|
|
|
|
|
|
|
|
|
|
|
|
|
<TABLE>
<CAPTION>
Impac Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
Record Date: 7/31/2000
Distribution Date: 8/25/2000
IMP Series: 2000-1
Contact: Customer Service - CTSLink
Wells Fargo Bank Minnesota, N.A.
Securities Administration Services
7485 New Horizon Way
Frederick, MD 21703
Telephone: (301) 815-6600
Fax: (301) 846-8152
Certificateholder Distribution Summary
Certificate Certificate Beginning
Class Pass-Through Certificate Interest Principal
Class CUSIP Description Rate Balance Distribution Distribution
<S> <C> <C> <C> <C> <C> <C>
A1 45254TBU7 SEN 7.50000% 76,098,625.89 475,616.41 1,138,500.00
A2 45254TBV5 SEN 7.37000% 119,590,734.74 734,486.43 1,163,989.96
A3 45254TBW3 SEN 1.63000% 0.00 162,444.08 0.00
A4 45254TBX1 SEN 9.00000% 0.00 95,123.28 0.00
A5 45254TBY9 SEN 8.00000% 2,410,900.00 16,072.67 0.00
A6 45254TBZ6 SEN 9.00000% 0.00 2,009.08 0.00
A8 45254TCB8 SEN 8.15000% 25,000,000.00 169,791.67 0.00
A9 45254TCC6 SEN 7.90000% 19,000,000.00 125,083.33 0.00
A7 45254TCA0 SEN 9.00000% 0.00 35,125.00 0.00
A10 45254TCD4 SEN 0.00000% 2,376,056.47 0.00 14,457.05
A11 45254TCE2 SEN 9.00000% 0.00 104,723.30 0.00
RI 45254TCK8 SEN 9.00000% 0.00 0.00 0.00
RII 45254TCL6 SEN 9.00000% 0.00 0.00 0.00
M1 45254TCF9 MEZ 8.00000% 11,285,947.20 75,239.65 6,199.42
M2 45254TCH5 MEZ 8.15000% 4,954,441.01 33,648.91 2,721.50
MX 45254TCG7 MEZ 9.00000% 0.00 12,914.35 0.00
M3 45254TCJ1 MEZ 9.00000% 2,340,012.93 17,550.10 1,285.38
B1 45254TCM4 SUB 9.00000% 1,651,480.34 12,386.10 907.17
B2 45254TCN2 SUB 9.00000% 688,532.59 5,163.99 378.21
B3 45254TCP7 SUB 9.00000% 1,789,355.65 13,420.17 982.90
Totals 267,186,086.82 2,090,798.52 2,329,421.59
</TABLE>
<TABLE>
<CAPTION>
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<S> <C> <C> <C> <C>
A1 0.00 74,960,125.89 1,614,116.41 0.00
A2 0.00 118,426,744.78 1,898,476.39 0.00
A3 0.00 0.00 162,444.08 0.00
A4 0.00 0.00 95,123.28 0.00
A5 0.00 2,410,900.00 16,072.67 0.00
A6 0.00 0.00 2,009.08 0.00
A8 0.00 25,000,000.00 169,791.67 0.00
A9 0.00 19,000,000.00 125,083.33 0.00
A7 0.00 0.00 35,125.00 0.00
A10 0.00 2,361,599.42 14,457.05 0.00
A11 0.00 0.00 104,723.30 0.00
RI 0.00 0.00 0.00 0.00
RII 0.00 0.00 0.00 0.00
M1 0.00 11,279,747.78 81,439.07 0.00
M2 0.00 4,951,719.52 36,370.41 0.00
MX 0.00 0.00 12,914.35 0.00
M3 0.00 2,338,727.55 18,835.48 0.00
B1 0.00 1,650,573.17 13,293.27 0.00
B2 0.00 688,154.37 5,542.20 0.00
B3 0.00 1,788,372.74 14,403.07 0.00
Totals 0.00 264,856,665.22 4,420,220.11 0.00
<FN>
All distributions required by the Pooling and Servicing Agreement have been calculated by the
Certificate Administrator on behalf of the Trustee.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal Realized
Class Amount Balance Distribution Distribution Accretion Loss (1)
<S> <C> <C> <C> <C> <C> <C>
A1 80,115,000.00 76,098,625.89 65,757.28 1,072,742.72 0.00 0.00
A2 124,150,000.00 119,590,734.74 67,229.52 1,096,760.44 0.00 0.00
A3 0.00 0.00 0.00 0.00 0.00 0.00
A4 0.00 0.00 0.00 0.00 0.00 0.00
A5 2,410,900.00 2,410,900.00 0.00 0.00 0.00 0.00
A6 0.00 0.00 0.00 0.00 0.00 0.00
A8 25,000,000.00 25,000,000.00 0.00 0.00 0.00 0.00
A9 19,000,000.00 19,000,000.00 0.00 0.00 0.00 0.00
A7 0.00 0.00 0.00 0.00 0.00 0.00
A10 2,418,208.00 2,376,056.47 2,147.76 12,309.29 0.00 0.00
A11 0.00 0.00 0.00 0.00 0.00 0.00
RI 100.00 0.00 0.00 0.00 0.00 0.00
RII 100.00 0.00 0.00 0.00 0.00 0.00
M1 11,310,000.00 11,285,947.20 6,199.42 0.00 0.00 0.00
M2 4,965,000.00 4,954,441.01 2,721.50 0.00 0.00 0.00
MX 0.00 0.00 0.00 0.00 0.00 0.00
M3 2,345,000.00 2,340,012.93 1,285.38 0.00 0.00 0.00
B1 1,655,000.00 1,651,480.34 907.17 0.00 0.00 0.00
B2 690,000.00 688,532.59 378.21 0.00 0.00 0.00
B3 1,793,169.15 1,789,355.65 982.90 0.00 0.00 0.00
Totals 275,852,477.15 267,186,086.82 147,609.14 2,181,812.45 0.00 0.00
<FN>
(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement (continued)
Total Ending Ending Total
Principal Certificate Certificate Principal
Class Reduction Balance Percentage Distribution
<S> <C> <C> <C> <C>
A1 1,138,500.00 74,960,125.89 0.93565657 1,138,500.00
A2 1,163,989.96 118,426,744.78 0.95390048 1,163,989.96
A3 0.00 0.00 0.00000000 0.00
A4 0.00 0.00 0.00000000 0.00
A5 0.00 2,410,900.00 1.00000000 0.00
A6 0.00 0.00 0.00000000 0.00
A8 0.00 25,000,000.00 1.00000000 0.00
A9 0.00 19,000,000.00 1.00000000 0.00
A7 0.00 0.00 0.00000000 0.00
A10 14,457.05 2,361,599.42 0.97659069 14,457.05
A11 0.00 0.00 0.00000000 0.00
RI 0.00 0.00 0.00000000 0.00
RII 0.00 0.00 0.00000000 0.00
M1 6,199.42 11,279,747.78 0.99732518 6,199.42
M2 2,721.50 4,951,719.52 0.99732518 2,721.50
MX 0.00 0.00 0.00000000 0.00
M3 1,285.38 2,338,727.55 0.99732518 1,285.38
B1 907.17 1,650,573.17 0.99732518 907.17
B2 378.21 688,154.37 0.99732517 378.21
B3 982.90 1,788,372.74 0.99732518 982.90
Totals 2,329,421.59 264,856,665.22 0.96013880 2,329,421.59
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Factors Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal
Class (2) Amount Balance Distribution Distribution Accretion
<S> <C> <C> <C> <C> <C>
A1 80,115,000.00 949.86738925 0.82078612 13.39003582 0.00000000
A2 124,150,000.00 963.27615578 0.54151849 8.83415578 0.00000000
A3 0.00 0.00000000 0.00000000 0.00000000 0.00000000
A4 0.00 0.00000000 0.00000000 0.00000000 0.00000000
A5 2,410,900.00 1000.00000000 0.00000000 0.00000000 0.00000000
A6 0.00 0.00000000 0.00000000 0.00000000 0.00000000
A8 25,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A9 19,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A7 0.00 0.00000000 0.00000000 0.00000000 0.00000000
A10 2,418,208.00 982.56910489 0.88816181 5.09025278 0.00000000
A11 0.00 0.00000000 0.00000000 0.00000000 0.00000000
RI 100.00 0.00000000 0.00000000 0.00000000 0.00000000
RII 100.00 0.00000000 0.00000000 0.00000000 0.00000000
M1 11,310,000.00 997.87331565 0.54813616 0.00000000 0.00000000
M2 4,965,000.00 997.87331521 0.54813696 0.00000000 0.00000000
MX 0.00 0.00000000 0.00000000 0.00000000 0.00000000
M3 2,345,000.00 997.87331770 0.54813646 0.00000000 0.00000000
B1 1,655,000.00 997.87331722 0.54813897 0.00000000 0.00000000
B2 690,000.00 997.87331884 0.54813043 0.00000000 0.00000000
B3 1,793,169.15 997.87331831 0.54813568 0.00000000 0.00000000
<FN>
311
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Factors Statement (continued)
Total Ending Ending Total
Realized Principal Certificate Certificate Principal
Class Loss (3) Reduction Balance Percentage Distribution
<S> <C> <C> <C> <C> <C>
A1 0.00000000 14.21082194 935.65656731 0.93565657 14.21082194
A2 0.00000000 9.37567427 953.90048151 0.95390048 9.37567427
A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A10 0.00000000 5.97841459 976.59069030 0.97659069 5.97841459
A11 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
RI 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
RII 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
M1 0.00000000 0.54813616 997.32517949 0.99732518 0.54813616
M2 0.00000000 0.54813696 997.32518026 0.99732518 0.54813696
MX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
M3 0.00000000 0.54813646 997.32518124 0.99732518 0.54813646
B1 0.00000000 0.54813897 997.32517825 0.99732518 0.54813897
B2 0.00000000 0.54813043 997.32517391 0.99732517 0.54813043
B3 0.00000000 0.54813568 997.32517705 0.99732518 0.54813568
<FN>
(3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses
Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class Amount Rate Balance Interest Shortfall Shortfall
<S> <C> <C> <C> <C> <C> <C>
A1 80,115,000.00 7.50000% 76,098,625.89 475,616.41 0.00 0.00
A2 124,150,000.00 7.37000% 119,590,734.74 734,486.43 0.00 0.00
A3 0.00 1.63000% 119,590,734.74 162,444.08 0.00 0.00
A4 0.00 9.00000% 12,683,104.32 95,123.28 0.00 0.00
A5 2,410,900.00 8.00000% 2,410,900.00 16,072.67 0.00 0.00
A6 0.00 9.00000% 267,877.78 2,009.08 0.00 0.00
A8 25,000,000.00 8.15000% 25,000,000.00 169,791.67 0.00 0.00
A9 19,000,000.00 7.90000% 19,000,000.00 125,083.33 0.00 0.00
A7 0.00 9.00000% 4,683,333.33 35,125.00 0.00 0.00
A10 2,418,208.00 0.00000% 2,376,056.47 0.00 0.00 0.00
A11 0.00 9.00000% 13,963,106.12 104,723.30 0.00 0.00
RI 100.00 9.00000% 0.00 0.00 0.00 0.00
RII 100.00 9.00000% 0.00 0.00 0.00 0.00
M1 11,310,000.00 8.00000% 11,285,947.20 75,239.65 0.00 0.00
M2 4,965,000.00 8.15000% 4,954,441.01 33,648.91 0.00 0.00
MX 0.00 9.00000% 1,721,913.56 12,914.35 0.00 0.00
M3 2,345,000.00 9.00000% 2,340,012.93 17,550.10 0.00 0.00
B1 1,655,000.00 9.00000% 1,651,480.34 12,386.10 0.00 0.00
B2 690,000.00 9.00000% 688,532.59 5,163.99 0.00 0.00
B3 1,793,169.15 9.00000% 1,789,355.65 13,420.17 0.00 0.00
Totals 275,852,477.15 2,090,798.52 0.00 0.00
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (4) Distribution Shortfall Balance
<S> <C> <C> <C> <C> <C>
A1 0.00 0.00 475,616.41 0.00 74,960,125.89
A2 0.00 0.00 734,486.43 0.00 118,426,744.78
A3 0.00 0.00 162,444.08 0.00 118,426,744.78
A4 0.00 0.00 95,123.28 0.00 12,493,354.32
A5 0.00 0.00 16,072.67 0.00 2,410,900.00
A6 0.00 0.00 2,009.08 0.00 267,877.78
A8 0.00 0.00 169,791.67 0.00 25,000,000.00
A9 0.00 0.00 125,083.33 0.00 19,000,000.00
A7 0.00 0.00 35,125.00 0.00 4,683,333.33
A10 0.00 0.00 0.00 0.00 2,361,599.42
A11 0.00 0.00 104,723.30 0.00 13,844,651.29
RI 0.00 0.00 0.00 0.00 0.00
RII 0.00 0.00 0.00 0.00 0.00
M1 0.00 0.00 75,239.65 0.00 11,279,747.78
M2 0.00 0.00 33,648.91 0.00 4,951,719.52
MX 0.00 0.00 12,914.35 0.00 1,720,967.71
M3 0.00 0.00 17,550.10 0.00 2,338,727.55
B1 0.00 0.00 12,386.10 0.00 1,650,573.17
B2 0.00 0.00 5,163.99 0.00 688,154.37
B3 0.00 0.00 13,420.17 0.00 1,788,372.74
Totals 0.00 0.00 2,090,798.52 0.00
<FN>
(4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Factors Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class (5) Amount Rate Balance Interest Shortfall Shortfall
<S> <C> <C> <C> <C> <C> <C>
A1 80,115,000.00 7.50000% 949.86738925 5.93667116 0.00000000 0.00000000
A2 124,150,000.00 7.37000% 963.27615578 5.91612106 0.00000000 0.00000000
A3 0.00 1.63000% 963.27615578 1.30845010 0.00000000 0.00000000
A4 0.00 9.00000% 949.86738963 7.12400524 0.00000000 0.00000000
A5 2,410,900.00 8.00000% 1000.00000000 6.66666805 0.00000000 0.00000000
A6 0.00 9.00000% 1000.00291178 7.50000933 0.00000000 0.00000000
A8 25,000,000.00 8.15000% 1000.00000000 6.79166680 0.00000000 0.00000000
A9 19,000,000.00 7.90000% 1000.00000000 6.58333316 0.00000000 0.00000000
A7 0.00 9.00000% 1000.00007046 7.50000053 0.00000000 0.00000000
A10 2,418,208.00 0.00000% 982.56910489 0.00000000 0.00000000 0.00000000
A11 0.00 9.00000% 968.62902817 7.26471800 0.00000000 0.00000000
RI 100.00 9.00000% 0.00000000 0.00000000 0.00000000 0.00000000
RII 100.00 9.00000% 0.00000000 0.00000000 0.00000000 0.00000000
M1 11,310,000.00 8.00000% 997.87331565 6.65248895 0.00000000 0.00000000
M2 4,965,000.00 8.15000% 997.87331521 6.77722256 0.00000000 0.00000000
MX 0.00 9.00000% 997.87350710 7.48405032 0.00000000 0.00000000
M3 2,345,000.00 9.00000% 997.87331770 7.48405117 0.00000000 0.00000000
B1 1,655,000.00 9.00000% 997.87331722 7.48404834 0.00000000 0.00000000
B2 690,000.00 9.00000% 997.87331884 7.48404348 0.00000000 0.00000000
B3 1,793,169.15 9.00000% 997.87331831 7.48405135 0.00000000 0.00000000
<FN>
(5) All Classes are per $1,000 denomination
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Factors Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (6) Distribution Shortfall Balance
<S> <C> <C> <C> <C> <C>
A1 0.00000000 0.00000000 5.93667116 0.00000000 935.65656731
A2 0.00000000 0.00000000 5.91612106 0.00000000 953.90048151
A3 0.00000000 0.00000000 1.30845010 0.00000000 953.90048151
A4 0.00000000 0.00000000 7.12400524 0.00000000 935.65656768
A5 0.00000000 0.00000000 6.66666805 0.00000000 1000.00000000
A6 0.00000000 0.00000000 7.50000933 0.00000000 1000.00291178
A8 0.00000000 0.00000000 6.79166680 0.00000000 1000.00000000
A9 0.00000000 0.00000000 6.58333316 0.00000000 1000.00000000
A7 0.00000000 0.00000000 7.50000053 0.00000000 1000.00007046
A10 0.00000000 0.00000000 0.00000000 0.00000000 976.59069030
A11 0.00000000 0.00000000 7.26471800 0.00000000 960.41174572
RI 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
RII 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
M1 0.00000000 0.00000000 6.65248895 0.00000000 997.32517949
M2 0.00000000 0.00000000 6.77722256 0.00000000 997.32518026
MX 0.00000000 0.00000000 7.48405032 0.00000000 997.32537351
M3 0.00000000 0.00000000 7.48405117 0.00000000 997.32518124
B1 0.00000000 0.00000000 7.48404834 0.00000000 997.32517825
B2 0.00000000 0.00000000 7.48404348 0.00000000 997.32517391
B3 0.00000000 0.00000000 7.48405135 0.00000000 997.32517705
<FN>
(6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless
Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Certificateholder Component Statement
Component Beginning Ending Beginning Ending Ending
Pass-Through Notional Notional Component Component Component
Rate Balance Balance Balance Balance Percentage
Class
<S> <C> <C> <C> <C> <C> <C>
MX1 9.00000% 1,253,994.13 1,253,305.31 0.00 0.00 99.73249158%
MX2 9.00000% 467,919.43 467,662.40 0.00 0.00 99.73266001%
</TABLE>
<TABLE>
<CAPTION>
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<S> <C>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 4,533,729.43
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 0.00
Realized Losses 0.00
Total Deposits 4,533,729.43
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 113,509.32
Payment of Interest and Principal 4,420,220.11
Total Withdrawals (Pool Distribution Amount) 4,533,729.43
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 0.00
Servicing Fee Support 0.00
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 111,004.47
Indenture Trustee: Wells Fargo Bank, N.A. 2,504.85
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 113,509.32
</TABLE>
<TABLE>
<CAPTION>
CERTIFICATEHOLDER DELINQUENCY/CREDIT ENHANCEMENT STATEMENT
DELINQUENCY STATUS
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
30 Days 27 2 0 0 29
4,510,939.29 162,754.49 0.00 0.00 4,673,693.78
60 Days 9 0 0 0 9
1,455,721.33 0.00 0.00 0.00 1,455,721.33
90 Days 3 0 0 0 3
402,383.55 0.00 0.00 0.00 402,383.55
120 Days 1 4 0 0 5
140,713.32 991,105.00 0.00 0.00 1,131,818.32
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 40 6 0 0 46
6,509,757.49 1,153,859.49 0.00 0.00 7,663,616.98
No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
30 Days 1.432361% 0.106101% 0.000000% 0.000000% 1.538462%
1.703162% 0.061450% 0.000000% 0.000000% 1.764612%
60 Days 0.477454% 0.000000% 0.000000% 0.000000% 0.477454%
0.549626% 0.000000% 0.000000% 0.000000% 0.549626%
90 Days 0.159151% 0.000000% 0.000000% 0.000000% 0.159151%
0.151925% 0.000000% 0.000000% 0.000000% 0.151925%
120 Days 0.053050% 0.212202% 0.000000% 0.000000% 0.265252%
0.053128% 0.374204% 0.000000% 0.000000% 0.427332%
150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 2.122016% 0.318302% 0.000000% 0.000000% 2.440318%
2.457842% 0.435654% 0.000000% 0.000000% 2.893496%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 0.00
Cumulative Realized Losses - Includes Interest Shortfall 0.00
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 0.00
</TABLE>
<TABLE>
<CAPTION>
SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE
Current Next
Original $ Original % Current $ Current % Class% Prepayment%
<S> <C> <C> <C> <C> <C> <C> <C>
Class A 22,758,369.15 8.25019568% 22,697,295.13 8.56965223% 91.430348% 0.000000%
Class R-I 22,758,269.15 8.25015943% 22,697,295.13 8.56965223% 0.000000% 0.000000%
Class R-II 22,758,169.15 8.25012318% 22,697,295.13 8.56965223% 0.000000% 0.000000%
Class M-1 11,448,169.15 4.15010562% 11,417,547.35 4.31084011% 4.258812% 49.696441%
Class M-2 6,483,169.15 2.35023054% 6,465,827.83 2.44125547% 1.869585% 21.816342%
Class M-3 4,138,169.15 1.50013848% 4,127,100.28 1.55823916% 0.883016% 10.303992%
Class B-1 2,483,169.15 0.90018012% 2,476,527.11 0.93504428% 0.623195% 7.272114%
Class B-2 1,793,169.15 0.65004642% 1,788,372.74 0.67522286% 0.259821% 3.031878%
Class B-3 0.00 0.00000000% 0.00 0.00000000% 0.675223% 7.879233%
<FN>
Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure
</FN>
</TABLE>
<TABLE>
<CAPTION>
CREDIT ENHANCEMENT
Original $ Original % Current $ Current %
<S> <C> <C> <C> <C>
Bankruptcy 151,819.00 0.05503630% 151,819.00 0.05732119%
Fraud 5,517,049.54 2.00000000% 5,517,049.54 2.08303217%
Special Hazard 2,758,525.00 1.00000008% 2,758,525.00 1.04151617%
<FN>
Limit of Subordinate's Exposure to Certain Types of Losses
</FN>
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Mixed Fixed
Weighted Average Gross Coupon 9.900102%
Weighted Average Net Coupon 9.401553%
Weighted Average Pass-Through Rate 9.390303%
Weighted Average Maturity (Stepdown Calculation) 344
Beginning Scheduled Collateral Loan Count 1,897
Number Of Loans Paid In Full 12
Ending Scheduled Collateral Loan Count 1,885
Beginning Scheduled Collateral Balance 267,186,086.81
Ending Scheduled Collateral Balance 264,856,665.22
Ending Actual Collateral Balance at 31-Jul-2000 264,856,665.22
Monthly P&I Constant 2,351,917.03
Class A Optimal Amount 4,222,965.21
Ending Scheduled Balance for Premium Loans 264,856,665.22
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
Senior Accelerated Distribution Percentage 100.00%
Lockout Priority Percentage 0.00%
Senior Percentage 91.424127823%
</TABLE>
|
|