|
|
|
|
|
|
|
|
|
<PAGE>
EXHIBIT 99.1
GreenPoint Manufactured Housing Contract Trust
Pass Through Certificates
Series 2000-1
Investor Number 52000031
Determination Date: 16-Aug-00
Remittance Date: 21-Aug-00
Month End Date: 31-Jul-00
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(a) Class A-1 Distribution Amount 2,096,448.89
(b) Class A-1 Distribution Principal 1,743,877.13
Scheduled Payments of Principal 264,767.07
Partial Prepayments 332,320.00
Scheduled Principal Balance Principal Prepayment in Full 882,912.87
Scheduled Principal Balance Liquidated Contracts 263,877.19
Scheduled Principal Balance Repurchases 0.00
(c) Class A-1 Interest Distribution 352,571.76
Class A-1 Interest Shortfall 0.00
(d) Class A-1 Remaining Certificate Balance 56,931,157.27
(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>
<CAPTION>
<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
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S> <C> <C>
(gg) Unpaid Class B-1 Principal Shortfall 0.00
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 6.6300%
Class A-1 Pass Through Rate 6.7600%
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 278,895.86
(qq) Delinquency # of Contracts Prin. Balance
-------------- -------------
a) One Monthly Payment Delinquent 205 8,675,208.08
b) Two Monthly Payments 61 2,698,583.79
c) Three or more Monthly Payments 50 2,582,242.24
------------ -------------
316 13,956,034.11
============ =============
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 65 $2,886,488.93
Plus Repossessions this Month 40 1,515,072.30
Less Liquidations (8) (265,182.84)
------------ --------------
EOP Repossessions 97 $4,136,378.39
============ ==============
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S> <C> <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 0.00
Outstanding Amount Advanced 0.00
(vv) Distribution to Class R Certificateholders 14,214.91
(ww) Net Weighted Average Contract Rate preceeding period 10.27%
(xx) Number of Manufactured Homes currently held due to repossession 97
Principal balance of Manufactured Homes currently held 4,136,378.39
(yy) Class A-1 Pool Principal Balance percentage 88.954933%
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 301.00
Servicer Deficiency Amounts received 105.35
(aaa) Deposit into the Certificate amount from the 2000-2 Reserve 0.00
</TABLE>
|
|