|
|
|
|
|
|
|
|
|
<PAGE>
EXHIBIT 99
GreenPoint Manufactured Housing Contract Trust
Pass Through Certificates
Series 2000-1
Investor Number 52000031
Determination Date: 15-Sep-00
Remittance Date: 20-Sep-00
Month End Date: 31-Aug-00
<TABLE>
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(a) Class A-1 Distribution Amount 2,347,283.48
(b) Class A-1 Distribution Principal 2,027,045.72
Scheduled Payments of Principal 268,168.76
Partial Prepayments 145,458.07
Scheduled Principal Balance Principal Prepayment in Full 913,968.88
Scheduled Principal Balance Liquidated Contracts 699,450.01
Scheduled Principal Balance Repurchases 0.00
(c) Class A-1 Interest Distribution 320,237.76
Class A-1 Interest Shortfall 0.00
(d) Class A-1 Remaining Certificate Balance 54,904,111.55
(e) Class A-2 Distribution Amount 471,073.33
(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 471,073.33
Class A-2 Interest Shortfall 0.00
(h) Class A-2 Remaining Certificate Balance 74,380,000.00
(i) Class A-3 Distribution Amount 99,125.00
(j) Class A-3 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
(k) Class A-3 Interest Distribution 99,125.00
Class A-3 Interest Shortfall 0.00
(l) Class A-3 Remaining Certificate Balance 15,000,000.00
(m) Class A-4 Distribution Amount 474,833.33
(n) Class A-4 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
(o) Class A-4 Interest Distribution 474,833.33
Class A-4 Interest Shortfall 0.00
</TABLE>
<PAGE>
<TABLE>
<S> <C> <C>
(p) Class A-4 Remaining Certificate Balance 70,000,000.00
(q) Class A-5 Distribution Amount 162,157.33
(r) Class A-5 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
(s) Class A-5 Interest Distribution 162,157.33
Class A-5 Interest Shortfall 0.00
(t) Class A-5 Remaining Certificate Balance 24,820,000.00
(u) Class M-1 Distribution Amount 163,625.00
(v) Class M-1 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
(w) Unpaid Class M Principal Shortfall 0.00
Class M-1 Liquidation Loss Amount 0.00
Class M-1 Liquidation Loss Interest Amount 0.00
Class M-1 Unpaid Liquidation Loss Interest Shortfall Amount 0.00
Class M-1 Principal Shortfall Amount
(x) Class M-1 Interest Distribution 163,625.00
Class M-1 Interest Shortfall 0.00
(y) Class M-1 Remaining Certificate Balance 23,800,000.00
Class M-1 Adjusted Certificate Balance 23,800,000.00
(z) Class M-2 Distribution Amount 174,136.67
(aa) Class M-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
(bb) Unpaid Class M Principal Shortfall 0.00
Class M-2 Liquidation Loss Amount 0.00
Class M-2 Liquidation Loss Interest Amount 0.00
Class M-2 Unpaid Liquidation Loss Interest Shortfall Amount 0.00
Class M-2 Principal Shortfall Amount 0.00
(cc) Class M-2 Interest Distribution 174,136.67
Class M-2 Interest Shortfall 0.00
(dd) Class M-2 Remaining Certificate Balance 23,800,000.00
Class M-2 Adjusted Certificate Balance 23,800,000.00
(ee) Class B-1 Distribution Amount 140,250.00
(ff) Class B-1 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
(gg) Unpaid Class B-1 Principal Shortfall 0.00
</TABLE>
<PAGE>
<TABLE>
<S> <C> <C>
Class B-1 Liquidation Loss Amount 0.00
Class B-1 Liquidation Loss Interest Amount 0.00
Class B-1 Unpaid Liquidation Loss Interest Shortfall Amount 0.00
Class B-1 Principal Shortfall Amount 0.00
(hh) Class B-1 Interest Distribution 140,250.00
Class B-1 Interest Shortfall 0.00
(ii) Class B-1 Remaining Certificate Balance 18,700,000.00
Class B-1 Adjusted Certificate Balance 18,700,000.00
(jj) Class B-2 Distribution Amount 191,250.00
(kk) Class B-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
(ll) Unpaid Class B-2 Principal Shortfall 0.00
Class B-2 Liquidation Loss Amount 0.00
Class B-2 Liquidation Loss Interest Amount 0.00
Class B-2 Unpaid Liquidation Loss Interest Shortfall Amount 0.00
Class B-2 Principal Shortfall Amount 0.00
(mm) Class B-2 Interest Distribution 191,250.00
Class B-2 Interest Shortfall 0.00
(nn) Class B-2 Remaining Certificate Balance 25,500,000.00
Class B-1 Adjusted Certificate Balance 25,500,000.00
(oo) LIBOR 6.6200%
Class A-1 Pass Through Rate 6.7500%
Class A-2 Pass Through Rate 7.6000%
Class A-3 Pass Through Rate 7.9300%
Class A-4 Pass Through Rate 8.1400%
Class A-5 Pass Through Rate 7.8400%
Class M-1 Pass Through Rate 8.2500%
Class M-2 Pass Through Rate 8.7800%
Class B-1 Pass Through Rate 9.0000%
Class B-2 Pass Through Rate 9.0000%
(pp) Monthly Servicing Fee 277,442.63
(qq) Delinquency # of Contracts Prin. Balance
-------------- ---------------
a) One Monthly Payment Delinquent 165 7,083,360.94
b) Two Monthly Payments 86 3,741,137.46
c) Three or more Monthly Payments 60 2,970,131.53
------------ ----------------
311 13,794,629.93
============ ================
Difference
(rr) Repurchased Contracts Contract Number Repurchase Price Paid by Seller
--------------- ---------------- ----------------
0 0.00 0.00
--------------- ---------------
Total Repurchases 0.00 0.00
=============== ===============
(ss) Repossessions or Foreclosures Number Actual Balance
------ ---------------
BOP Repossessions 97 $4,136,378.39
Plus Repossessions this 52 2,010,372.32
Month
Less Liquidations (19) (705,758.24)
---------- ---------------
EOP Repossessions 130 $5,440,992.47
========== ===============
</TABLE>
<PAGE>
<TABLE>
<S> <C>
(tt) Senior LOC Draw Amount 0.00
Class B-2 LOC Draw amount 0.00
Senior LOC Undrawn Amount 1,700,000.00
Class B-2 Undrawn LOC amount 25,500,000.00
(uu) Monthly Advance 273,825.86
Outstanding Amount Advanced 273,825.86
(vv) Distribution to Class R Certificateholders 0.00
(ww) Net Weighted Average Contract Rate preceeding period 10.26%
(xx) Number of Manufactured Homes currently held due to repossession 130
Principal balance of Manufactured Homes currently held 5,440,992.47
(yy) Class A-1 Pool Principal Balance percentage 85.787674%
Class A-2 Pool Principal Balance percentage 100.000000%
Class A-3 Pool Principal Balance percentage 100.000000%
Class A-4 Pool Principal Balance percentage 100.000000%
Class A-5 Pool Principal Balance percentage 100.000000%
Class M-1 Pool Principal Balance percentage 100.000000%
Class M-2 Pool Principal Balance percentage 100.000000%
Class B-1 Pool Principal Balance percentage 100.000000%
Class B-2 Pool Principal Balance percentage 100.000000%
(zz) Aggregate Deficiency Amounts 477.75
Servicer Deficiency Amounts received 167.21
(aaa) Deposit into the Certificate amount from the 2000-2 Reserve 0.00
(bbb) Average Sixty-Day elinquency Ratio 0.015681076
Current Realized Loss Ratio 0.014930058
Cumulative Realized Losses 749407.27
</TABLE>
|
|