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 27, 2000
(Date of earliest event reported)
IMH ASSETS CORP.
(Exact Name of Registrant as Specified in its Charter)
California (State or other jurisdiction of organization)
333-60707 (Commission File No.)
33-0705301 (I.R.S. Employer Identification No.)
20371 Irvine Avenue, Santa Ana Heights, CA 92707
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, including area code
(714) 556-0122
(Former name or former address, if changed since
last report.)
ITEM 5. OTHER EVENTS
This current report on Form 8-K relates to the monthly distribution
reported to holders of Impac CMB Trust Series 1999-1 Collateralized
Asset-Backed Bonds, Series 1999-1 which was made on February 26, 2001.
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL
INFORMATION AND EXHIBITS
(c) Exhibits
Exhibit No. Description
99.1 Monthly distribution report pursuant to
Section 7.05 of the Indenture for the distribution
on February 26, 2001.
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
there unto duly authorized.
LASALLE BANK NATIONAL ASSOCIATION, IN
ITS CAPACITY AS INDENTURE TRUSTEE UNDER
THE INDENTURE ON BEHALF OF IMH ASSETS CORP.,
AS REGISTRANT
By:
/s/ Russell Goldenberg
Russell Goldenberg,
Group Senior Vice President
February 26, 2001
ABN AMRO
LaSalle National Bank
Administrator:
Ann Kelly (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60603-4159
IMH Assets Corp.
Impac Funding Corporation as Master Servicer
Impac CMB Trust Series 1999-1
Collateralized Asset-Backed Bonds, Serices 1999-1
ABN AMRO Acct: 67-8103-90-4
Number Of Pages
Table Of Contents 1
Certificate Report 1
Other Related Information 5
Asset Backed Facts Sheets 3
Total Pages Included In This Pa 10
Realized Loss Detail Appendix C
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 System (714) 282-5518
ASAP #: 391
Monthly Data File Name: IMH99001_200102_3.EXE
Statement Date 02/26/01
Payment Date: 02/26/01
Prior Payment: 01/25/01
Record Date: 01/31/01
WAC: 11.65%
WAMM: 261
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A-1 121,203,862.00 59,951,036.31
45254NAX5 1000.000000000 494.629752887
A-2 64,875,807.00 32,902,767.92
45254NAY3 1000.000000000 507.165451059
Trust Certific 0.00 0.00
9ABSC196 1000.000000000 0.000000000
186,079,669.00 92,853,804.23
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 9,385,370.67 0.00 0.00
45254NAX5 77.434584304 0.000000000 0.000000000
A-2 1,231,827.70 0.00 0.00
45254NAY3 18.987474021 0.000000000 0.000000000
Trust Certific 0.00 0.00 0.00
9ABSC196 0.000000000 0.000000000 0.000000000
0.00
0.000000000
0.00
0.000000000
10,617,198.37 0.00 0.00
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 50,565,665.64 325,800.58 0.00
45254NAX5 417.195168583 2.688037944 0.000000000
A-2 31,670,940.22 185,535.05 0.00
45254NAY3 488.177977038 2.859849589 0.000000000
Trust Certific 0.00 0.00 0.00
9ABSC196 0.000000000 0.000000000 0.000000000
0.00 0.00
0.000000000
0.00 0.00
0.000000000
0.00
82,236,605.86 511,335.63 0.00
Total P&I Payment 11,128,534.00
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
A-1 6.11375000%
45254NAX5 5.93000000%
A-2 6.34375000%
45254NAY3 6.16000000%
Trust Certificate
9ABSC196
Asset Backed Facts - Pool Total
Distributi Delinq 1 Month Delinq 2 Months
Date # Balance #
02/26/01 51 3,772,204 30
3.28% 3.524% 1.93%
01/25/01 97 6,091,424 29
5.99% 5.242% 1.79%
12/26/00 53 4,171,050 23
3.15% 3.408% 1.37%
11/27/00 60 3,739,364 22
3.45% 2.913% 1.27%
10/25/00 123 7,076,693 33
6.95% 5.411% 1.86%
09/25/00 130 6,974,816 25
7.16% 5.194% 1.38%
08/25/00 119 6,320,983 29
6.41% 4.613% 1.56%
07/25/00 129 6,869,367 24
6.79% 4.890% 1.26%
06/26/00 111 6,747,442 28
5.69% 4.637% 1.44%
05/25/00 743 29,379,372 86
37.04% 19.510% 4.29%
04/25/00 110 5,653,510 26
5.35% 3.671% 1.27%
03/27/00 118 7,831,352 25
5.61% 4.932% 1.19%
02/25/00 94 3,774,208 39
4.29% 2.284% 1.78%
01/25/00 130 6,930,652 40
5.75% 4.063% 1.77%
12/27/99 144 8,613,005 36
6.24% 4.949% 1.56%
11/26/99 370 15,267,310 34
15.70% 8.569% 1.44%
Distribution Delinq 3+ Months
Date Balance # Balance
02/26/01 1,303,357 47 1,918,223
1.218% 3.02% 1.792%
01/25/01 2,508,637 44 2,241,766
2.159% 2.72% 1.929%
12/26/00 1,459,127 59 3,536,689
1.192% 3.51% 2.889%
11/27/00 880,209 39 1,751,753
0.686% 2.25% 1.365%
10/25/00 2,015,609 45 3,262,392
1.541% 2.54% 2.495%
09/25/00 1,184,018 41 3,138,293
0.882% 2.26% 2.337%
08/25/00 2,325,380 37 2,857,620
1.697% 1.99% 2.085%
07/25/00 1,530,005 41 2,881,957
1.089% 2.16% 2.052%
06/26/00 2,215,457 41 2,617,355
1.523% 2.10% 1.799%
05/25/00 3,773,643 55 2,948,815
2.506% 2.74% 1.958%
04/25/00 2,794,406 53 2,367,363
1.814% 2.58% 1.537%
03/27/00 1,412,416 52 2,289,112
0.889% 2.47% 1.442%
02/25/00 1,711,209 52 2,465,001
1.036% 2.37% 1.492%
01/25/00 2,572,741 87 4,278,262
1.508% 3.85% 2.508%
12/27/99 1,592,717 78 3,970,777
0.915% 3.38% 2.282%
11/26/99 1,573,913 78 4,030,605
0.883% 3.31% 2.262%
Distributi Foreclosure/Bankruptcy REO
Date # Balance #
02/26/01 73 3,937,325 2
4.70% 3.678% 0.13%
01/25/01 76 3,996,388 2
4.69% 3.439% 0.12%
12/26/00 76 3,890,755 2
4.52% 3.179% 0.12%
11/27/00 87 4,940,837 1
5.01% 3.849% 0.06%
10/25/00 11 625,521 0
0.62% 0.478% 0.00%
09/25/00 12 653,335 0
0.66% 0.486% 0.00%
08/25/00 13 688,075 1
0.70% 0.502% 0.05%
07/25/00 15 768,907 1
0.79% 0.547% 0.05%
06/26/00 18 936,367 1
0.92% 0.644% 0.05%
05/25/00 21 1,181,698 1
1.05% 0.785% 0.05%
04/25/00 27 1,366,529 1
1.31% 0.887% 0.05%
03/27/00 29 1,518,276 1
1.38% 0.956% 0.05%
02/25/00 0 0 0
0.00% 0.000% 0.00%
01/25/00 0 0 0
0.00% 0.000% 0.00%
12/27/99 0 0 0
0.00% 0.000% 0.00%
11/26/99 0 0 0
0.00% 0.000% 0.00%
Distribution Modifications
Date Balance # Balance
02/26/01 308,764 0 0
0.288% 0.00% 0.000%
01/25/01 308,920 0 0
0.266% 0.00% 0.000%
12/26/00 332,029 0 0
0.271% 0.00% 0.000%
11/27/00 182,096 0 0
0.142% 0.00% 0.000%
10/25/00 0 0 0
0.000% 0.00% 0.000%
09/25/00 0 0 0
0.000% 0.00% 0.000%
08/25/00 148,351 0 0
0.108% 0.00% 0.000%
07/25/00 148,455 0 0
0.106% 0.00% 0.000%
06/26/00 148,559 0 0
0.102% 0.00% 0.000%
05/25/00 148,661 0 0
0.099% 0.00% 0.000%
04/25/00 148,763 0 0
0.097% 0.00% 0.000%
03/27/00 148,864 0 0
0.094% 0.00% 0.000%
02/25/00 0 0 0
0.000% 0.00% 0.000%
01/25/00 0 0 0
0.000% 0.00% 0.000%
12/27/99 0 0 0
0.000% 0.00% 0.000%
11/26/99 0 0 0
0.000% 0.00% 0.000%
Distributi Prepayments Curr Weighted Avg.
Date # Balance Coupon
02/26/01 74 10,431,013 11.6482%
4.76% 9.745% 0.00%
01/25/01 65 9,004,607 11.1764%
4.01% 7.750% 0.00%
12/26/00 63 6,007,046 10.5481%
3.75% 4.908% 0.00%
11/27/00 55 5,761,335 10.1336%
3.17% 4.488% 0.00%
10/25/00 33 2,217,733 10.0607%
1.86% 1.696% 0.00%
09/25/00 45 3,325,227 10.0734%
2.48% 2.476% 0.00%
08/25/00 42 2,526,642 10.0879%
2.26% 1.844% 0.00%
07/25/00 42 3,220,775 10.0714%
2.21% 2.293% 0.00%
06/26/00 51 4,807,917 10.0142%
2.62% 3.304% 0.00%
05/25/00 56 4,855,808 9.9805%
2.79% 3.225% 0.00%
04/25/00 49 3,191,649 9.9827%
2.38% 2.072% 0.00%
03/27/00 48 4,574,514 9.9686%
2.28% 2.881% 0.00%
02/25/00 88 6,180,717 10.0128%
4.02% 3.741% 0.00%
01/25/00 69 5,100,084 10.0195%
3.05% 2.990% 0.00%
12/27/99 47 3,216,357 9.9926%
2.04% 1.848% 0.00%
11/26/99 49 3,864,173 9.9515%
2.08% 2.169% 0.00%
Distribution
Date Remit
02/26/01 10.8092%
0.000%
01/25/01 10.3354%
0.000%
12/26/00 9.7103%
0.000%
11/27/00 9.2977%
0.000%
10/25/00 9.2259%
0.000%
09/25/00 9.2387%
0.000%
08/25/00 9.2536%
0.000%
07/25/00 9.2390%
0.000%
06/26/00 9.1833%
0.000%
05/25/00 9.1528%
0.000%
04/25/00 9.1562%
0.000%
03/27/00 9.1405%
0.000%
02/25/00 9.1854%
0.000%
01/25/00 9.1931%
0.000%
12/27/99 9.1685%
0.000%
11/26/99 9.1286%
0.000%
Asset Backed Facts - Group 1 Total
Distributi Delinq 1 Month Delinq 2 Months
Date # Balance #
02/26/01 16 2,784,552 2
4.68% 4.438% 0.58%
01/25/01 19 3,407,420 9
5.03% 4.819% 2.38%
12/26/00 15 2,969,960 4
3.68% 3.921% 0.98%
11/27/00 11 2,085,740 1
2.54% 2.590% 0.23%
10/25/00 20 3,656,641 7
4.52% 4.458% 1.58%
09/25/00 20 3,394,243 2
4.42% 4.033% 0.44%
08/25/00 18 3,014,391 8
3.90% 3.519% 1.74%
07/25/00 19 3,113,343 5
4.02% 3.541% 1.06%
06/26/00 19 3,400,083 8
3.88% 3.708% 1.63%
05/25/00 22 3,549,629 4
4.37% 3.731% 0.79%
04/25/00 13 2,101,087 10
2.53% 2.171% 1.95%
03/27/00 27 4,584,887 3
5.09% 4.570% 0.57%
02/25/00 3 650,633 3
0.55% 0.629% 0.55%
01/25/00 18 3,100,316 8
3.20% 2.914% 1.42%
12/27/99 26 4,605,649 2
4.50% 4.251% 0.35%
11/26/99 18 2,669,151 3
3.04% 2.405% 0.51%
Distribution Delinq 3+ Months
Date Balance # Balance
02/26/01 376,273 3 447,043
0.600% 0.88% 0.713%
01/25/01 1,702,828 6 991,682
2.408% 1.59% 1.403%
12/26/00 786,046 12 1,953,247
1.038% 2.94% 2.579%
11/27/00 192,973 3 474,188
0.240% 0.69% 0.589%
10/25/00 1,173,681 11 1,908,681
1.431% 2.49% 2.327%
09/25/00 368,866 11 1,960,467
0.438% 2.43% 2.329%
08/25/00 1,461,617 11 1,908,219
1.706% 2.39% 2.227%
07/25/00 862,574 9 1,628,212
0.981% 1.90% 1.852%
06/26/00 1,424,686 8 1,455,476
1.554% 1.63% 1.587%
05/25/00 675,561 7 1,355,685
0.710% 1.39% 1.425%
04/25/00 2,299,729 5 729,003
2.377% 0.97% 0.753%
03/27/00 650,151 3 467,073
0.648% 0.57% 0.466%
02/25/00 389,105 4 644,151
0.376% 0.73% 0.623%
01/25/00 1,370,052 4 644,644
1.288% 0.71% 0.606%
12/27/99 303,355 4 645,134
0.280% 0.69% 0.595%
11/26/99 467,962 4 645,621
0.422% 0.68% 0.582%
Distributi Foreclosure/Bankruptcy REO
Date # Balance #
02/26/01 11 1,761,116 2
3.22% 2.807% 0.58%
01/25/01 10 1,664,011 2
2.65% 2.354% 0.53%
12/26/00 5 818,640 0
1.23% 1.081% 0.00%
11/27/00 14 2,382,513 1
3.23% 2.959% 0.23%
10/25/00 3 308,146 0
0.68% 0.376% 0.00%
09/25/00 3 308,323 0
0.66% 0.366% 0.00%
08/25/00 3 308,498 1
0.65% 0.360% 0.22%
07/25/00 3 308,673 1
0.63% 0.351% 0.21%
06/26/00 4 421,252 1
0.82% 0.459% 0.20%
05/25/00 5 594,264 1
0.99% 0.625% 0.20%
04/25/00 5 594,676 1
0.97% 0.615% 0.19%
03/27/00 5 595,086 1
0.94% 0.593% 0.19%
02/25/00 0 0 0
0.00% 0.000% 0.00%
01/25/00 0 0 0
0.00% 0.000% 0.00%
12/27/99 0 0 0
0.00% 0.000% 0.00%
11/26/99 0 0 0
0.00% 0.000% 0.00%
Distribution Modifications
Date Balance # Balance
02/26/01 308,764 0 0
0.492% 0.00% 0.000%
01/25/01 308,920 0 0
0.437% 0.00% 0.000%
12/26/00 0 0 0
0.000% 0.00% 0.000%
11/27/00 182,096 0 0
0.226% 0.00% 0.000%
10/25/00 0 0 0
0.000% 0.00% 0.000%
09/25/00 0 0 0
0.000% 0.00% 0.000%
08/25/00 148,351 0 0
0.173% 0.00% 0.000%
07/25/00 148,455 0 0
0.169% 0.00% 0.000%
06/26/00 148,559 0 0
0.162% 0.00% 0.000%
05/25/00 148,661 0 0
0.156% 0.00% 0.000%
04/25/00 148,763 0 0
0.154% 0.00% 0.000%
03/27/00 148,864 0 0
0.148% 0.00% 0.000%
02/25/00 0 0 0
0.000% 0.00% 0.000%
01/25/00 0 0 0
0.000% 0.00% 0.000%
12/27/99 0 0 0
0.000% 0.00% 0.000%
11/26/99 0 0 0
0.000% 0.00% 0.000%
Distributi Prepayments Curr Weighted Avg.
Date # Balance Coupon
02/26/01 45 9,347,920 10.0533%
13.16% 14.899% 0.00%
01/25/01 36 7,914,822 9.4200%
9.52% 11.195% 0.00%
12/26/00 30 4,979,238 8.4800%
7.35% 6.574% 0.00%
11/27/00 25 4,713,936 7.8898%
5.77% 5.854% 0.00%
10/25/00 9 1,411,942 7.7725%
2.04% 1.722% 0.00%
09/25/00 10 2,063,990 7.7876%
2.21% 2.453% 0.00%
08/25/00 9 1,435,243 7.7927%
1.95% 1.675% 0.00%
07/25/00 12 2,178,352 7.7736%
2.54% 2.477% 0.00%
06/26/00 17 3,690,436 7.7271%
3.47% 4.024% 0.00%
05/25/00 14 3,337,556 7.6876%
2.78% 3.509% 0.00%
04/25/00 9 1,546,213 7.6601%
1.75% 1.598% 0.00%
03/27/00 17 3,466,029 7.6720%
3.21% 3.455% 0.00%
02/25/00 17 3,021,875 7.6870%
3.11% 2.922% 0.00%
01/25/00 16 2,875,073 7.6767%
2.84% 2.702% 0.00%
12/27/99 15 1,847,932 7.6255%
2.60% 1.706% 0.00%
11/26/99 14 2,505,685 7.5626%
2.36% 2.258% 0.00%
Distribution
Date Remit
02/26/01 9.1615%
0.000%
01/25/01 8.5297%
0.000%
12/26/00 7.5968%
0.000%
11/27/00 7.0113%
0.000%
10/25/00 6.8957%
0.000%
09/25/00 6.9108%
0.000%
08/25/00 6.9165%
0.000%
07/25/00 6.9004%
0.000%
06/26/00 6.8571%
0.000%
05/25/00 6.8229%
0.000%
04/25/00 6.7967%
0.000%
03/27/00 6.8068%
0.000%
02/25/00 6.8217%
0.000%
01/25/00 6.8127%
0.000%
12/27/99 6.7650%
0.000%
11/26/99 6.7042%
0.000%
Asset Backed Facts - Group 2 Total
Distributi Delinq 1 Month Delinq 2 Months
Date # Balance #
02/26/01 35 987,653 28
2.89% 2.230% 2.31%
01/25/01 78 2,684,004 20
6.29% 5.900% 1.61%
12/26/00 38 1,201,090 19
2.98% 2.574% 1.49%
11/27/00 49 1,653,624 21
3.76% 3.457% 1.61%
10/25/00 103 3,420,053 26
7.76% 7.015% 1.96%
09/25/00 110 3,580,573 23
8.07% 7.142% 1.69%
08/25/00 101 3,306,592 21
7.23% 6.438% 1.50%
07/25/00 110 3,756,023 19
7.71% 7.150% 1.33%
06/26/00 92 3,347,359 20
6.30% 6.222% 1.37%
05/25/00 721 25,829,743 82
48.00% 46.577% 5.46%
04/25/00 97 3,552,423 16
6.29% 6.205% 1.04%
03/27/00 91 3,246,465 22
5.79% 5.551% 1.40%
02/25/00 91 3,123,575 36
5.54% 5.054% 2.19%
01/25/00 112 3,830,336 32
6.60% 5.968% 1.89%
12/27/99 118 4,007,356 34
6.82% 6.101% 1.97%
11/26/99 352 12,598,159 31
19.95% 18.746% 1.76%
Distribution Delinq 3+ Months
Date Balance # Balance
02/26/01 927,084 44 1,471,181
2.093% 3.63% 3.321%
01/25/01 805,808 38 1,250,084
1.771% 3.06% 2.748%
12/26/00 673,081 47 1,583,442
1.443% 3.69% 3.394%
11/27/00 687,237 36 1,277,565
1.437% 2.76% 2.671%
10/25/00 841,929 34 1,353,711
1.727% 2.56% 2.777%
09/25/00 815,152 30 1,177,826
1.626% 2.20% 2.349%
08/25/00 863,764 26 949,401
1.682% 1.86% 1.848%
07/25/00 667,431 32 1,253,745
1.270% 2.24% 2.387%
06/26/00 790,771 33 1,161,879
1.470% 2.26% 2.160%
05/25/00 3,098,082 48 1,593,130
5.587% 3.20% 2.873%
04/25/00 494,677 48 1,638,361
0.864% 3.11% 2.862%
03/27/00 762,265 49 1,822,039
1.303% 3.12% 3.116%
02/25/00 1,322,104 48 1,820,850
2.139% 2.92% 2.946%
01/25/00 1,202,689 83 3,633,618
1.874% 4.89% 5.661%
12/27/99 1,289,362 74 3,325,642
1.963% 4.28% 5.063%
11/26/99 1,105,951 74 3,384,984
1.646% 4.20% 5.037%
Distributi Foreclosure/Bankruptcy REO
Date # Balance #
02/26/01 62 2,176,209 0
5.12% 4.913% 0.00%
01/25/01 66 2,332,378 0
5.32% 5.127% 0.00%
12/26/00 72 2,517,516 0
5.65% 5.396% 0.00%
11/27/00 73 2,558,324 0
5.60% 5.349% 0.00%
10/25/00 8 317,374 0
0.60% 0.651% 0.00%
09/25/00 9 345,012 0
0.66% 0.688% 0.00%
08/25/00 10 379,577 0
0.72% 0.739% 0.00%
07/25/00 12 460,235 0
0.84% 0.876% 0.00%
06/26/00 14 515,115 0
0.96% 0.957% 0.00%
05/25/00 16 587,434 0
1.07% 1.059% 0.00%
04/25/00 22 771,852 0
1.43% 1.348% 0.00%
03/27/00 24 923,190 0
1.53% 1.579% 0.00%
02/25/00 0 0 0
0.00% 0.000% 0.00%
01/25/00 0 0 0
0.00% 0.000% 0.00%
12/27/99 0 0 0
0.00% 0.000% 0.00%
11/26/99 0 0 0
0.00% 0.000% 0.00%
Distribution Modifications
Date Balance # Balance
02/26/01 0 0 0
0.000% 0.00% 0.000%
01/25/01 0 0 0
0.000% 0.00% 0.000%
12/26/00 0 0 0
0.000% 0.00% 0.000%
11/27/00 0 0 0
0.000% 0.00% 0.000%
10/25/00 0 0 0
0.000% 0.00% 0.000%
09/25/00 0 0 0
0.000% 0.00% 0.000%
08/25/00 0 0 0
0.000% 0.00% 0.000%
07/25/00 0 0 0
0.000% 0.00% 0.000%
06/26/00 0 0 0
0.000% 0.00% 0.000%
05/25/00 0 0 0
0.000% 0.00% 0.000%
04/25/00 0 0 0
0.000% 0.00% 0.000%
03/27/00 0 0 0
0.000% 0.00% 0.000%
02/25/00 0 0 0
0.000% 0.00% 0.000%
01/25/00 0 0 0
0.000% 0.00% 0.000%
12/27/99 0 0 0
0.000% 0.00% 0.000%
11/26/99 0 0 0
0.000% 0.00% 0.000%
Distributi Prepayments Curr Weighted Avg.
Date # Balance Coupon
02/26/01 29 1,083,093 13.9073%
2.39% 2.445% 0.00%
01/25/01 29 1,089,785 13.9061%
2.34% 2.396% 0.00%
12/26/00 33 1,027,808 13.9053%
2.59% 2.203% 0.00%
11/27/00 30 1,047,399 13.9112%
2.30% 2.190% 0.00%
10/25/00 24 805,791 13.9100%
1.81% 1.653% 0.00%
09/25/00 35 1,261,236 13.9105%
2.57% 2.516% 0.00%
08/25/00 33 1,091,399 13.9161%
2.36% 2.125% 0.00%
07/25/00 30 1,042,423 13.9176%
2.10% 1.984% 0.00%
06/26/00 34 1,117,481 13.9125%
2.33% 2.077% 0.00%
05/25/00 42 1,518,252 13.9137%
2.80% 2.738% 0.00%
04/25/00 40 1,645,435 13.9082%
2.59% 2.874% 0.00%
03/27/00 31 1,108,485 13.9079%
1.97% 1.895% 0.00%
02/25/00 71 3,158,842 13.9052%
4.32% 5.111% 0.00%
01/25/00 53 2,225,011 13.9034%
3.12% 3.467% 0.00%
12/27/99 32 1,368,425 13.8971%
1.85% 2.083% 0.00%
11/26/99 35 1,358,488 13.8961%
1.98% 2.021% 0.00%
Distribution
Date Remit
02/26/01 13.1431%
0.000%
01/25/01 13.1419%
0.000%
12/26/00 13.1411%
0.000%
11/27/00 13.1470%
0.000%
10/25/00 13.1458%
0.000%
09/25/00 13.1463%
0.000%
08/25/00 13.1519%
0.000%
07/25/00 13.1534%
0.000%
06/26/00 13.1483%
0.000%
05/25/00 13.1495%
0.000%
04/25/00 13.1440%
0.000%
03/27/00 13.1437%
0.000%
02/25/00 13.1410%
0.000%
01/25/00 13.1392%
0.000%
12/27/99 13.1329%
0.000%
11/26/99 13.1319%
0.000%
01/00/00
Realized Loss Detail
Dist. Disclosure Appraisal Appraisal
Date Control # Date Value
06/25/99 1100183657NA NA
06/25/99 1800000233NA NA
05/25/99 1100160647NA NA
05/25/99 1800017515NA NA
07/26/99 1800017772NA NA
07/26/99 1800015953NA NA
08/25/99 1800015964NA NA
09/27/99 1100171074NA NA
09/27/99 1800000768NA NA
10/25/99 1800017859NA NA
10/25/99 1800015215NA NA
11/26/99 1800004813NA NA
01/25/00 1100195365NA NA
01/25/00 1900000475NA NA
01/25/00 1800003449NA NA
01/25/00 1800007381NA NA
01/25/00 1800015493NA NA
01/25/00 1800018674NA NA
01/25/00 1800008131NA NA
01/25/00 1800017480NA NA
02/25/00 1100160302NA NA
02/25/00 1100161274NA NA
02/25/00 1100164553NA NA
02/25/00 1100164558NA NA
02/25/00 1100164610NA NA
02/25/00 1100169869NA NA
02/25/00 1100170356NA NA
02/25/00 1100170566NA NA
02/25/00 1100170825NA NA
02/25/00 1100181479NA NA
Current Total
Cumulative
Aggregate liquidation expenses also include outstanding P&I advances
and unpaid servicing fees, unpaid trustee fees, etc..
Beginning Gross Proceeds
Dist. Scheduled Gross as a % of
Date Balance Proceeds Sched Principal
06/25/99 25,000.00 26,506.10 106.024%
06/25/99 30,426.55 0.00 0.000%
05/25/99 49,887.46 21,864.25 43.827%
05/25/99 43,851.26 0.00 0.000%
07/26/99 62,903.81 0.00 0.000%
07/26/99 47,261.60 0.00 0.000%
08/25/99 32,594.08 1,464.96 4.495%
09/27/99 49,777.41 44,393.52 89.184%
09/27/99 26,020.04 23,480.08 90.238%
10/25/99 43,453.52 0.00 0.000%
10/25/99 54,226.18 0.00 0.000%
11/26/99 26,695.74 4,668.00 17.486%
01/25/00 50,240.79 2,663.79 5.302%
01/25/00 52,935.26 0.00 0.000%
01/25/00 16,626.72 0.00 0.000%
01/25/00 51,445.17 0.00 0.000%
01/25/00 22,956.00 0.00 0.000%
01/25/00 49,394.62 0.00 0.000%
01/25/00 21,461.75 10,124.28 47.174%
01/25/00 33,611.82 21,611.23 64.297%
02/25/00 28,647.63 0.00 0.000%
02/25/00 47,739.70 0.00 0.000%
02/25/00 24,483.39 3,853.75 15.740%
02/25/00 56,866.06 0.00 0.000%
02/25/00 59,705.90 7,888.89 13.213%
02/25/00 39,823.26 0.00 0.000%
02/25/00 65,565.22 0.00 0.000%
02/25/00 16,508.94 0.00 0.000%
02/25/00 29,613.71 0.00 0.000%
02/25/00 99,311.65 0.00 0.000%
Current Total 0.00
Cumulative 0.00
Aggregate Net Net Proceeds
Dist. Liquidation Liquidation as a % of
Date Expenses * Proceeds Sched. Balance
06/25/99 1,506.10 25,000.000 100.000%
06/25/99 2,120.00 -2,120.000 -6.968%
05/25/99 2,962.36 18,901.890 37.889%
05/25/99 2,408.80 -2,408.800 -5.493%
07/26/99 3,069.00 -3,069.000 -4.879%
07/26/99 2,934.90 -2,934.900 -6.210%
08/25/99 964.63 500.330 1.535%
09/27/99 1,344.37 43,049.150 86.483%
09/27/99 1,193.95 22,286.130 85.650%
10/25/99 4,919.85 -4,919.850 -11.322%
10/25/99 5,490.92 -5,490.920 -10.126%
11/26/99 1,374.75 3,293.250 12.336%
01/25/00 5,055.67 -2,391.880 -4.761%
01/25/00 4,861.82 -4,861.820 -9.184%
01/25/00 1,691.36 -1,691.360 -10.173%
01/25/00 3,972.00 -3,972.000 -7.721%
01/25/00 1,951.72 -1,951.720 -8.502%
01/25/00 6,112.59 -6,112.590 -12.375%
01/25/00 1,096.13 9,028.150 42.066%
01/25/00 1,248.50 20,362.730 60.582%
02/25/00 2,479.89 -2,479.890 -8.657%
02/25/00 4,280.58 -4,280.580 -8.966%
02/25/00 2,633.67 1,220.080 4.983%
02/25/00 9,258.64 -9,258.640 -16.281%
02/25/00 5,016.99 2,871.900 4.810%
02/25/00 4,970.26 -4,970.260 -12.481%
02/25/00 6,702.30 -6,702.300 -10.222%
02/25/00 1,887.37 -1,887.370 -11.432%
02/25/00 3,374.66 -3,374.660 -11.396%
02/25/00 11,007.50 -11,007.500 -11.084%
Current To 0.00 0.000
Cumulative 0.00 0.000
Dist. Realized
Date Loss
06/25/99 0.00
06/25/99 32,546.55
05/25/99 30,985.57
05/25/99 46,260.06
07/26/99 65,972.81
07/26/99 50,196.50
08/25/99 32,093.75
09/27/99 6,728.26
09/27/99 3,733.91
10/25/99 48,373.37
10/25/99 59,717.10
11/26/99 23,402.49
01/25/00 52,632.67
01/25/00 57,797.08
01/25/00 18,318.08
01/25/00 55,417.17
01/25/00 24,907.72
01/25/00 55,507.21
01/25/00 12,433.60
01/25/00 13,249.09
02/25/00 31,127.52
02/25/00 52,020.28
02/25/00 23,263.31
02/25/00 66,124.70
02/25/00 56,834.00
02/25/00 44,793.52
02/25/00 72,267.52
02/25/00 18,396.31
02/25/00 32,988.37
02/25/00 110,319.15
Current To 0.00
Cumulative 0.00
Other Related Information
Pool Summary Information
Component
ARM Loans Aggregate Amount of Collections
9,855,871.60
HIGH LTV Loans Aggregate Amount of Collections
1,428,481.61
ARM Pool Available Funds
9,848,475.30
HIGH LTV Pool Available Funds
1,417,362.75
ARM Pool Net Monthly Excess Cashflows
142,261.91
HIGH LTV Pool Net Monthly Excess Cashflows
301,384.41
Arm Pool Basis Risk Shortfall Carry Forward Amt. On A-1
0.00
High LTV Pool Basis Risk Shortfall Carry Forward Amt. O
0.00
Agg. Unpaid Int. Shortfall on A-1 Bonds for prior payme
0.00
Agg. Unpaid Int. Shortfall on A-2 Bonds for prior payme
0.00
Aggregate Principal Prepayment Amount on the Class A-1
8,100,492.98
Aggregate Principal Prepayment Amount on the Class A-2
808,848.12
Ending Aggregate Principal Balance of Mortgage Loans
96,446,414.80
Ending Loan Count
1480
Principal
Adjustable Loan Pool Scheduled Principal Balance
29,850.84
High LTV Loan Pool Scheduled Principal Balance
80,172.82
Adjustable Loan Pool Unscheduled Principal Balance
9,350,561.97
High LTV Loan Pool Unscheduled Principal Balance
850,270.47
Aggregate Pool Scheduled Principal Balance
110,023.66
Aggregate Pool Unscheduled Principal Balance
10,200,832.44
Other Principal Proceeds
6,555.91
Shortfalls
Class A-1 Bond Shortfalls
0.00
Class A-2 Bond Shortfalls
0.00
Insured Amounts
Current Insured amt Paid by Bond Insurer under Bond Ins
0.00
Agg. Insured amt Paid by Bond Insurer under Bond Ins. P
0.00
Over Collateralization and Net Monthly Excess Cashflows
ARM Pool Required Overcollateralization Amount
2,789,858.72
HIGH LTV Pool Required Overcollateralization Amount
12,819,770.56
ARM Pool Overcollateralization Amount
2,789,858.72
HIGH LTV Pool Overcollateralization Amount
11,419,950.22
ARM Pool Net Monthly Excess Cashflow
137,304.05
HIGH LTV Pool Net Monthly Excess Cashflow
0.00
ARM Pool Excess Overcollateralization Amount
0.00
HIGH LTV Pool Excess Overcollateralization Amount
0.00
High LTV and ARM Ending Balance and Count
High LTV Ending Balance
43,090,890.44
Arm Ending Balance
53,355,524.36
High LTV Ending Count
1183
Arm Ending Count
297
Reserve Fund
ARM Pool Reserve Fund Addition
137,304.05
HIGH LTV Pool Reserve Fund Addition
0.00
Reserve Fund Release Amount
0.00
Reserve Fund Certificate Payment Amount
0.00
Advances and Compensating Interest
Principal Advances
13,303.93
Interest Advances
256,610.36
Compensating Interest Payments
0.00
Realized Losses
Current Period Total Realized Losses
266,777.18
Aggregate Total Realized Losses
6,230,365.53
Class A-1 Current Period Realized Losses
4,957.86
Class A-2 Current Period Realized Losses
261,819.32
Class A-1 Aggregate Realized Losses
44,522.96
Class A-2 Aggregate Realized Losses
6,185,842.57
Repurchases
Current Repurchase Balance
1,065,565.17
Prior Aggregate Repurchase Balance
0.00
Aggregate Repurchase Balance
1,065,565.17
Number of Current Repurchased Loans
6.00
Prior Aggregate Number of Repurchased Loans
0.00
Aggregate Number of Repurchased Loans
6.00
Miscellaneous
Book Value of any REO Property
0.00
Amount of Prepayment Interest Shortfall for Current Per
27,252.59
Relief Act Shortfalls for Current Period
0.00
Agg. Prin. Bal of Defaulted or Converted Mtg. Loans
0.00
_