RESIDENTIAL ASSET MORTGAGE PRODUCTS INC
8-K, EX-99.1, 2000-10-03
ASSET-BACKED SECURITIES
Previous: RESIDENTIAL ASSET MORTGAGE PRODUCTS INC, 8-K, 2000-10-03
Next: PROGOLFTOURNAMENTS COM, S-1/A, 2000-10-03




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



Record Date:            8/31/00
Distribution Date:      9/25/00


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%    136,044,269.60      850,276.68    1,401,909.70
    A-2        36185NBV1         SEN          7.50000%     21,912,262.90      136,951.64      184,785.86
    A-3        36185NBW9         SEN          7.50000%     29,565,737.10      184,785.86     -184,785.86
    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%      4,601,578.78       28,759.87        3,329.92
    M-2        36185NCE8         MEZ          7.50000%      2,172,751.70       13,579.70        1,572.31
    M-3        36185NCF5         MEZ          7.50000%      1,278,083.37        7,988.02          924.88
    B-1        760985AN1         SUB          7.50000%        894,668.33        5,591.68          647.42
    B-2        760985AP6         SUB          7.50000%        638,991.83        3,993.70          462.40
    B-3        760985AQ4         SUB          7.50000%        639,093.16        3,994.33          462.48
     IO        36185NCB4         IO           0.27177%              0.00       56,698.77            0.00
     PO        36185NCA6         PO           0.00000%        968,678.44            0.00        1,293.41
Totals                                                    250,350,115.21    1,614,032.75    1,410,602.52
</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         134,642,359.90             2,252,186.38                      0.00
A-2                            0.00          21,727,477.04               321,737.50                      0.00
A-3                            0.00          29,750,522.96                     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           4,598,248.86                32,089.79                      0.00
M-2                            0.00           2,171,179.40                15,152.01                      0.00
M-3                            0.00           1,277,158.49                 8,912.90                      0.00
B-1                            0.00             894,020.91                 6,239.10                      0.00
B-2                            0.00             638,529.42                 4,456.10                      0.00
B-3                            0.00             638,630.68                 4,456.81                      0.00
IO                             0.00                   0.00                56,698.77                      0.00
PO                             0.00             967,385.02                 1,293.41                      0.00
Totals                         0.00         248,939,512.68             3,024,635.27                      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     136,044,269.60         173,064.72    1,228,844.97           0.00            0.00
A-2                  22,640,000.00      21,912,262.90          22,811.68      161,974.18           0.00            0.00
A-3                  28,838,000.00      29,565,737.10               0.00            0.00    -184,785.86            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       4,601,578.78           3,329.92            0.00           0.00            0.00
M-2                   2,178,900.00       2,172,751.70           1,572.31            0.00           0.00            0.00
M-3                   1,281,700.00       1,278,083.37             924.88            0.00           0.00            0.00
B-1                     897,200.00         894,668.33             647.42            0.00           0.00            0.00
B-2                     640,800.00         638,991.83             462.40            0.00           0.00            0.00
B-3                     640,901.66         639,093.16             462.48            0.00           0.00            0.00
IO                            0.00               0.00               0.00            0.00           0.00            0.00
PO                      972,378.01         968,678.44             803.46          489.96           0.00            0.00
Totals              256,338,579.67     250,350,115.21         204,079.27    1,391,309.11   (184,785.86)            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                           1,401,909.70        134,642,359.90           0.94818563      1,401,909.70
A-2                             184,785.86         21,727,477.04           0.95969422        184,785.86
A-3                           (184,785.86)         29,750,522.96           1.03164307      (184,785.86)
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                               3,329.92          4,598,248.86           0.99645665          3,329.92
M-2                               1,572.31          2,171,179.40           0.99645665          1,572.31
M-3                                 924.88          1,277,158.49           0.99645665            924.88
B-1                                 647.42            894,020.91           0.99645665            647.42
B-2                                 462.40            638,529.42           0.99645665            462.40
B-3                                 462.48            638,630.68           0.99645659            462.48
IO                                    0.00                  0.00           0.00000000              0.00
PO                                1,293.41            967,385.02           0.99486518          1,293.41
Totals                        1,410,602.52        248,939,512.68           0.97113557      1,410,602.52

</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        958.05823662         1.21876563          8.65383782        0.00000000
A-2                    22,640,000.00        967.85613516         1.00758304          7.15433657        0.00000000
A-3                    28,838,000.00       1025.23535266         0.00000000          0.00000000       -6.40772106
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        997.17825597         0.72160534          0.00000000        0.00000000
M-2                     2,178,900.00        997.17825508         0.72160723          0.00000000        0.00000000
M-3                     1,281,700.00        997.17825544         0.72160412          0.00000000        0.00000000
B-1                       897,200.00        997.17825457         0.72160053          0.00000000        0.00000000
B-2                       640,800.00        997.17826155         0.72159800          0.00000000        0.00000000
B-3                       640,901.66        997.17819423         0.72160837          0.00000000        0.00000000
IO                              0.00          0.00000000         0.00000000          0.00000000        0.00000000
PO                        972,378.01        996.19533765         0.82628360          0.50387812        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          9.87260352            948.18563310          0.94818563         9.87260352
A-2                     0.00000000          8.16191961            959.69421555          0.95969422         8.16191961
A-3                     0.00000000         -6.40772106          1,031.64307372          1.03164307        -6.40772106
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          0.72160534            996.45665063          0.99645665         0.72160534
M-2                     0.00000000          0.72160723            996.45665244          0.99645665         0.72160723
M-3                     0.00000000          0.72160412            996.45665132          0.99645665         0.72160412
B-1                     0.00000000          0.72160053            996.45665403          0.99645665         0.72160053
B-2                     0.00000000          0.72159800            996.45664794          0.99645665         0.72159800
B-3                     0.00000000          0.72160837            996.45658587          0.99645659         0.72160837
IO                      0.00000000          0.00000000              0.00000000          0.00000000         0.00000000
PO                      0.00000000          1.33015143            994.86517594          0.99486518         1.33015143
<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%     136,044,269.60          850,276.68           0.00             0.00
A-2                22,640,000.00        7.50000%      21,912,262.90          136,951.64           0.00             0.00
A-3                28,838,000.00        7.50000%      29,565,737.10          184,785.86           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%       4,601,578.78           28,759.87           0.00             0.00
M-2                 2,178,900.00        7.50000%       2,172,751.70           13,579.70           0.00             0.00
M-3                 1,281,700.00        7.50000%       1,278,083.37            7,988.02           0.00             0.00
B-1                   897,200.00        7.50000%         894,668.33            5,591.68           0.00             0.00
B-2                   640,800.00        7.50000%         638,991.83            3,993.70           0.00             0.00
B-3                   640,901.66        7.50000%         639,093.16            3,994.33           0.00             0.00
IO                          0.00        0.27177%     250,350,115.20           56,698.77           0.00             0.00
PO                    972,378.01        0.00000%         968,678.44                0.00           0.00             0.00
Totals            256,338,579.67                                           1,614,032.75           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>
 R                              0.00                0.00                 0.00                0.00               0.00
 A-1                            0.00                0.00           850,276.68                0.00     134,642,359.90
 A-2                            0.00                0.00           136,951.64                0.00      21,727,477.04
 A-3                            0.00                0.00           184,785.86                0.00      29,750,522.96
 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            28,759.87                0.00       4,598,248.86
 M-2                            0.00                0.00            13,579.70                0.00       2,171,179.40
 M-3                            0.00                0.00             7,988.02                0.00       1,277,158.49
 B-1                            0.00                0.00             5,591.68                0.00         894,020.91
 B-2                            0.00                0.00             3,993.70                0.00         638,529.42
 B-3                            0.00                0.00             3,994.33                0.00         638,630.68
 IO                             0.00                0.00            56,698.77                0.00     248,939,512.68
 PO                             0.00                0.00                 0.00                0.00         967,385.02
 Totals                         0.00                0.00         1,614,032.75                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%         958.05823662        5.98786394        0.00000000        0.00000000
A-2                  22,640,000.00        7.50000%         967.85613516        6.04910071        0.00000000        0.00000000
A-3                  28,838,000.00        7.50000%        1025.23535266        6.40772106        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%         997.17825597        6.23236467        0.00000000        0.00000000
M-2                   2,178,900.00        7.50000%         997.17825508        6.23236495        0.00000000        0.00000000
M-3                   1,281,700.00        7.50000%         997.17825544        6.23236327        0.00000000        0.00000000
B-1                     897,200.00        7.50000%         997.17825457        6.23236737        0.00000000        0.00000000
B-2                     640,800.00        7.50000%         997.17826155        6.23236579        0.00000000        0.00000000
B-3                     640,901.66        7.50000%         997.17819423        6.23236020        0.00000000        0.00000000
IO                            0.00        0.27177%         976.63845810        0.22118703        0.00000000        0.00000000
PO                      972,378.01        0.00000%         996.19533765        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         5.98786394          0.00000000          948.18563310
A-2                   0.00000000        0.00000000         6.04910071          0.00000000          959.69421555
A-3                   0.00000000        0.00000000         6.40772106          0.00000000         1031.64307372
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         6.23236467          0.00000000          996.45665063
M-2                   0.00000000        0.00000000         6.23236495          0.00000000          996.45665244
M-3                   0.00000000        0.00000000         6.23236327          0.00000000          996.45665132
B-1                   0.00000000        0.00000000         6.23236737          0.00000000          996.45665403
B-2                   0.00000000        0.00000000         6.23236579          0.00000000          996.45664794
B-3                   0.00000000        0.00000000         6.23236020          0.00000000          996.45658587
IO                    0.00000000        0.00000000         0.22118703          0.00000000          971.13557000
PO                    0.00000000        0.00000000         0.00000000          0.00000000          994.86517594
<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                                                           3,064,547.29
    Liquidations, Insurance Proceeds, Reserve Funds                                                      0.00
    Proceeds from Repurchased Loans                                                                      0.00
    Other Amounts (Servicer Advances)                                                               15,421.87
    Realized Losses                                                                                      0.00
Total Deposits                                                                                   3,079,969.16

Withdrawals
    Reimbursement for Servicer Advances                                                                  0.00
    Payment of Service Fee                                                                          55,333.89
    Payment of Interest and Principal                                                            3,024,635.27
Total Withdrawals (Pool Distribution Amount)                                                     3,079,969.16

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                                                                                 52,156.27
Trustee Fee                                                                                          1,877.62
Ambac Insurance Premium                                                                              1,300.00
Supported Prepayment/Curtailment Interest Shortfall                                                      0.00
Net Servicing Fee                                                                                   55,333.89


</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   4                     0                      0                      0                      4
          1,514,609.05          0.00                   0.00                   0.00                   1,514,609.05

60 Days   1                     0                      0                      0                      1
          283,227.88            0.00                   0.00                   0.00                   283,227.88

90 Days   1                     0                      0                      0                      1
          338,814.59            0.00                   0.00                   0.00                   338,814.59

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
          2,136,651.52          0.00                   0.00                   0.00                   2,136,651.52


          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   0.564972%             0.000000%              0.000000%              0.000000%              0.564972%
          0.608103%             0.000000%              0.000000%              0.000000%              0.608103%

60 Days   0.141243%             0.000000%              0.000000%              0.000000%              0.141243%
          0.113714%             0.000000%              0.000000%              0.000000%              0.113714%

90 Days   0.141243%             0.000000%              0.000000%              0.000000%              0.141243%
          0.136031%             0.000000%              0.000000%              0.000000%              0.136031%

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    0.847458%             0.000000%              0.000000%              0.000000%              0.847458%
          0.857848%             0.000000%              0.000000%              0.000000%              0.857848%

</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                                                                                15,421.87
</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%       6,586,903.92    2.64598571%       1.847135%      0.000000%
Class    M-2        4,432,979.67      1.72934549%       4,415,724.52    1.77381424%       0.872171%      0.000000%
Class    M-3        3,151,279.67      1.22934272%       3,138,566.03    1.26077455%       0.513040%      0.000000%
Class    B-1        2,254,079.67      0.87933688%       2,244,545.12    0.90164277%       0.359132%      0.000000%
Class    B-2        1,613,279.67      0.62935500%       1,606,015.70    0.64514294%       0.256500%      0.000000%
Class    B-3          972,378.01      0.37933346%         967,385.02    0.38860244%       0.256541%      0.000000%
Class    IO           972,378.01      0.37933346%         967,385.02    0.38860244%       0.000000%      0.000000%
Class    PO                 0.00      0.00000000%               0.00    0.00000000%       0.388602%      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       0.04418744%
                      Fraud       2,563,386.00       1.00000008%      2,563,386.00       1.02972243%
             Special Hazard       2,563,386.00       1.00000008%      2,563,386.00       1.02972243%
<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                                         8.001754%
 Weighted Average Net Coupon                                           7.751754%
 Weighted Average Pass-Through Rate                                    7.742754%
 Weighted Average Maturity(Stepdown Calculation )                            354
 Beginning Scheduled Collateral Loan Count                                   712

 Number Of Loans Paid In Full                                                  4
 Ending Scheduled Collateral Loan Count                                      708
 Beginning Scheduled Collateral Balance                           250,350,115.20
 Ending Scheduled Collateral Balance                              248,939,512.68
 Ending Actual Collateral Balance at 31-Aug-2000                  249,071,218.74
 Monthly P &I Constant                                              1,850,634.26
 Class A Optimal Amount                                             2,953,335.16
 Ending Scheduled Balance for Premium Loans                       248,939,512.68
 </TABLE>














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