7.8035%
PUD 25 4,34 6.1402%
Co-op 11 64 0.9087%
Town House 1 14 0.2061%
Total 603 70,757 100.0000%
Property Types Term Coupon
Single Family 143 6.9550%
Condo 151 6.9544%
2 Family 148 6.9662%
PUD 142 6.9292%
Co-op 154 6.9318%
Town House 146 7.0500%
Total 144 7.0067%
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% 449 57,380, 81.10%
7.0000%to 7.2500% 154 13,376, 18.90%
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 603 70,757, 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage
Interest Rate Term Coupon
0.06
0.060001
0.0625001
0.0650001
0.0675001 147 6.9124%
0.0700001 134 7.1334%
0.0725001
0.0750001
0.0775001
0.0800001
0.0825001
0.0850001
0.0875001
0.0900001
0.0925001
Total 144 7.0067%
W/Avg Mortgage Interest Rate is 7.0067%
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 2 16 0.06%
100000.01to 150000 8 1,022 0.38%
150000.01to 200000 5 90 0.34%
200000.01to 250000 106 25,185, 9.31%
250000.01to 300000 213 57,889, 21.41%
300000.01to 350000 110 35,491, 13.13%
350000.01to 400000 81 30,111, 11.14%
400000.01to 450000 54 22,999, 8.51%
450000.01to 500000 44 20,654, 7.64%
500000.01to 550000 29 15,393, 5.69%
550000.01to 600000 20 11,482, 4.25%
600000.01to 650000 21 13,243, 4.90%
650000.01to 700000 7 4,740 1.75%
700000.01to 3000000 31 31,127, 11.51%
Total 731 270,414,6 100.00%
Current Scheduled Term Coupon
Balances
0to 50000
50000.01to 100000 25 6.9761%
100000.01to 150000 46 6.9661%
150000.01to 200000 105 6.9578%
200000.01to 250000 144 6.9132%
250000.01to 300000 154 6.9171%
300000.01to 350000 156 6.9138%
350000.01to 400000 152 6.9177%
400000.01to 450000 153 6.9161%
450000.01to 500000 152 6.9168%
500000.01to 550000 155 6.9087%
550000.01to 600000 155 6.9201%
600000.01to 650000 151 6.9418%
650000.01to 700000 160 6.9794%
700000.01to 3000000 157 6.9326%
Total 153 6.9665%
Average Scheduled Balance is 369,924
Maximum Scheduled Balance is 2,089,644
Minimum Scheduled Balance is 78,295
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 26 10,768 3.98%
1+ to 2 years 671 249,568, 92.29%
2+ to 3 years 5 2,17 0.80%
3+ to 4 years 5 1,88 0.70%
4+ to 5 years 4 1,34 0.50%
5+ to 6 years 3 70 0.26%
6+ to 7 years 17 3,96 1.47%
7+ to 8 years
8+ to 9 years
9+ to 10 years
10 years or more
Total 731 270,414, 100.00%
Number of Years Term Coupon
1 year or less 163 6.9315%
1+ to 2 years 154 6.9199%
2+ to 3 years 146 6.8777%
3+ to 4 years 133 6.9450%
4+ to 5 years 121 6.9184%
5+ to 6 years 82 6.8622%
6+ to 7 years 79 6.9416%
7+ to 8 years
8+ to 9 years
9+ to 10 years
10 years or more
Total 153 6.9665%
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 613 226,319,233 83.69%
Condo 59 23,663,001 8.75%
PUD 54 18,752,545 6.93%
2 Family 3 1,219,966 0.45%
Town House 2 459,934 0.17%
Total 731 270,414,679 100.00%
Property Types Term Coupon
Single Family 153 6.9209%
Condo 153 6.9146%
PUD 149 6.9236%
2 Family 155 6.9034%
Town House 128 6.8644%
Total 153 6.9665%
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% 675 246,227,727 91.06%
7.0000%to 7.250% 56 24,186,952 8.94%
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 731 270,414,679 100.00%
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% 152 6.9031%
7.0000%to 7.2500% 155 7.0961%
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 153 6.9665%
W/Avg Mortgage Interest Rate is 6.966%
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 287 107,660,723 39.81%
Michigan 258 93,995,291 34.76%
Indiana 115 38,699,074 14.31%
Florida 37 13,972,220 5.17%
Wisconsin 14 5,880,584 2.17%
California 3 1,979,090 0.73%
Colorado 3 1,900,982 0.70%
Ohio 2 1,629,941 0.60%
Georgia 1 936,551 0.35%
Arizona 2 645,283 0.24%
Oklahoma 1 592,167 0.22%
Kentucky 2 560,790 0.21%
Neveda 1 446,532 0.17%
New York 1 390,029 0.14%
New Hampshire 1 307,488 0.11%
Maine 1 284,285 0.11%
South Carolina 1 275,411 0.10%
Mississippi 1 258,239 0.10%
Total 731 270,414,679 100.00%
Geographic Term Coupon
Location
Illinois 153 6.9147%
Michigan 154 6.9270%
Indiana 146 6.9265%
Florida 155 6.9117%
Wisconsin 158 6.9275%
California 143 6.8539%
Colorado 156 6.8644%
Ohio 151 6.9500%
Georgia 161 6.9500%
Arizona 158 6.9146%
Oklahoma 154 6.9000%
Kentucky 138 6.9361%
Neveda 162 6.9500%
New York 162 6.9000%
New Hampshire 158 7.0000%
Maine 151 6.8500%
South Carolina 156 6.8500%
Mississippi 157 6.9500%
Total 153 6.9665%
Average Scheduled Balance is 369,924
Maximum Scheduled Balance is 2,089,644
Minimum Scheduled Balance is 78,295
Group 5
Distribution of Principal Balances
Current Scheduled # of Scheduled % of
Balances Loans Balance Bal
0to 50000 365 9,389 33.95%
50000.01to 100000 121 8,401 30.38%
100000.01to 150000 37 4,508 16.30%
150000.01to 200000 16 2,794 10.11%
200000.01to 250000 10 2,308 8.35%
250000.01to 300000 1 25 0.91%
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 550 27,654, 100.00%
Current Scheduled
Balances Term Coupon
0to 50000 8.0344%
50000.01to 100000 7.7439%
100000.01to 150000 7.7569%
150000.01to 200000 7.7748%
200000.01to 250000 7.7078%
250000.01to 300000 7.3500%
300000.01to 350000
350000.01to 400000
400000.01to 450000
450000.01to 500000
500000.01to 550000
550000.01to 600000
600000.01to 650000
650000.01to 700000
700000.01to 3000000
Total 7.9080%
Average Scheduled Balance is 50,281
Maximum Scheduled Balance is 251,093
Minimum Scheduled Balance is 4,747
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 59 4,21 15.24%
1+ to 2 years 23 1,26 4.56%
2+ to 3 years 124 8,83 31.95%
3+ to 4 years 66 3,97 14.36%
4+ to 5 years 36 1,90 6.87%
5+ to 6 years 42 1,04 3.78%
6+ to 7 years 21 1,06 3.87%
7+ to 8 years 134 4,11 14.88%
8+ to 9 years 25 88 3.21%
9+ to 10 years 1 0.09%
10 years or more 19 32 1.19%
Total 550 27,654 100.00%
Term Coupon
Number of Years 172 7.9730%
1 year or less 148 7.5981%
1+ to 2 years 145 7.6137%
2+ to 3 years 128 7.8439%
3+ to 4 years 112 7.8826%
4+ to 5 years 90 8.0483%
5+ to 6 years 95 7.6196%
6+ to 7 years 82 8.0498%
7+ to 8 years 69 8.4332%
8+ to 9 years 52 9.0000%
9+ to 10 years 25 8.6586%
10 years or more 127 7.9080%
Total 0 0.0000%
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 418 20,317,671 73.47%
2 Family 47 3,088,797 11.17%
Condo 53 2,332,209 8.43%
Co-op 20 905,949 3.28%
PUD 7 618,087 2.24%
Town House 3 275,826 1.00%
Unknown 2 115,939 0.42%
Total 550 27,654,478 100.00%
Property Types Term Coupon
Single Family 125 7.8709%
2 Family 134 7.7778%
Condo 122 7.8083%
Co-op 153 7.6811%
PUD 150 7.7867%
Town House 138 7.3710%
Unknown 144 7.6898%
Total 127 7.9080%
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% 111 7,055 25.51%
7.5000%to 7.7500% 114 7,175 25.95%
7.7500%to 8.0000% 119 6,541 23.66%
8.0000%to 8.2500% 61 2,697 9.76%
8.2500%to 8.5000% 72 2,163 7.82%
8.5000%to 8.7500% 50 1,442 5.22%
8.7500%to 9.0000% 16 41 1.50%
9.0000%to 9.2500% 7 16 0.59%
9.2500%& Above
Total 550 27,654, 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% 133 7.4016%
7.500%to 7.7500% 135 7.6517%
7.750%to 8.0000% 128 7.9008%
8.000%to 8.2500% 118 8.1771%
8.250%to 8.5000% 116 8.3942%
8.500%to 8.7500% 113 8.7343%
8.750%to 9.0000% 71 8.9385%
9.000%to 9.2500% 74 9.1841%
9.250%& Above
Total 127 7.9080%
W/Avg Mortgage Interest Rate is 7.9080%
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 204 9,46 34.23%
Indiana 187 7,64 27.64%
Illinois 96 6,45 23.35%
Ohio 15 98 3.55%
Texas 14 72 2.62%
Florida 11 70 2.56%
Kentucky 10 34 1.26%
Oklahoma 2 31 1.14%
New York 1 25 0.91%
Colorado 1 23 0.85%
Minnesota 1 16 0.58%
North Carolina 1 12 0.44%
Louisiana 1 10 0.38%
Tennessee 1 0.19%
Arizona 2 0.17%
Wisconsin 3 0.11%
Total 550 27,654 100.00%
Geographic Distribution
Geographic Term Coupon
Location
Michigan 7.8519%
Indiana 7.8784%
Illinois 7.8061%
Ohio 8.0185%
Texas 7.9346%
Florida 7.6308%
Kentucky 7.7880%
Oklahoma 7.5248%
New York 7.3500%
Colorado 7.7000%
Minnesota 8.3000%
North Carolina 7.3500%
Louisiana 7.4500%
Tennessee 8.7500%
Arizona 7.7554%
Wisconsin 8.1893%
Total 7.9080%
Group 6
Distribution of Principal Balances
Current Scheduled # of Scheduled % of
Balances Loans Balance Bal
0to 50000 1 4 0.13%
50000.01to 100000 1 8 0.24%
100000.01to 150000 2 24 0.71%
150000.01to 200000 3 52 1.49%
200000.01to 250000 4 90 2.59%
250000.01to 300000 19 5,248 15.04%
300000.01to 350000 16 5,227 14.98%
350000.01to 400000 21 7,891 22.61%
400000.01to 450000 6 2,589 7.42%
450000.01to 500000 7 3,388 9.71%
500000.01to 550000 2 1,061 3.04%
550000.01to 600000 4 2,342 6.71%
600000.01to 650000 1 64 1.85%
650000.01to 700000
700000.01to 3000000 5 4,706 13.49%
Total 92 34,900, 100.00%
Current Scheduled
Balances Term Coupon
0to 50000 13 7.5000%
50000.01to 100000 29 8.1000%
100000.01to 150000 35 8.0359%
150000.01to 200000 76 7.8475%
200000.01to 250000 116 7.8321%
250000.01to 300000 163 7.7096%
300000.01to 350000 167 7.9053%
350000.01to 400000 164 7.6829%
400000.01to 450000 167 7.7506%
450000.01to 500000 170 7.6676%
500000.01to 550000 176 7.7982%
550000.01to 600000 175 7.8614%
600000.01to 650000 177 7.7500%
650000.01to 700000
700000.01to 3000000 160 7.7225%
Total 162 7.7987%
Average Scheduled Balance is 379,358
Maximum Scheduled Balance is 1,179,164
Minimum Scheduled Balance is 44,463
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 63 25,774 73.85%
1+ to 2 years 3 1,18 3.39%
2+ to 3 years 13 4,40 12.62%
3+ to 4 years 2 1,42 4.08%
4+ to 5 years 4 1,06 3.04%
5+ to 6 years 1 16 0.46%
6+ to 7 years 2 29 0.86%
7+ to 8 years 2 21 0.62%
8+ to 9 years 1 33 0.96%
9+ to 10 years
10 years or more 1 0.13%
Total 92 34,900 100.00%
Number of Years Term Coupon
1 year or less 174 7.8101%
1+ to 2 years 151 7.4934%
2+ to 3 years 143 7.4950%
3+ to 4 years 126 7.6284%
4+ to 5 years 114 7.5989%
5+ to 6 years 82 7.3750%
6+ to 7 years 74 7.5000%
7+ to 8 years 32 8.3465%
8+ to 9 years 80 9.0000%
9+ to 10 years
10 years or more 13 7.5000%
Total 162 7.7987%
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 69 26,428 75.73%
PUD 14 5,43 15.56%
Condo 8 2,66 7.62%
Co-op 1 38 1.09%
Total 92 34,900 100.00%
Property Types Term Coupon
Single Family 163 7.7495%
PUD 164 7.7297%
Condo 156 7.9336%
Co-op 115 7.3000%
Total 162 7.7987%
Group 6
Geographic Distribution
Geo# of Scheduled % of
Location Loans Balance Balance Term Coupon
Michigan 29 12,151, 34.82% 159 7.683%
Illinois 18 6,711 19.23% 157 7.781%
Indiana 14 4,741 13.58% 163 7.831%
Florida 7 2,385 6.84% 155 7.774%
Louisiana 4 1,939 5.56% 176 7.779%
Texas 5 1,930 5.53% 173 7.781%
Wisconsin 4 1,327 3.80% 175 7.828%
New Jersey 1 83 2.39% 176 7.950%
Arizona 2 64 1.86% 152 7.869%
Vermont 1 44 1.29% 177 7.850%
Utah 2 38 1.09% 155 7.588%
Maine 1 37 1.09% 176 7.750%
Kentucky 1 29 0.84% 175 7.700%
Ohio 1 26 0.75% 170 7.600%
Colorado 1 25 0.74% 176 7.600%
Oklahoma 1 20 0.60% 98 7.750%
Total 92 34,900, 100.00% 162 7.799%
Group 6
Loan Seasoning
# of Scheduled % of
Number of Loans Balance Balance Term Coupon
1 year or 63 25,774, 73.85% 174 7.8101%
1+ to 2 y 3 1,184 3.39% 151 7.4934%
2+ to 3 ye 13 4,404 12.62% 143 7.4950%
3+ to 4 ye 2 1,422 4.08% 126 7.6284%
4+ to 5 ye 4 1,060 3.04% 114 7.5989%
5+ to 6 ye 1 16 0.46% 82 7.3750%
6+ to 7 ye 2 29 0.86% 74 7.5000%
7+ to 8 ye 2 21 0.62% 32 8.3465%
8+ to 9 ye 1 33 0.96% 80 9.0000%
9+ to 10 years
10 years 1 4 0.13% 13 7.5000%
Total 92 34,900, 100.00% 162 7.7987%
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% 21 7,705,406.36
7.500%to 7.750% 28 10,359,826.96
7.750%to 8.000% 33 14,207,400.93
8.000%to 8.250% 7 1,983,217.00
8.250%to 8.500% 1 132,951.43
8.500%to 8.750% 1 177,494.54
8.750%to 9.000% 1 334,676.45
9.000%to 9.250%
9.250%& Above
Total 92 34,900,973.67
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% 22.08% 140 7.411%
7.500%to 7.750% 29.68% 169 7.691%
7.750%to 8.000% 40.71% 173 7.888%
8.000%to 8.250% 5.68% 163 8.138%
8.250%to 8.500% 0.38% 34 8.500%
8.500%to 8.750% 0.51% 50 8.625%
8.750%to 9.000% 0.96% 80 9.000%
9.000%to 9.250%
9.250%& Above
Total 100.00% 162 7.799%
W/Avg Mortgage Interest Rate is 7.799%
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
04/19/00 - 06:48 (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
04/19/00 - 06:48 (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
04/19/00 - 06:48 (D546-D560) (c) 2000 LaSalle Bank N.A.
_
|
|