RESIDENTIAL ASSET MORTGAGE PRODUCTS INC
8-K, EX-99.1, 2000-09-08
ASSET-BACKED SECURITIES
Previous: RESIDENTIAL ASSET MORTGAGE PRODUCTS INC, 8-K, 2000-09-08
Next: RESIDENTIAL ASSET MORTGAGE PRODUCTS INC, 8-K, 2000-09-08






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



Record Date:            07/31/2000
Distribution Date:      08/25/2000


GMA  Series: 2000-J1

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%    137,542,404.08      859,639.99    1,498,134.49
    A-2        36185NBV1         SEN          7.50000%     22,095,901.01      138,099.38      183,638.11
    A-3        36185NBW9         SEN          7.50000%     29,382,098.99      183,638.11     -183,638.11
    A-4        36185NBX7         SEN          7.50000%     25,165,000.00      157,281.24            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%      4,604,871.92       28,780.45        3,293.14
    M-2        36185NCE8         MEZ          7.50000%      2,174,306.64       13,589.42        1,554.94
    M-3        36185NCF5         MEZ          7.50000%      1,278,998.04        7,993.74          914.67
    B-1        760985AN1         SUB          7.50000%        895,308.61        5,595.68          640.27
    B-2        760985AP6         SUB          7.50000%        639,449.12        3,996.56          457.30
    B-3        760985AQ4         SUB          7.50000%        639,550.53        3,997.19          457.37
     IO        36185NCB4         IO           0.26367%              0.00       55,338.97            0.00
     PO        36185NCA6         PO           0.00000%        969,673.39            0.00          994.95
Totals                                                    251,856,562.33    1,622,081.98    1,506,447.13
</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         136,044,269.60             2,357,774.48                      0.00
A-2                            0.00          21,912,262.90               321,737.49                      0.00
A-3                            0.00          29,565,737.10                     0.00                      0.00
A-4                            0.00          25,165,000.00               157,281.24                      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           4,601,578.78                32,073.59                      0.00
M-2                            0.00           2,172,751.70                15,144.36                      0.00
M-3                            0.00           1,278,083.37                 8,908.41                      0.00
B-1                            0.00             894,668.33                 6,235.95                      0.00
B-2                            0.00             638,991.83                 4,453.86                      0.00
B-3                            0.00             639,093.16                 4,454.56                      0.00
IO                             0.00                   0.00                55,338.97                      0.00
PO                             0.00             968,678.44                   994.95                      0.00
Totals                         0.00         250,350,115.21             3,128,529.11                      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     137,542,404.08         172,102.45    1,326,032.04           0.00            0.00
A-2                  22,640,000.00      22,095,901.01          21,095.95      162,542.16           0.00            0.00
A-3                  28,838,000.00      29,382,098.99               0.00            0.00    -183,638.11            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       4,604,871.92           3,293.14            0.00           0.00            0.00
M-2                   2,178,900.00       2,174,306.64           1,554.94            0.00           0.00            0.00
M-3                   1,281,700.00       1,278,998.04             914.67            0.00           0.00            0.00
B-1                     897,200.00         895,308.61             640.27            0.00           0.00            0.00
B-2                     640,800.00         639,449.12             457.30            0.00           0.00            0.00
B-3                     640,901.66         639,550.53             457.37            0.00           0.00            0.00
IO                            0.00               0.00               0.00            0.00           0.00            0.00
PO                      972,378.01         969,673.39             797.54          197.41           0.00            0.00
Totals              256,338,579.67     251,856,562.33         201,313.63    1,488,771.61   (183,638.11)            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                           1,498,134.49        136,044,269.60           0.95805824      1,498,134.49
A-2                             183,638.11         21,912,262.90           0.96785614        183,638.11
A-3                           (183,638.11)         29,565,737.10           1.02523535      (183,638.11)
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                               3,293.14          4,601,578.78           0.99717826          3,293.14
M-2                               1,554.94          2,172,751.70           0.99717826          1,554.94
M-3                                 914.67          1,278,083.37           0.99717826            914.67
B-1                                 640.27            894,668.33           0.99717825            640.27
B-2                                 457.30            638,991.83           0.99717826            457.30
B-3                                 457.37            639,093.16           0.99717819            457.37
IO                                    0.00                  0.00           0.00000000              0.00
PO                                  994.95            968,678.44           0.99619534            994.95
Totals                        1,506,447.13        250,350,115.21           0.97663846      1,506,447.13

</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        968.60847944         1.21198908          9.33825380        0.00000000
A-2                    22,640,000.00        975.96735910         0.93179991          7.17942403        0.00000000
A-3                    28,838,000.00       1018.86743151         0.00000000          0.00000000       -6.36792115
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        997.89189095         0.71363498          0.00000000        0.00000000
M-2                     2,178,900.00        997.89189040         0.71363532          0.00000000        0.00000000
M-3                     1,281,700.00        997.89189358         0.71363814          0.00000000        0.00000000
B-1                       897,200.00        997.89189701         0.71363130          0.00000000        0.00000000
B-2                       640,800.00        997.89188514         0.71363920          0.00000000        0.00000000
B-3                       640,901.66        997.89182946         0.71363522          0.00000000        0.00000000
IO                              0.00          0.00000000         0.00000000          0.00000000        0.00000000
PO                        972,378.01        997.21855084         0.82019543          0.20301775        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         10.55024289            958.05823662          0.95805824        10.55024289
A-2                     0.00000000          8.11122394            967.85613516          0.96785614         8.11122394
A-3                     0.00000000         -6.36792115          1,025.23535266          1.02523535        -6.36792115
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          0.71363498            997.17825597          0.99717826         0.71363498
M-2                     0.00000000          0.71363532            997.17825508          0.99717826         0.71363532
M-3                     0.00000000          0.71363814            997.17825544          0.99717826         0.71363814
B-1                     0.00000000          0.71363130            997.17825457          0.99717825         0.71363130
B-2                     0.00000000          0.71363920            997.17826155          0.99717826         0.71363920
B-3                     0.00000000          0.71363522            997.17819423          0.99717819         0.71363522
IO                      0.00000000          0.00000000              0.00000000          0.00000000         0.00000000
PO                      0.00000000          1.02321318            996.19533765          0.99619534         1.02321318
<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%     137,542,404.08          859,640.03           0.00             0.00
A-2                22,640,000.00        7.50000%      22,095,901.01          138,099.38           0.00             0.00
A-3                28,838,000.00        7.50000%      29,382,098.99          183,638.12           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%       4,604,871.92           28,780.45           0.00             0.00
M-2                 2,178,900.00        7.50000%       2,174,306.64           13,589.42           0.00             0.00
M-3                 1,281,700.00        7.50000%       1,278,998.04            7,993.74           0.00             0.00
B-1                   897,200.00        7.50000%         895,308.61            5,595.68           0.00             0.00
B-2                   640,800.00        7.50000%         639,449.12            3,996.56           0.00             0.00
B-3                   640,901.66        7.50000%         639,550.53            3,997.19           0.00             0.00
IO                          0.00        0.26367%     251,856,562.33           55,338.97           0.00             0.00
PO                    972,378.01        0.00000%         969,673.39                0.00           0.00             0.00
Totals            256,338,579.67                                           1,622,082.04           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                            0.03                0.00           859,639.99                0.00     136,044,269.60
 A-2                            0.01                0.00           138,099.38                0.00      21,912,262.90
 A-3                            0.01                0.00           183,638.11                0.00      29,565,737.10
 A-4                            0.01                0.00           157,281.24                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            28,780.45                0.00       4,601,578.78
 M-2                            0.00                0.00            13,589.42                0.00       2,172,751.70
 M-3                            0.00                0.00             7,993.74                0.00       1,278,083.37
 B-1                            0.00                0.00             5,595.68                0.00         894,668.33
 B-2                            0.00                0.00             3,996.56                0.00         638,991.83
 B-3                            0.00                0.00             3,997.19                0.00         639,093.16
 IO                             0.00                0.00            55,338.97                0.00     250,350,115.20
 PO                             0.00                0.00                 0.00                0.00         968,678.44
 Totals                         0.06                0.00         1,622,081.98                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%         968.60847944        6.05380303        0.00000000        0.00000000
A-2                  22,640,000.00        7.50000%         975.96735910        6.09979594        0.00000000        0.00000000
A-3                  28,838,000.00        7.50000%        1018.86743151        6.36792149        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%         997.89189095        6.23682443        0.00000000        0.00000000
M-2                   2,178,900.00        7.50000%         997.89189040        6.23682592        0.00000000        0.00000000
M-3                   1,281,700.00        7.50000%         997.89189358        6.23682609        0.00000000        0.00000000
B-1                     897,200.00        7.50000%         997.89189701        6.23682568        0.00000000        0.00000000
B-2                     640,800.00        7.50000%         997.89188514        6.23682896        0.00000000        0.00000000
B-3                     640,901.66        7.50000%         997.89182946        6.23682267        0.00000000        0.00000000
IO                            0.00        0.26367%         982.51524470        0.21588233        0.00000000        0.00000000
PO                      972,378.01        0.00000%         997.21855084        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                   0.00000021        0.00000000         6.05380275          0.00000000          958.05823662
A-2                   0.00000044        0.00000000         6.09979594          0.00000000          967.85613516
A-3                   0.00000035        0.00000000         6.36792115          0.00000000         1025.23535266
A-4                   0.00000040        0.00000000         6.24999960          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         6.23682443          0.00000000          997.17825597
M-2                   0.00000000        0.00000000         6.23682592          0.00000000          997.17825508
M-3                   0.00000000        0.00000000         6.23682609          0.00000000          997.17825544
B-1                   0.00000000        0.00000000         6.23682568          0.00000000          997.17825457
B-2                   0.00000000        0.00000000         6.23682896          0.00000000          997.17826155
B-3                   0.00000000        0.00000000         6.23682267          0.00000000          997.17819423
IO                    0.00000000        0.00000000         0.21588233          0.00000000          976.63845810
PO                    0.00000000        0.00000000         0.00000000          0.00000000          996.19533765
<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>
     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                                                           3,168,909.59
    Liquidations, Insurance Proceeds, Reserve Funds                                                      0.00
    Proceeds from Repurchased Loans                                                                      0.00
    Other Amounts (Servicer Advances)                                                               15,164.66
    Realized Losses                                                                                      0.00
Total Deposits                                                                                   3,184,074.25

Withdrawals
    Reimbursement for Servicer Advances                                                                  0.00
    Payment of Service Fee                                                                          55,545.14
    Payment of Interest and Principal                                                            3,128,529.11
Total Withdrawals (Pool Distribution Amount)                                                     3,184,074.25

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                                                                                 52,360.18
Trustee Fee                                                                                          1,884.96
Ambac Insurance Premium                                                                              1,300.00
Supported Prepayment/Curtailment Interest Shortfall                                                      0.00
Net Servicing Fee                                                                                   55,545.14


</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                                      6,000.00              0.01              0.00         5,999.99
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   5                     0                      0                      0                      5
          1,793,708.23          0.00                   0.00                   0.00                   1,793,708.23

60 Days   1                     0                      0                      0                      1
          338,814.59            0.00                   0.00                   0.00                   338,814.59

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
          2,132,522.82          0.00                   0.00                   0.00                   2,132,522.82


          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   0.702247%             0.000000%              0.000000%              0.000000%              0.702247%
          0.716090%             0.000000%              0.000000%              0.000000%              0.716090%

60 Days   0.140449%             0.000000%              0.000000%              0.000000%              0.140449%
          0.135263%             0.000000%              0.000000%              0.000000%              0.135263%

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    0.842697%             0.000000%              0.000000%              0.000000%              0.842697%
          0.851352%             0.000000%              0.000000%              0.000000%              0.851352%

</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                                                                                15,164.66
</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%       6,592,266.83    2.63321901%       1.838057%      0.000000%
Class    M-2        4,432,979.67      1.72934549%       4,419,515.13    1.76533377%       0.867885%      0.000000%
Class    M-3        3,151,279.67      1.22934272%       3,141,431.76    1.25481538%       0.510518%      0.000000%
Class    B-1        2,254,079.67      0.87933688%       2,246,763.43    0.89744853%       0.357367%      0.000000%
Class    B-2        1,613,279.67      0.62935500%       1,607,771.60    0.64220925%       0.255239%      0.000000%
Class    B-3          972,378.01      0.37933346%         968,678.44    0.38692950%       0.255280%      0.000000%
Class    IO           972,378.01      0.37933346%         968,678.44    0.38692950%       0.000000%      0.000000%
Class    PO                 0.00      0.00000000%               0.00    0.00000000%       0.386929%      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       0.04393847%
                      Fraud       2,563,386.00       1.00000008%      2,563,386.00       1.02392044%
             Special Hazard       2,563,386.00       1.00000008%      2,563,386.00       1.02392044%
<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                                         8.002524%
 Weighted Average Net Coupon                                           7.752524%
 Weighted Average Pass-Through Rate                                    7.743524%
 Weighted Average Maturity(Stepdown Calculation )                            355
 Beginning Scheduled Collateral Loan Count                                   716

 Number Of Loans Paid In Full                                                  4
 Ending Scheduled Collateral Loan Count                                      712
 Beginning Scheduled Collateral Balance                           251,856,562.33
 Ending Scheduled Collateral Balance                              250,350,115.20
 Ending Actual Collateral Balance at 31-Jul-2000                  250,486,578.99
 Monthly P &I Constant                                              1,857,844.78
 Class A Optimal Amount                                             3,057,563.49
 Ending Scheduled Balance for Premium Loans                       250,350,115.20
 Scheduled Principal                                                  180,217.68
 Unscheduled Principal                                              1,326,229.45
 </TABLE>
<TABLE>
<CAPTION>
           <S>                                        <C>
Senior Accelerated Distribution Percentag                               100%
Lockout Percentage                                                        0%
</TABLE>













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