CONSECO FINANCE CORP
8-K, EX-99.1, 2000-06-02
ASSET-BACKED SECURITIES
Previous: CONSECO FINANCE CORP, 8-K, 2000-06-02
Next: ARBOR FUND, 497, 2000-06-02



<PAGE>

                                                                    EXHIBIT 99.1




                          Term Sheet Dated June 1, 2000

                           $278,100,000 (approximate)







                                 [CONSECO LOGO]



                      Conseco Finance Securitizations Corp.

                                     Seller


                              Conseco Finance Corp.

                                    Servicer



                Certificates for Home Equity Loans Series 2000-C





--------------------------------------------------------------------------------
This information does not constitute either an offer to sell or a solicitation
of an offer to buy any of the securities referred to herein. Offers to sell and
solicitations of offers to buy the securities are made only by, and this
information must be read in conjunction with, the final Prospectus Supplement
and the related Prospectus or, if not registered under the securities laws, the
final Offering Memorandum (the "Offering Document"). Information contained
herein does not purport to be complete and is subject to the same qualifications
and assumptions, and should be considered by investors only in light of the same
warnings, lack of assurance, and representations and other precautionary
matters, as disclosed in the Offering Document. Information regarding the
underlying assets has been provided by the issuer of the securities or an
affiliate thereof and has not been independently verified by Lehman Brothers
Inc. or any affiliate. The analyses contained herein have been prepared on the
basis of certain assumptions (including, in certain cases, assumptions specified
by the recipient hereof) regarding payments, interest rates, losses and other
matters, including, but not limited to, the assumptions described in the
Offering Document. Neither Lehman Brothers Inc., nor any of its affiliates, make
any representation or warranty as to the actual rate or timing of payments on
any of the underlying assets or the payments or yield on the securities. This
information supersedes any prior versions hereof and will be deemed to be
superseded by any subsequent versions (including, with respect to any
descriptions of the securities or underlying assets, the information contained
in the Offering Document).
<PAGE>

                          TERM SHEET DATED June 1, 2000
                      Conseco Finance Securitizations Corp.
                Certificates for Home Equity Loans, Series 2000-C
                           $278,100,000 (Approximate)
                               Subject to Revision


SELLER:                    Conseco Finance Securitizations Corp.

SERVICER:                  Conseco Finance Corp. ("Conseco")

TRUSTEE:                   U.S. Bank Trust National Association

UNDERWRITER:               Lehman Brothers

<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------------------------------------
                                                     Offered Certificates
--------------------------------------------------------------------------------------------------------------------------------
                                                                                                   Final
                                    Est. WAL    Est. WAL       Est. Prin.        Est. Prin.      Scheduled         Expected
               Approx.               (yrs)       (yrs)        Window (mos)      Window (mos)    Distribution        Ratings
    Class    Size ($MM)   Type     To Call (1)  To Maturity   To Call (1)       To Maturity        Date        S&P/Fitch/Moody's
--------------------------------------------------------------------------------------------------------------------------------
<S>            <C>       <C>       <C>         <C>         <C>              <C>              <C>              <C>
A (2)          233.10    Senior       1.70        1.85        1 - 53 (53)       1 -  78 (78)     10/15/2031        AAA/AAA/Aaa
--------------------------------------------------------------------------------------------------------------------------------
M-1 (2)         19.10    Mezz.        4.26        5.33       46 - 53 (8)       46 - 102 (57)     10/15/2031         AA/AA/Aa2
--------------------------------------------------------------------------------------------------------------------------------
M-2 (2)         18.20    Mezz.        3.99        5.04       41 - 53 (13)      41 - 102 (62)     10/15/2031          A/A/A2
--------------------------------------------------------------------------------------------------------------------------------
B-1 (2)          7.70    Sub.         3.89        4.94       40 - 53 (14)      40 - 102 (63)     10/15/2031      BBB+/BBB+/Baa1
--------------------------------------------------------------------------------------------------------------------------------
</TABLE>

(1)      The Certificates are priced to a 20% call, as further described herein.

(2)      The Pass-Through rate shall equal the lesser of one-month LIBOR plus
         the applicable margin or the Available Funds Pass-Through Rate
         described herein, but in no case more than 14%.



--------------------------------------------------------------------------------
                                 Pricing Speed
--------------------------------------------------------------------------------
                                    30% CPR
--------------------------------------------------------------------------------

Recipients must read the statement printed on the attached cover. Do not use or
rely on this information if you have not received and reviewed this statement.
If you have not received this statement, call your Lehman Brothers account
executive for another copy.

                                       2
<PAGE>

                                SUMMARY OF TERMS
                                ----------------


Seller:                    Conseco Finance Securitizations Corp.

Servicer:                  Conseco Finance Corp. ("Conseco")

Trustee:                   U.S. Bank Trust National Association

Offering:                  Public; subject to a variance of plus or minus 5.0%.

Underwriter:               Lehman Brothers

Rating Agencies:           Standard & Poors, Moody's Investors Service and Fitch
                           IBCA

Statistical
Calculation Date:          April 30, 2000

Expected Cut-off Date:     The trust will be entitled to receive all payments
                           due after April 30, 2000 for all loans other than the
                           Additional Loans (added prior to closing) and
                           Subsequent Loans (added after closing.). For each
                           Additional Loan, the trust will be entitled to
                           receive all payments due after May 31, 2000. For each
                           Subsequent Loan, the trust will be entitled to
                           receive all payments due after the last day of the
                           calendar month in which the subsequent closing
                           occurs.

Expected Closing Date:     June 9, 2000

Expected Pricing Date:     Week of June 5, 2000

Registration:              The Offered Certificates will be available in
                           book-entry form through DTC, Euroclear and/or
                           Clearstream.

Record Date:               The business day just before the Payment Date.

Payment Date:              The 15th day of each month (or if such 15th day is
                           not a business day, the next succeeding business day)
                           commencing on July 17, 2000.

Day Count:                 Actual/360

Denominations:             $1,000 minimum and integral multiples of $1,000 in
                           excess thereof.

Tax Status:                REMIC Election

ERISA:                     The Class A Certificates are expected to be ERISA
                           eligible. Prospective investors that are pension
                           plans should consult their own counsel with respect
                           to an investment in the Offered Certificates.

SMMEA:                     The Class A and the Class M-1 Certificates will not
                           constitute "mortgage related securities" under the
                           Secondary Mortgage Market Enhancement Act of 1984
                           ("SMMEA") until such time as the amount in the
                           Pre-Funding Account is reduced to zero. At such time,
                           the Class A and Class M-1 Certificates will be "legal
                           investments" for certain types of institutional
                           investors to the extent provided in SMMEA. The Class
                           M-2, Class B-1 and Class B-2 Certificates are not
                           SMMEA eligible.

Initial Loans:             The statistical information presented in this Term
                           Sheet is with respect to the Initial Loans (the
                           "Initial Loans") and is based on balances as of the
                           close of business on April 30, 2000. The Initial
                           Loans consist primarily of conventional, fully
                           amortizing, first lien, adjustable rate closed end,
                           one- to four-family residential mortgage loans. The
                           Initial Loans consist of 1,848 loans, with a
                           principal balance of approximately $216,042,371.

Additional Collateral:     Between the Statistical Calculation Date and the
                           Expected Closing Date, the Seller expects to deposit
                           Additional Loans ("Additional Loans"). It is expected
                           that the Additional Loans will have characteristics
                           which are substantially similar to the Initial Loans.

Recipients must read the statement printed on the attached cover. Do not use or
rely on this information if you have not received and reviewed this statement.
If you have not received this statement, call your Lehman Brothers account
executive for another copy.

                                       3
<PAGE>

Pre-Funding Feature
and Subsequent Loans:      On the Closing Date, a portion of the proceeds from
                           the sale of the Certificates (the "Pre-Funded
                           Amount") may be deposited with the Trustee in a
                           segregated account (the "Pre-Funding Account") and
                           used by the Trust to purchase subsequent loans (the
                           "Subsequent Loans") during the period (not longer
                           than 90 days) following the Closing Date (the
                           "Pre-Funding Period"). The Pre-Funded Amount is not
                           expected to exceed 25% of the aggregate original
                           principal balances of the Offered Certificates. The
                           Pre-Funded Amount will be reduced during the
                           Pre-Funding Period by the amounts thereof used to
                           fund such purchases. Any amounts remaining in the
                           Pre-Funding Account following the Pre-Funding Period
                           will be paid to the Class A Certificateholders, then
                           to the Class M-1, Class M-2, Class B-1 and B-2
                           Certificateholders, in that order of priority.

Source for Calculation
of One-Month LIBOR:        Telerate page 3750.

Servicing Fee Rate:        50 basis points

Distributions:             On each Payment Date distributions on the
                           certificates will be made to the extent of the Amount
                           Available. The "Amount Available" will generally
                           consist of payments made on or in respect of the
                           Loans, and will include amounts otherwise payable to
                           the Servicer (so long as Conseco is the Servicer) as
                           the monthly Servicing Fee and amounts otherwise
                           payable to the Class C Certificateholder.

Recipients must read the statement printed on the attached cover. Do not use or
rely on this information if you have not received and reviewed this statement.
If you have not received this statement, call your Lehman Brothers account
executive for another copy.

                                       4
<PAGE>

                             INTEREST DISTRIBUTIONS
                             ----------------------

Interest on the
Class A, M-1, M-2
B-1 Certificates:          On each Payment Date the Amount Available will be
                           distributed to pay interest as follows:

                           o   first to the Class A Certificates,
                           o   then to the Class M-1 Certificates,
                           o   then to the Class M-2 Certificates, and
                           o   then to the Class B-1 Certificates.

                           Interest will accrue on the outstanding Class A
                           principal balance, Class M-1 adjusted principal
                           balance, Class M-2 adjusted principal balance, and
                           Class B-1 adjusted principal balance, at the related
                           pass-through rate calculated on an Actual/360 basis.
                           Interest on the outstanding Class A principal
                           balance, Class M-1 adjusted principal balance, Class
                           M-2 adjusted principal balance and Class B-1 adjusted
                           principal balance, as applicable, will initially
                           accrue from the Closing Date and thereafter from the
                           most recent Payment Date on which interest has been
                           paid, in each case, to but excluding the following
                           Payment Date.

                           The adjusted principal balance of any of the Class
                           M-1, M-2 and B-1 Certificates is the principal
                           balance less any liquidation loss principal amounts
                           allocated to that Class.

Interest Shortfalls
And Carryovers:            If the Amount Available on any Payment Date is
                           insufficient to make the full distributions of
                           interest to a class of Offered Certificates, the
                           Amount Available remaining after payments with a
                           higher payment priority are made will be distributed
                           pro rata among the certificates comprising such
                           class. Any interest due but unpaid from a prior
                           Payment Date will also be due on the next Payment
                           Date, together with accrued interest thereon at the
                           applicable pass-through rate to the extent legally
                           permissible.

A, M-1
M-2, B-1 Pass-
Through Rate:              The pass-through rate for the Class A, M-1, M-2, and
                           B-1 Certificates will be floating and for any monthly
                           period will equal the lesser of one-month LIBOR plus
                           the pass-through margin or the Available Funds
                           Pass-Through Rate, but in no case more than 14.0%.

Available Funds
Pass-Through Rate:         The "Available Funds Pass-Through Rate" for any
                           Payment Date will be a rate per annum equal to the
                           weighted average of the Expense Adjusted Loan Rates
                           on the then outstanding loans. The "Expense Adjusted
                           Loan Rate" on the loans is equal to the then
                           applicable loan interest rate thereon, minus the
                           Servicing Fee, which is 0.50% per annum.

Available Funds Cap
Carryover Amount:          If on any Payment Date, the pass-through rate for a
                           class of certificates is based on the Available Funds
                           Pass-Through Rate, holders of that class of
                           certificates will be entitled to receive the
                           Available Funds Cap Carryover Amount to the extent
                           funds are available.

                           The "Available Funds Cap Carryover Amount" is the sum
                           of (1) the excess of (A) the amount of interest that
                           class of Certificateholders would be entitled to
                           receive on such Payment Date had interest been
                           calculated based on one-month LIBOR plus the
                           applicable pass-through margin (but in no event
                           exceeding 14.00%) over (B) the amount of interest
                           that class would receive on that Payment Date at the
                           Available Funds Pass-Through Rate, and (2) the unpaid
                           portion of any such excess from prior Payment Dates
                           (and interest accrued thereon at the then applicable
                           pass-through rate, without giving effect to the
                           Available Funds Pass-Through Rate, but in no event
                           exceeding 14.00%).

                           The ratings assigned to the Offered Certificates do
                           not address the likelihood of the payment of the
                           Available Funds Cap Carryover Amount.

Recipients must read the statement printed on the attached cover. Do not use or
rely on this information if you have not received and reviewed this statement.
If you have not received this statement, call your Lehman Brothers account
executive for another copy.

                                       5
<PAGE>

                             PRINCIPAL DISTRIBUTIONS
                             -----------------------

On each Payment Date after all interest is distributed to the Class A, Class
M-1, Class M-2, and Class B-1 Certificateholders, the remaining Amount Available
will be distributed to make principal distributions as follows and in the
following order of priority:

         i)       first, to the Class A Certificates, the Class A Formula
                  Principal Distribution Amount:

         ii)      then, to the Class M-1 Certificates, the Class M-1 Formula
                  Principal Distribution Amount;

         iii)     then, to the Class M-2 Certificates, the Class M-2 Formula
                  Principal Distribution Amount; and

         iv)      then, to the Class B-1 Certificates, the Class B-1 Formula
                  Distribution Amount.

If the Amount Available on any Payment Date is insufficient to make full
distributions of principal to a class of certificates, the Amount Available
remaining after payments on Offered Certificates with a higher payment priority
are made will be distributed pro-rata among the certificates comprising such
class.

Formula Principal
Distribution Amount:       On each Payment Date will be equal to the sum of (i)
                           all scheduled payments of principal due on each
                           outstanding loan during the related Due Period, (ii)
                           the scheduled principal balance of each loan which,
                           during the related Due Period, was repurchased by the
                           Seller, (iii) all partial principal prepayments
                           applied and all principal prepayments in full
                           received during such Due Period in respect of each
                           loan, (iv) the scheduled principal balance of each
                           loan that became a liquidated loan during the related
                           Due Period and (v) any amount described in clauses
                           (i) through (iv) above that was not previously
                           distributed because of an insufficient amount of
                           funds available in the certificate account.

Stepdown Date:             The later to occur of (A) the Payment Date in July
                           2003 and (B) the first Payment Date on which the
                           Class A Principal Balance is less than or equal to
                           55.40% of the Pool Scheduled Principal Balance.

Trigger Event:             A Trigger Event will exist on any Payment Date on
                           which:

                           (1)      The three month rolling average of the 60
                                    plus day delinquencies exceeds 40% of the
                                    Senior Enhancement Percentage, or;

                           (2)      The Cumulative Realized Losses Test is not
                                    satisfied.

Senior Enhancement
Percentage:                The Senior Enhancement Percentage for any Payment
                           Date will equal the percentage obtained by dividing:
                           (i) the excess of (A) the Pool Scheduled Principal
                           Balance over (B) the principal balance of the most
                           senior class of certificates outstanding, by (ii) the
                           Pool Scheduled Principal Balance.

Cumulative Realized
Losses Test:               The Cumulative Realized Losses Test is satisfied for
                           any Payment Date if the cumulative realized loss
                           ratio for the loans for such Payment Date is less
                           than or equal to the percentage set forth below for
                           the specified period:

                                Month                    Percentage
                                -----                    ----------
                                37 - 48                     4.20%
                                49 - 60                     4.99%
                                61 - 84                     5.25%
                                85 and thereafter           5.75%

Pool Scheduled Principal
Balance:                   The Pool Scheduled Principal Balance means, for any
                           Payment Date, the aggregate Scheduled Principal
                           Balance for such Payment Date of all Loans that were
                           outstanding during the immediately preceding Due
                           Period.

Class A Formula Principal
Distribution Amount:       If the Payment Date is prior to the Stepdown Date or
                           a Trigger Event exists, the Formula Principal
                           Distribution Amount, as applicable, for such Payment
                           Date (but in no event greater than the Class A
                           Principal Balance). If the Payment Date is on or
                           after the Stepdown Date and no Trigger Event exists,
                           the excess of (A) the Class A Principal Balance over
                           (B) the lesser of (a) 55.40% of the Pool Scheduled
                           Principal Balance or (b) the Pool Scheduled Principal
                           Balance less 1.5% of the Pool Scheduled Principal
                           Balance as of the Cut-off Date.

Recipients must read the statement printed on the attached cover. Do not use or
rely on this information if you have not received and reviewed this statement.
If you have not received this statement, call your Lehman Brothers account
executive for another copy.

                                       6
<PAGE>

Class M-1 Formula
Principal Distribution
Amount:                    If the Payment Date is (A) prior to the Stepdown Date
                           or (B) on or after the Stepdown Date and a Trigger
                           Event exists, the Formula Principal Distribution
                           Amount less the Class A Formula Principal
                           Distribution Amount (but in no event greater than the
                           Class M-1 Principal Balance). If the Payment Date is
                           on or after the related Stepdown Date and no Trigger
                           Event exists, the excess (but in no event more than
                           the Class M-1 Principal Balance) of (i) the sum of
                           the Class A Principal Balance and the Class M-1
                           Adjusted Principal Balance minus the amount of
                           principal actually distributed on such Payment Date
                           on the Class A Certificates over (ii) the lesser of
                           (a) 68.13% of the Pool Scheduled Principal Balance or
                           (b) the Pool Scheduled Principal Balance less 1.5% of
                           the Pool Scheduled Principal Balance as of the
                           Cut-off Date.

Class M-2 Formula
Principal Distribution
Amount:                    If the Payment Date is (A) prior to the Stepdown Date
                           or (B) on or after Stepdown Date and a Trigger Event
                           exists, the Formula Principal Distribution Amount
                           less the sum of the Class A Formula Principal
                           Distribution Amount and the Class M-1 Formula
                           Principal Distribution Amount (but in no event
                           greater than the Class M-2 Principal Balance). If the
                           Payment Date is on or after the Stepdown Date and no
                           Trigger Event exists, the excess (but in no event
                           more than the Class M-2 Principal Balance) of (i) the
                           sum of (A) the Class A Principal Balance, (B) the
                           Class M-1 Adjusted Principal Balance and (C) the
                           Class M-2 Adjusted Principal Balance minus the amount
                           of principal actually distributed on such Payment
                           Date on the Class A and Class M-1 Certificates over
                           (ii) the lesser of (a) 80.27% of the Pool Scheduled
                           Principal Balance or (b) the Pool Scheduled Principal
                           Balance less 1.5% of the Pool Scheduled Principal
                           Balance as of the Cut-off Date.

Class B-1 Formula
Principal Distribution
Amount:                    If the Payment Date is (A) before the Stepdown Date
                           or (B) on or after the Stepdown Date and a Trigger
                           Event exists, the Formula Principal Distribution
                           Amount less the sum of the Class A Formula Principal
                           Distribution Amount, the Class M-1 Formula Principal
                           Distribution Amount and the Class M-2 Formula
                           Principal Distribution Amount (but in no event more
                           than the Class B-1 Principal Balance). If the Payment
                           Date is on or after the Stepdown Date and no Trigger
                           Event exists, the excess (but in no event more than
                           the Class B-1 Principal Balance) of (i) the sum of
                           (A) the Class A Principal Balance, (B) the Class M-1
                           Adjusted Principal Balance, (C) the Class M-2
                           Adjusted Principal Balance and (D) the Class B-1
                           Adjusted Principal Balance minus the amount of
                           principal actually distributed on such Payment Date
                           on the Class A, Class M-1 and Class M-2 Certificates
                           over (ii) the lesser of (a) 85.40% of the Pool
                           Scheduled Principal Balance or (b) the Pool Scheduled
                           Principal Balance less 1.5% of the Pool Scheduled
                           Principal Balance as of the Cut-off Date.

Initial
Overcollateralization:     The sum of the aggregate Cut-Off Date principal
                           balance of the loans included in the trust as of the
                           Closing Date, plus any amount on deposit in the
                           Pre-Funding Account, will exceed the aggregate
                           principal balance of the certificates on the Closing
                           Date by approximately $4,500,000, which represents
                           approximately 1.5% of the aggregate Cut-Off Date
                           principal balance of the loans included in the trust
                           as of the Closing Date, plus any amount on deposit in
                           the Pre-Funding Account on the Closing Date.

                    B-2 INTEREST AND PRINCIPAL DISTRIBUTIONS
                    ----------------------------------------

Class B-2 Interest:        After payment of all interest and principal due on
                           the Class A, Class M-1, Class M-2 and Class B-1
                           Certificates, interest will be paid to the Class B-2
                           Certificateholders in an amount equal to the product
                           of (a) the Class B-2 pass-through rate and (b) the
                           then outstanding Class B-2 principal balance.
                           Interest will be computed on an Actual/360 basis.
                           Interest shortfalls will be carried forward, and will
                           accrue interest at the B-2 pass-through rate, to the
                           extent legally permissible.

Class B-2 Principal:       If the Payment Date is (A) prior to the Stepdown Date
                           or (B) on or after the Stepdown Date and a Trigger
                           Event exists, the Formula Principal Distribution
                           Amount less the sum of the Class A Formula Principal
                           Distribution Amount, the Class M-1 Formula Principal
                           Distribution Amount, the Class M-2 Formula Principal
                           Distribution Amount, and the Class B-1 Formula
                           Principal Distribution Amount (but in no event
                           greater than the Class B-2 Principal Balance). If the
                           Payment Date is on or after the Stepdown Date and no
                           Trigger Event exists, the excess (but in no event
                           more than the Class B-2 Principal Balance) of (i) the
                           sum of the Class A Principal Balance, the Class M-1
                           Adjusted Principal Balance, the Class M-2 Adjusted
                           Principal Balance, the Class B-1 Adjusted Principal
                           Balance and the Class B-2 Principal Balance over (ii)
                           the lesser of (a) 97.00% of the Pool Scheduled
                           Principal Balance or (b) the Pool Scheduled Principal
                           Balance less 1.5% of the Pool Scheduled Principal
                           Balance as of the Cut-off Date.

Recipients must read the statement printed on the attached cover. Do not use or
rely on this information if you have not received and reviewed this statement.
If you have not received this statement, call your Lehman Brothers account
executive for another copy.

                                       7
<PAGE>

Credit Support
Percentage:
                                          Initial Credit Support
                                          ----------------------
                                Moody's/S&P/Fitch                  Percent
                                -----------------                  -------
                                Aaa/AAA/AAA                         22.30%
                                Aa2/AA/AA                           15.93%
                                A2/A/A                               9.87%
                                Baa1/BBB+/BBB+                       7.30%

                                            After Stepdown Date
                                            -------------------
                                Moody's/S&P/Fitch           Target Percent
                                -----------------           --------------
                                Aaa/AAA/AAA                         44.60%
                                Aa2/AA/AA                           31.86%
                                A2/A/A                              19.74%
                                Baa1/BBB+/BBB+                      14.60%

Losses on Liquidated
Home Equity Loans:         If net liquidation proceeds from liquidated loans in
                           the respective collection period are less than the
                           scheduled principal balance of such liquidated loans
                           plus accrued and unpaid interest thereon, the
                           deficiency (a "Liquidation Loss Amount") will be
                           absorbed first by the Class C Certificateholder, then
                           by the Servicing Fee otherwise payable to the
                           Servicer (as long as Conseco Finance is the
                           Servicer), then by a reduction in the
                           overcollateralization amount, then by the Class B-2
                           Certificateholders, then by the Class B-1
                           Certificateholders, then by the Class M-2
                           Certificateholders and then by the Class M-1
                           Certificateholders.

Purchase Option
Auction Sale:              Beginning on the Payment Date when the scheduled
                           principal balance of the loans is less than 20% of
                           the Cut-off Date Pool Principal Balance of the loans,
                           the holder of the Class C Certificates will have the
                           right to repurchase all of the outstanding loans, at
                           a price sufficient to pay the aggregate unpaid
                           principal balance of the certificates and all accrued
                           and unpaid interest thereon.

                           If the holder of the Class C Certificates does not
                           exercise this Purchase Option, then on the next
                           Payment Date the Trustee will begin an auction
                           process to sell the loans and the other trust assets,
                           but the Trustee cannot sell the trust assets and
                           liquidate the trust unless the proceeds of that sale
                           are sufficient to pay the aggregate unpaid principal
                           balance of the certificates and all accrued and
                           unpaid interest thereon. If the first auction of the
                           trust property is not successful because the highest
                           bid received is too low, then the Trustee will
                           conduct an auction of the loans every third month
                           thereafter, unless and until an acceptable bid is
                           received for the trust property.

                           If the Purchase Option is not exercised by the holder
                           of the Class C Certificates, excess cashflow after
                           all payments of interest and principal due on all
                           certificates are made on any Payment Date will be
                           used to paydown principal as follows:

                           (i)      first, to the Class A Certificates until the
                                    Class A Principal Balance is reduced to
                                    zero,

                           (ii)     next, to the Class M-1, Class M-2, Class B-1
                                    and Class B-2 Certificates, pro-rata, until
                                    the related Principal Balances are reduced
                                    to zero.

Recipients must read the statement printed on the attached cover. Do not use or
rely on this information if you have not received and reviewed this statement.
If you have not received this statement, call your Lehman Brothers account
executive for another copy.

                                       8
<PAGE>

                        DESCRIPTION OF THE INITIAL LOANS

                                    Summary

<TABLE>
<CAPTION>

                                                                    Total              Minimum            Maximum
-------------------------------------------------------------------------------------------------------------------
<S>                                                            <C>                   <C>               <C>
Statistical Calculation Date Aggregate Principal Balance       $216,042,370.50
Initial Number of Loans                                                  1,848

Average Original Loan Balance                                      $117,046.94       $16,500.00        $433,500.00
Average Current Loan Balance                                       $116,906.04       $16,493.84        $429,491.01
Weighted Average Combined LTV                                           89.04%           16.70%            100.00%

Weighted Average Gross Coupon                                            9.82%            7.80%             14.00%
Weighted Average Maximum Rate                                           16.11%           12.13%             25.00%
Weighted Average Periodic Cap                                            1.13%            0.50%              3.00%

Weighted Average Remaining Term to Maturity (months)                       358              119                360
Weighted Average Original Term (months)                                    360              120                360
Weighted Average Gross Margin                                            6.08%            3.30%              9.95%

Weighted Average FICO Credit Score                                         609
Weighted Average Debt to Income Ratio                                   41.70%
-------------------------------------------------------------------------------------------------------------------
</TABLE>

--------------------------------------------------------------------------------

                                                           Percent of
                                                          Cut-Off Date
                                                         Principal Balance
                                                         -----------------
     Fully Amortizing Loans                                  100.0%

     Lien Position
         First                                               100.0%

     Property Type
         Single Family                                        95.2%
         Manufactured                                          2.1%
         Condominium                                           1.2%
         Townhouse                                             0.8%

     Occupancy Status
         Primary                                             99.92%
         Investment                                           0.08%

     Geographic Distribution
         California                                           12.5%
         Ohio                                                  9.0%
         Maryland                                              7.4%
         Colorado                                              6.3%
         Other (None more than 5%)                            64.8%

     Credit Grade
         A-1                                                  55.9%
         A-2                                                  20.9%
         B                                                    19.7%
         C                                                     3.3%
         D                                                     0.2%

     Delinquency
         0 - 29 Days                                          98.8%
         30 - 59 Days                                          1.2%

--------------------------------------------------------------------------------

Recipients must read the statement printed on the attached cover. Do not use or
rely on this information if you have not received and reviewed this statement.
If you have not received this statement, call your Lehman Brothers account
executive for another copy.

                                       9
<PAGE>

                             GEOGRAPHIC DISTRIBUTION

<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------------
                                    Initial              Aggregate Principal        % of Outstanding
State                           Number of Loans          Balance Outstanding        Principal Balance
--------------------------------------------------------------------------------------------------------
<S>                             <C>                      <C>                        <C>
Alabama                                 65                    5,962,967.00                 2.76
Arizona                                 86                   10,846,186.66                 5.02
Arkansas                                 5                      526,291.75                 0.24
California                             152                   26,786,257.45                12.40
Colorado                                90                   13,686,529.35                 6.34
Connecticut                              7                    1,075,770.91                 0.50
Delaware                                 3                      264,945.49                 0.12
Florida                                 66                    6,662,938.72                 3.08
Georgia                                 90                   10,298,120.56                 4.77
Idaho                                    5                      373,733.56                 0.17
Illinois                                77                    9,001,041.74                 4.17
Indiana                                 89                    7,869,120.26                 3.64
Iowa                                     4                      366,140.19                 0.17
Kansas                                  13                    1,465,116.30                 0.68
Kentucky                                32                    2,912,861.50                 1.35
Louisiana                               19                    1,950,895.11                 0.90
Maine                                    3                      374,420.91                 0.17
Maryland                               100                   15,883,313.74                 7.35
Massachusetts                           21                    3,078,035.36                 1.42
Michigan                                58                    5,698,658.81                 2.64
Minnesota                               13                    1,487,754.65                 0.69
Mississippi                             26                    2,120,657.39                 0.98
Missouri                                32                    3,066,618.72                 1.42
Montana                                  6                      526,995.32                 0.24
Nebraska                                 7                      734,680.23                 0.34
Nevada                                  24                    2,683,703.16                 1.24
New Hampshire                            3                      457,582.09                 0.21
New Jersey                               5                      749,529.69                 0.35
New Mexico                               8                      766,074.17                 0.35
New York                                19                    2,931,815.43                 1.36
North Carolina                         107                   10,640,189.44                 4.93
Ohio                                   208                   19,391,379.64                 8.98
Oklahoma                                17                    1,222,885.06                 0.57
Oregon                                  24                    3,213,504.00                 1.49
Pennsylvania                            45                    4,146,996.58                 1.92
Rhode Island                             6                      573,482.63                 0.27
South Carolina                          50                    4,065,742.44                 1.88
Tennessee                               43                    3,927,538.15                 1.82
Texas                                   32                    3,677,020.24                 1.70
Utah                                    32                    4,593,088.10                 2.13
Vermont                                  1                       82,843.73                 0.04
Virginia                                70                    9,680,085.07                 4.48
Washington                              40                    5,626,659.46                 2.60
Washington DC                           14                    1,995,576.08                 0.92
West Virginia                           13                      998,482.19                 0.46
Wisconsin                               13                    1,213,587.46                 0.56
Wyoming                                  5                      384,554.01                 0.18
--------------------------------------------------------------------------------------------------------
Total:                               1,848                  216,042,370.50               100.00
</TABLE>

Recipients must read the statement printed on the attached cover. Do not use or
rely on this information if you have not received and reviewed this statement.
If you have not received this statement, call your Lehman Brothers account
executive for another copy.

                                       10
<PAGE>

                        ORIGINAL LOAN AMOUNT DISTRIBUTION

<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------------
     Range of                      Initial              Aggregate Principal         % of Outstanding
Original Loan Amount           Number of Loans          Balance Outstanding        Principal Balance
--------------------------------------------------------------------------------------------------------
<S>                            <C>                      <C>                        <C>
$ 10,000 to $ 19,999                     1                      16,493.84                  0.01
$ 20,000 to $ 29,999                     8                     211,018.11                  0.10
$ 30,000 to $ 39,999                    32                   1,156,622.28                  0.54
$ 40,000 to $ 49,999                    81                   3,687,135.92                  1.71
$ 50,000 to $ 59,999                   139                   7,689,969.43                  3.56
$ 60,000 to $ 69,999                   138                   8,989,801.18                  4.16
$ 70,000 to $ 79,999                   192                  14,410,335.84                  6.67
$ 80,000 to $ 89,999                   169                  14,237,453.15                  6.59
$ 90,000 to $ 99,999                   149                  14,095,000.09                  6.52
$100,000 to $109,999                   119                  12,501,839.51                  5.79
$110,000 to $119,999                   121                  13,886,409.33                  6.43
$120,000 to $129,999                    88                  10,962,019.12                  5.07
$130,000 to $139,999                    97                  13,056,718.27                  6.04
$140,000 to $149,999                    86                  12,476,607.68                  5.78
$150,000 to $159,999                    73                  11,296,842.55                  5.23
$160,000 to $169,999                    47                   7,684,124.12                  3.56
$170,000 to $179,999                    46                   8,003,055.58                  3.70
$180,000 to $189,999                    38                   6,985,973.12                  3.23
$190,000 to $199,999                    38                   7,398,424.59                  3.42
$200,000 to $209,999                    25                   5,117,149.24                  2.37
$210,000 to $219,999                    26                   5,593,482.45                  2.59
$220,000 to $229,999                    20                   4,481,603.50                  2.07
$230,000 to $239,999                    10                   2,348,055.71                  1.09
$240,000 to $249,999                    16                   3,916,976.91                  1.81
$250,000 to $259,999                    18                   4,577,654.27                  2.12
$260,000 to $269,999                    14                   3,692,700.37                  1.71
$270,000 to $279,999                    14                   3,832,607.77                  1.77
$280,000 to $289,999                     8                   2,271,941.42                  1.05
$290,000 to $299,999                     7                   2,054,195.99                  0.95
$300,000 to $309,999                     3                     907,992.08                  0.42
$310,000 to $319,999                     3                     936,054.84                  0.43
$320,000 to $329,999                     7                   2,283,943.35                  1.06
$330,000 to $339,999                     3                   1,005,013.45                  0.47
$340,000 to $349,999                     5                   1,719,756.07                  0.80
Over $350,000                            7                   2,557,399.37                  1.18
--------------------------------------------------------------------------------------------------------
Total:                               1,848                 216,042,370.50                100.00
</TABLE>

Recipients must read the statement printed on the attached cover. Do not use or
rely on this information if you have not received and reviewed this statement.
If you have not received this statement, call your Lehman Brothers account
executive for another copy.

                                       11
<PAGE>

                          COMBINED LOAN-TO-VALUE RATIO

<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------
Range of Combined                  Initial              Aggregate Principal        % of Outstanding
Loan-to-Value Ratios           Number of Loans          Balance Outstanding        Principal Balance
-------------------------------------------------------------------------------------------------------
<S>                            <C>                      <C>                        <C>
15.01 - 20.00                           1                       24,958.63                 0.01
25.01 - 30.00                           2                      136,429.88                 0.06
35.01 - 40.00                           2                       79,941.76                 0.04
40.01 - 45.00                           2                       57,478.47                 0.03
45.01 - 50.00                           1                       42,982.91                 0.02
50.01 - 55.00                           6                      349,528.35                 0.16
55.01 - 60.00                          11                    1,127,645.61                 0.52
60.01 - 65.00                          12                      856,383.90                 0.40
65.01 - 70.00                          26                    2,139,733.25                 0.99
70.01 - 75.00                          53                    4,143,635.14                 1.92
75.01 - 80.00                         205                   21,650,583.75                10.02
80.01 - 85.00                         234                   22,749,719.73                10.53
85.01 - 90.00                         707                   85,848,623.35                39.74
90.01 - 95.00                         491                   66,533,582.06                30.80
95.01 - 100.00                         95                   10,301,143.71                 4.77
-------------------------------------------------------------------------------------------------------
Total:                              1,848                  216,042,370.50               100.00
</TABLE>

                           INTEREST RATE DISTRIBUTION

<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------------
Range of Loan                       Initial             Aggregate Principal         % of Outstanding
Interest Rates                  Number of Loans         Balance Outstanding        Principal Balance
--------------------------------------------------------------------------------------------------------
<S>                             <C>                     <C>                        <C>
7.000 - 7.999                           5                      516,241.10                  0.24
8.000 - 8.999                         330                   43,023,748.00                 19.91
9.000 - 9.999                         819                  102,054,510.16                 47.24
10.000 - 10.999                       543                   57,434,249.89                 26.58
11.000 - 11.999                       127                   11,176,020.01                  5.17
12.000 - 12.999                        23                    1,790,855.07                  0.83
14.000 - 14.999                         1                       46,746.27                  0.02
--------------------------------------------------------------------------------------------------------
Total:                              1,848                  216,042,370.50                100.00
</TABLE>

                               YEAR OF ORIGINATION

<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------------
                                    Initial              Aggregate Principal        % of Outstanding
Origination Date                Number of Loans          Balance Outstanding        Principal Balance
--------------------------------------------------------------------------------------------------------
<S>                             <C>                      <C>                        <C>
1997                                     1                      118,288.56                 0.05
1998                                     7                    1,064,642.62                 0.49
1999                                   338                   40,851,484.91                18.91
2000                                 1,502                  174,007,954.41                80.54
--------------------------------------------------------------------------------------------------------
Total:                               1,848                  216,042,370.50               100.00
</TABLE>

Recipients must read the statement printed on the attached cover. Do not use or
rely on this information if you have not received and reviewed this statement.
If you have not received this statement, call your Lehman Brothers account
executive for another copy.

                                       12
<PAGE>

                          REMAINING MONTHS TO MATURITY
<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------------
                                    Initial              Aggregate Principal        % of Outstanding
Stated Remaining Term           Number of Loans          Balance Outstanding        Principal Balance
--------------------------------------------------------------------------------------------------------
<S>                             <C>                      <C>                        <C>
91 - 120                                 1                      147,677.54                 0.07
151 - 180                                2                      207,619.07                 0.10
331 - 360                            1,845                  215,687,073.89                99.84
--------------------------------------------------------------------------------------------------------
Total:                               1,848                  216,042,370.50               100.00
</TABLE>

                          MONTH OF NEXT RATE ADJUSTMENT

<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------------
Next Rate                              Initial             Aggregate Principal        % of Outstanding
Adjustment Date                    Number of Loans         Balance Outstanding        Principal Balance
--------------------------------------------------------------------------------------------------------
<S>                                <C>                     <C>                        <C>
May 2000                                  1                       98,338.30                 0.05
July 2000                                 1                      118,288.56                 0.05
September 2000                            3                      232,767.08                 0.11
December 2000                             2                      304,046.23                 0.14
February 2001                             1                       80,919.32                 0.04
March 2001                                1                      139,538.92                 0.06
April 2001                                1                      162,367.19                 0.08
July 2001                                 1                       85,703.55                 0.04
August 2001                               1                      133,579.58                 0.06
September 2001                            8                    1,086,886.36                 0.50
October 2001                             17                    2,043,264.83                 0.95
November 2001                            27                    3,673,065.63                 1.70
December 2001                           111                   13,640,003.77                 6.31
January 2002                            211                   23,624,366.93                10.94
February 2002                           536                   60,955,729.96                28.21
March 2002                              617                   74,106,731.65                34.30
April 2002                              225                   26,535,266.37                12.28
May 2002                                 19                    2,011,575.00                 0.93
July 2002                                 1                      279,918.60                 0.13
October 2002                              1                      144,699.31                 0.07
November 2002                             2                      150,520.19                 0.07
December 2002                             5                      593,943.91                 0.27
January 2003                              3                      253,850.60                 0.12
February 2003                            22                    2,575,952.70                 1.19
March 2003                               25                    2,355,020.96                 1.09
April 2003                                5                      612,250.00                 0.28
May 2003                                  1                       43,775.00                 0.02
--------------------------------------------------------------------------------------------------------
Total:                                1,848                  216,042,370.50               100.00
</TABLE>

Recipients must read the statement printed on the attached cover. Do not use or
rely on this information if you have not received and reviewed this statement.
If you have not received this statement, call your Lehman Brothers account
executive for another copy.

                                       13
<PAGE>

                                   RATE FLOOR
<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------------
                                    Initial              Aggregate Principal        % of Outstanding
Floor                           Number of Loans          Balance Outstanding        Principal Balance
--------------------------------------------------------------------------------------------------------
<S>                             <C>                      <C>                        <C>
4.250 - 4.499                            5                       452,132.61                 0.21
4.500 - 4.749                            4                       434,309.09                 0.20
4.750 - 4.999                            5                       937,781.04                 0.43
5.000 - 5.249                           16                     2,515,164.44                 1.16
5.250 - 5.499                           81                     9,889,920.97                 4.58
5.500 - 5.749                           52                     6,941,980.38                 3.21
5.750 - 5.999                           74                     9,954,164.32                 4.61
6.000 - 6.249                           69                     7,828,926.08                 3.62
6.250 - 6.499                           69                     8,051,879.77                 3.73
6.500 - 6.749                           56                     5,565,174.40                 2.58
6.750 - 6.999                           55                     6,773,034.83                 3.14
7.000 - 7.249                           29                     2,922,090.93                 1.35
7.250 - 7.499                           20                     1,990,062.05                 0.92
7.500 - 7.749                           10                       834,731.45                 0.39
7.750 - 7.999                           15                     1,557,721.46                 0.72
8.000 - 8.249                            4                       337,044.18                 0.16
8.250 - 8.499                           17                     2,416,118.34                 1.12
8.500 - 8.749                           27                     3,944,061.83                 1.83
8.750 - 8.999                          207                    25,841,470.23                11.96
9.000 - 9.249                           34                     4,430,082.33                 2.05
9.250 - 9.499                          136                    17,324,669.86                 8.02
9.500 - 9.749                          144                    17,696,716.02                 8.19
9.750 - 9.999                          251                    30,111,797.70                13.94
10.000 - 10.249                         59                     6,371,927.13                 2.95
10.250 - 10.499                        126                    12,953,985.53                 6.00
10.500 - 10.749                         80                     8,782,328.25                 4.07
10.750 - 10.999                        100                    10,654,113.35                 4.93
11.000 - 11.249                         26                     2,507,562.06                 1.16
11.250 - 11.499                         38                     3,036,235.07                 1.41
11.500 - 11.749                         12                       929,232.01                 0.43
11.750 - 11.999                         11                       823,586.22                 0.38
12.000 - 12.249                          2                       202,662.12                 0.09
12.250 - 12.499                          6                       456,306.61                 0.21
12.500 - 12.749                          3                        86,151.89                 0.04
12.750 - 12.999                          5                       487,245.95                 0.23
--------------------------------------------------------------------------------------------------------
Total:                               1,848                   216,042,370.50               100.00
</TABLE>

Recipients must read the statement printed on the attached cover. Do not use or
rely on this information if you have not received and reviewed this statement.
If you have not received this statement, call your Lehman Brothers account
executive for another copy.

                                       14
<PAGE>

                                  GROSS MARGIN
<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------------
Range of                             Initial             Aggregate Principal         % of Outstanding
Gross Margin                     Number of Loans         Balance Outstanding        Principal Balance
--------------------------------------------------------------------------------------------------------
<S>                              <C>                     <C>                        <C>
3.250 - 3.499                             1                     119,945.77                  0.06
3.500 - 3.749                             1                      80,719.59                  0.04
3.750 - 3.999                             1                      67,357.59                  0.03
4.000 - 4.249                             1                     184,500.00                  0.09
4.250 - 4.499                             8                     764,409.73                  0.35
4.500 - 4.749                            10                   1,433,330.96                  0.66
4.750 - 4.999                            28                   4,472,117.63                  2.07
5.000 - 5.249                            84                  10,956,127.63                  5.07
5.250 - 5.499                           186                  23,555,172.11                 10.90
5.500 - 5.749                           213                  26,113,714.59                 12.09
5.750 - 5.999                           249                  31,371,501.20                 14.52
6.000 - 6.249                           272                  31,985,635.66                 14.81
6.250 - 6.499                           225                  26,228,907.03                 12.14
6.500 - 6.749                           194                  20,853,803.03                  9.65
6.750 - 6.999                           125                  13,783,649.27                  6.38
7.000 - 7.249                            94                   9,292,324.59                  4.30
7.250 - 7.499                            48                   4,913,610.77                  2.27
7.500 - 7.749                            45                   4,296,099.55                  1.99
7.750 - 7.999                            31                   2,661,300.61                  1.23
8.000 - 8.249                             9                     947,523.81                  0.44
8.250 - 8.499                             7                     826,166.77                  0.38
8.500 - 8.749                             6                     306,701.46                  0.14
8.750 - 8.999                             7                     504,384.13                  0.23
9.000 - 9.249                             2                     223,437.14                  0.10
9.750 - 9.999                             1                      99,929.88                  0.05
--------------------------------------------------------------------------------------------------------
            Total                     1,848                $216,042,370.50                100.00
</TABLE>

Recipients must read the statement printed on the attached cover. Do not use or
rely on this information if you have not received and reviewed this statement.
If you have not received this statement, call your Lehman Brothers account
executive for another copy.

                                       15
<PAGE>

                                  MAXIMUM RATE
<TABLE>
<CAPTION>
----------------------------------------------------------------------------------------------------------
Range of                             Initial              Aggregate Principal         % of Outstanding
Maximum Rates                    Number of Loans          Balance Outstanding        Principal Balance
----------------------------------------------------------------------------------------------------------
<S>                              <C>                      <C>                        <C>
12.000 - 12.249                           1                      118,768.63                  0.05
13.250 - 13.499                           1                      147,988.97                  0.07
13.750 - 13.999                           1                      119,702.47                  0.06
14.000 - 14.249                           1                      103,489.61                  0.05
14.250 - 14.499                          10                    1,432,393.94                  0.66
14.500 - 14.749                          23                    3,030,358.22                  1.40
14.750 - 14.999                         225                   28,633,423.49                 13.25
15.000 - 15.249                          45                    5,445,258.54                  2.52
15.250 - 15.499                         136                   18,106,843.20                  8.38
15.500 - 15.749                         143                   19,003,019.04                  8.80
15.750 - 15.999                         338                   42,633,346.22                 19.73
16.000 - 16.249                          87                   10,839,934.95                  5.02
16.250 - 16.499                         187                   20,441,504.86                  9.46
16.500 - 16.749                         127                   13,713,309.28                  6.35
16.750 - 16.999                         209                   21,648,105.32                 10.02
17.000 - 17.249                          36                    3,431,013.06                  1.59
17.250 - 17.499                          81                    7,608,963.08                  3.52
17.500 - 17.749                          47                    4,964,637.15                  2.30
17.750 - 17.999                          66                    7,147,008.88                  3.31
18.000 - 18.249                          19                    1,798,270.15                  0.83
18.250 - 18.499                          22                    1,896,719.02                  0.88
18.500 - 18.749                          10                      767,211.94                  0.36
18.750 - 18.999                          15                    1,226,077.56                  0.57
19.000 - 19.249                           4                      490,250.94                  0.23
19.250 - 19.499                           9                      675,961.23                  0.31
19.500 - 19.749                           2                      167,519.57                  0.08
19.750 - 19.999                           1                       33,652.28                  0.02
20.000 - 20.249                           1                       92,966.77                  0.04
25.000 - 25.249                           1                      324,672.13                  0.15
----------------------------------------------------------------------------------------------------------
            Total                     1,848                 $216,042,370.50                100.00
</TABLE>

Recipients must read the statement printed on the attached cover. Do not use or
rely on this information if you have not received and reviewed this statement.
If you have not received this statement, call your Lehman Brothers account
executive for another copy.

                                       16
<PAGE>

                              PREPAYMENT SCENARIOS
                              --------------------

<TABLE>
<CAPTION>
                                                                 PRICING
                          Scenario I        Scenario II       Scenario III        Scenario IV        Scenario V
                        --------------     --------------    --------------     --------------     --------------
                            18% CPR           24% CPR            30% CPR            36% CPR            42% CPR
                         WAL/Maturity       WAL/Maturity      WAL/Maturity       WAL/Maturity       WAL/Maturity
<S>                     <C>      <C>       <C>      <C>       <C>      <C>       <C>      <C>       <C>      <C>
To Call
A                       3.24     05/08     2.34     03/06     1.70     11/04     1.29     01/04     1.05     03/03
M-1                     6.37     05/08     4.76     03/06     4.26     11/04     3.60     01/04     2.90     05/03
M-2                     6.37     05/08     4.72     03/06     3.99     11/04     3.60     01/04     2.93     05/03
B-1                     6.37     05/08     4.70     03/06     3.89     11/04     3.57     01/04     2.93     05/03
B-2                     5.96     05/08     4.41     03/06     3.66     11/04     3.35     01/04     2.93     05/03

To Maturity
A                       3.44     03/11     2.51     08/08     1.85     12/06     1.30     10/04     1.05     03/03
M-1                     7.91     11/13     6.04     12/10     5.33     12/08     5.49     08/07     3.56     08/06
M-2                     7.91     11/13     5.98     12/10     5.04     12/08     5.02     08/07     4.45     08/06
B-1                     7.90     11/13     5.96     12/10     4.94     12/08     4.18     08/07     4.45     08/06
B-2                     6.81     11/13     5.06     12/10     4.17     12/08     3.60     08/07     3.76     08/06
</TABLE>

(1)      The following are the assumed characteristics of the additional and
         subsequent contracts:


<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------
                                              Assumed Additional Loan Characteristics
                                              ---------------------------------------

                                                                                                        Wtd. Avg.   Wtd. Avg.
                                     Wtd. Avg.  Wtd. Avg.  Wtd. Avg.                         Wtd. Avg.  Initial     Months to
       Cut-off Date Pool  Wtd. Avg.    WAM      Orig Term   Gross     Wtd. Avg.   Wtd. Avg.  Periodic   Periodic      Rate
Pool   Principal Balance  Loan Rate    (Mo)       (Mo)      Margin    Life Cap   Life Floor    Cap        Cap        Change
<S>    <C>                <C>        <C>        <C>        <C>        <C>         <C>        <C>        <C>         <C>
  1       1,848,867.98     9.562%      360        360       6.306%     15.907%     8.683%     1.130%     2.712%        24
  2       3,090,978.17     9.756%      360        360       6.085%     16.025%     9.249%     1.121%     2.858%        24
  3       5,353,547.09     9.737%      360        360       6.120%     15.987%     8.934%     1.219%     2.819%        24
  4      13,813,253.56     9.856%      359        359       6.177%     16.137%     8.742%     1.122%     2.913%        24
  5      16,768,888.20     9.837%      360        360       6.004%     16.105%     8.436%     1.095%     2.919%        24
  6       6,013,189.62     9.756%      360        360       5.881%     16.052%     8.139%     1.124%     2.926%        24
  7       2,068,904.88    10.239%      360        360       6.228%     16.837%     9.562%     1.202%     2.909%        36

                                             Assumed Subsequent Loan Characteristics
                                             ---------------------------------------

                                                                                                        Wtd. Avg.   Wtd. Avg.
                                     Wtd. Avg.  Wtd. Avg.  Wtd. Avg.                         Wtd. Avg.  Initial     Months to
       Cut-off Date Pool  Wtd. Avg.    WAM      Orig Term   Gross     Wtd. Avg.   Wtd. Avg.  Periodic   Periodic      Rate
Pool   Principal Balance  Loan Rate    (Mo)       (Mo)      Margin    Life Cap   Life Floor    Cap        Cap        Change

  1       1,321,762.92     9.562%      360        360       6.306%     15.907%     8.683%     1.130%     2.712%        24
  2       2,209,752.33     9.756%      360        360       6.085%     16.025%     9.249%     1.121%     2.858%        24
  3       3,827,271.66     9.737%      360        360       6.120%     15.987%     8.934%     1.219%     2.819%        24
  4       9,875,148.77     9.856%      359        359       6.177%     16.137%     8.742%     1.122%     2.913%        24
  5      11,988,143.49     9.837%      360        360       6.004%     16.105%     8.436%     1.095%     2.919%        24
  6       4,298,852.68     9.756%      360        360       5.881%     16.052%     8.139%     1.124%     2.926%        24
  7       1,479,068.15    10.239%      360        360       6.228%     16.837%     9.562%     1.202%     2.909%        36
------------------------------------------------------------------------------------------------------------------------------
</TABLE>




Recipients must read the statement printed on the attached cover. Do not use or
rely on this information if you have not received and reviewed this statement.
If you have not received this statement, call your Lehman Brothers account
executive for another copy.

                                       17
<PAGE>

                       ADJUSTABLE RATE NET FUNDS CAP RATE
                       ----------------------------------

<TABLE>
<CAPTION>

 Period        Scenario I        Scenario II           Period        Scenario I        Scenario II
 ------        ----------        -----------           ------        ----------        -----------
<S>            <C>               <C>                   <C>           <C>               <C>
   1             7.27%              7.27%                38            12.62%             14.57%
   2             9.32%              9.32%                39            12.62%             14.79%
   3             9.32%              9.32%                40            12.62%             15.06%
   4             9.32%              9.32%                41            12.62%             15.16%
   5             9.32%              9.32%                42            12.62%             15.16%
   6             9.32%              9.32%                43            12.63%             15.38%
   7             9.32%              9.32%                44            12.63%             15.52%
   8             9.32%              9.32%                45            12.63%             15.52%
   9             9.32%              9.32%                46            12.63%             15.53%
   10            9.32%              9.32%                47            12.63%             15.53%
   11            9.32%              9.32%                48            12.63%             15.53%
   12            9.32%              9.32%                49            12.63%             15.58%
   13            9.32%              9.32%                50            12.63%             15.59%
   14            9.32%              9.32%                51            12.63%             15.59%
   15            9.32%              9.32%                52            12.63%             15.59%
   16            9.40%              9.40%                53            12.63%             15.59%
   17            9.40%              9.40%                54            12.63%             15.59%
   18            9.40%              9.40%                55            12.63%             15.61%
   19            9.52%              9.52%                56            12.63%             15.61%
   20            9.74%              9.74%                57            12.63%             15.61%
   21            10.33%            10.33%                58            12.63%             15.61%
   22            11.07%            11.07%                59            12.63%             15.61%
   23            11.33%            11.33%                60            12.63%             15.61%
   24            11.33%            11.33%                61            12.63%             15.61%
   25            11.81%            11.84%                62            12.63%             15.61%
   26            12.20%            12.27%                63            12.63%             15.61%
   27            12.29%            12.50%
   28            12.36%            12.79%
   29            12.38%            12.89%
   30            12.38%            12.89%
   31            12.54%            13.21%
   32            12.59%            13.43%
   33            12.59%            13.66%
   34            12.59%            13.96%
   35            12.59%            14.06%
   36            12.59%            14.06%
   37            12.61%            14.34%

</TABLE>

* Scenario I is achieved assuming 6 month LIBOR stays constant at 7.05%; run at
the pricing speed to call.

** Scenario II is achieved assuming 6 month LIBOR instantaneously increases to a
level beyond the highest maximum obtainable rate on the underlying adjustable
rate loans; run at the pricing speed to call.




Recipients must read the statement printed on the attached cover. Do not use or
rely on this information if you have not received and reviewed this statement.
If you have not received this statement, call your Lehman Brothers account
executive for another copy.

                                       18


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission