Exhibit 99.2

REPORT AGGREGATING CERTAIN MONTHLY INFORMATION TO CERTIFICATEHOLDERS

Pool Series

Amount Allocable to Principal2000-1 Fixed

$
25,037,210.382000-1 Arm 1

$
18,885,637.162000-1 Arm 2

$
17,085,471.222000-2 Fixed

$
10,514,449.212000-2 Arm 1

$
17,539,066.782000-2 Arm 2

$
7,392,296.172001-1 Group 1

$
3,591,206.882001-1 Group 2

$
556,724.672001-2 Group 1

$
189,247.222001-2 Group 2

$
7,315.67


Pool Series

Amount Allocable to Interest2000-1 Fixed

$
17,495,443.082000-1 Arm 1

$
10,258,112.782000-1 Arm 2

$
9,993,003.172000-2 Fixed

$
8,583,903.852000-2 Arm 1

$
14,908,471.652000-2 Arm 2

$
3,297,315.532001-1 Group 1

$
4,074,467.072001-1 Group 2

$
1,059,951.992001-2 Group 1

$
1,036,591.722001-2 Group 2

$
210,342.72


---

Pool Series

Initial
Collateralization

Increases

Balance at
June 30, 20012000-1 Fixed



$
4,141,061.57

$
4,141,061.572000-1 Arm 1



$
5,854,287.88

$
5,854,287.882000-1 Arm 2



$
5,640,755.59

$
5,640,755.59TOTAL



$
15,636,105.04

$
15,636,105.042000-2 Fixed



$
2,412,333.26

$
2,412,333.262000-2 Arm 1



$
6,233,491.09

$
6,233,491.092000-2 Arm 2



$
1,220,968.07

$
1,220,968.07TOTAL



$
9,866,792.42

$
9,866,792.422001-1 Group 1



$
1,097,885.78
(1)
$
1,097,885.78
(1)2001-1 Group 2







TOTAL



$
1,097,885.78
(1)
$
1,097,885.78
(1)2001-2 Group 1



$
7,003.99
(1)
$
7,003.99
(1)2001-2 Group 2







TOTAL



$
7,003.99
(1)
$
7,003.99
(1)


---

Pool Series

Amount2000-1

2000-2

2001-1

2001-2




Pool Series

Amount2000-1

2000-2

2001-1

2001-2




Pool Series

Unreimbursed Advances2000-1

2000-2

2001-1

2001-2




---

Pool Series

Amount2000-1

2000-2

2001-1

2001-2




Pool Series

Amount2000-1 Fixed

$
183,839,233.822000-1 Arm 1

$
106,674,625.302000-1 Arm 2

$
108,474,557.202000-2 Fixed

$
136,845,599.782000-2 Arm 1

$
246,123,411.632000-2 Arm 2

$
53,081,286.672001-1 Group 1

$
115,164,900.372001-1 Group 2

$
30,676,257.432001-2 Group 1

$
125,340,332.392001-2 Group 2

$
24,470,108.71


---

Pool Series

30-59 Days

60-89 Days

90+ Days2000-1 FixedPrincipal Balance

$
20,682,446.62

$
7,359,202.08

$
4,177,316.50Number of Loans


302


110


642000-1 Arm 1Principal Balance

$
11,855,144.64

$
5,587,490.14

$
3,292,200.56Number of Loans


144


67


372000-1 Arm 2Principal Balance

$
11,244,351.99

$
5,765,433.23

$
1,924,519.45Number of Loans


123


53


272000-2 FixedPrincipal Balance

$
12,798,845.69

$
3,963,236.23

$
2,510,959.05Number of Loans


178


70


522000-2 Arm 1Principal Balance

$
25,159,612.43

$
12,102,111.89

$
8,163,733.42Number of Loans


277


121


892000-2 Arm 2Principal Balance

$
6,363,664.10

$
1,811,612.92

$
1,805,888.41Number of Loans


39


16


132001-1 Group 1Principal Balance

$
11,061,313.51

$
3,545,934.45

$
1,526,235.61Number of Loans


152


56


242001-1 Group 2Principal Balance

$
2,470,681.19

$
1,066,205.73

$
958,231.71Number of Loans


32


10


92001-2 Group 1Principal Balance

$
2,488,240.56

$
230,660.00


Number of Loans


38


4


2001-2 Group 2Principal Balance

$
2,414,595.81





Number of Loans


24








---

Pool Series

Loans in Foreclosure

Loans in Bankruptcy2000-1 FixedPrincipal Balance

$
8,187,446.83

$
2,755,726.08Number of Loans


129


392000-1 Arm 1Principal Balance

$
7,964,772.96

$
2,447,757.97Number of Loans


97


282000-1 Arm 2Principal Balance

$
7,936,963.55

$
1,908,236.15Number of Loans


100


132000-2 FixedPrincipal Balance

$
4,877,662.76

$
794,359.46Number of Loans


62


132000-2 Arm 1Principal Balance

$
12,921,939.50

$
2,563,695.13Number of Loans


143


252000-2 Arm 2Principal Balance

$
3,454,796.39

$
65,484.68Number of Loans


21


22001-1 Group 1Principal Balance





Number of Loans2001-1 Group 2Principal Balance





Number of Loans2001-2 Group 1Principal Balance





Number of Loans2001-2 Group 2Principal Balance





Number of Loans


---

Pool Series

Certificate Principal Balance2000-1 Fixed

$
183,821,264.002000-1 Arm 1

$
106,664,543.272000-1 Arm 2

$
108,464,273.802000-2 Fixed

$
136,832,156.442000-2 Arm 1

$
246,099,422.642000-2 Arm 2

$
53,076,100.632001-1 Group 1

$
95,103,364.112001-1 Group 2

$
25,272,334.042001-2 Group 1

$
105,331,824.432001-2 Group 2

$
20,913,206.06


---

QuickLinks