|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: RESIDENTIAL ASSET MORTGAGE PRODUCTS INC, 8-K, 2000-09-08 |
Next: RENT USA INC, 10SB12G/A, 2000-09-08 |
<TABLE>
<CAPTION>
GMAC Mortgage Corporation
Mortgage Pass-Through Certificates
Record Date: 07/31/2000
Distribution Date: 08/25/2000
GMACM Series: 2000-J2
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>
A-1 36185NCK4 SEN 7.75000% 70,384,330.06 454,565.45 114,744.09
A-2 36185NCL2 SEN 7.75000% 8,831,671.87 57,037.88 -57,037.88
A-3 36185NCM0 SEN 7.50000% 15,300,000.00 95,625.00 0.00
A-4 36185NCN8 SEN 7.75000% 0.00 2,422.52 0.00
A-5 36185NCP3 SEN 7.75000% 15,927,519.36 102,865.23 10,757.98
A-6 36185NCQ1 SEN 7.75000% 19,767,253.65 127,663.51 23,172.65
A-7 36185NCR9 SEN 7.75000% 16,258,629.24 105,003.64 64,580.59
A-8 36185NCS7 SEN 7.75000% 3,588,023.96 23,172.65 -23,172.65
IO 36185NCU2 SEN 0.44970% 0.00 42,155.78 0.00
PO 36185NCT5 SEN 0.00000% 1,638,524.50 0.00 1,775.96
R-1 36185NCV0 SEN 7.75000% 0.00 0.00 0.00
R-2 36185NCW8 SEN 7.75000% 0.00 0.00 0.00
M-1 36185NCX6 MEZ 7.75000% 2,866,979.47 18,515.91 1,936.45
M-2 36185NCY4 MEZ 7.75000% 1,353,851.14 8,743.62 914.44
M-3 36185NCZ1 MEZ 7.75000% 796,382.96 5,143.31 537.90
B-1 36185GMB1 SUB 7.75000% 557,468.17 3,600.32 376.53
B-2 36185GMB2 SUB 7.75000% 398,191.98 2,571.66 268.95
B-3 36185GMB3 SUB 7.75000% 398,191.76 2,571.66 268.95
Totals 158,067,018.12 1,051,658.14 139,123.96
</TABLE>
<TABLE>
<CAPTION>
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<S> <C> <C> <C> <C>
A-1 0.00 70,269,585.97 569,309.54 0.00
A-2 0.00 8,888,709.75 0.00 0.00
A-3 0.00 15,300,000.00 95,625.00 0.00
A-4 0.00 0.00 2,422.52 0.00
A-5 0.00 15,916,761.38 113,623.21 0.00
A-6 0.00 19,744,081.00 150,836.16 0.00
A-7 0.00 16,194,048.65 169,584.23 0.00
A-8 0.00 3,611,196.61 0.00 0.00
IO 0.00 0.00 42,155.78 0.00
PO 0.00 1,636,748.54 1,775.96 0.00
R-1 0.00 0.00 0.00 0.00
R-2 0.00 0.00 0.00 0.00
M-1 0.00 2,865,043.01 20,452.36 0.00
M-2 0.00 1,352,936.70 9,658.06 0.00
M-3 0.00 795,845.06 5,681.21 0.00
B-1 0.00 557,091.64 3,976.85 0.00
B-2 0.00 397,923.03 2,840.61 0.00
B-3 0.00 397,922.81 2,840.61 0.00
Totals 0.00 157,927,894.15 1,190,782.10 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>
A-1 71,248,000.00 70,384,330.06 87,412.33 27,331.76 0.00 0.00
A-2 8,775,000.00 8,831,671.87 0.00 0.00 -57,037.88 0.00
A-3 15,300,000.00 15,300,000.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00 0.00
A-5 15,937,600.00 15,927,519.36 8,195.46 2,562.52 0.00 0.00
A-6 20,200,000.00 19,767,253.65 17,652.99 5,519.67 0.00 0.00
A-7 16,335,000.00 16,258,629.24 49,197.66 15,382.94 0.00 0.00
A-8 3,565,000.00 3,588,023.96 0.00 0.00 -23,172.65 0.00
IO 0.00 0.00 0.00 0.00 0.00 0.00
PO 1,639,884.00 1,638,524.50 1,263.38 512.58 0.00 0.00
R-1 100.00 0.00 0.00 0.00 0.00 0.00
R-2 100.00 0.00 0.00 0.00 0.00 0.00
M-1 2,868,794.00 2,866,979.47 1,936.45 0.00 0.00 0.00
M-2 1,354,708.00 1,353,851.14 914.44 0.00 0.00 0.00
M-3 796,887.00 796,382.96 537.90 0.00 0.00 0.00
B-1 557,821.00 557,468.17 376.53 0.00 0.00 0.00
B-2 398,444.00 398,191.98 268.95 0.00 0.00 0.00
B-3 398,443.78 398,191.76 268.95 0.00 0.00 0.00
Totals 159,375,781.78 158,067,018.12 168,025.04 51,309.47 (80,210.53) 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>
A-1 114,744.09 70,269,585.97 0.98626749 114,744.09
A-2 (57,037.88) 8,888,709.75 1.01295838 (57,037.88)
A-3 0.00 15,300,000.00 1.00000000 0.00
A-4 0.00 0.00 0.00000000 0.00
A-5 10,757.98 15,916,761.38 0.99869249 10,757.98
A-6 23,172.65 19,744,081.00 0.97742975 23,172.65
A-7 64,580.59 16,194,048.65 0.99137121 64,580.59
A-8 (23,172.65) 3,611,196.61 1.01295838 (23,172.65)
IO 0.00 0.00 0.00000000 0.00
PO 1,775.96 1,636,748.54 0.99808800 1,775.96
R-1 0.00 0.00 0.00000000 0.00
R-2 0.00 0.00 0.00000000 0.00
M-1 1,936.45 2,865,043.01 0.99869249 1,936.45
M-2 914.44 1,352,936.70 0.99869249 914.44
M-3 537.90 795,845.06 0.99869249 537.90
B-1 376.53 557,091.64 0.99869248 376.53
B-2 268.95 397,923.03 0.99869249 268.95
B-3 268.95 397,922.81 0.99869249 268.95
Totals 139,123.96 157,927,894.15 0.99091526 139,123.96
</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>
A-1 71,248,000.00 987.87797636 1.22687416 0.38361442 0.00000000
A-2 8,775,000.00 1006.45833276 0.00000000 0.00000000 -6.50004330
A-3 15,300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-4 0.00 0.00000000 0.00000000 0.00000000 0.00000000
A-5 15,937,600.00 999.36749322 0.51422171 0.16078456 0.00000000
A-6 20,200,000.00 978.57691337 0.87391040 0.27325099 0.00000000
A-7 16,335,000.00 995.32471625 3.01179431 0.94171656 0.00000000
A-8 3,565,000.00 1006.45833380 0.00000000 0.00000000 -6.50004208
IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
PO 1,639,884.00 999.17097795 0.77040815 0.31257089 0.00000000
R-1 100.00 0.00000000 0.00000000 0.00000000 0.00000000
R-2 100.00 0.00000000 0.00000000 0.00000000 0.00000000
M-1 2,868,794.00 999.36749380 0.67500490 0.00000000 0.00000000
M-2 1,354,708.00 999.36749469 0.67500893 0.00000000 0.00000000
M-3 796,887.00 999.36748874 0.67500160 0.00000000 0.00000000
B-1 557,821.00 999.36748527 0.67500148 0.00000000 0.00000000
B-2 398,444.00 999.36748953 0.67500075 0.00000000 0.00000000
B-3 398,443.78 999.36748919 0.67500113 0.00000000 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>
A-1 0.00000000 1.61048858 986.26748779 0.98626749 1.61048858
A-2 0.00000000 -6.50004330 1,012.95837607 1.01295838 -6.50004330
A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-5 0.00000000 0.67500627 998.69248695 0.99869249 0.67500627
A-6 0.00000000 1.14716089 977.42975248 0.97742975 1.14716089
A-7 0.00000000 3.95351025 991.37120600 0.99137121 3.95351025
A-8 0.00000000 -6.50004208 1,012.95837588 1.01295838 -6.50004208
IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
PO 0.00000000 1.08297904 998.08799891 0.99808800 1.08297904
R-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
M-1 0.00000000 0.67500490 998.69248541 0.99869249 0.67500490
M-2 0.00000000 0.67500893 998.69248576 0.99869249 0.67500893
M-3 0.00000000 0.67500160 998.69248714 0.99869249 0.67500160
B-1 0.00000000 0.67500148 998.69248379 0.99869248 0.67500148
B-2 0.00000000 0.67500075 998.69248878 0.99869249 0.67500075
B-3 0.00000000 0.67500113 998.69248806 0.99869249 0.67500113
<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>
A-1 71,248,000.00 7.75000% 70,384,330.06 454,565.46 0.00 0.00
A-2 8,775,000.00 7.75000% 8,831,671.87 57,037.88 0.00 0.00
A-3 15,300,000.00 7.50000% 15,300,000.00 95,625.00 0.00 0.00
A-4 0.00 7.75000% 375,099.39 2,422.52 0.00 0.00
A-5 15,937,600.00 7.75000% 15,927,519.36 102,865.23 0.00 0.00
A-6 20,200,000.00 7.75000% 19,767,253.65 127,663.51 0.00 0.00
A-7 16,335,000.00 7.75000% 16,258,629.24 105,003.65 0.00 0.00
A-8 3,565,000.00 7.75000% 3,588,023.96 23,172.65 0.00 0.00
IO 0.00 0.44970% 112,491,550.31 42,155.78 0.00 0.00
PO 1,639,884.00 0.00000% 1,638,524.50 0.00 0.00 0.00
R-1 100.00 7.75000% 0.00 0.00 0.00 0.00
R-2 100.00 7.75000% 0.00 0.00 0.00 0.00
M-1 2,868,794.00 7.75000% 2,866,979.47 18,515.91 0.00 0.00
M-2 1,354,708.00 7.75000% 1,353,851.14 8,743.62 0.00 0.00
M-3 796,887.00 7.75000% 796,382.96 5,143.31 0.00 0.00
B-1 557,821.00 7.75000% 557,468.17 3,600.32 0.00 0.00
B-2 398,444.00 7.75000% 398,191.98 2,571.66 0.00 0.00
B-3 398,443.78 7.75000% 398,191.76 2,571.66 0.00 0.00
Totals 159,375,781.78 1,051,658.16 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>
A-1 0.00 0.00 454,565.45 0.00 70,269,585.97
A-2 0.00 0.00 57,037.88 0.00 8,888,709.75
A-3 0.00 0.00 95,625.00 0.00 15,300,000.00
A-4 0.00 0.00 2,422.52 0.00 375,099.39
A-5 0.00 0.00 102,865.23 0.00 15,916,761.38
A-6 0.00 0.00 127,663.51 0.00 19,744,081.00
A-7 0.00 0.00 105,003.64 0.00 16,194,048.65
A-8 0.00 0.00 23,172.65 0.00 3,611,196.61
IO 0.00 0.00 42,155.78 0.00 112,399,919.10
PO 0.00 0.00 0.00 0.00 1,636,748.54
R-1 0.00 0.00 0.00 0.00 0.00
R-2 0.00 0.00 0.00 0.00 0.00
M-1 0.00 0.00 18,515.91 0.00 2,865,043.01
M-2 0.00 0.00 8,743.62 0.00 1,352,936.70
M-3 0.00 0.00 5,143.31 0.00 795,845.06
B-1 0.00 0.00 3,600.32 0.00 557,091.64
B-2 0.00 0.00 2,571.66 0.00 397,923.03
B-3 0.00 0.00 2,571.66 0.00 397,922.81
Totals 0.00 0.00 1,051,658.14 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>
A-1 71,248,000.00 7.75000% 987.87797636 6.38004519 0.00000000 0.00000000
A-2 8,775,000.00 7.75000% 1006.45833276 6.50004330 0.00000000 0.00000000
A-3 15,300,000.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000
A-4 0.00 7.75000% 1000.00693154 6.45838638 0.00000000 0.00000000
A-5 15,937,600.00 7.75000% 999.36749322 6.45424844 0.00000000 0.00000000
A-6 20,200,000.00 7.75000% 978.57691337 6.31997574 0.00000000 0.00000000
A-7 16,335,000.00 7.75000% 995.32471625 6.42813897 0.00000000 0.00000000
A-8 3,565,000.00 7.75000% 1006.45833380 6.50004208 0.00000000 0.00000000
IO 0.00 0.44970% 988.79099952 0.37054566 0.00000000 0.00000000
PO 1,639,884.00 0.00000% 999.17097795 0.00000000 0.00000000 0.00000000
R-1 100.00 7.75000% 0.00000000 0.00000000 0.00000000 0.00000000
R-2 100.00 7.75000% 0.00000000 0.00000000 0.00000000 0.00000000
M-1 2,868,794.00 7.75000% 999.36749380 6.45424872 0.00000000 0.00000000
M-2 1,354,708.00 7.75000% 999.36749469 6.45424697 0.00000000 0.00000000
M-3 796,887.00 7.75000% 999.36748874 6.45425261 0.00000000 0.00000000
B-1 557,821.00 7.75000% 999.36748527 6.45425683 0.00000000 0.00000000
B-2 398,444.00 7.75000% 999.36748953 6.45425706 0.00000000 0.00000000
B-3 398,443.78 7.75000% 999.36748919 6.45426062 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>
A-1 0.00000000 0.00000000 6.38004505 0.00000000 986.26748779
A-2 0.00000000 0.00000000 6.50004330 0.00000000 1012.95837607
A-3 0.00000000 0.00000000 6.25000000 0.00000000 1000.00000000
A-4 0.00000000 0.00000000 6.45838638 0.00000000 1000.00693154
A-5 0.00000000 0.00000000 6.45424844 0.00000000 998.69248695
A-6 0.00000000 0.00000000 6.31997574 0.00000000 977.42975248
A-7 0.00000000 0.00000000 6.42813835 0.00000000 991.37120600
A-8 0.00000000 0.00000000 6.50004208 0.00000000 1012.95837588
IO 0.00000000 0.00000000 0.37054566 0.00000000 987.98556911
PO 0.00000000 0.00000000 0.00000000 0.00000000 998.08799891
R-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
M-1 0.00000000 0.00000000 6.45424872 0.00000000 998.69248541
M-2 0.00000000 0.00000000 6.45424697 0.00000000 998.69248576
M-3 0.00000000 0.00000000 6.45425261 0.00000000 998.69248714
B-1 0.00000000 0.00000000 6.45425683 0.00000000 998.69248379
B-2 0.00000000 0.00000000 6.45425706 0.00000000 998.69248878
B-3 0.00000000 0.00000000 6.45426062 0.00000000 998.69248806
<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
Class Component Beginning Ending Beginning Ending Ending
Pass-Through Notional Notional Component Component Component
Rate Balance Balance Balance Balance Percentage
<S> <C> <C> <C> <C> <C> <C>
FSA 0.06000% 0.00 0.00 15,300,000.00 15,300,000.00 0.00000000%
</TABLE>
<TABLE>
<CAPTION>
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<S> <C>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 1,213,364.31
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 13,089.30
Realized Losses 0.00
Total Deposits 1,226,453.61
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 35,671.51
Payment of Interest and Principal 1,190,782.10
Total Withdrawals (Pool Distribution Amount) 1,226,453.61
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 34,906.51
FSA policy #50946-N 765.00
Master Servicing Fee 0.00
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 35,671.51
</TABLE>
<TABLE>
<CAPTION>
OTHER ACCOUNTS
Beginning Current Current Ending
Account Type Balance Withdrawals Deposits Balance
<S> <C> <C> <C> <C>
Reserve Fund 2,500.00 0.00 0.00 2,500.00
Rounding Reserve Fund 1,000.00 0.00 0.00 1,000.00
</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 6 0 0 0 6
1,746,211.47 0.00 0.00 0.00 1,746,211.47
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
90 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
120 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
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 6 0 0 0 6
1,746,211.47 0.00 0.00 0.00 1,746,211.47
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 1.327434% 0.000000% 0.000000% 0.000000% 1.327434%
1.105702% 0.000000% 0.000000% 0.000000% 1.105702%
60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
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 1.327434% 0.000000% 0.000000% 0.000000% 1.327434%
1.105702% 0.000000% 0.000000% 0.000000% 1.105702%
<FN>
(7) Delinquencies are stratified according to the information the Servicer has provided. All Foreclosure, REO, and current
Bankruptcy loans are reported in the 30 day delinquency field. All 90 day fields include loans 90 plus days delinquent.
</FN>
</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 13,089.30
</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 8,015,181.78 5.02910900% 8,003,510.79 5.06782594% 95.968564% 100.000000%
Class IO 8,015,181.78 5.02910900% 8,003,510.79 5.06782594% 0.000000% 0.000000%
Class PO 6,375,297.78 4.00016722% 6,366,762.25 4.03143617% 1.036390% 0.000000%
Class M-1 3,506,303.78 2.20002295% 3,501,719.24 2.21728990% 1.814146% 0.000000%
Class M-2 2,151,595.78 1.35001426% 2,148,782.54 1.36060989% 0.856680% 0.000000%
Class M-3 1,354,708.78 0.85000918% 1,352,937.48 0.85668050% 0.503929% 0.000000%
Class B-1 796,887.78 0.50000557% 795,845.84 0.50392988% 0.352751% 0.000000%
Class B-2 398,443.78 0.25000271% 397,922.81 0.25196487% 0.251965% 0.000000%
Class B-3 0.00 0.00000000% 0.00 0.00000000% 0.251965% 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 100,000.00 0.06274479% 100,000.00 0.06332004%
Fraud 1,580,210.73 0.99149991% 1,580,210.73 1.00059001%
Special Hazard 2,168,544.00 1.36064838% 2,168,544.00 1.37312285%
<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 8.254698%
Weighted Average Net Coupon 8.004698%
Weighted Average Pass-Through Rate 7.989698%
Weighted Average Maturity(Stepdown Calculation ) 355
Beginning Scheduled Collateral Loan Count 452
Number Of Loans Paid In Full 0
Ending Scheduled Collateral Loan Count 452
Beginning Scheduled Collateral Balance 158,067,018.13
Ending Scheduled Collateral Balance 157,927,894.15
Ending Actual Collateral Balance at 31-Jul-2000 157,927,894.15
Monthly P &I Constant 1,194,250.03
Class A Optimal Amount 1,144,321.48
Ending Scheduled Balance for Premium Loans 157,927,894.15
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
</TABLE>
|
|