|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: RESIDENTIAL ASSET MORTGAGE PRODUCTS INC, 8-K, 2000-09-26 |
Next: RESIDENTIAL ASSET MORTGAGE PRODUCTS INC, 8-K/A, 2000-09-26 |
Home Equity Loan-Backed Term Notes, GMACM Series 2000-HE2 Class A-1
Payment Date 09/25/2000
Servicing Certificate Balance 367,208,609.06
Beginning PFA 84,581,300.68
Ending Pool Balance 445,576,591.68
Ending PFA Balance 772.68
Principal Collections 18,691,472.32
Principal Draws 12,478,926.94
Net Principal Collections -
Active Loan Count 16,388
Current Month Repurchases 24,938.54
Current Month Repurchases - Due to Delinquency -
Interest Collections 3,457,850.21
Weighted Average Net Loan Rate 9.63687%
Substitution Adjustment Amount 0.00
Note Rate 6.84000%
<TABLE>
<CAPTION>
Term Notes Amount Factor
---------- ------ ------
<S> <C> <C>
Beginning Balance 451,475,000.00 1.0000000
Ending Balance 451,475,000.00 1.0000000
Principal - 0.0000000
Interest 2,659,187.75 5.8900000
Interest Shortfall 0.00 0.0000000
Security Percentage 100.00%
Variable Funding Notes Amount
---------------------- ------
Beginning Balance 0.00
Ending Balance 0.00
Principal 0.00
Interest 0.00
Interest Shortfall 0.00
Security Percentage 0.00%
Certificates 0.00
Beginning Overcollateralization Amount 584,235.32
Overcollateralization Amount Increase (Decrease) 1,303,032.16
<PAGE>
Outstanding Overcollateralization Amount 1,887,267.48
Overcollateralization Target Amount 7,900,812.50
Credit Enhancement Draw Amount 0.00
Unreimbursed Prior Draws 0.00
Number Percent
Balance of Loans of Balance
Delinquent Loans (30 Days) 2,453,623.59 82 0.55%
Delinquent Loans (60 Days) 369,729.19 12 0.08%
Delinquent Loans (90+ Days) (1) 198,062.02 5 0.04%
Foreclosed Loans - 0 0.00%
REO 0.00 0 0.00%
(1) 90+ Figures Include Foreclosures, REO and Bankruptcies
Liquidation
To-Date
Beginning Loss Amount 0.00
Current Month Loss Amount 0.00
Ending Loss Amount 0.00
Special Hazard Fraud Bankruptcy
Beginning Amount 0.00 0.00 0.00
Current Month Loss Amount 0.00 0.00 0.00
Ending Amount - - -
Liquidation Loss Distribution Amounts 0.00
Extraordinary Event Losses 0.00
Excess Loss Amounts 0.00
Capitalized Interest Account
Beginning Balance 895,977.38
Withdraw relating to Collection Period 355,976.30
Interest Earned (Zero, Paid to Funding Account) 0.00
Total Ending Capitalized Interest Account Balance as of 540,001.08
Payment Date
Interest earned for Collection Period 5,028.76
Interest withdrawn related to prior Collection Period 0.00
Funding Account
Beginning Funding Account Balance 269,325.58
Deposit to Funding Account 7,515,577.54
Payment for Additional Purchases -
Ending Funding Account Balance as of Payment Date 7,784,903.12
Interest earned for Collection Period 1,157.09
Interest withdrawn related to prior Collection Period 2,516.60
Prefunding Account
Beginning Balance 84,581,300.68
Additional Purchases during Revolving Period (84,580,528.00)
Excess of Draws over Principal Collections 0.00
Total Ending Balance as of Payment Date 772.68
Interest earned for Collection Period 146,759.93
Interest withdrawn related to prior Collection Period 590,220.82
Reserve Account
Beginning Balance 0.00
Deposits to Reserve Account for current Payment Date 0.00
Withdrawals from Reserve Account for current Payment Date 0.00
Total Ending Reserve Account Balance as of current Payment 0.00
Date
Interest earned for Collection Period 0.00
Interest withdrawn related to prior Collection Period 0.00
</TABLE>
<PAGE>
Home Equity Loan-Backed Term Notes, GMACM Series 2000-HE2 Class A-2
Payment Date 09/25/2000
Servicing Certificate
Beginning Pool Balance 59,365,498.87
Beginning PFA 2,730,895.91
Ending Pool Balance 62,323,423.84
Ending PFA Balance 1,259.06
Principal Collections 3,222,929.19
Principal Draws 1,476,217.31
Net Principal Collections -
Active Loan Count 952
Current Month Repurchases -
Current Month Repurchases - Due to Delinquency -
Interest Collections 466,557.48
Weighted Average Net Loan Rate 9.14652%
Substitution Adjustment Amount 0.00
Note Rate 6.91000%
<TABLE>
<CAPTION>
Term Notes Amount Factor
---------- ------ ------
<S> <C> <C>
Beginning Balance 65,000,000.00 1.0000000
Ending Balance 65,000,000.00 1.0000000
Principal - 0.0000000
Interest 386,768.06 5.9502778
Interest Shortfall 0.00 0.0000000
Security Percentage 100.00%
<PAGE>
Variable Funding Notes Amount
---------------------- ------
Beginning Balance 0.00
Ending Balance 0.00
Principal 0.00
Interest 0.00
Interest Shortfall 0.00
Security Percentage 0.00%
Certificates 0.00
Beginning Overcollateralization Amount 86,667.71
Overcollateralization Amount Increase (Decrease) 109,437.47
Outstanding Overcollateralization Amount 196,105.18
Overcollateralization Target Amount 1,137,500.00
Credit Enhancement Draw Amount 0.00
Unreimbursed Prior Draws 0.00
Number Percent
Balance of Loans of Balance
Delinquent Loans (30 Days) 698,812.55 7 1.12%
Delinquent Loans (60 Days) 126,580.00 1 0.20%
Delinquent Loans (90+ Days) (1) - 0 0.00%
Foreclosed Loans 0 0.00%
REO 0.00 0 0.00%
(1) 90+ Figures Include Foreclosures, REO and Bankruptcies
Liquidation
To-Date
Beginning Loss Amount 0.00
Current Month Loss Amount 0.00
Ending Loss Amount 0.00
<PAGE>
Special Hazard Fraud Bankruptcy
Beginning Amount 0.00 0.00 0.00
Current Month Loss Amount 0.00 0.00 0.00
Ending Amount
- - -
Liquidation Loss Distribution Amounts 0.00
Extraordinary Event Losses 0.00
Excess Loss Amounts 0.00
Capitalized Interest Account
Beginning Balance 98,263.37
Withdraw relating to Collection Period 12,166.54
Interest Earned (Zero, Paid to Funding Account) 0.00
Total Ending Capitalized Interest Account Balance as of 86,096.83
Payment Date
Interest earned for Collection Period 551.51
Interest withdrawn related to prior Collection Period 0.00
Funding Account
Beginning Funding Account Balance 2,990,272.93
Deposit to Funding Account 1,856,149.35
Payment for Additional Purchases (1,975,000.00)
Ending Funding Account Balance as of Payment Date 2,871,422.28
Interest earned for Collection Period 12,846.94
Interest withdrawn related to prior Collection Period 283.67
Prefunding Account
Beginning Balance 2,730,895.91
Additional Purchases during Revolving Period (2,729,636.85)
Excess of Draws over Principal Collections 0.00
Total Ending Balance as of Payment Date 1,259.06
Interest earned for Collection Period 4,738.47
Interest withdrawn related to prior Collection Period 66,528.73
<PAGE>
Reserve Account
Beginning Balance 0.00
Deposits to Reserve Account for current Payment Date 0.00
Withdrawals from Reserve Account for current Payment Date 0.00
Total Ending Reserve Account Balance as of current Payment 0.00
Date
Interest earned for Collection Period 0.00
Interest withdrawn related to prior Collection Period 0.00
</TABLE>
<PAGE>
|
|