|
|
|
|
|
|
|
|
|
|
|
|
|
<PAGE>
GreenPoint Manufactured Housing Contract Trust
Pass Through Certificates
Series 2000-2
Investor Number 52000032
Determination Date: 17-Jul-00
Remittance Date A-1 20-Jul-00
Remittance Date A-2 03-Aug-00
Month End 30-Jun-00
Date:
<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
(a) Class A-1 Distribution Amount 2,101,310.45
(b) Class A-1 Distribution Principal 1,261,425.70
Scheduled Payments of Principal 195,413.81
Partial Prepayments 44,878.01
Scheduled Principal Balance Principal Prepayment in Full 967,833.25
Scheduled Principal Balance Liquidated Contracts 53,300.63
Scheduled Principal Balance Repurchases 0.00
Prevous Undistributed Shortfalls 0.00
(c) Class A-1 Interest Distribution 839,884.75
Class A-1 Interest Shortfall 0.00
(d) Class A-1 Remaining Certificate Balance 144,777,972.15
(e) Class A-2 Distribution Amount 575,222.22
(f) Class A-2 Distribution Principal 0.00
Scheduled Payments of Principal 0.00
Partial Prepayments 0.00
Scheduled Principal Balance Principal Prepayment in Full 0.00
Scheduled Principal Balance Liquidated Contracts 0.00
Scheduled Principal Balance Repurchases 0.00
(g) Class A-2 Interest Distribution 575,222.22
Class A-2 Interest Shortfall 0.00
(h) Class A-2 Remaining Certificate Balance 100,000,000.00
(i) Class A-1 Pass Through Rate 6.901300%
Class A-2 Pass Through Rate 6.680000%
Class A-2 Holdover Amount 0.00
(j) Senior Monthly Servicing Fee 205,032.83
Subordinated Monthly Servicing Fee 0.00
Subordinated Monthly Servicing Fees remaining unapid 0.00
Section 7.05 Legal Fees 0.00
(k) Servicing Fees Subordination Event NO
(l) Servicer Termination Event 0
(m) Delinquency # of
Contracts Prin. Balance
--------- --------------
a) Loans 31 to 59 days delinquent 90 3,800,721.47
b) Loans 60 to 89 days delinquent 38 1,578,130.60
c) Loans delinquent 90 or more days 17 732,213.15
--------- -------------
145 6,111,065.22
========= =============
(n) Repurchased Contracts
Repurchased Contracts Number Repurchase Price
---------- ----------------
(see attached schedule) Total Repurchases 0 0.00
========== ================
(o) Repossessions or Foreclosures
Number Actual Balance
---------- ----------------
BOP Repossessions 15 $472,896.60
Plus Repossessions this Month 15 610,929.48
Less Liquidations (2) ($53,460.12)
---------- ----------------
EOP Repossessions 28 $1,030,365.96
========== ================
(p) Enhancement Payment 0.00
(q) Monthly Advance 0.00
(r) Outstanding Amount Advanced 0.00
(r) Deposit to Special Account 0.00
(s) Amount Distributed to Class R Certificateholders 250,149.29
(t) Previous Period Net Weighted Average Contract Rate 9.63%
Current Period Net Weighted Average Contract Rate 9.63%
(u) Number of Manufactured Homes currently held due to repossession 28
Principal balance of Manufactured Homes currently held 1,030,365.96
(v) Pool Principal Balance Percentage 97.873501%
(w) Aggregate Deficiency Amounts 0.00
Servicer Deficiency Amounts received 0.00
Additional Items
Class A-1 Net Funds Carryover Amount 0.00
Class A-2 Net Funds Carryover Amount 0.00
Deposit into the Certificate Account from the 2000-1 0.00
Reserve Account 0.00
Class A-2 Net Funds Carryover Amount 0.00
(aa) Cumulative Realized Losses 34,358.66
Current Realized Loss Ratio 0.000%
(bb) Draw Amount under the LOC 0.00
Undrawn LOC Amount 51,422,234.15
Letter of Credit Amount 51,422,234.15
Amounts due LOC Provider for reimbursement of previous draws 0.00
</TABLE>
|
|