|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: WARNACO GROUP INC /DE/, 8-K, EX-99, 2000-12-01 |
Next: FIDELITY GARRISON STREET TRUST, NSAR-B/A, 2000-12-01 |
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: November 15, 2000
(Date of earliest event reported)
Asset Backed Securities Corporation
Commercial Mortgage Pass-Through Certificates
Bank One Mortgage-Backed Pass Through Certificates,
Series 2000-1
(Exact name of registrant as specified in charter)
Delaware 333-53115 13-3320910
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)
Eleven Madison Avenue, New York, New York 100010
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, including area code
(212) 325-2000
(Former name or former address, if changed since last report.)
ITEM 5.
On March 31, 2000, Asset Backed Securities
Corporation entered into a Pooling and Servicing Agreement
dated as of March 1, 2000 (the "Pooling and Servicing
Agreement"), by and among Asset Backed Securities Corporation,
as depositor, Bank One, National Association, as seller and
Servicer, Homeside Lending Inc., as servicer and LaSalle Bank
National Association, as trustee. The Pooling and Servicing
Agreement is annexed hereto as Exhibit I.
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL
(a) Not applicable
(b) Not Applicable
(c) Exhibits
Exhibit No. Description
99 Monthly distribution report
100 pursuant to
Section 4.1 of the Pooling and
Servicing
Agreement for the distribution
on November 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: November 15, 2000
Asset Backed Securities
Corporation
By: /s
Russell
Goldenberg
Russell
Goldenberg,
Senior Vice
President
LaSalle,N.A.
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: 11/15/00
Payment Date: 11/15/00
Prior Payment: 10/16/00
Next Payment: 12/15/00
Record Date: 10/31/00
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: 6.887931%
WAMM: 144.6192458
REMIC II
Original Opening Principal Principal
Class Face Value (1) Balance Payment Adj. or Loss
CUSIP Per $1,000 Per $1,000 Per $1,000 Per $1,000
1A 38,323,000.00 35,621,190.16 523,897.76 0.00
22540AQU5 1000.000000000 929.498999556 13.670583201 0.000000000
2A 197,910,000.00187,308,336.75 1,192,223.17 0.00
22540AQV3 1000.000000000 946.431897074 6.024067354 0.000000000
3A 69,409,000.00 63,707,766.49 962,417.27 0.00
22540AQW1 1000.000000000 917.860313360 13.865885836 0.000000000
4A 264,928,000.00248,212,827.98 3,769,410.05 0.00
22540AQX9 1000.000000000 936.906736849 14.228054604 0.000000000
5A 27,193,000.00 23,710,042.03 441,647.06 0.00
22540AQY7 1000.000000000 871.917112124 16.241203986 0.000000000
6A 33,785,000.00 31,735,188.25 483,182.17 0.00
22540AQZ4 1000.000000000 939.327756401 14.301677372 0.000000000
7AX 2,996,463.00 2,787,528.26 28,863.28 0.00
22540ARA8 1000.000000000 930.272878390 9.632449992 0.000000000
M-1 6,507,000.00 6,301,519.58 30,058.62 0.00
22540ARB6 1000.000000000 968.421635162 4.619428308 0.000000000
M-2 3,256,000.00 3,153,174.06 15,041.87 0.00
22540ARC4 1000.000000000 968.419551597 4.619738943 0.000000000
M-3 1,625,000.00 1,573,691.79 7,505.58 0.00
22540ARD2 1000.000000000 968.425716923 4.618818462 0.000000000
B-1 2,279,000.00 2,207,022.58 10,529.13 0.00
22540ARE0 1000.000000000 968.417103993 4.620065818 0.000000000
B-2 1,302,000.00 1,260,886.70 6,014.28 0.00
22540ARF7 1000.000000000 968.422964670 4.619262673 0.000000000
B-3 1,304,140.00 1,262,951.97 6,025.15 0.00
22540ARG5 1000.000000000 968.417478185 4.620017790 0.000000000
R-II 0.00 0.00 0.00 0.00
22540ARJ9 1000.000000000 0.000000000 0.000000000 0.000000000
650,817,603 608,842,127.4 7,476,8 0.00
Negative Closing Interest
Class Amortization Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
1A 0.00 35,097,292.40 189,237.57
22540AQU5 0.000000000 915.828416356 4.937963435
2A 0.00186,116,113.58 995,075.54
22540AQV3 0.000000000 940.407829721 5.027919453
3A 0.00 62,745,349.22 351,719.96
22540AQW1 0.000000000 903.994427524 5.067353813
4A 0.00244,443,417.93 1,370,341.65
22540AQX9 0.000000000 922.678682246 5.172505943
5A 0.00 23,268,394.97 150,133.73
22540AQY7 0.000000000 855.675908138 5.521043391
6A 0.00 31,252,006.08 198,344.93
22540AQZ4 0.000000000 925.026079029 5.870798478
7AX 0.00 2,758,664.98 26,088.78
22540ARA8 0.000000000 920.640428398 8.706525617
M-1 0.00 6,271,460.96 34,761.68
22540ARB6 0.000000000 963.802206854 5.342197786
M-2 0.00 3,138,132.19 17,394.81
22540ARC4 0.000000000 963.799812654 5.342386434
M-3 0.00 1,566,186.21 8,679.94
22540ARD2 0.000000000 963.806898462 5.341499644
B-1 0.00 2,196,493.45 12,175.21
22540ARE0 0.000000000 963.797038175 5.342346220
B-2 0.00 1,254,872.42 6,955.49
22540ARF7 0.000000000 963.803701997 5.342154879
B-3 0.00 1,256,926.82 6,967.61
22540ARG5 0.000000000 963.797460395 5.342684347
R-II 0.00 0.00 0.00
22540ARJ9 0.000000000 0.000000000 0.000000000
0.00601,365,312.07 3,367,876.90
Total P&I Paym 10,844,692.29
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 7.59848841%
22540AQY7 0.000000000 7.59823589%
6A 0.00 7.50000000%
22540AQZ4 0.000000000 Fixed
7AX 0.00 11.23093125%
22540ARA8 0.000000000 11.15874126%
M-1 0.00 6.61967588%
22540ARB6 0.000000000 6.61960172%
M-2 0.00 6.61992389%
22540ARC4 0.000000000 6.61984950%
M-3 0.00 6.61878290%
22540ARD2 0.000000000 6.61870944%
B-1 0.00 6.61989079%
22540ARE0 0.000000000 6.61981643%
B-2 0.00 6.61961363%
22540ARF7 0.000000000 6.61953902%
B-3 0.00 6.62030721%
22540ARG5 0.000000000 6.62023316%
R-II 0.00
22540ARJ9 0.000000000 None
0.00 0.00
REMIC I
Original Opening Principal Principal
Class Face Value (1) Balance Payment Adj. or Loss
CUSIP Per $1,000 Per $1,000 Per $1,000 Per $1,000
LT-A-1 38,323,00 35,621,190. 523,8 0.00
None 1000.000000000 929.498999556 13.670583201 0.000000000
LT-A-2 197,910,000 187,308,336.7 1,192,2 0.00
None 1000.000000000 946.431897074 6.024067354 0.000000000
LT-A-3 69,409,00 63,707,766. 962,4 0.00
None 1000.000000000 917.860313360 13.865885836 0.000000000
LT-A-4 264,928,000 248,212,827.9 3,769,4 0.00
None 1000.000000000 936.906736849 14.228054604 0.000000000
LT-A-5 27,193,00 23,710,042. 441,6 0.00
None 1000.000000000 871.917112124 16.241203986 0.000000000
LT-A-6 33,785,00 31,735,188. 483,1 0.00
None 1000.000000000 939.327756401 14.301677372 0.000000000
LT-PO-1 276,5 253,92 1 0.00
None 1000.000000000 918.238180648 6.870339700 0.000000000
LT-PO-2 1,713,8 1,610,703 11, 0.00
None 1000.000000000 939.793796568 6.712332763 0.000000000
LT-PO-3 94, 84,67 1 0.00
None 1000.000000000 893.609806550 10.729475584 0.000000000
LT-PO-4 479,2 447,56 5 0.00
None 1000.000000000 933.912134415 11.952269464 0.000000000
LT-PO-6 432,0 390,66 8 0.00
None 1000.000000000 904.211165863 20.170420485 0.000000000
LT-X-1 39,590,143.00 36,826,114.32 0.00 0.00
None 1000.000000000 930.183917749 0.000000000 0.000000000
LT-X-2 204,742,601.00193,886,352.46 0.00 0.00
None 1000.000000000 946.976112998 0.000000000 0.000000000
LT-X-3 71,285,952.00 65,512,603.90 0.00 0.00
None 1000.000000000 919.011418968 0.000000000 0.000000000
LT-X-4 272,212,760.00255,260,547.57 0.00 0.00
None 1000.000000000 937.724401935 0.000000000 0.000000000
Negative Closing Interest
Class Amortization Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
LT-A-1 0.00 35,097,292.40 189,237.57
None 0.000000000 915.828416356 4.937963435
LT-A-2 0.00186,116,113.58 995,075.54
None 0.000000000 940.407829721 5.027919453
LT-A-3 0.00 62,745,349.22 351,719.96
None 0.000000000 903.994427524 5.067353813
LT-A-4 0.00244,443,417.93 1,370,341.65
None 0.000000000 922.678682246 5.172505943
LT-A-5 0.00 23,268,394.97 150,133.73
None 0.000000000 855.675908138 5.521043391
LT-A-6 0.00 31,252,006.08 198,344.93
None 0.000000000 925.026079029 5.870798478
LT-PO-1 0.00 252,027.84 0.00
None 0.000000000 911.367840948 0.000000000
LT-PO-2 0.00 1,599,198.99 0.00
None 0.000000000 933.081463805 0.000000000
LT-PO-3 0.00 83,655.56 0.00
None 0.000000000 882.880330966 0.000000000
LT-PO-4 0.00 441,832.67 0.00
None 0.000000000 921.959864951 0.000000000
LT-PO-6 0.00 381,948.92 0.00
None 0.000000000 884.040745378 0.000000000
LT-X-1 0.00 36,294,657.48 1,093.75
None 0.000000000 916.759949061 0.027626803
LT-X-2 0.00192,660,397.58 5,218.70
None 0.000000000 940.988326997 0.025489083
LT-X-3 0.00 64,540,106.54 4,804.26
None 0.000000000 905.369216925 0.067394157
LT-X-4 0.00251,455,327.66 12,305.16
None 0.000000000 923.745557188 0.045204202
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 7.59848841%
None 0.000000000 7.59823589%
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 0.03564044%
None 0.000000000 0.03502547%
LT-X-2 0.00 0.03229955%
None 0.000000000 0.03234677%
LT-X-3 0.00 0.08799998%
None 0.000000000 0.08766759%
LT-X-4 0.00 0.05784753%
None 0.000000000 0.05746345%
REMIC I
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
LT-X-6 35,095,093.00 32,979,366.03 0.00
None 1000.000000000 939.714450393 0.000000000
LT-M1-1 396,000.00 380,166.20 2,262.29
None 1000.000000000 960.015656566 5.712853535
LT-M1-2 2,047,000.00 1,986,454.63 8,888.90
None 1000.000000000 970.422388862 4.342403517
LT-M1-3 712,000.00 687,216.89 3,620.91
None 1000.000000000 965.192261236 5.085547753
LT-M1-4 2,722,000.00 2,639,858.66 12,031.85
None 1000.000000000 969.823166789 4.420224100
LT-M1-5 279,000.00 266,629.08 1,808.79
None 1000.000000000 955.659784946 6.483118280
LT-M1-6 351,000.00 341,194.13 1,445.89
None 1000.000000000 972.063048433 4.119344729
LT-M2-1 198,000.00 190,083.10 1,131.14
None 1000.000000000 960.015656566 5.712828283
LT-M2-2 1,024,000.00 993,712.52 4,446.62
None 1000.000000000 970.422382813 4.342402344
LT-M2-3 357,000.00 344,573.63 1,815.54
None 1000.000000000 965.192240896 5.085546218
LT-M2-4 1,361,000.00 1,319,929.34 6,015.92
None 1000.000000000 969.823174137 4.420220426
LT-M2-5 140,000.00 133,792.37 907.64
None 1000.000000000 955.659785714 6.483142857
LT-M2-6 176,000.00 171,083.10 725.00
None 1000.000000000 972.063068182 4.119318182
LT-M3-1 99,000.00 95,041.54 565.57
None 1000.000000000 960.015555556 5.712828283
LT-M3-2 512,000.00 496,856.26 2,223.31
None 1000.000000000 970.422382813 4.342402344
Principal Negative
Class Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000
LT-X-6 0.00 0.00
None 0.000000000 0.000000000
LT-M1-1 0.00 0.00
None 0.000000000 0.000000000
LT-M1-2 0.00 0.00
None 0.000000000 0.000000000
LT-M1-3 0.00 0.00
None 0.000000000 0.000000000
LT-M1-4 0.00 0.00
None 0.000000000 0.000000000
LT-M1-5 0.00 0.00
None 0.000000000 0.000000000
LT-M1-6 0.00 0.00
None 0.000000000 0.000000000
LT-M2-1 0.00 0.00
None 0.000000000 0.000000000
LT-M2-2 0.00 0.00
None 0.000000000 0.000000000
LT-M2-3 0.00 0.00
None 0.000000000 0.000000000
LT-M2-4 0.00 0.00
None 0.000000000 0.000000000
LT-M2-5 0.00 0.00
None 0.000000000 0.000000000
LT-M2-6 0.00 0.00
None 0.000000000 0.000000000
LT-M3-1 0.00 0.00
None 0.000000000 0.000000000
LT-M3-2 0.00 0.00
None 0.000000000 0.000000000
Closing Interest Interest Pass-Through
Class Balance Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Per $1,000 Next Rate (3)
LT-X-6 32,483,852.28 2,666.91 0.00 0.09703938%
None 925.595275670 0.075991091 0.000000000 0.09766340%
LT-M1-1 377,903.91 2,019.63 0.00 6.37500000%
None 954.302803030 5.100083176 0.000000000 Fixed
LT-M1-2 1,977,565.73 10,553.04 0.00 6.37500000%
None 966.079985344 5.155368941 0.000000000 Fixed
LT-M1-3 683,595.98 3,794.01 0.00 6.62500000%
None 960.106713483 5.328665609 0.000000000 Fixed
LT-M1-4 2,627,826.81 14,574.22 0.00 6.62500000%
None 965.402942689 5.354232067 0.000000000 Fixed
LT-M1-5 264,820.29 1,688.31 0.00 7.59848841%
None 949.176666667 6.051308165 0.000000000 7.59823589%
LT-M1-6 339,748.24 2,132.46 0.00 7.50000000%
None 967.943703704 6.075394053 0.000000000 Fixed
LT-M2-1 188,951.96 1,009.82 0.00 6.37500000%
None 954.302828283 5.100083176 0.000000000 Fixed
LT-M2-2 989,265.90 5,279.10 0.00 6.37500000%
None 966.079980469 5.155368909 0.000000000 Fixed
LT-M2-3 342,758.09 1,902.33 0.00 6.62500000%
None 960.106694678 5.328665497 0.000000000 Fixed
LT-M2-4 1,313,913.42 7,287.11 0.00 6.62500000%
None 965.402953711 5.354232107 0.000000000 Fixed
LT-M2-5 132,884.73 847.18 0.00 7.59848841%
None 949.176642857 6.051308170 0.000000000 7.59823589%
LT-M2-6 170,358.10 1,069.27 0.00 7.50000000%
None 967.943750000 6.075394176 0.000000000 Fixed
LT-M3-1 94,475.97 504.91 0.00 6.37500000%
None 954.302727273 5.100082639 0.000000000 Fixed
LT-M3-2 494,632.95 2,639.55 0.00 6.37500000%
None 966.079980469 5.155368909 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-M3-3 178,000.00 171,804.23 905.23
None 1000.000000000 965.192303371 5.085561798
LT-M3-4 680,000.00 659,479.75 3,005.75
None 1000.000000000 969.823161765 4.420220588
LT-M3-5 69,000.00 65,940.53 447.34
None 1000.000000000 955.659855072 6.483188406
LT-M3-6 87,000.00 84,569.49 358.38
None 1000.000000000 972.063103448 4.119310345
LT-B1-1 139,000.00 133,442.18 794.09
None 1000.000000000 960.015683453 5.712877698
LT-B1-2 716,000.00 694,822.42 3,109.16
None 1000.000000000 970.422374302 4.342402235
LT-B1-3 250,000.00 241,298.06 1,271.39
None 1000.000000000 965.192240000 5.085560000
LT-B1-4 953,000.00 924,241.48 4,212.47
None 1000.000000000 969.823168940 4.420220357
LT-B1-5 98,000.00 93,654.65 635.35
None 1000.000000000 955.659693878 6.483163265
LT-B1-6 123,000.00 119,563.76 506.68
None 1000.000000000 972.063089431 4.119349593
LT-B2-1 79,000.00 75,841.24 451.31
None 1000.000000000 960.015696203 5.712784810
LT-B2-2 410,000.00 397,873.17 1,780.39
None 1000.000000000 970.422365854 4.342414634
LT-B2-3 142,000.00 137,057.29 722.15
None 1000.000000000 965.192183099 5.085563380
LT-B2-4 545,000.00 528,553.63 2,409.02
None 1000.000000000 969.823174312 4.420220183
LT-B2-5 56,000.00 53,516.95 363.05
None 1000.000000000 955.659821429 6.483035714
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-M3-3 170,899.00 948.50 0.00 6.62500000%
None 960.106741573 5.328665842 0.000000000 Fixed
LT-M3-4 656,474.00 3,640.88 0.00 6.62500000%
None 965.402941176 5.354232039 0.000000000 Fixed
LT-M3-5 65,493.19 417.54 0.00 7.59848841%
None 949.176666667 6.051308609 0.000000000 7.59823589%
LT-M3-6 84,211.11 528.56 0.00 7.50000000%
None 967.943793103 6.075394397 0.000000000 Fixed
LT-B1-1 132,648.09 708.91 0.00 6.37500000%
None 954.302805755 5.100083318 0.000000000 Fixed
LT-B1-2 691,713.26 3,691.24 0.00 6.37500000%
None 966.079972067 5.155368863 0.000000000 Fixed
LT-B1-3 240,026.67 1,332.17 0.00 6.62500000%
None 960.106680000 5.328665492 0.000000000 Fixed
LT-B1-4 920,029.01 5,102.58 0.00 6.62500000%
None 965.402948583 5.354232079 0.000000000 Fixed
LT-B1-5 93,019.30 593.03 0.00 7.59848841%
None 949.176530612 6.051307589 0.000000000 7.59823589%
LT-B1-6 119,057.08 747.27 0.00 7.50000000%
None 967.943739837 6.075394309 0.000000000 Fixed
LT-B2-1 75,389.93 402.91 0.00 6.37500000%
None 954.302911392 5.100083386 0.000000000 Fixed
LT-B2-2 396,092.78 2,113.70 0.00 6.37500000%
None 966.079951220 5.155368819 0.000000000 Fixed
LT-B2-3 136,335.14 756.67 0.00 6.62500000%
None 960.106619718 5.328665178 0.000000000 Fixed
LT-B2-4 526,144.61 2,918.06 0.00 6.62500000%
None 965.402954128 5.354232108 0.000000000 Fixed
LT-B2-5 53,153.90 338.87 0.00 7.59848841%
None 949.176785714 6.051308396 0.000000000 7.59823589%
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 68,044.42 288.35
None 1000.000000000 972.063142857 4.119285714
LT-B3-1 79,604.77 76,421.83 454.77
None 1000.000000000 960.015712626 5.712848614
LT-B3-2 409,711.15 397,592.87 1,779.13
None 1000.000000000 970.422381719 4.342400738
LT-B3-3 143,198.80 138,214.37 728.24
None 1000.000000000 965.192236248 5.085517476
LT-B3-4 544,528.19 528,096.06 2,406.94
None 1000.000000000 969.823178484 4.420230291
LT-B3-5 56,055.22 53,569.72 363.41
None 1000.000000000 955.659794039 6.483071514
LT-B3-6 71,044.04 69,059.28 292.65
None 1000.000000000 972.062962636 4.119275875
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 650,817,604 608,842,127.7 7,476,815.38
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
LT-B2-6 67,756.07 425.28 0.00
None 967.943857143 6.075394643 0.000000000
LT-B3-1 75,967.06 405.99 0.00
None 954.302864012 5.100083473 0.000000000
LT-B3-2 395,813.74 2,112.21 0.00
None 966.079980982 5.155368903 0.000000000
LT-B3-3 137,486.13 763.06 0.00
None 960.106718771 5.328665471 0.000000000
LT-B3-4 525,689.12 2,915.53 0.00
None 965.402948193 5.354232131 0.000000000
LT-B3-5 53,206.31 339.21 0.00
None 949.176722525 6.051308223 0.000000000
LT-B3-6 68,766.63 431.62 0.00
None 967.943686761 6.075393516 0.000000000
R-I 0.00 0.00 0.00
22540ARH3 0.000000000 0.000000000 0.000000000
601,365,312 3,367,876.91
Total P&I Payme 10,844,692.29
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 7.59848841%
None 7.59823589%
LT-B3-6 7.50000000%
None Fixed
R-I
22540ARH3 None
Bond Interest Summary
Beginning
Principal / Current Accrued Payment of Accretion /
Notional Certificate Certificate Prior Unpaid Deferred
Class Balance Rate Interest Interest Interest
1A 35,621,190.16 0.06 189,237.57 0.00 0.00
2A 187,308,336.75 0.06 995,075.54 0.00 0.00
3A 63,707,766.49 0.07 351,719.96 0.00 0.00
4A 248,212,827.98 0.07 1,370,341.65 0.00 0.00
5A 23,710,042.03 0.08 150,133.73 0.00 0.00
6A 31,735,188.25 0.08 198,344.93 0.00 0.00
7AX 2,787,528.26 0.11 26,088.78 0.00 0.00
M-1 6,301,519.58 0.07 34,761.68 0.00 0.00
M-2 3,153,174.06 0.07 17,394.82 0.00 0.00
M-3 1,573,691.79 0.07 8,679.93 0.00 0.00
B-1 2,207,022.58 0.07 12,175.21 0.00 0.00
B-2 1,260,886.70 0.07 6,955.48 0.00 0.00
B-3 1,262,951.97 0.07 6,967.60 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 608,842,126.60 0.00 3,367,876.88 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 189,237.57 35,097,292.40
2A 995,075.54186,116,113.58
3A 351,719.96 62,745,349.22
4A 1,370,341.65244,443,417.93
5A 150,133.73 23,268,394.97
6A 198,344.93 31,252,006.08
7AX 26,088.78 2,758,664.98
M-1 34,761.68 6,271,460.96
M-2 17,394.81 3,138,132.19
M-3 8,679.94 1,566,186.21
B-1 12,175.21 2,196,493.45
B-2 6,955.49 1,254,872.42
B-3 6,967.61 1,256,926.82
3,367,876 601,365,311.21
Bond Principal Summary
Original Beginning Scheduled Unscheduled Accretion /
Certificate Certificate Principal Principal Deferred
Class Balance Balance Distribution Distribution Interest
1A 38,323,000.00 35,621,190.16 211,973.99 311,923.77 0.00
2A 197,910,000.00187,308,336.75 838,158.96 354,064.21 0.00
3A 69,409,000.00 63,707,766.49 335,672.50 626,744.77 0.00
4A 264,928,000.00248,212,827.98 1,131,295.17 2,638,114.88 0.00
5A 27,193,000.00 23,710,042.03 160,847.01 280,800.05 0.00
6A 33,785,000.00 31,735,188.25 134,485.28 348,696.89 0.00
7AX 2,996,463.00 2,787,528.26 13,465.75 15,397.53 0.00
M-1 6,507,000.00 6,301,519.58 30,058.62 0.00 0.00
M-2 3,256,000.00 3,153,174.06 15,041.87 0.00 0.00
M-3 1,625,000.00 1,573,691.79 7,505.58 0.00 0.00
B-1 2,279,000.00 2,207,022.58 10,529.13 0.00 0.00
B-2 1,302,000.00 1,260,886.70 6,014.28 0.00 0.00
B-3 1,304,140.00 1,262,951.97 6,025.15 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 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 650,817,603.00608,842,126.60 2,901,073.29 4,575,742.10 0.00
% of
Total Ending Original Cumulative
Realized Principal Certificate Balance Realized
Class Loss Reduction Balance Remaining Losses
1A 0.00 523,897.7635,097,292.40 0.92 0.00
2A 0.00 1,192,223.17186,116,113.5 0.94 0.00
3A 0.00 962,417.2762,745,349.22 0.90 0.00
4A 0.00 3,769,410.05244,443,417.9 0.92 0.00
5A 0.00 441,647.0623,268,394.97 0.86 0.00
6A 0.00 483,182.1731,252,006.08 0.93 0.00
7AX 0.00 28,863.28 2,758,664.98 0.92 0.00
M-1 0.00 30,058.62 6,271,460.96 0.96 0.00
M-2 0.00 15,041.87 3,138,132.19 0.96 0.00
M-3 0.00 7,505.58 1,566,186.21 0.96 0.00
B-1 0.00 10,529.13 2,196,493.45 0.96 0.00
B-2 0.00 6,014.28 1,254,872.42 0.96 0.00
B-3 0.00 6,025.15 1,256,926.82 0.96 0.00
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
Total 7,476,815. 601,365,311. 92.40151% 0
Cash Reconcilation Summary
Interest Summary
Current Scheduled Interest 477,366.02
Less Deferred Interest 0.00
Plus Advance Interest 2,894,897.96
Plus Unscheduled Interest 0.00
PPIS Reducing Scheduled Interest (13,394.17)
Less Total Fees Paid To Servicer (4,387.08)
Plus Fees Advanced for PPIS 13,394.17
Less Fee Strips Paid by Servicer 0.00
Less Misc. Fees & Expenses 0.00
Less Non Recoverable Advances 0.00
Interest Due Trust 3,367,876.90
Less Trustee Fee 0.00
Less Fee Strips Paid by Trust 0.00
Less Misc. Fees Paid by Trust 0.00
Remittance Interest 3,367,876.90
Servicing Fee Summary
Current Servicing Fees 17,781.25
Delinquent Servicing Fees 109,060.86
Plus Fees Advanced for PPIS 13,394.17
Less Reduction for PPIS (13,394.17)
Plus Unscheduled Servicing Fees 0.00
Total Servicing Fees Due to be Paid 126,842.11
PPIS Summary 0.00
Gross PPIS 13,394.17
Reduced by PPIE 0.00
Reduced by Shortfalls in Fees 0.00
Reduced by Other Amounts 0.00
PPIS Reducing Scheduled Interest 13,394.17
PPIS Reducing Servicing Fee 13,394.17
PPIS Due Certificate 0.00
Pool 0.00
Balance Count
Beginning Pool 608,842,129.6 2824
Scheduled Principal Distribution 2,901,073.27 0
Unscheduled Principal Distribution 4,286,818.49 22
Deferred Interest 0.00 0
Liquidations 0.00 0
Repurchases 0.00 0
Ending Pool 601,365,314.2 2802
Principal Summary
Scheduled Principal:
Current Scheduled Princi 2,901,073.27
Advanced Scheduled Princ 412,542.68
Total Scheduled 3,313,615.95
Unscheduled Principal: 0.00
Curtailments 289,405.87
Prepayments in Full 4,286,818.49
Liquidation Proceeds 0.00
Repurchase Proceeds 0.00
Other Principal Proceeds 0.00
Total Unscheduled 4,576,224.36
Remittance Principal 7,889,840.31
Servicer Wire Amount 10,844,692.27
Advances
Prior Outstanding Current Period
Principal Interest Principal Interest
2,488,530.59 2,894,897.96
Recovered Ending Outstanding
Principal Interest Principal Interest
2,390,921.22 2,805,755.77
Collateral Statistics
Loan Group No.
1 2 3 4
Current Scheduled Intere 203,055.60 1,067,076.07 379,669.42 1,472,264.47
Negative Amortization: 0.00 0.00 0.00 0.00
Prepayment Interest Shor 557.42 1,021.04 1,475.28 8,950.95
Compensating Interest: -557.42 -1,021.04 -1,475.28 -8,950.95
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: 7,672.11 40,392.99 13,648.46 53,179.28
Trustee Fees: 0.00 0.00 0.00 0.00
Other Fee: 0.00 0.00 0.00 0.00
Beginning Scheduled Bala 36,826,114.32193,886,352.4 65,512,603.90255,260,547.57
Scheduled Principal: 219,342.96 867,808.99 345,132.02 1,163,329.43
Unscheduled Principal: 4,575,742.10 312,113.88 358,145.89 627,365.34
Net Liquidation Proceeds 0.00 0.00 0.00 0.00
Fraud Loss Insurance Pro 0.00 0.00 0.00 0.00
Special Hazard Insurance 0.00 0.00 0.00 0.00
Bankruptcy Insurance Pro 0.00 0.00 0.00 0.00
Realized Loss: 0.00 0.00 0.00 0.00
Ending Scheduled Balance 36,294,657.48192,660,397.5 64,540,106.54251,455,327.66
0.00 0.00 0.00 0.00
Beginning Pool Count: 398.00 530.00 581.00 713.00
Ending Pool Count: 395.00 529.00 575.00 707.00
0.00 0.00 0.00 0.00
Weighted Average Coupon: 0.07 0.07 0.07 0.07
Weighted Average Net Cou 0.06 0.06 0.07 0.07
Weighted Average Maturit 136.20 149.48 136.89 145.10
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 159,436.45 213,217.01 3,494,719.02
Negative Amortization: 0.00 0.00 0.00
Prepayment Interest Shor 831.45 558.03 13,394.17
Compensating Interest: -831.45 -558.03 -13,394.17
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: 5,078.57 6,870.70 126,842.11
Trustee Fees: 0.00 0.00 0.00
Other Fee: 0.00 0.00 0.00
Beginning Scheduled Bala 24,377,145.3232,979,366.03608,842,129.60
Scheduled Principal: 165,372.58 140,087.29 2,901,073.27
Unscheduled Principal: 2,641,890.48 280,800.05 8,796,057.74
Net Liquidation Proceeds 0.00 0.00 0.00
Fraud Loss Insurance Pro 0.00 0.00 0.00
Special Hazard Insurance 0.00 0.00 0.00
Bankruptcy Insurance Pro 0.00 0.00 0.00
Realized Loss: 0.00 0.00 0.00
Ending Scheduled Balance 23,930,972.6932,483,852.28601,365,314.23
Beginning Pool Count: 513.00 89.00 2,824.00
Ending Pool Count: 508.00 88.00 2,802.00
Weighted Average Coupon: 0.08 0.08 0.07
Weighted Average Net Cou 0.08 0.08 0.07
Weighted Average Maturit 120.32 154.73 144.62
Cumulative Realized Loss 0.00 0.00 0.00
Aggregate Loan Pool Information
Pool Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
11/15/00 36 4,083,991. 5 293,960
01/00/00 1.28% 0.679% 0.18% 0.049%
10/16/00 46 6548397 2 239,799
01/00/00 1.63% 1.076% 0.07% 0.039%
09/15/00 27 4075415 5 333,249
01/00/00 0.95% 0.664% 0.18% 0.054%
08/15/00 39 5314059 5 274,138
01/00/00 1.36% 0.856% 0.17% 0.044%
07/17/00 39 4577813 1 7,117
01/00/00 1.36% 0.731% 0.03% 0.001%
06/15/00 37 4654432 1 28,847
01/00/00 1.27% 0.733% 0.03% 0.005%
05/15/00 31 4739632 2 440,969
01/00/00 1.06% 0.739% 0.07% 0.069%
04/17/00 30 3527989 0 0
01/00/00 1.02% 0.546% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
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 3 125023 0 0
11/15/00 0.11% 0.021% 0.00% 0.000%
01/00/00 3 75849 0 0
10/16/00 0.11% 0.012% 0.00% 0.000%
01/00/00 1 8363 0 0
09/15/00 0.04% 0.001% 0.00% 0.000%
01/00/00 0 0 0 0
08/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 1 28676 0 0
07/17/00 0.03% 0.005% 0.00% 0.000%
01/00/00 0 0 0 0
06/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 1 44959 0 0
05/15/00 0.03% 0.007% 0.00% 0.000%
01/00/00 0 0 0 0
04/17/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
DistributiREO Modifications
Date # Balance # Balance
11/15/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
10/16/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
09/15/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
08/15/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
07/17/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
06/15/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
05/15/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
04/17/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
01/00/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
01/00/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
01/00/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
01/00/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
01/00/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
01/00/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
01/00/00 0 0 0 0
01/00/00 0.00 0.000% 0.00 0.000%
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
11/15/00 22.00 4,286,818.49 6.8879% 6.6379%
01/00/00 0.79% 0.713% 0.00 0.00
10/16/00 16.00 1,630,583.37 6.8888% 6.6388%
01/00/00 0.57% 0.268% 0.00 0.00
09/15/00 22.00 3,302,220.43 6.8886% 6.6386%
01/00/00 0.77% 0.538% 0.00 0.00
08/15/00 14.00 2,152,215.56 6.8890% 6.6390%
01/00/00 0.49% 0.347% 0.00 0.00
07/17/00 26.00 5,212,437.76 6.8894% 6.6394%
01/00/00 0.90% 0.832% 0.00 0.00
06/15/00 20.00 3,499,015.55 6.8901% 6.6401%
01/00/00 0.69% 0.551% 0.00 0.00
05/15/00 12.00 1,612,096.37 6.8904% 6.6404%
01/00/00 0.41% 0.251% 0.00 0.00
04/17/00 8.00 1,068,171.70 6.8906% 6.6406%
01/00/00 0.27% 0.165% 0.00 0.00
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00 0.00
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00 0.00
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00 0.00
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00 0.00
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00 0.00
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00 0.00
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00 0.00
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
11/15/00 7 234,968 0 0
01/00/00 1.77% 0.647% 0.00% 0.00%
10/16/00 4 294,292 0 0
01/00/00 1.01% 0.799% 0.00% 0.00%
09/15/00 4 126,815 3 235,055
01/00/00 1.00% 0.341% 0.75% 0.63%
08/15/00 9 607,326 0 0
01/00/00 2.23% 1.616% 0.00% 0.00%
07/17/00 8 470,511 0 0
01/00/00 1.97% 1.239% 0.00% 0.00%
06/15/00 6 376,143 0 0
01/00/00 1.46% 0.978% 0.00% 0.00%
05/15/00 7 360,060 0 0
01/00/00 1.69% 0.927% 0.00% 0.00%
04/17/00 9 758,944 0 0
01/00/00 2.16% 1.929% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
01/00/00 1 37245.85 0 0
11/15/00 0.25% 0.103% 0.00% 0.000%
01/00/00 1 37390.85 0 0
10/16/00 0.25% 0.102% 0.00% 0.000%
01/00/00 0 0 0 0
09/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
08/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
07/17/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
06/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
05/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
04/17/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
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
11/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
10/16/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
09/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
08/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
07/17/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
06/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
05/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
04/17/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
01/00/00 3 289,406 6.6167% 6.3667%
11/15/00 0.76% 0.797% 0.00% 0.000%
01/00/00 1 62,435 6.6169% 6.3669%
10/16/00 0.25% 0.170% 0.00% 0.000%
01/00/00 5 202,200 6.6171% 6.3671%
09/15/00 1.25% 0.544% 0.00% 0.000%
01/00/00 2 140,075 6.6169% 6.3669%
08/15/00 0.50% 0.373% 0.00% 0.000%
01/00/00 6 233,348 6.6172% 6.3672%
07/17/00 1.48% 0.614% 0.00% 0.000%
01/00/00 1 94,179 6.6175% 6.3675%
06/15/00 0.24% 0.245% 0.00% 0.000%
01/00/00 3 233,783 6.6166% 6.3666%
05/15/00 0.73% 0.602% 0.00% 0.000%
01/00/00 0 0 6.6166% 6.3666%
04/17/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
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 0 0 0 0
11/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 4 1313203.84 0 0
10/16/00 0.75% 0.677% 0.00% 0.000%
01/00/00 2 632998.23 0 0
09/15/00 0.38% 0.325% 0.00% 0.000%
01/00/00 3 986460.61 0 0
08/15/00 0.56% 0.500% 0.00% 0.000%
01/00/00 2 867934.32 0 0
07/17/00 0.37% 0.438% 0.00% 0.000%
01/00/00 4 1163386.19 0 0
06/15/00 0.74% 0.579% 0.00% 0.000%
01/00/00 4 1518177.78 0 0
05/15/00 0.74% 0.750% 0.00% 0.000%
01/00/00 1 304705.66 0 0
04/17/00 0.18% 0.150% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
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
11/15/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
10/16/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
09/15/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
08/15/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
07/17/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
06/15/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
05/15/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
04/17/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.00%
01/00/00 0 0 0 0
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
11/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
10/16/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
09/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
08/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
07/17/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
06/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
05/15/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
04/17/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
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 1 295,360 6.6043% 6.3543%
11/15/00 0.19% 0.153% 0.00% 0.000%
01/00/00 0 0 6.6042% 6.3542%
10/16/00 0.00% 0.000% 0.00% 0.000%
01/00/00 4 1,143,385 6.6040% 6.3540%
09/15/00 0.75% 0.586% 0.00% 0.000%
01/00/00 1 178,433 6.6039% 6.3539%
08/15/00 0.19% 0.091% 0.00% 0.000%
01/00/00 4 1,693,366 6.6041% 6.3541%
07/17/00 0.75% 0.854% 0.00% 0.000%
01/00/00 2 522,477 6.6041% 6.3541%
06/15/00 0.37% 0.260% 0.00% 0.000%
01/00/00 1 281,815 6.6040% 6.3540%
05/15/00 0.18% 0.139% 0.00% 0.000%
01/00/00 1 302,181 6.6037% 6.3537%
04/17/00 0.18% 0.148% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
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
11/15/00 9 856,078.94 3 155,016.45
01/00/00 1.57% 1.326% 0.52% 0.240%
10/16/00 11 634,075.99 1 215,783.21
01/00/00 1.89% 0.968% 0.17% 0.329%
09/15/00 7 802,915.02 1 17,089.32
01/00/00 1.20% 1.210% 0.17% 0.026%
08/15/00 8 678,398.12 3 55,058.65
01/00/00 1.36% 1.010% 0.51% 0.082%
07/17/00 11 689,738.97 0 0.00
01/00/00 1.85% 1.012% 0.00% 0.000%
06/15/00 6 607,498.74 0 0.00
01/00/00 1.00% 0.878% 0.00% 0.000%
05/15/00 5 338,459.88 0 0.00
01/00/00 0.83% 0.483% 0.00% 0.000%
04/17/00 5 333,105.45 0 0.00
01/00/00 0.83% 0.471% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
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
11/15/00 1.00 7,960.93 0.00 0.00
01/00/00 0.17% 0.012% 0.00% 0.000%
10/16/00 1.00 8,162.33 0.00 0.00
01/00/00 0.17% 0.012% 0.00% 0.000%
09/15/00 1.00 8,362.54 0.00 0.00
01/00/00 0.17% 0.013% 0.00% 0.000%
08/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
07/17/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
06/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
05/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
04/17/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
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
11/15/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
10/16/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
09/15/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
08/15/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
07/17/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
06/15/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
05/15/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
04/17/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
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
11/15/00 6 587,662.12 6.9544% 6.7044%
01/00/00 1.04% 0.911% 0.00% 0.000%
10/16/00 3 458,012.84 6.9545% 6.7045%
01/00/00 0.52% 0.699% 0.00% 0.000%
09/15/00 4 369,400.32 6.9550% 6.7050%
01/00/00 0.68% 0.557% 0.00% 0.000%
08/15/00 5 616,201.77 6.9542% 6.7042%
01/00/00 0.85% 0.917% 0.00% 0.000%
07/17/00 5 611,876.95 6.9544% 6.7044%
01/00/00 0.84% 0.898% 0.00% 0.000%
06/15/00 4 552,998.13 6.9545% 6.7045%
01/00/00 0.67% 0.799% 0.00% 0.000%
05/15/00 1 217,525.61 6.9542% 6.7042%
01/00/00 0.17% 0.310% 0.00% 0.000%
04/17/00 3 134,825.30 6.9547% 6.7047%
01/00/00 0.50% 0.191% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
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
11/15/00 5 1,894,597.79 0 0.00
01/00/00 0.71% 0.753% 0.00% 0.000%
10/16/00 6 2,233,081.85 0 0.00
01/00/00 0.84% 0.875% 0.00% 0.000%
09/15/00 5 1,785,174.55 0 0.00
01/00/00 0.70% 0.694% 0.00% 0.000%
08/15/00 4 1,557,268.37 1 194,723.56
01/00/00 0.56% 0.599% 0.14% 0.075%
07/17/00 3 890,408.22 0 0.00
01/00/00 0.42% 0.340% 0.00% 0.000%
06/15/00 3 897,358.21 0 0.00
01/00/00 0.41% 0.338% 0.00% 0.000%
05/15/00 2 696,997.24 0 0.00
01/00/00 0.27% 0.260% 0.00% 0.000%
04/17/00 4 1,164,973.67 0 0.00
01/00/00 0.55% 0.431% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
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
11/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
10/16/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
09/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
08/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
07/17/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
06/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
05/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
04/17/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
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
11/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
10/16/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
09/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
08/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
07/17/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
06/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
05/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
04/17/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
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
11/15/00 6 2,519,259.94 6.9212% 6.6712%
01/00/00 0.85% 1.002% 0.00% 0.000%
10/16/00 1 377,939.98 6.9211% 6.6711%
01/00/00 0.14% 0.148% 0.00% 0.000%
09/15/00 4 1,457,469.93 6.9210% 6.6710%
01/00/00 0.56% 0.567% 0.00% 0.000%
08/15/00 2 864,889.98 6.9209% 6.6709%
01/00/00 0.28% 0.333% 0.00% 0.000%
07/17/00 4 1,855,588.49 6.9206% 6.6706%
01/00/00 0.56% 0.708% 0.00% 0.000%
06/15/00 5 1,802,036.29 6.9203% 6.6703%
01/00/00 0.69% 0.679% 0.00% 0.000%
05/15/00 2 466,350.23 6.9204% 6.6704%
01/00/00 0.27% 0.174% 0.00% 0.000%
04/17/00 2 581,029.31 6.9205% 6.6705%
01/00/00 0.27% 0.215% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
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
11/15/00 2.00 721,461.07 0.00 0.00
01/00/00 2.27% 2.22% 0.00% 0.000%
10/16/00 4.00 1,575,660.55 0.00 0.00
01/00/00 4.49% 4.78% 0.00% 0.000%
09/15/00 3.00 581,157.43 0.00 0.00
01/00/00 3.33% 1.73% 0.00% 0.000%
08/15/00 3.00 1,183,390.49 0.00 0.00
01/00/00 3.33% 3.51% 0.00% 0.000%
07/17/00 3.00 901,629.86 0.00 0.00
01/00/00 3.33% 2.66% 0.00% 0.000%
06/15/00 2.00 493,293.00 0.00 0.00
01/00/00 2.20% 1.44% 0.00% 0.000%
05/15/00 3.00 1,301,509.94 1.00 416,111.82
01/00/00 3.26% 3.75% 1.09% 1.198%
04/17/00 2.00 742,967.81 0.00 0.00
01/00/00 2.17% 2.13% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.00% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.00% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.00% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.00% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.00% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.00% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.00% 0.00% 0.000%
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
11/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
10/16/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
09/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
08/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
07/17/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
06/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
05/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
04/17/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
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
11/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
10/16/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
09/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
08/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
07/17/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
06/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
05/15/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
04/17/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00% 0.000% 0.00% 0.000%
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
11/15/00 1.00 330,413.79 7.7582% 7.5082%
01/00/00 1.14% 1.017% 0.00% 0.000%
10/16/00 1.00 368,782.57 7.7550% 7.5050%
01/00/00 1.12% 1.118% 0.00% 0.000%
09/15/00 0.00 0.00 7.7551% 7.5051%
01/00/00 0.00% 0.000% 0.00% 0.000%
08/15/00 0.00 0.00 7.7552% 7.5052%
01/00/00 0.00% 0.000% 0.00% 0.000%
07/17/00 1.00 233,816.19 7.7533% 7.5033%
01/00/00 1.11% 0.691% 0.00% 0.000%
06/15/00 1.00 214,110.79 7.7551% 7.5051%
01/00/00 1.10% 0.625% 0.00% 0.000%
05/15/00 0.00 0.00 7.7553% 7.5053%
01/00/00 0.00% 0.000% 0.00% 0.000%
04/17/00 0.00 0.00 7.7555% 7.5055%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0.00 0.00 0.0000% 0.0000%
01/00/00 0.00% 0.000% 0.00% 0.000%
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 666 18,063,758. 3.00%
50000.01to 100000 363 26,133,048. 4.35%
100000.01to 150000 175 21,541,153. 3.58%
150000.01to 200000 124 22,213,099. 3.69%
200000.01to 250000 426 97,213,725. 16.17%
250000.01to 300000 368 100,631,116.6 16.73%
300000.01to 350000 205 66,021,189. 10.98%
350000.01to 400000 127 47,151,737. 7.84%
400000.01to 450000 104 44,188,540. 7.35%
450000.01to 500000 60 28,360,008. 4.72%
500000.01to 550000 47 24,725,707. 4.11%
550000.01to 600000 40 22,962,328. 3.82%
600000.01to 650000 22 13,727,828. 2.28%
650000.01to 700000 17 11,471,662. 1.91%
700000.01to 3000000 58 56,960,409. 9.47%
Total 2,8 601,365,314.2 100.00%
Term Coupon
0to 50000 105 7.401%
50000.01to 100000 122 7.091%
100000.01to 150000 126 7.018%
150000.01to 200000 123 6.963%
200000.01to 250000 146 6.840%
250000.01to 300000 150 6.821%
300000.01to 350000 148 6.857%
350000.01to 400000 149 6.900%
400000.01to 450000 147 6.862%
450000.01to 500000 151 6.882%
500000.01to 550000 148 6.827%
550000.01to 600000 150 6.857%
600000.01to 650000 153 6.876%
650000.01to 700000 153 6.829%
700000.01to 3000000 151 6.844%
Total 145 6.974%
Average Scheduled Balance is 214,620.03
Maximum Scheduled Balance is 2,033,562.51
Minimum Scheduled Balance is 983.93
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 2203 483,800,347. 80.45%
Condo 251 53,939,507. 8.97%
PUD 141 44,709,142. 7.43%
2-4 Family 134 13,628,218. 2.27%
Co-op 63 3,741,220 0.62%
Town House 8 1,434,751 0.24%
Unknown 2 112,12 0.02%
Total 2,8 601,365,314. 100%
Property Types Term Coupon
Single Family 144 6.884%
Condo 146 6.885%
PUD 146 6.877%
2-4 Family 140 7.022%
Co-op 140 6.956%
Town House 150 6.814%
Unknown 137 7.688%
Total 145 6.974%
Geographic Distribution
Geographic # of Scheduled % of
Location Loans Balance Balance
Illinois 1035 250,919,288. 41.72%
Michigan 982 202,510,435. 33.68%
Indiana 519 80,677,492. 13.42%
Florida 87 26,615,382. 4.43%
Wisconsin 34 10,798,898. 1.80%
Ohio 27 3,844,275 0.64%
Kentucky 35 3,841,612 0.64%
Colorado 8 3,498,592 0.58%
Texas 22 3,187,588 0.53%
Arizona 10 2,382,675 0.40%
Louisiana 8 2,113,317 0.35%
California 4 1,573,862 0.26%
New Mexico 1 1,146,693 0.19%
Oklahoma 7 1,134,212 0.19%
Georgia 1 911,36 0.15%
New Jersey 1 817,09 0.14%
Massachusetts 2 654,50 0.11%
Maine 2 639,75 0.11%
New York 2 623,45 0.10%
Vermont 1 439,33 0.07%
Neveda 1 434,63 0.07%
Maryland 2 407,14 0.07%
Pennsylvania 1 311,11 0.05%
New Hampshire 1 299,00 0.05%
Missouri 1 279,18 0.05%
South Carolina 1 267,58 0.04%
Mississippi 1 251,02 0.04%
Utah 2 245,21 0.04%
Idaho 1 226,65 0.04%
Minnesota 1 157,19 0.03%
Other 2 156,70 0.03%
Total 2802 601,365,314. 100.00%
Geographic Distribution Term Coupon
Geographic
Location
Illinois 144 6.819%
Michigan 146 6.898%
Indiana 137 6.970%
Florida 148 6.891%
Wisconsin 153 6.948%
Ohio 143 7.180%
Kentucky 141 6.940%
Colorado 140 6.796%
Texas 154 7.615%
Arizona 154 7.016%
Louisiana 164 7.697%
California 158 6.824%
New Mexico 146 6.600%
Oklahoma 128 7.219%
Georgia 154 6.950%
New Jersey 169 7.950%
Massachusetts 154 6.550%
Maine 156 7.371%
New York 151 7.076%
Vermont 170 7.850%
Neveda 155 6.950%
Maryland 152 7.023%
Pennsylvania 157 6.650%
New Hampshire 151 7.000%
Missouri 160 6.550%
South Carolina 149 6.850%
Mississippi 150 6.950%
Utah 141 7.047%
Idaho 155 6.950%
Minnesota 169 8.300%
Other 21 8.050%
Total 145 6.974%
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 119 31,768,640. 5.28%
1+ to 2 years 928 269,707,008. 44.85%
2+ to 3 years 991 253,904,834. 42.22%
3+ to 4 years 98 9,628,023 1.60%
4+ to 5 years 94 8,235,054 1.37%
5+ to 6 years 45 3,071,353 0.51%
6+ to 7 years 269 14,569,317. 2.42%
7+ to 8 years 154 7,631,004 1.27%
8+ to 9 years 82 2,349,316 0.39%
9+ to 10 years 4 227,40 0.04%
10 years or more 18 273,35 0.05%
Total 2,802 601,365,314. 100.00%
Number of Years Term Coupon
1 year or less 164 7.653%
1+ to 2 years 151 6.707%
2+ to 3 years 144 6.911%
3+ to 4 years 129 7.516%
4+ to 5 years 119 7.279%
5+ to 6 years 100 7.507%
6+ to 7 years 73 6.836%
7+ to 8 years 82 7.299%
8+ to 9 years 65 8.383%
9+ to 10 years 74 8.541%
10 years or more 39 8.338%
Total 145 6.974%
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 2,159,949 0.36%
6.250%to 6.500% 175 39,018,514 6.49%
6.500%to 6.750% 736 187,776,592 31.23%
6.750%to 7.000% 1,082 281,442,500 46.80%
7.000%to 7.250% 200 34,552,935 5.75%
7.250%to 7.500% 123 12,885,846 2.14%
7.500%to 7.750% 131 15,722,621 2.61%
7.750%to 8.000% 139 19,309,662 3.21%
8.000%to 8.250% 64 4,180,221 0.70%
8.250%to 8.500% 67 2,012,200 0.33%
8.500%to 8.750% 50 1,474,421 0.25%
8.750%to 9.000% 15 684,235 0.11%
9.000%to 9.250% 7 145,619 0.02%
9.250%& Above 0 0 0.00%
Total 2,802 601,365,314 100.00%
Current Mortgage Term Coupon
Interest Rate
0.06or less 0 0.0000%
0.060001to 0.0625 135 6.2500%
0.0625001to 0.065 144 6.4555%
0.0650001to 0.0675 148 6.6416%
0.0675001to 0.07 144 6.9054%
0.0700001to 0.0725 140 7.1090%
0.0725001to 0.075 129 7.4045%
0.0750001to 0.0775 148 7.6786%
0.0775001to 0.08 153 7.8917%
0.0800001to 0.0825 127 8.1642%
0.0825001to 0.085 110 8.3922%
0.0850001to 0.0875 102 8.7231%
0.0875001to 0.09 69 8.9649%
0.0900001to 0.0925 70 9.1833%
0.0925001& Above 0 0.0000%
Total 145 6.9736%
W/Avg Mortgage Interest Rate is 6.97357%
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 147 4,219,586. 11.63%
50000.01to 100000 112 7,972,352. 21.97%
100000.01to 150000 50 6,269,786. 17.27%
150000.01to 200000 28 4,993,367. 13.76%
200000.01to 250000 57 12,529,734. 34.52%
250000.01to 300000
300000.01to 350000 1 309,829 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 395 36,294,657. 100.00%
Current Scheduled Term Coupon
Balances
0to 50000 99 6.592%
50000.01to 100000 119 6.613%
100000.01to 150000 141 6.607%
150000.01to 200000 143 6.621%
200000.01to 250000 154 6.624%
250000.01to 300000
300000.01to 350000 147 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 136 6.714%
Average Scheduled Balance is 91,885
Maximum Scheduled Balance is 1,839,693
Minimum Scheduled Balance is 46,563
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 281 26,248,540. 72.32%
Condo 41 3,719,875 10.25%
2-4 Family 35 3,514,651 9.68%
Co-op 30 1,563,582 4.31%
PUD 7 1,020,910 2.81%
Town House 1 227,09 0.63%
Total 395 36,294,657. 100.00%
Property Types Term Coupon
Single Family 134 6.620%
Condo 142 6.583%
2-4 Family 139 6.624%
Co-op 152 6.570%
PUD 145 6.660%
Town House 156 6.600%
Total 136 6.714%
Geographic Distribution # of Scheduled % of
Geographic Loans Balance Balance
Location
Illinois 167 16878901 46.51%
Michigan 142 12250625 33.75%
Indiana 57 4214345 11.61%
Florida 7 1031195 2.84%
Kentucky 9 1011882 2.79%
Arizona 2 245482 0.68%
Ohio 3 159303 0.44%
California 1 135505 0.37%
Texas 1 129226 0.36%
Louisiana 3 119027 0.33%
Wisconsin 2 103483 0.29%
Oklahoma 1 15683 0.04%
Total 395 36,294 100.00%
Geographic Distribution
Geographic Term Coupon
Location
Illinois 132 0
Michigan 142 0
Indiana 129 0
Florida 151 0
Kentucky 151 0
Arizona 133 0
Ohio 136 0
California 161 0
Texas 148 0
Louisiana 119 0
Wisconsin 159 0
Oklahoma 35 0
Total 136 6.714%
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 2 28 0.78%
1+ to 2 years 194 24,545 67.63%
2+ to 3 years 33 3,80 10.47%
3+ to 4 years 1 12 0.35%
4+ to 5 years 7 69 1.92%
5+ to 6 years
6+ to 7 years 129 5,65 15.58%
7+ to 8 years 27 1,10 3.04%
8+ to 9 years
9+ to 10 years 1 0.12%
10 years or more 1 0.11%
Total 395 36,294 100.00%
Term Coupon
Number of Years
1 year or less 157 6.5500%
1+ to 2 years 152 6.6218%
2+ to 3 years 143 6.6107%
3+ to 4 years 133 6.6000%
4+ to 5 years 121 6.6178%
5+ to 6 years
6+ to 7 years 75 6.5957%
7+ to 8 years 82 6.6184%
8+ to 9 years
9+ to 10 years 98 6.7500%
10 years or more 156 6.5000%
Total 136 6.7136%
Distribution of Mortgage Interest Rates
Current Mortgage # of Scheduled % of
Interest Rate Loans Balance Balance
0.06or less
6.000%to 6.250% 9 30 0.84%
6.250%to 6.500% 83 5,744 15.83%
6.500%to 6.750% 303 30,246, 83.34%
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 0 395 36,294, 100.00%
Current Mortgage
Interest Rate Term Coupon
6.0000%or less
6.0001%to 6.2500% 88 6.2500%
6.2500%to 6.5000% 125 6.4548%
6.5000%to 6.7500% 139 6.6500%
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 136 6.7136%
W/Avg Mortgage Interest Rate is 6.71357%
Minimum Mortgage Interest Rate is 6.25000%
Maximum Mortgage Interest Rate is 6.75000%
Group 2
Distribution of Principal Balances
Current Scheduled # of Scheduled % of
Balances Loans Balance Bal
0to 50000 1 4 0.02%
50000.01to 100000 1 9 0.05%
100000.01to 150000 4 49 0.26%
150000.01to 200000 9 1,561 0.81%
200000.01to 250000 83 19,737, 10.24%
250000.01to 300000 163 44,752, 23.23%
300000.01to 350000 84 26,862, 13.94%
350000.01to 400000 46 17,128, 8.89%
400000.01to 450000 37 15,658, 8.13%
450000.01to 500000 25 11,900, 6.18%
500000.01to 550000 17 8,967 4.65%
550000.01to 600000 17 9,814 5.09%
600000.01to 650000 7 4,348 2.26%
650000.01to 700000 8 5,388 2.80%
700000.01to 3000000 27 25,902, 13.44%
Total 0 0 529 192,660,3 100.00%
Current Scheduled
Balances Term Coupon
0to 50000 157 6.650%
50000.01to 100000 50 6.600%
100000.01to 150000 37 6.750%
150000.01to 200000 60 6.603%
200000.01to 250000 145 6.614%
250000.01to 300000 152 6.601%
300000.01to 350000 149 6.604%
350000.01to 400000 149 6.602%
400000.01to 450000 151 6.604%
450000.01to 500000 153 6.622%
500000.01to 550000 149 6.599%
550000.01to 600000 146 6.560%
600000.01to 650000 158 6.622%
650000.01to 700000 155 6.614%
700000.01to 3000000 153 6.607%
Total 149 6.646%
Average Scheduled Balance is
Maximum Scheduled Balance is
Minimum Scheduled Balance is
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 443 156,472, 81.22%
PUD 43 18,625 9.67%
Condo 38 15,740 8.17%
2-4 Family 2 95 0.50%
Town House 2 54 0.29%
Co-op 1 31 0.16%
Total 529 192,660, 100.00%
Property Types Term Coupon
Single Family 149 6.6054%
PUD 152 6.5920%
Condo 153 6.6056%
2-4 Family 157 6.7184%
Town House 155 6.5829%
Co-op 97 6.5000%
Total 149 6.6464%
Distribution of Mortgage Interest Rates
Current Mortgage # of Scheduled % of
Interest Rate Loans Balance Balance
0.06or less
6.0001%to 6.2500% 4 1,856 0.96%
6.2500%to 6.5000% 92 33,273, 17.27%
6.5000%to 6.7500% 433 157,530,0 81.77%
6.7500%to 7.0000%
7.0000%to 7.2500%
7.2500%to 7.5000%
7.5000%to 7.7500%
7.7500%to 8.0000%
8.0000%to 8.2500%
8.2500%to 8.5000%
8.5000%to 8.7500%
8.7500%to 9.0000%
9.0000%to 9.2500%
9.2500%& Above
Total 0 0 529 192,660,3 100.00%
Current Mortgage
Interest Rate Term Coupon
6.000%or less
6.000%to 6.2500% 143 6.2500%
6.250%to 6.5000% 147 6.4557%
6.500%to 6.7500% 150 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 149 6.6464%
W/Avg Mortgage Interest Rate is 6.6464%
Minimum Mortgage Interest Rate is 6.2500%
Maximum Mortgage Interest Rate is 6.7500%
Geographic Distribution
Geographic # of Scheduled % of
Location Loans Balance Balance
Illinois 268 96132089 49.90%
Michigan 163 60040460 31.16%
Indiana 56 18169614 9.43%
Florida 18 8736661 4.53%
Wisconsin 9 3098628 1.61%
Colorado 3 1300536 0.68%
New Mexico 1 1146693 0.60%
Arizona 2 916908 0.48%
Kentucky 3 916267 0.48%
Massachusetts 2 654503 0.34%
Texas 1 479287 0.25%
Ohio 1 478450 0.25%
Pennsylvania 1 311116 0.16%
Missouri 1 279185 0.14%
Total 529 192660398 100.00%
Geographic Distribution
Geographic
Location
Illinois
Michigan
Indiana
Florida
Wisconsin
Colorado
New Mexico
Arizona
Kentucky
Massachusetts
Texas
Ohio
Pennsylvania
Missouri
Total
Geographic Distribution
Geographic
Location
Illinois
Michigan
Indiana
Florida
Wisconsin
Colorado
New Mexico
Arizona
Kentucky
Massachusetts
Texas
Ohio
Pennsylvania
Missouri
Total
Geographic Distribution
Geographic
Location
Illinois
Michigan
Indiana
Florida
Wisconsin
Colorado
New Mexico
Arizona
Kentucky
Massachusetts
Texas
Ohio
Pennsylvania
Missouri
Total
Geographic Distribution
Geographic
Location
Illinois
Michigan
Indiana
Florida
Wisconsin
Colorado
New Mexico
Arizona
Kentucky
Massachusetts
Texas
Ohio
Pennsylvania
Missouri
Total
Geographic Distribution
Geographic
Location
Illinois
Michigan
Indiana
Florida
Wisconsin
Colorado
New Mexico
Arizona
Kentucky
Massachusetts
Texas
Ohio
Pennsylvania
Missouri
Total
Geographic Distribution
Geographic
Location
Illinois
Michigan
Indiana
Florida
Wisconsin
Colorado
New Mexico
Arizona
Kentucky
Massachusetts
Texas
Ohio
Pennsylvania
Missouri
Total
Geographic Distribution
Geographic Term Coupon
Location
Illinois 148.8738 6.6020%
Michigan 150.2441 6.5972%
Indiana 147.3704 6.6224%
Florida 155.0104 6.6161%
Wisconsin 153.6522 6.6365%
Colorado 126.0365 6.5336%
New Mexico 146.0000 6.6000%
Arizona 161.8758 6.7500%
Kentucky 152.9747 6.6740%
Massachusetts 154.1165 6.5500%
Texas 144.0000 6.7500%
Ohio 156.0000 6.6250%
Pennsylvania 157.0000 6.6500%
Missouri 160.0000 6.5500%
Total 149.4770 6.6464%
Group 3
Distribution of Principal Balances
Current Scheduled # of Scheduled % of
Balances Loans Balance Bal
0to 50000 167 4,990 7.73%
50000.01to 100000 136 10,105, 15.66%
100000.01to 150000 82 10,022, 15.53%
150000.01to 200000 55 9,931 15.39%
200000.01to 250000 132 28,624, 44.35%
250000.01to 300000 1 25 0.40%
300000.01to 350000 2 60 0.94%
350000.01to 400000
400000.01to 450000
450000.01to 500000
500000.01to 550000
550000.01to 600000
600000.01to 650000
650000.01to 700000
700000.01to 3000000
Total 575 64,540, 100.00%
Current Scheduled
Balances Term Coupon
0to 50000 106 7.0025%
50000.01to 100000 127 6.9923%
100000.01to 150000 134 6.9668%
150000.01to 200000 131 6.9796%
200000.01to 250000 148 6.9209%
250000.01to 300000 149 6.8500%
300000.01to 350000 142 6.9002%
350000.01to 400000
400000.01to 450000
450000.01to 500000
500000.01to 550000
550000.01to 600000
600000.01to 650000
650000.01to 700000
700000.01to 3000000
Total 137 7.0592%
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 431 47,245 73.2029%
Condo 58 7,28 11.2878%
2-4 Family 50 5,20 8.0687%
PUD 24 4,04 6.2613%
Co-op 11 62 0.9631%
Town House 1 13 0.2162%
Total 575 64,540 100.0000%
Property Types Term Coupon
Single Family 135 6.9547%
Condo 143 6.9535%
2-4 Family 143 6.9657%
PUD 134 6.9339%
Co-op 146 6.9307%
Town House 136 7.0500%
Total 137 7.0592%
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% 429 52,406, 81.20%
7.0000%to 7.2500% 146 12,133, 18.80%
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 575 64,540, 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage
Interest Rate Term Coupon
0.06
0.060001
0.0625001
0.0650001
0.0675001 139 6.9125%
0.0700001 126 7.1339%
0.0725001
0.0750001
0.0775001
0.0800001
0.0825001
0.0850001
0.0875001
0.0900001
0.0925001
Total 137 7.0592%
W/Avg Mortgage Interest Rate is 7.0592%
Minimum Mortgage Interest Rate is 6.8000%
Maximum Mortgage Interest Rate is 7.2500%
Group 4
Distribution of Principal Balances
Current Scheduled # of Scheduled % of
Balances Loans Balance Bal
0to 50000 1 4 0.02%
50000.01to 100000 4 33 0.13%
100000.01to 150000 6 70 0.28%
150000.01to 200000 16 2,937 1.17%
200000.01to 250000 144 34,028, 13.53%
250000.01to 300000 183 49,871, 19.83%
300000.01to 350000 103 33,362, 13.27%
350000.01to 400000 65 24,107, 9.59%
400000.01to 450000 60 25,566, 10.17%
450000.01to 500000 29 13,608, 5.41%
500000.01to 550000 28 14,719, 5.85%
550000.01to 600000 19 10,860, 4.32%
600000.01to 650000 14 8,749 3.48%
650000.01to 700000 8 5,392 2.14%
700000.01to 3000000 27 27,166, 10.80%
Total 707 251,455,3 100.00%
Current Scheduled Term Coupon
Balances 10 0.0695
0to 50000 10 6.95%
50000.01to 100000 30 6.9077%
100000.01to 150000 38 6.9780%
150000.01to 200000 91 6.9303%
200000.01to 250000 141 6.9214%
250000.01to 300000 148 6.9124%
300000.01to 350000 146 6.9162%
350000.01to 400000 147 6.9143%
400000.01to 450000 144 6.9226%
450000.01to 500000 147 6.9364%
500000.01to 550000 145 6.8975%
550000.01to 600000 151 6.9137%
600000.01to 650000 150 6.9396%
650000.01to 700000 151 6.9719%
700000.01to 3000000 148 6.9346%
Total 145 7.0260%
Average Scheduled Balance is 355,665
Maximum Scheduled Balance is 2,033,563
Minimum Scheduled Balance is 47,910
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 10 3,92 1.56%
1+ to 2 years 201 74,565 29.65%
2+ to 3 years 468 166,108, 66.06%
3+ to 4 years 4 1,26 0.50%
4+ to 5 years 4 1,57 0.63%
5+ to 6 years 1 35 0.14%
6+ to 7 years 14 2,66 1.06%
7+ to 8 years 5 99 0.40%
8+ to 9 years
9+ to 10 years
10 years or more
Total 707 251,455, 100.00%
Number of Years Term Coupon
1 year or less 156 6.9560%
1+ to 2 years 150 6.8944%
2+ to 3 years 145 6.9314%
3+ to 4 years 129 6.8893%
4+ to 5 years 119 6.9620%
5+ to 6 years 113 6.9000%
6+ to 7 years 66 6.9388%
7+ to 8 years 86 6.9344%
8+ to 9 years
9+ to 10 years
10 years or more
Total 145 7.0260%
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 595 211,509,499 84.11%
Condo 59 22,777,768 9.06%
PUD 49 15,763,664 6.27%
2-4 Family 3 1,148,169 0.46%
Town House 1 256,228 0.10%
Total 707 251,455,328 100.00%
Property Types Term Coupon
Single Family 146 6.9218%
Condo 145 6.9131%
PUD 139 6.9226%
2-4 Family 145 6.9060%
Town House 158 6.8000%
Total 145 7.0260%
Distribution of Mortgage Interest Rates
Current Mortgage # of Scheduled % of
Interest Rate Loans Balance Balance
6.0000%or less
6.0001%to 6.250%
6.2500%to 6.500%
6.5000%to 6.750%
6.7500%to 7.000% 653 229,036,251 91.08%
7.0000%to 7.250% 54 22,419,077 8.92%
7.2500%to 7.500%
7.5000%to 7.750%
7.7500%to 8.000%
8.0000%to 8.250%
8.2500%to 8.500%
8.5000%to 8.750%
8.7500%to 9.000%
9.0000%to 9.250%
9.2500%& Above
Total 707 251,455,328 100.00%
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% 145 6.9037%
7.0000%to 7.2500% 147 7.0955%
7.2500%to 7.5000%
7.5000%to 7.7500%
7.7500%to 8.0000%
8.0000%to 8.2500%
8.2500%to 8.5000%
8.5000%to 8.7500%
8.7500%to 9.0000%
9.0000%to 9.2500%
9.2500%& Above
Total 145 7.0260%
W/Avg Mortgage Interest Rate is 7.026%
Minimum Mortgage Interest Rate is 6.775%
Maximum Mortgage Interest Rate is 7.250%
Geographic Distribution
Geographic # of Scheduled % of
Location Loans Balance Balance
Illinois 279 100,803,353 40.09%
Michigan 250 87,605,210 34.84%
Indiana 111 35,986,930 14.31%
Florida 34 12,112,437 4.82%
Wisconsin 14 5,704,071 2.27%
Colorado 3 1,846,031 0.73%
Ohio 2 1,552,622 0.62%
California 2 1,294,851 0.51%
Georgia 1 911,364 0.36%
Arizona 2 627,314 0.25%
Oklahoma 1 575,066 0.23%
Kentucky 2 535,582 0.21%
Neveda 1 434,637 0.17%
New York 1 379,600 0.15%
New Hampshire 1 299,008 0.12%
Maine 1 268,648 0.11%
South Carolina 1 267,583 0.11%
Mississippi 1 251,022 0.10%
Total 707 251,455,328 100.00%
Geographic Term Coupon
Location
Illinois 146 6.9136%
Michigan 146 6.9284%
Indiana 139 6.9280%
Florida 145 6.9137%
Wisconsin 150 6.9277%
Colorado 149 6.8644%
Ohio 139 6.9500%
California 158 6.8437%
Georgia 154 6.9500%
Arizona 151 6.9147%
Oklahoma 147 6.9000%
Kentucky 130 6.9349%
Neveda 155 6.9500%
New York 155 6.9000%
New Hampshire 151 7.0000%
Maine 138 6.8500%
South Carolina 149 6.8500%
Mississippi 150 6.9500%
Total 145 7.0260%
Average Scheduled Balance is 355,665
Maximum Scheduled Balance is 2,033,563
Minimum Scheduled Balance is 47,910
Group 5
Distribution of Principal Balances
Current Scheduled # of Scheduled % of
Balances Loans Balance Bal
0to 50000 349 8,738 36.52%
50000.01to 100000 108 7,466 31.20%
100000.01to 150000 30 3,645 15.23%
150000.01to 200000 13 2,266 9.47%
200000.01to 250000 8 1,814 7.58%
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 508 23,930, 100.00%
Current Scheduled
Balances Term Coupon
0to 50000 8.0264%
50000.01to 100000 7.7359%
100000.01to 150000 7.7783%
150000.01to 200000 7.7592%
200000.01to 250000 7.7085%
250000.01to 300000
300000.01to 350000
350000.01to 400000
400000.01to 450000
450000.01to 500000
500000.01to 550000
550000.01to 600000
600000.01to 650000
650000.01to 700000
700000.01to 3000000
Total 7.9948%
Average Scheduled Balance is 47,108
Maximum Scheduled Balance is 243,852
Minimum Scheduled Balance is 984
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 44 3,04 12.71%
1+ to 2 years 13 79 3.30%
2+ to 3 years 75 4,72 19.73%
3+ to 4 years 83 5,35 22.37%
4+ to 5 years 50 2,62 10.98%
5+ to 6 years 34 1,34 5.61%
6+ to 7 years 33 81 3.40%
7+ to 8 years 80 2,90 12.16%
8+ to 9 years 77 1,93 8.07%
9+ to 10 years 3 18 0.77%
10 years or more 16 21 0.90%
Total 508 23,930 100.00%
Term Coupon
Number of Years 164 8.0472%
1 year or less 164 7.8086%
1+ to 2 years 142 7.5007%
2+ to 3 years 130 7.8009%
3+ to 4 years 116 7.8081%
4+ to 5 years 95 8.0070%
5+ to 6 years 84 7.9439%
6+ to 7 years 82 7.7863%
7+ to 8 years 66 8.3223%
8+ to 9 years 68 8.9573%
9+ to 10 years 21 8.7416%
10 years or more 120 7.9948%
Total 0 0.0000%
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 387 17,719,861 74.05%
2-4 Family 44 2,798,890 11.70%
Condo 47 1,837,579 7.68%
Co-op 20 877,982 3.67%
PUD 5 322,230 1.35%
Town House 3 262,305 1.10%
Unknown 2 112,126 0.47%
Total 508 23,930,973 100.00%
Property Types Term Coupon
Single Family 118 7.8808%
2-4 Family 128 7.7780%
Condo 113 7.8108%
Co-op 145 7.6805%
PUD 136 7.8265%
Town House 133 7.3709%
Unknown 137 7.6879%
Total 120 7.9948%
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% 104 6,084 25.42%
7.5000%to 7.7500% 104 5,974 24.97%
7.7500%to 8.0000% 107 5,707 23.85%
8.0000%to 8.2500% 57 2,418 10.11%
8.2500%to 8.5000% 66 1,904 7.96%
8.5000%to 8.7500% 49 1,324 5.53%
8.7500%to 9.0000% 14 37 1.55%
9.0000%to 9.2500% 7 14 0.61%
9.2500%& Above
Total 508 23,930, 100.00%
Current Mortgage
Interest Rate Term Coupon
6.000%or less
6.000%to 6.2500%
6.250%to 6.5000%
6.500%to 6.7500%
6.750%to 7.0000%
7.000%to 7.2500%
7.250%to 7.5000% 124 7.3994%
7.500%to 7.7500% 126 7.6535%
7.750%to 8.0000% 122 7.9013%
8.000%to 8.2500% 113 8.1777%
8.250%to 8.5000% 115 8.3860%
8.500%to 8.7500% 109 8.7347%
8.750%to 9.0000% 66 8.9355%
9.000%to 9.2500% 70 9.1833%
9.250%& Above
Total 120 7.9948%
W/Avg Mortgage Interest Rate is 7.9948%
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 195 8,52 35.64%
Indiana 168 6,56 27.43%
Illinois 89 5,59 23.37%
Ohio 13 85 3.57%
Texas 14 69 2.92%
Florida 8 33 1.41%
Kentucky 10 32 1.38%
Oklahoma 2 30 1.29%
New York 1 24 1.02%
Minnesota 1 15 0.66%
North Carolina 1 11 0.49%
Louisiana 1 0.41%
Arizona 2 0.19%
Tennessee 1 0.16%
Wisconsin 2 0.06%
Total 508 23,930 100.00%
Geographic Distribution
Geographic Term Coupon
Location
Michigan 7.8596%
Indiana 7.8796%
Illinois 7.8073%
Ohio 8.0412%
Texas 7.9339%
Florida 7.6905%
Kentucky 7.7792%
Oklahoma 7.5273%
New York 7.3500%
Minnesota 8.3000%
North Carolina 7.3500%
Louisiana 7.4500%
Arizona 7.7562%
Tennessee 8.7500%
Wisconsin 8.2468%
Total 7.9948%
Group 6
Distribution of Principal Balances
Current Scheduled # of Scheduled % of
Balances Loans Balance Bal
0to 50000 1 2 0.06%
50000.01to 100000 2 15 0.49%
100000.01to 150000 3 40 1.25%
150000.01to 200000 3 52 1.61%
200000.01to 250000 2 47 1.48%
250000.01to 300000 21 5,749 17.70%
300000.01to 350000 15 4,879 15.02%
350000.01to 400000 16 5,915 18.21%
400000.01to 450000 7 2,964 9.12%
450000.01to 500000 6 2,850 8.78%
500000.01to 550000 2 1,038 3.20%
550000.01to 600000 4 2,287 7.04%
600000.01to 650000 1 63 1.94%
650000.01to 700000 1 68 2.12%
700000.01to 3000000 4 3,891 11.98%
Total 88 32,483, 100.00%
Current Scheduled
Balances Term Coupon
0to 50000 6 7.5000%
50000.01to 100000 27 7.7420%
100000.01to 150000 49 8.1479%
150000.01to 200000 81 7.7581%
200000.01to 250000 127 7.9412%
250000.01to 300000 155 7.7427%
300000.01to 350000 156 7.8451%
350000.01to 400000 159 7.7033%
400000.01to 450000 156 7.7062%
450000.01to 500000 166 7.7020%
500000.01to 550000 169 7.7982%
550000.01to 600000 167 7.8613%
600000.01to 650000 170 7.7500%
650000.01to 700000 144 7.4000%
700000.01to 3000000 155 7.7812%
Total 155 7.8765%
Average Scheduled Balance is 369,135
Maximum Scheduled Balance is 1,134,694
Minimum Scheduled Balance is 20,028
Loan Seasoning
# of Scheduled % of
Number of Years Loans Balance Balance
1 year or less 57 22,683 69.83%
1+ to 2 years 5 2,08 6.41%
2+ to 3 years 11 3,94 12.14%
3+ to 4 years 4 1,85 5.71%
4+ to 5 years 2 49 1.53%
5+ to 6 years 2 50 1.57%
6+ to 7 years 1 14 0.45%
7+ to 8 years 3 37 1.15%
8+ to 9 years 2 37 1.16%
9+ to 10 years
10 years or more 1 0.06%
Total 88 32,483 100.00%
Number of Years Term Coupon
1 year or less 166 7.8207%
1+ to 2 years 158 7.6430%
2+ to 3 years 137 7.4484%
3+ to 4 years 121 7.6042%
4+ to 5 years 121 7.7990%
5+ to 6 years 95 7.7560%
6+ to 7 years 73 7.3750%
7+ to 8 years 56 7.7923%
8+ to 9 years 64 8.8432%
9+ to 10 years
10 years or more 6 7.5000%
Total 155 7.8765%
Distribution of Property Types
# of Scheduled % of
Property Types Loans Balance Balance
Single Family 66 24,604 75.75%
PUD 13 4,93 15.20%
Condo 8 2,57 7.94%
Co-op 1 36 1.12%
Total 88 32,483 100.00%
Property Types Term Coupon
Single Family 156 7.7530%
PUD 155 7.7400%
Condo 149 7.9276%
Co-op 108 7.3000%
Total 155 7.8765%
Group 6
Geographic Distribution
Geo# of Scheduled % of
Location Loans Balance Balance Term Coupon
Michigan 29 11,769, 36.23% 153 7.681%
Illinois 16 5,856 18.03% 150 7.814%
Indiana 14 4,428 13.63% 152 7.825%
Florida 7 2,311 7.12% 147 7.774%
Louisiana 4 1,895 5.84% 169 7.779%
Texas 5 1,864 5.74% 163 7.780%
Wisconsin 4 1,296 3.99% 167 7.828%
New Jersey 1 81 2.52% 169 7.950%
Vermont 1 43 1.35% 170 7.850%
Arizona 1 42 1.31% 168 7.850%
Maine 1 37 1.14% 169 7.750%
Kentucky 1 28 0.88% 168 7.700%
Ohio 1 25 0.79% 163 7.600%
Colorado 1 25 0.77% 169 7.600%
Oklahoma 1 19 0.61% 91 7.750%
Utah 1 2 0.06% 6 7.500%
Total 88 32,483, 100.00% 155 7.877%
Group 6
Loan Seasoning
# of Scheduled % of
Number of Loans Balance Balance Term Coupon
1 year or 57 22,683, 69.83% 166 7.8207%
1+ to 2 y 5 2,081 6.41% 158 7.6430%
2+ to 3 ye 11 3,943 12.14% 137 7.4484%
3+ to 4 ye 4 1,853 5.71% 121 7.6042%
4+ to 5 ye 2 49 1.53% 121 7.7990%
5+ to 6 ye 2 50 1.57% 95 7.7560%
6+ to 7 ye 1 14 0.45% 73 7.3750%
7+ to 8 ye 3 37 1.15% 56 7.7923%
8+ to 9 ye 2 37 1.16% 64 8.8432%
9+ to 10 years
10 years 1 2 0.06% 6 7.5000%
Total 88 32,483, 100.00% 155 7.8765%
Group 6
Distribution of Mortgage Interest Rates
Current Mortgage # of Scheduled
Interest Rate Loans Balance
6.000%or less
6.000%to 6.250%
6.250%to 6.500%
6.500%to 6.750%
6.750%to 7.000%
7.000%to 7.250%
7.250%to 7.500% 19 6,801,639.54
7.500%to 7.750% 27 9,747,880.17
7.750%to 8.000% 32 13,601,913.34
8.000%to 8.250% 7 1,761,677.03
8.250%to 8.500% 1 108,123.67
8.500%to 8.750% 1 149,910.22
8.750%to 9.000% 1 312,708.31
9.000%to 9.250%
9.250%& Above
Total 88 32,483,852.28
Current Mortgage % of
Interest Rate Balance Term Coupon
6.000%or less
6.000%to 6.250%
6.250%to 6.500%
6.500%to 6.750%
6.750%to 7.000%
7.000%to 7.250%
7.250%to 7.500% 20.94% 133 7.409%
7.500%to 7.750% 30.01% 161 7.694%
7.750%to 8.000% 41.87% 166 7.888%
8.000%to 8.250% 5.42% 147 8.146%
8.250%to 8.500% 0.33% 27 8.500%
8.500%to 8.750% 0.46% 41 8.625%
8.750%to 9.000% 0.96% 73 9.000%
9.000%to 9.250%
9.250%& Above
Total 100.00% 155 7.877%
W/Avg Mortgage Interest Rate is 7.877%
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
11/12/00 - 10:18 (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
11/12/00 - 10:18 (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
11/12/00 - 10:18 (D546-D560) (c) 2000 LaSalle Bank N.A.
_
|
|