RESIDENTIAL ASSET MORTGAGE PRODUCTS INC
8-K, EX-99.1, 2000-11-09
ASSET-BACKED SECURITIES
Previous: RESIDENTIAL ASSET MORTGAGE PRODUCTS INC, 8-K, 2000-11-09
Next: RESIDENTIAL ASSET MORTGAGE PRODUCTS INC, 8-K, 2000-11-09




<TABLE>
<CAPTION>
GMAC Mortgage Corporation
Mortgage Pass-Through Certificates



Record Date:            09/30/2000
Distribution Date:      10/25/2000


GMA  Series: 2000-J01

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>
     R         36185NCC2         SEN          7.50000%              0.00            0.00            0.00
    A-1        36185NBU3         SEN          7.50000%    134,642,359.90      841,514.75    2,095,821.95
    A-2        36185NBV1         SEN          7.50000%     21,727,477.04      135,796.73      185,940.77
    A-3        36185NBW9         SEN          7.50000%     29,750,522.96      185,940.77     (185,940.77)
    A-4        36185NBX7         SEN          7.50000%     25,165,000.00      157,281.25            0.00
    A-5        36185NBY5         SEN          7.44000%     26,000,000.00      161,200.00            0.00
    A-6        36185NBZ2         SEN          7.50000%        469,000.00        2,931.25            0.00
    M-1        36185NCD0         MEZ          7.50000%      4,598,248.86       28,739.06        3,342.36
    M-2        36185NCE8         MEZ          7.50000%      2,171,179.40       13,569.87        1,578.18
    M-3        36185NCF5         MEZ          7.50000%      1,277,158.49        7,982.24          928.34
    B-1        760985AN1         SUB          7.50000%        894,020.91        5,587.63          649.84
    B-2        760985AP6         SUB          7.50000%        638,529.42        3,990.81          464.13
    B-3        760985AQ4         SUB          7.50000%        638,630.68        3,991.44          464.21
     IO        36185NCB4         IO           0.27369%              0.00       56,775.91            0.00
     PO        36185NCA6         PO           0.00000%        967,385.02            0.00        1,381.73
Totals                                                    248,939,512.68    1,605,301.71    2,104,630.74
</TABLE>
<TABLE>
<CAPTION>

                                       Certificateholder Distribution Summary (continued)

                           Current                 Ending                                         Cumulative
                          Realized            Certificate                    Total                  Realized
Class                         Loss                Balance             Distribution                    Losses
<S>           <C>                  <C>                     <C>                      <C>
R                              0.00                   0.00                     0.00                      0.00
A-1                            0.00         132,546,537.95             2,937,336.70                      0.00
A-2                            0.00          21,541,536.28               321,737.50                      0.00
A-3                            0.00          29,936,463.72                     0.00                      0.00
A-4                            0.00          25,165,000.00               157,281.25                      0.00
A-5                            0.00          26,000,000.00               161,200.00                      0.00
A-6                            0.00             469,000.00                 2,931.25                      0.00
M-1                            0.00           4,594,906.50                32,081.42                      0.00
M-2                            0.00           2,169,601.22                15,148.05                      0.00
M-3                            0.00           1,276,230.15                 8,910.58                      0.00
B-1                            0.00             893,371.06                 6,237.47                      0.00
B-2                            0.00             638,065.29                 4,454.94                      0.00
B-3                            0.00             638,166.48                 4,455.65                      0.00
IO                             0.00                   0.00                56,775.91                      0.00
PO                             0.00             966,003.29                 1,381.73                      0.00
Totals                         0.00         246,834,881.94             3,709,932.45                      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>
R                           100.00               0.00               0.00            0.00           0.00            0.00
A-1                 142,000,000.00     134,642,359.90         172,817.97    1,923,003.98           0.00            0.00
A-2                  22,640,000.00      21,727,477.04          15,332.36      170,608.40           0.00            0.00
A-3                  28,838,000.00      29,750,522.96               0.00            0.00    (185,940.77)           0.00
A-4                  25,165,000.00      25,165,000.00               0.00            0.00           0.00            0.00
A-5                  26,000,000.00      26,000,000.00               0.00            0.00           0.00            0.00
A-6                     469,000.00         469,000.00               0.00            0.00           0.00            0.00
M-1                   4,614,600.00       4,598,248.86           3,342.36            0.00           0.00            0.00
M-2                   2,178,900.00       2,171,179.40           1,578.18            0.00           0.00            0.00
M-3                   1,281,700.00       1,277,158.49             928.34            0.00           0.00            0.00
B-1                     897,200.00         894,020.91             649.84            0.00           0.00            0.00
B-2                     640,800.00         638,529.42             464.13            0.00           0.00            0.00
B-3                     640,901.66         638,630.68             464.21            0.00           0.00            0.00
IO                            0.00               0.00               0.00            0.00           0.00            0.00
PO                      972,378.01         967,385.02             809.12          572.61           0.00            0.00
Totals              256,338,579.67     248,939,512.68         196,386.51    2,094,184.99    (185,940.77)           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>
R                                     0.00                  0.00           0.00000000              0.00
A-1                           2,095,821.95        132,546,537.95           0.93342632      2,095,821.95
A-2                             185,940.77         21,541,536.28           0.95148128        185,940.77
A-3                           (185,940.77)         29,936,463.72           1.03809084       (185,940.77)
A-4                                   0.00         25,165,000.00           1.00000000              0.00
A-5                                   0.00         26,000,000.00           1.00000000              0.00
A-6                                   0.00            469,000.00           1.00000000              0.00
M-1                               3,342.36          4,594,906.50           0.99573235          3,342.36
M-2                               1,578.18          2,169,601.22           0.99573235          1,578.18
M-3                                 928.34          1,276,230.15           0.99573235            928.34
B-1                                 649.84            893,371.06           0.99573235            649.84
B-2                                 464.13            638,065.29           0.99573235            464.13
B-3                                 464.21            638,166.48           0.99573229            464.21
IO                                    0.00                  0.00           0.00000000              0.00
PO                                1,381.73            966,003.29           0.99344420          1,381.73
Totals                        2,104,630.74        246,834,881.94           0.96292521      2,104,630.74

</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>
R                             100.00          0.00000000         0.00000000          0.00000000        0.00000000
A-1                   142,000,000.00        948.18563310         1.21702796         13.54228155        0.00000000
A-2                    22,640,000.00        959.69421555         0.67722438          7.53570671        0.00000000
A-3                    28,838,000.00       1031.64307372         0.00000000          0.00000000       (6.44776926)
A-4                    25,165,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-5                    26,000,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-6                       469,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
M-1                     4,614,600.00        996.45665063         0.72430113          0.00000000        0.00000000
M-2                     2,178,900.00        996.45665244         0.72430125          0.00000000        0.00000000
M-3                     1,281,700.00        996.45665132         0.72430366          0.00000000        0.00000000
B-1                       897,200.00        996.45665403         0.72429782          0.00000000        0.00000000
B-2                       640,800.00        996.45664794         0.72429775          0.00000000        0.00000000
B-3                       640,901.66        996.45658587         0.72430769          0.00000000        0.00000000
IO                              0.00          0.00000000         0.00000000          0.00000000        0.00000000
PO                        972,378.01        994.86517594         0.83210438          0.58887592        0.00000000
<FN>
(2)  All Classes are per $1,000 denomination
</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>
R                       0.00000000          0.00000000              0.00000000          0.00000000         0.00000000
A-1                     0.00000000         14.75930951            933.42632359          0.93342632        14.75930951
A-2                     0.00000000          8.21293154            951.48128445          0.95148128         8.21293154
A-3                     0.00000000         (6.44776926)         1,038.09084264          1.03809084        (6.44776926)
A-4                     0.00000000          0.00000000          1,000.00000000          1.00000000         0.00000000
A-5                     0.00000000          0.00000000          1,000.00000000          1.00000000         0.00000000
A-6                     0.00000000          0.00000000          1,000.00000000          1.00000000         0.00000000
M-1                     0.00000000          0.72430113            995.73234950          0.99573235         0.72430113
M-2                     0.00000000          0.72430125            995.73235119          0.99573235         0.72430125
M-3                     0.00000000          0.72430366            995.73234766          0.99573235         0.72430366
B-1                     0.00000000          0.72429782            995.73234507          0.99573235         0.72429782
B-2                     0.00000000          0.72429775            995.73235019          0.99573235         0.72429775
B-3                     0.00000000          0.72430769            995.73229378          0.99573229         0.72430769
IO                      0.00000000          0.00000000              0.00000000          0.00000000         0.00000000
PO                      0.00000000          1.42098030            993.44419564          0.99344420         1.42098030
<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>
R                         100.00        7.50000%               0.00                0.00           0.00             0.00
A-1               142,000,000.00        7.50000%     134,642,359.90          841,514.75           0.00             0.00
A-2                22,640,000.00        7.50000%      21,727,477.04          135,796.73           0.00             0.00
A-3                28,838,000.00        7.50000%      29,750,522.96          185,940.77           0.00             0.00
A-4                25,165,000.00        7.50000%      25,165,000.00          157,281.25           0.00             0.00
A-5                26,000,000.00        7.44000%      26,000,000.00          161,200.00           0.00             0.00
A-6                   469,000.00        7.50000%         469,000.00            2,931.25           0.00             0.00
M-1                 4,614,600.00        7.50000%       4,598,248.86           28,739.06           0.00             0.00
M-2                 2,178,900.00        7.50000%       2,171,179.40           13,569.87           0.00             0.00
M-3                 1,281,700.00        7.50000%       1,277,158.49            7,982.24           0.00             0.00
B-1                   897,200.00        7.50000%         894,020.91            5,587.63           0.00             0.00
B-2                   640,800.00        7.50000%         638,529.42            3,990.81           0.00             0.00
B-3                   640,901.66        7.50000%         638,630.68            3,991.44           0.00             0.00
IO                          0.00        0.27369%     248,939,512.68           56,775.91           0.00             0.00
PO                    972,378.01        0.00000%         967,385.02                0.00           0.00             0.00
Totals            256,338,579.67                                           1,605,301.71           0.00             0.00

</TABLE>
 <TABLE>
 <CAPTION>

                                            Interest Distribution Statement (continued)

                                                                                     Payment of               Ending
                      Non-Supported                                    Total             Unpaid         Certificate/
                           Interest             Realized            Interest           Interest             Notional
 Class                    Shortfall           Losses (4)        Distribution          Shortfall              Balance
 <S>            <C>                  <C>                 <C>                 <C>                 <C>
 R                              0.00                0.00                 0.00                0.00               0.00
 A-1                            0.00                0.00           841,514.75                0.00     132,546,537.95
 A-2                            0.00                0.00           135,796.73                0.00      21,541,536.28
 A-3                            0.00                0.00           185,940.77                0.00      29,936,463.72
 A-4                            0.00                0.00           157,281.25                0.00      25,165,000.00
 A-5                            0.00                0.00           161,200.00                0.00      26,000,000.00
 A-6                            0.00                0.00             2,931.25                0.00         469,000.00
 M-1                            0.00                0.00            28,739.06                0.00       4,594,906.50
 M-2                            0.00                0.00            13,569.87                0.00       2,169,601.22
 M-3                            0.00                0.00             7,982.24                0.00       1,276,230.15
 B-1                            0.00                0.00             5,587.63                0.00         893,371.06
 B-2                            0.00                0.00             3,990.81                0.00         638,065.29
 B-3                            0.00                0.00             3,991.44                0.00         638,166.48
 IO                             0.00                0.00            56,775.91                0.00     246,834,881.95
 PO                             0.00                0.00                 0.00                0.00         966,003.29
 Totals                         0.00                0.00         1,605,301.71                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>
R                           100.00        7.50000%           0.00000000        0.00000000        0.00000000        0.00000000
A-1                 142,000,000.00        7.50000%         948.18563310        5.92616021        0.00000000        0.00000000
A-2                  22,640,000.00        7.50000%         959.69421555        5.99808878        0.00000000        0.00000000
A-3                  28,838,000.00        7.50000%        1031.64307372        6.44776926        0.00000000        0.00000000
A-4                  25,165,000.00        7.50000%        1000.00000000        6.25000000        0.00000000        0.00000000
A-5                  26,000,000.00        7.44000%        1000.00000000        6.20000000        0.00000000        0.00000000
A-6                     469,000.00        7.50000%        1000.00000000        6.25000000        0.00000000        0.00000000
M-1                   4,614,600.00        7.50000%         996.45665063        6.22785507        0.00000000        0.00000000
M-2                   2,178,900.00        7.50000%         996.45665244        6.22785350        0.00000000        0.00000000
M-3                   1,281,700.00        7.50000%         996.45665132        6.22785363        0.00000000        0.00000000
B-1                     897,200.00        7.50000%         996.45665403        6.22785332        0.00000000        0.00000000
B-2                     640,800.00        7.50000%         996.45664794        6.22785581        0.00000000        0.00000000
B-3                     640,901.66        7.50000%         996.45658587        6.22785093        0.00000000        0.00000000
IO                            0.00        0.27369%         971.13557000        0.22148796        0.00000000        0.00000000
PO                      972,378.01        0.00000%         994.86517594        0.00000000        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>
R                     0.00000000        0.00000000         0.00000000          0.00000000            0.00000000
A-1                   0.00000000        0.00000000         5.92616021          0.00000000          933.42632359
A-2                   0.00000000        0.00000000         5.99808878          0.00000000          951.48128445
A-3                   0.00000000        0.00000000         6.44776926          0.00000000         1038.09084264
A-4                   0.00000000        0.00000000         6.25000000          0.00000000         1000.00000000
A-5                   0.00000000        0.00000000         6.20000000          0.00000000         1000.00000000
A-6                   0.00000000        0.00000000         6.25000000          0.00000000         1000.00000000
M-1                   0.00000000        0.00000000         6.22785507          0.00000000          995.73234950
M-2                   0.00000000        0.00000000         6.22785350          0.00000000          995.73235119
M-3                   0.00000000        0.00000000         6.22785363          0.00000000          995.73234766
B-1                   0.00000000        0.00000000         6.22785332          0.00000000          995.73234507
B-2                   0.00000000        0.00000000         6.22785581          0.00000000          995.73235019
B-3                   0.00000000        0.00000000         6.22785093          0.00000000          995.73229378
IO                    0.00000000        0.00000000         0.22148796          0.00000000          962.92521503
PO                    0.00000000        0.00000000         0.00000000          0.00000000          993.44419564
<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
   Class                   Rate          Balance            Balance          Balance            Balance       Percentage
<S>             <C>             <C>               <C>               <C>               <C>               <C>
     AMBAC              0.06000%             0.00               0.00             0.00               0.00      0.00000000%
</TABLE>
<TABLE>
<CAPTION>
                                             CERTIFICATEHOLDER ACCOUNT STATEMENT
                                                      CERTIFICATE ACCOUNT

<S>                                                                                   <C>
Beginning Balance                                                                                        0.00
Deposits
    Payments of Interest and Principal                                                           3,749,303.03
    Liquidations, Insurance Proceeds, Reserve Funds                                                      0.00
    Proceeds from Repurchased Loans                                                                      0.00
    Other Amounts (Servicer Advances)                                                               15,658.85
    Realized Losses                                                                                      0.00
Total Deposits                                                                                   3,764,961.88

Withdrawals
    Reimbursement for Servicer Advances                                                                  0.00
    Payment of Service Fee                                                                          55,029.43
    Payment of Interest and Principal                                                            3,709,932.45
Total Withdrawals (Pool Distribution Amount)                                                     3,764,961.88

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                                                                                 51,862.40
Trustee Fee                                                                                          1,867.03
Ambac Insurance Premium                                                                              1,300.00
Supported Prepayment/Curtailment Interest Shortfall                                                      0.00
Net Servicing Fee                                                                                   55,029.43


</TABLE>
<TABLE>
<CAPTION>

                                                         OTHER ACCOUNTS

                                                Beginning           Current           Current           Ending
Account Type                                      Balance       Withdrawals          Deposits          Balance

<S>                                    <C>                 <C>               <C>              <C>
Financial Guaranty                                    0.00              0.00              0.00             0.00
Reserve Fund                                      5,999.99              0.00              0.00         5,999.99
Reserve Fund                                      1,000.00              0.00              0.00         1,000.00

</TABLE>
<TABLE>
<CAPTION>                                  LOAN STATUS STRATIFICATION/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
0-29 Days                       0                      0                      0                      0
                                0.00                   0.00                   0.00                   0.00

30 Days   3                     0                      0                      0                      3
          1,466,915.40          0.00                   0.00                   0.00                   1,466,915.40

60 Days   0                     0                      0                      0                      0
          0.00                  0.00                   0.00                   0.00                   0.00

90 Days   1                     0                      0                      0                      1
          382,113.28            0.00                   0.00                   0.00                   382,113.28

120 Days  1                     0                      0                      0                      1
          338,814.59            0.00                   0.00                   0.00                   338,814.59

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    5                     0                      0                      0                      5
          2,187,843.27          0.00                   0.00                   0.00                   2,187,843.27


          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

0-29 Days                       0.000000%              0.000000%              0.000000%              0.000000%
                                0.000000%              0.000000%              0.000000%              0.000000%

30 Days   0.426136%             0.000000%              0.000000%              0.000000%              0.426136%
          0.593970%             0.000000%              0.000000%              0.000000%              0.593970%

60 Days   0.000000%             0.000000%              0.000000%              0.000000%              0.000000%
          0.000000%             0.000000%              0.000000%              0.000000%              0.000000%

90 Days   0.142045%             0.000000%              0.000000%              0.000000%              0.142045%
          0.154722%             0.000000%              0.000000%              0.000000%              0.154722%

120 Days  0.142045%             0.000000%              0.000000%              0.000000%              0.142045%
          0.137190%             0.000000%              0.000000%              0.000000%              0.137190%

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    0.710227%             0.000000%              0.000000%              0.000000%              0.710227%
          0.885881%             0.000000%              0.000000%              0.000000%              0.885881%

</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                                                                                15,658.85
</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    M-1        6,611,879.67      2.57935410%       6,581,437.49    2.66633202%       1.861530%      0.000000%
Class    M-2        4,432,979.67      1.72934549%       4,411,836.27    1.78736337%       0.878969%      0.000000%
Class    M-3        3,151,279.67      1.22934272%       3,135,606.12    1.27032537%       0.517038%      0.000000%
Class    B-1        2,254,079.67      0.87933688%       2,242,235.06    0.90839473%       0.361931%      0.000000%
Class    B-2        1,613,279.67      0.62935500%       1,604,169.77    0.64989590%       0.258499%      0.000000%
Class    B-3          972,378.01      0.37933346%         966,003.29    0.39135607%       0.258540%      0.000000%
Class    IO           972,378.01      0.37933346%         966,003.29    0.39135607%       0.000000%      0.000000%
Class    PO                 0.00      0.00000000%               0.00    0.00000000%       0.391356%      0.000000%
<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         110,000.00       0.04291200%        110,000.00       0.04456420%
                      Fraud       2,563,386.00       1.00000008%      2,563,386.00       1.03850233%
             Special Hazard       2,563,386.00       1.00000008%      2,563,386.00       1.03850233%
<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                                         8.003540%
 Weighted Average Net Coupon                                           7.745470%
 Weighted Average Pass-Through Rate                                    7.744540%
 Weighted Average Maturity(Stepdown Calculation )                            353
 Beginning Scheduled Collateral Loan Count                                   708

 Number Of Loans Paid In Full                                                  4
 Ending Scheduled Collateral Loan Count                                      704
 Beginning Scheduled Collateral Balance                           248,939,512.68
 Ending Scheduled Collateral Balance                              246,834,881.95
 Ending Actual Collateral Balance at 30-Sep-2000                  246,968,089.87
 Monthly P &I Constant                                              1,841,385.27
 Class A Optimal Amount                                             3,638,562.61
 Ending Scheduled Balance for Premium Loans                       246,834,881.95
 </TABLE>
<TABLE>
<CAPTION>
           <S>                                        <C>
</TABLE>













© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission