<TABLE>
<CAPTION>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A1
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $151,968,000.00
Current Coupon: 7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
99-03 7.956 4.91 7.975 3.93 7.995 3.29 8.004 3.06 8.012 2.86 8.044 2.33 8.083 1.88
99-05 7.943 7.959 7.976 7.983 7.990 8.017 8.050
99-07 7.930 7.943 7.957 7.963 7.969 7.990 8.017
99-09 7.917 7.928 7.938 7.942 7.947 7.963 7.983
99-11 7.905 4.91 7.912 3.93 7.919 3.30 7.922 3.06 7.925 2.87 7.936 2.33 7.950 1.89
99-13 7.892 7.896 7.900 7.901 7.903 7.909 7.917
99-15 7.879 7.880 7.881 7.881 7.881 7.882 7.884
99-17 7.866 7.864 7.862 7.861 7.859 7.856 7.851
99-19 7.854 4.92 7.848 3.94 7.843 3.30 7.840 3.06 7.838 2.87 7.829 2.33 7.818 1.89
99-21 7.841 7.832 7.824 7.820 7.816 7.802 7.785
99-23 7.828 7.817 7.805 7.799 7.794 7.775 7.752
99-25 7.816 7.801 7.786 7.779 7.773 7.749 7.719
99-27 7.803 4.93 7.785 3.95 7.767 3.30 7.759 3.07 7.751 2.87 7.722 2.33 7.686 1.89
99-29 7.791 7.769 7.748 7.739 7.729 7.695 7.653
99-31 7.778 7.753 7.730 7.718 7.708 7.669 7.620
100-01 7.765 7.738 7.711 7.698 7.686 7.642 7.587
100-03 7.753 4.94 7.722 3.95 7.692 3.31 7.678 3.07 7.664 2.88 7.616 2.34 7.554 1.89
100-05 7.740 7.706 7.673 7.658 7.643 7.589 7.522
100-07 7.728 7.691 7.655 7.638 7.621 7.562 7.489
100-09 7.715 7.675 7.636 7.617 7.600 7.536 7.456
100-11 7.703 4.95 7.659 3.96 7.617 3.31 7.597 3.08 7.578 2.88 7.510 2.34 7.424 1.90
100-13 7.690 7.644 7.598 7.577 7.557 7.483 7.391
100-15 7.678 7.628 7.580 7.557 7.535 7.457 7.358
100-17 7.665 7.612 7.561 7.537 7.514 7.430 7.326
100-19 7.653 4.95 7.597 3.96 7.543 3.32 7.517 3.08 7.492 2.88 7.404 2.34 7.293 1.90
100-21 7.640 7.581 7.524 7.497 7.471 7.377 7.261
100-23 7.628 7.566 7.505 7.477 7.450 7.351 7.228
WAL 7.178 5.250 4.163 3.795 3.500 2.738 2.157
1st Prin 10/25/00 10/25/00 10/25/00 10/25/00 10/25/00 10/25/00 10/25/00
Mat. 01/25/17 09/25/12 10/25/09 10/25/08 12/25/07 12/25/05 08/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A5
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $350,000.00
Current Coupon: 7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-02+ 8.149 8.86 8.200 7.49 8.263 6.26 8.297 5.76 8.331 5.33 8.459 4.16 8.626 3.24
97-04+ 8.142 8.191 8.253 8.286 8.319 8.444 8.606
97-06+ 8.135 8.183 8.243 8.275 8.307 8.429 8.586
97-08+ 8.128 8.174 8.233 8.264 8.295 8.413 8.566
97-10+ 8.120 8.87 8.166 7.50 8.223 6.27 8.253 5.76 8.283 5.33 8.398 4.16 8.547 3.24
97-12+ 8.113 8.157 8.212 8.242 8.271 8.383 8.527
97-14+ 8.106 8.149 8.202 8.231 8.259 8.367 8.507
97-16+ 8.099 8.140 8.192 8.220 8.247 8.352 8.488
97-18+ 8.092 8.88 8.132 7.50 8.182 6.27 8.209 5.77 8.236 5.34 8.337 4.17 8.468 3.24
97-20+ 8.085 8.123 8.172 8.198 8.224 8.321 8.448
97-22+ 8.077 8.115 8.162 8.187 8.212 8.306 8.429
97-24+ 8.070 8.106 8.151 8.176 8.200 8.291 8.409
97-26+ 8.063 8.89 8.098 7.51 8.141 6.28 8.165 5.77 8.188 5.34 8.276 4.17 8.389 3.24
97-28+ 8.056 8.089 8.131 8.154 8.176 8.260 8.370
97-30+ 8.049 8.081 8.121 8.143 8.164 8.245 8.350
98-00+ 8.042 8.072 8.111 8.132 8.152 8.230 8.331
98-02+ 8.035 8.90 8.064 7.52 8.101 6.28 8.121 5.77 8.140 5.34 8.215 4.17 8.311 3.25
98-04+ 8.027 8.055 8.091 8.110 8.129 8.200 8.292
98-06+ 8.020 8.047 8.081 8.099 8.117 8.184 8.272
98-08+ 8.013 8.039 8.071 8.088 8.105 8.169 8.253
98-10+ 8.006 8.91 8.030 7.52 8.061 6.29 8.077 5.78 8.093 5.35 8.154 4.17 8.233 3.25
98-12+ 7.999 8.022 8.051 8.066 8.081 8.139 8.214
98-14+ 7.992 8.013 8.041 8.055 8.069 8.124 8.194
98-16+ 7.985 8.005 8.030 8.044 8.058 8.109 8.175
98-18+ 7.978 8.92 7.997 7.53 8.020 6.29 8.033 5.78 8.046 5.35 8.094 4.18 8.156 3.25
98-20+ 7.971 7.988 8.010 8.022 8.034 8.078 8.136
98-22+ 7.964 7.980 8.000 8.011 8.022 8.063 8.117
WAL 16.362 12.022 9.108 8.078 7.266 5.284 3.911
1st Prin 01/25/17 09/25/12 10/25/09 10/25/08 12/25/07 12/25/05 08/25/04
Mat. 02/25/17 10/25/12 11/25/09 10/25/08 01/25/08 01/25/06 08/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A6
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $350,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-02+ 8.149 8.88 8.199 7.51 8.262 6.29 8.296 5.78 8.328 5.36 8.455 4.19 8.626 3.24
97-04+ 8.142 8.190 8.252 8.285 8.317 8.440 8.606
97-06+ 8.134 8.182 8.241 8.274 8.305 8.425 8.586
97-08+ 8.127 8.173 8.231 8.263 8.293 8.410 8.566
97-10+ 8.120 8.89 8.165 7.52 8.221 6.29 8.252 5.78 8.281 5.37 8.394 4.19 8.547 3.24
97-12+ 8.113 8.156 8.211 8.241 8.269 8.379 8.527
97-14+ 8.106 8.148 8.201 8.230 8.257 8.364 8.507
97-16+ 8.099 8.139 8.191 8.219 8.245 8.349 8.488
97-18+ 8.091 8.90 8.131 7.52 8.181 6.30 8.208 5.78 8.233 5.37 8.334 4.19 8.468 3.24
97-20+ 8.084 8.122 8.170 8.197 8.221 8.318 8.448
97-22+ 8.077 8.114 8.160 8.186 8.210 8.303 8.429
97-24+ 8.070 8.106 8.150 8.175 8.198 8.288 8.409
97-26+ 8.063 8.91 8.097 7.53 8.140 6.30 8.164 5.79 8.186 5.37 8.273 4.20 8.389 3.24
97-28+ 8.056 8.089 8.130 8.153 8.174 8.258 8.370
97-30+ 8.049 8.080 8.120 8.142 8.162 8.243 8.350
98-00+ 8.041 8.072 8.110 8.131 8.151 8.228 8.331
98-02+ 8.034 8.92 8.063 7.54 8.100 6.31 8.120 5.79 8.139 5.38 8.212 4.20 8.311 3.25
98-04+ 8.027 8.055 8.090 8.109 8.127 8.197 8.292
98-06+ 8.020 8.047 8.080 8.098 8.115 8.182 8.272
98-08+ 8.013 8.038 8.070 8.087 8.103 8.167 8.253
98-10+ 8.006 8.93 8.030 7.54 8.060 6.31 8.076 5.80 8.092 5.38 8.152 4.20 8.233 3.25
98-12+ 7.999 8.021 8.050 8.065 8.080 8.137 8.214
98-14+ 7.992 8.013 8.040 8.054 8.068 8.122 8.194
98-16+ 7.985 8.005 8.030 8.044 8.056 8.107 8.175
98-18+ 7.978 8.94 7.996 7.55 8.020 6.32 8.033 5.80 8.045 5.39 8.092 4.20 8.156 3.25
98-20+ 7.971 7.988 8.010 8.022 8.033 8.077 8.136
98-22+ 7.964 7.980 8.000 8.011 8.021 8.062 8.117
WAL 16.417 12.078 9.161 8.115 7.328 5.328 3.911
1st Prin 02/25/17 10/25/12 11/25/09 10/25/08 01/25/08 01/25/06 08/25/04
Mat. 03/25/17 10/25/12 11/25/09 11/25/08 01/25/08 01/25/06 08/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A7
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $350,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-02+ 8.148 8.90 8.198 7.53 8.261 6.31 8.294 5.80 8.328 5.36 8.455 4.19 8.626 3.24
97-04+ 8.141 8.189 8.251 8.283 8.317 8.440 8.606
97-06+ 8.134 8.181 8.240 8.272 8.305 8.425 8.586
97-08+ 8.127 8.172 8.230 8.261 8.293 8.410 8.566
97-10+ 8.119 8.91 8.164 7.54 8.220 6.31 8.250 5.80 8.281 5.37 8.394 4.19 8.547 3.24
97-12+ 8.112 8.155 8.210 8.239 8.269 8.379 8.527
97-14+ 8.105 8.147 8.200 8.228 8.257 8.364 8.507
97-16+ 8.098 8.138 8.190 8.217 8.245 8.349 8.488
97-18+ 8.091 8.92 8.130 7.55 8.180 6.32 8.206 5.81 8.233 5.37 8.334 4.19 8.468 3.24
97-20+ 8.084 8.122 8.170 8.195 8.221 8.318 8.448
97-22+ 8.077 8.113 8.160 8.184 8.210 8.303 8.429
97-24+ 8.069 8.105 8.150 8.173 8.198 8.288 8.409
97-26+ 8.062 8.93 8.096 7.55 8.139 6.32 8.163 5.81 8.186 5.37 8.273 4.20 8.389 3.24
97-28+ 8.055 8.088 8.129 8.152 8.174 8.258 8.370
97-30+ 8.048 8.080 8.119 8.141 8.162 8.243 8.350
98-00+ 8.041 8.071 8.109 8.130 8.151 8.228 8.331
98-02+ 8.034 8.94 8.063 7.56 8.099 6.33 8.119 5.82 8.139 5.38 8.212 4.20 8.311 3.25
98-04+ 8.027 8.054 8.089 8.108 8.127 8.197 8.292
98-06+ 8.020 8.046 8.079 8.097 8.115 8.182 8.272
98-08+ 8.013 8.038 8.069 8.086 8.103 8.167 8.253
98-10+ 8.006 8.95 8.029 7.57 8.059 6.33 8.075 5.82 8.092 5.38 8.152 4.20 8.233 3.25
98-12+ 7.999 8.021 8.049 8.065 8.080 8.137 8.214
98-14+ 7.992 8.013 8.039 8.054 8.068 8.122 8.194
98-16+ 7.984 8.004 8.029 8.043 8.056 8.107 8.175
98-18+ 7.977 8.96 7.996 7.58 8.019 6.34 8.032 5.83 8.045 5.39 8.092 4.20 8.156 3.25
98-20+ 7.970 7.988 8.010 8.021 8.033 8.077 8.136
98-22+ 7.963 7.979 8.000 8.010 8.021 8.062 8.117
WAL 16.494 12.142 9.199 8.161 7.328 5.328 3.911
1st Prin 03/25/17 10/25/12 11/25/09 11/25/08 01/25/08 01/25/06 08/25/04
Mat. 03/25/17 11/25/12 12/25/09 11/25/08 01/25/08 01/25/06 08/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A8
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $350,000.00
Current Coupon: 7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario
exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-02+ 8.148 8.91 8.197 7.55 8.259 6.33 8.294 5.81 8.326 5.39 8.455 4.19 8.626 3.24
97-04+ 8.141 8.189 8.249 8.283 8.315 8.440 8.606
97-06+ 8.133 8.180 8.239 8.272 8.303 8.425 8.586
97-08+ 8.126 8.172 8.229 8.261 8.291 8.410 8.566
97-10+ 8.119 8.92 8.163 7.55 8.219 6.33 8.250 5.81 8.279 5.39 8.394 4.19 8.547 3.24
97-12+ 8.112 8.155 8.209 8.239 8.267 8.379 8.527
97-14+ 8.105 8.146 8.199 8.228 8.255 8.364 8.507
97-16+ 8.098 8.138 8.189 8.217 8.243 8.349 8.488
97-18+ 8.090 8.93 8.130 7.56 8.179 6.34 8.206 5.82 8.232 5.39 8.334 4.19 8.468 3.24
97-20+ 8.083 8.121 8.169 8.195 8.220 8.318 8.448
97-22+ 8.076 8.113 8.159 8.184 8.208 8.303 8.429
97-24+ 8.069 8.104 8.149 8.173 8.196 8.288 8.409
97-26+ 8.062 8.94 8.096 7.57 8.139 6.34 8.162 5.82 8.185 5.40 8.273 4.20 8.389 3.24
97-28+ 8.055 8.088 8.129 8.151 8.173 8.258 8.370
97-30+ 8.048 8.079 8.119 8.140 8.161 8.243 8.350
98-00+ 8.041 8.071 8.109 8.129 8.149 8.228 8.331
98-02+ 8.034 8.96 8.062 7.58 8.099 6.35 8.119 5.82 8.138 5.40 8.212 4.20 8.311 3.25
98-04+ 8.027 8.054 8.089 8.108 8.126 8.197 8.292
98-06+ 8.020 8.046 8.079 8.097 8.114 8.182 8.272
98-08+ 8.012 8.037 8.069 8.086 8.102 8.167 8.253
98-10+ 8.005 8.97 8.029 7.58 8.059 6.35 8.075 5.83 8.091 5.41 8.152 4.20 8.233 3.25
98-12+ 7.998 8.021 8.049 8.064 8.079 8.137 8.214
98-14+ 7.991 8.012 8.039 8.053 8.067 8.122 8.194
98-16+ 7.984 8.004 8.029 8.043 8.056 8.107 8.175
98-18+ 7.977 8.98 7.996 7.59 8.019 6.36 8.032 5.83 8.044 5.41 8.092 4.20 8.156 3.25
98-20+ 7.970 7.987 8.009 8.021 8.032 8.077 8.136
98-22+ 7.963 7.979 7.999 8.010 8.021 8.062 8.117
WAL 16.556 12.180 9.244 8.177 7.373 5.328 3.911
1st Prin 03/25/17 11/25/12 12/25/09 11/25/08 01/25/08 01/25/06 08/25/04
Mat. 04/25/17 12/25/12 12/25/09 12/25/08 02/25/08 01/25/06 08/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A9
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $300,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-02+ 8.147 8.93 8.196 7.57 8.258 6.35 8.291 5.84 8.325 5.41 8.455 4.19 8.612 3.30
97-04+ 8.140 8.188 8.248 8.280 8.313 8.440 8.593
97-06+ 8.133 8.179 8.238 8.269 8.301 8.425 8.574
97-08+ 8.126 8.171 8.228 8.258 8.289 8.410 8.554
97-10+ 8.119 8.94 8.162 7.58 8.218 6.35 8.248 5.85 8.277 5.41 8.394 4.19 8.535 3.30
97-12+ 8.112 8.154 8.208 8.237 8.266 8.379 8.515
97-14+ 8.104 8.146 8.198 8.226 8.254 8.364 8.496
97-16+ 8.097 8.137 8.188 8.215 8.242 8.349 8.477
97-18+ 8.090 8.95 8.129 7.59 8.178 6.36 8.204 5.85 8.230 5.42 8.334 4.19 8.457 3.30
97-20+ 8.083 8.120 8.168 8.193 8.219 8.318 8.438
97-22+ 8.076 8.112 8.158 8.182 8.207 8.303 8.419
97-24+ 8.069 8.104 8.148 8.171 8.195 8.288 8.400
97-26+ 8.062 8.96 8.095 7.59 8.138 6.36 8.160 5.85 8.183 5.42 8.273 4.20 8.380 3.30
97-28+ 8.055 8.087 8.128 8.150 8.172 8.258 8.361
97-30+ 8.048 8.079 8.118 8.139 8.160 8.243 8.342
98-00+ 8.040 8.070 8.108 8.128 8.148 8.228 8.323
98-02+ 8.033 8.97 8.062 7.60 8.098 6.37 8.117 5.86 8.137 5.42 8.212 4.20 8.304 3.30
98-04+ 8.026 8.054 8.088 8.106 8.125 8.197 8.284
98-06+ 8.019 8.045 8.078 8.096 8.113 8.182 8.265
98-08+ 8.012 8.037 8.068 8.085 8.102 8.167 8.246
98-10+ 8.005 8.98 8.029 7.61 8.058 6.37 8.074 5.86 8.090 5.43 8.152 4.20 8.227 3.31
98-12+ 7.998 8.020 8.048 8.063 8.078 8.137 8.208
98-14+ 7.991 8.012 8.038 8.052 8.067 8.122 8.189
98-16+ 7.984 8.004 8.028 8.042 8.055 8.107 8.170
98-18+ 7.977 8.99 7.995 7.61 8.019 6.38 8.031 5.87 8.043 5.43 8.092 4.20 8.151 3.31
98-20+ 7.970 7.987 8.009 8.020 8.032 8.077 8.132
98-22+ 7.963 7.979 7.999 8.009 8.020 8.062 8.113
WAL 16.604 12.244 9.286 8.244 7.411 5.328 3.994
1st Prin 04/25/17 12/25/12 12/25/09 12/25/08 02/25/08 01/25/06 08/25/04
Mat. 05/25/17 12/25/12 01/25/10 12/25/08 02/25/08 01/25/06 09/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A10
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $300,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-02+ 8.147 8.94 8.196 7.59 8.257 6.37 8.291 5.84 8.325 5.41 8.449 4.24 8.612 3.30
97-04+ 8.140 8.187 8.247 8.280 8.313 8.434 8.593
97-06+ 8.133 8.179 8.237 8.269 8.301 8.419 8.573
97-08+ 8.125 8.170 8.227 8.258 8.289 8.404 8.554
97-10+ 8.118 8.95 8.162 7.59 8.217 6.37 8.248 5.85 8.277 5.41 8.389 4.24 8.535 3.30
97-12+ 8.111 8.153 8.207 8.237 8.266 8.373 8.515
97-14+ 8.104 8.145 8.197 8.226 8.254 8.358 8.496
97-16+ 8.097 8.137 8.187 8.215 8.242 8.343 8.477
97-18+ 8.090 8.96 8.128 7.60 8.177 6.38 8.204 5.85 8.230 5.42 8.328 4.24 8.457 3.30
97-20+ 8.083 8.120 8.167 8.193 8.219 8.313 8.438
97-22+ 8.076 8.112 8.157 8.182 8.207 8.298 8.419
97-24+ 8.069 8.103 8.147 8.171 8.195 8.283 8.400
97-26+ 8.061 8.97 8.095 7.61 8.137 6.38 8.160 5.85 8.183 5.42 8.268 4.24 8.380 3.30
97-28+ 8.054 8.086 8.127 8.150 8.172 8.253 8.361
97-30+ 8.047 8.078 8.117 8.139 8.160 8.239 8.342
98-00+ 8.040 8.070 8.107 8.128 8.148 8.224 8.323
98-02+ 8.033 8.98 8.061 7.61 8.097 6.39 8.117 5.86 8.137 5.42 8.209 4.25 8.304 3.30
98-04+ 8.026 8.053 8.087 8.106 8.125 8.194 8.284
98-06+ 8.019 8.045 8.077 8.096 8.113 8.179 8.265
98-08+ 8.012 8.037 8.068 8.085 8.102 8.164 8.246
98-10+ 8.005 8.99 8.028 7.62 8.058 6.39 8.074 5.86 8.090 5.43 8.149 4.25 8.227 3.31
98-12+ 7.998 8.020 8.048 8.063 8.078 8.134 8.208
98-14+ 7.991 8.012 8.038 8.052 8.067 8.119 8.189
98-16+ 7.984 8.003 8.028 8.042 8.055 8.105 8.170
98-18+ 7.977 9.00 7.995 7.63 8.018 6.40 8.031 5.87 8.043 5.43 8.090 4.25 8.151 3.31
98-20+ 7.970 7.987 8.008 8.020 8.032 8.075 8.132
98-22+ 7.963 7.979 7.998 8.009 8.020 8.060 8.113
WAL 16.661 12.285 9.328 8.244 7.411 5.404 3.994
1st Prin 05/25/17 12/25/12 01/25/10 12/25/08 02/25/08 01/25/06 09/25/04
Mat. 05/25/17 01/25/13 01/25/10 12/25/08 02/25/08 02/25/06 09/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A11
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $300,000.00
Current Coupon: 7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-02+ 8.146 8.96 8.195 7.60 8.256 6.38 8.289 5.87 8.323 5.43 8.448 4.24 8.612 3.30
97-04+ 8.139 8.186 8.246 8.279 8.311 8.433 8.593
97-06+ 8.132 8.178 8.236 8.268 8.299 8.418 8.573
97-08+ 8.125 8.170 8.226 8.257 8.288 8.403 8.554
97-10+ 8.118 8.97 8.161 7.61 8.216 6.38 8.246 5.87 8.276 5.43 8.388 4.24 8.535 3.30
97-12+ 8.111 8.153 8.206 8.235 8.264 8.373 8.515
97-14+ 8.104 8.145 8.196 8.224 8.252 8.358 8.496
97-16+ 8.097 8.136 8.186 8.213 8.241 8.343 8.477
97-18+ 8.089 8.98 8.128 7.62 8.176 6.39 8.202 5.88 8.229 5.44 8.328 4.25 8.457 3.30
97-20+ 8.082 8.119 8.166 8.192 8.217 8.313 8.438
97-22+ 8.075 8.111 8.156 8.181 8.205 8.298 8.419
97-24+ 8.068 8.103 8.146 8.170 8.194 8.283 8.400
97-26+ 8.061 8.99 8.094 7.62 8.136 6.39 8.159 5.88 8.182 5.44 8.268 4.25 8.380 3.30
97-28+ 8.054 8.086 8.127 8.148 8.170 8.253 8.361
97-30+ 8.047 8.078 8.117 8.138 8.159 8.238 8.342
98-00+ 8.040 8.069 8.107 8.127 8.147 8.223 8.323
98-02+ 8.033 9.00 8.061 7.63 8.097 6.40 8.116 5.89 8.135 5.45 8.208 4.25 8.304 3.30
98-04+ 8.026 8.053 8.087 8.105 8.124 8.193 8.284
98-06+ 8.019 8.045 8.077 8.095 8.112 8.179 8.265
98-08+ 8.012 8.036 8.067 8.084 8.101 8.164 8.246
98-10+ 8.005 9.01 8.028 7.64 8.057 6.40 8.073 5.89 8.089 5.45 8.149 4.25 8.227 3.31
98-12+ 7.998 8.020 8.047 8.062 8.077 8.134 8.208
98-14+ 7.991 8.011 8.038 8.052 8.066 8.119 8.189
98-16+ 7.984 8.003 8.028 8.041 8.054 8.104 8.170
98-18+ 7.977 9.02 7.995 7.64 8.018 6.41 8.030 5.89 8.043 5.45 8.089 4.26 8.151 3.31
98-20+ 7.970 7.987 8.008 8.020 8.031 8.075 8.132
98-22+ 7.963 7.978 7.998 8.009 8.020 8.060 8.113
WAL 16.725 12.328 9.355 8.296 7.453 5.411 3.994
1st Prin 05/25/17 01/25/13 01/25/10 12/25/08 02/25/08 02/25/06 09/25/04
Mat. 06/25/17 01/25/13 02/25/10 01/25/09 03/25/08 02/25/06 09/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A12
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $300,000.00
Current Coupon: 7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-02+ 8.146 8.97 8.194 7.62 8.255 6.40 8.288 5.88 8.321 5.45 8.448 4.24 8.612 3.30
97-04+ 8.139 8.186 8.245 8.277 8.309 8.433 8.593
97-06+ 8.132 8.177 8.235 8.267 8.298 8.418 8.573
97-08+ 8.125 8.169 8.225 8.256 8.286 8.403 8.554
97-10+ 8.118 8.98 8.160 7.63 8.215 6.41 8.245 5.89 8.274 5.46 8.388 4.24 8.535 3.30
97-12+ 8.110 8.152 8.205 8.234 8.262 8.373 8.515
97-14+ 8.103 8.144 8.195 8.223 8.251 8.358 8.496
97-16+ 8.096 8.135 8.185 8.212 8.239 8.343 8.477
97-18+ 8.089 8.99 8.127 7.64 8.175 6.41 8.202 5.89 8.227 5.46 8.328 4.25 8.457 3.30
97-20+ 8.082 8.119 8.165 8.191 8.216 8.313 8.438
97-22+ 8.075 8.110 8.155 8.180 8.204 8.298 8.419
97-24+ 8.068 8.102 8.145 8.169 8.192 8.283 8.400
97-26+ 8.061 9.00 8.094 7.64 8.135 6.42 8.158 5.90 8.181 5.46 8.268 4.25 8.380 3.30
97-28+ 8.054 8.085 8.126 8.148 8.169 8.253 8.361
97-30+ 8.047 8.077 8.116 8.137 8.158 8.238 8.342
98-00+ 8.040 8.069 8.106 8.126 8.146 8.223 8.323
98-02+ 8.033 9.01 8.061 7.65 8.096 6.42 8.115 5.90 8.134 5.47 8.208 4.25 8.304 3.30
98-04+ 8.026 8.052 8.086 8.105 8.123 8.193 8.284
98-06+ 8.019 8.044 8.076 8.094 8.111 8.179 8.265
98-08+ 8.012 8.036 8.066 8.083 8.100 8.164 8.246
98-10+ 8.005 9.02 8.028 7.66 8.057 6.43 8.073 5.91 8.088 5.47 8.149 4.25 8.227 3.31
98-12+ 7.998 8.019 8.047 8.062 8.077 8.134 8.208
98-14+ 7.991 8.011 8.037 8.051 8.065 8.119 8.189
98-16+ 7.984 8.003 8.027 8.040 8.054 8.104 8.170
98-18+ 7.977 9.03 7.995 7.67 8.017 6.43 8.030 5.91 8.042 5.48 8.089 4.26 8.151 3.31
98-20+ 7.970 7.986 8.007 8.019 8.030 8.075 8.132
98-22+ 7.963 7.978 7.998 8.008 8.019 8.060 8.113
WAL 16.764 12.387 9.411 8.328 7.494 5.411 3.994
1st Prin 06/25/17 01/25/13 02/25/10 01/25/09 03/25/08 02/25/06 09/25/04
Mat. 07/25/17 02/25/13 02/25/10 01/25/09 03/25/08 02/25/06 09/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A13
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $300,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-02+ 8.146 8.98 8.194 7.63 8.254 6.41 8.288 5.89 8.321 5.45 8.448 4.24 8.612 3.30
97-04+ 8.138 8.185 8.244 8.277 8.309 8.433 8.593
97-06+ 8.131 8.177 8.234 8.266 8.298 8.418 8.573
97-08+ 8.124 8.168 8.224 8.256 8.286 8.403 8.554
97-10+ 8.117 8.99 8.160 7.64 8.214 6.42 8.245 5.89 8.274 5.46 8.388 4.24 8.535 3.30
97-12+ 8.110 8.152 8.205 8.234 8.262 8.373 8.515
97-14+ 8.103 8.143 8.195 8.223 8.251 8.358 8.496
97-16+ 8.096 8.135 8.185 8.212 8.239 8.343 8.477
97-18+ 8.089 9.00 8.127 7.65 8.175 6.42 8.201 5.89 8.227 5.46 8.328 4.25 8.457 3.30
97-20+ 8.082 8.118 8.165 8.191 8.216 8.313 8.438
97-22+ 8.075 8.110 8.155 8.180 8.204 8.298 8.419
97-24+ 8.068 8.102 8.145 8.169 8.192 8.283 8.400
97-26+ 8.061 9.02 8.093 7.65 8.135 6.43 8.158 5.90 8.181 5.46 8.268 4.25 8.380 3.30
97-28+ 8.053 8.085 8.125 8.148 8.169 8.253 8.361
97-30+ 8.046 8.077 8.115 8.137 8.158 8.238 8.342
98-00+ 8.039 8.069 8.106 8.126 8.146 8.223 8.323
98-02+ 8.032 9.03 8.060 7.66 8.096 6.43 8.115 5.90 8.134 5.47 8.208 4.25 8.304 3.30
98-04+ 8.025 8.052 8.086 8.105 8.123 8.193 8.284
98-06+ 8.018 8.044 8.076 8.094 8.111 8.179 8.265
98-08+ 8.011 8.036 8.066 8.083 8.100 8.164 8.246
98-10+ 8.004 9.04 8.027 7.67 8.056 6.44 8.072 5.91 8.088 5.47 8.149 4.25 8.227 3.31
98-12+ 7.997 8.019 8.047 8.062 8.077 8.134 8.208
98-14+ 7.990 8.011 8.037 8.051 8.065 8.119 8.189
98-16+ 7.983 8.003 8.027 8.040 8.054 8.104 8.170
98-18+ 7.976 9.05 7.994 7.68 8.017 6.44 8.030 5.91 8.042 5.48 8.089 4.26 8.151 3.31
98-20+ 7.969 7.986 8.007 8.019 8.030 8.075 8.132
98-22+ 7.963 7.978 7.998 8.008 8.019 8.060 8.113
WAL 16.828 12.411 9.426 8.332 7.494 5.411 3.994
1st Prin 07/25/17 02/25/13 02/25/10 01/25/09 03/25/08 02/25/06 09/25/04
Mat. 07/25/17 02/25/13 03/25/10 02/25/09 03/25/08 02/25/06 09/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A14
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $300,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-02+ 8.145 9.00 8.192 7.66 8.253 6.44 8.285 5.93 8.319 5.47 8.448 4.24 8.612 3.30
97-04+ 8.138 8.184 8.243 8.275 8.308 8.433 8.593
97-06+ 8.131 8.176 8.233 8.264 8.296 8.418 8.573
97-08+ 8.124 8.167 8.223 8.253 8.284 8.403 8.554
97-10+ 8.117 9.01 8.159 7.67 8.213 6.45 8.242 5.93 8.273 5.48 8.388 4.24 8.535 3.30
97-12+ 8.110 8.151 8.203 8.232 8.261 8.373 8.515
97-14+ 8.103 8.142 8.193 8.221 8.249 8.358 8.496
97-16+ 8.095 8.134 8.183 8.210 8.238 8.343 8.477
97-18+ 8.088 9.02 8.126 7.68 8.173 6.45 8.199 5.93 8.226 5.48 8.328 4.25 8.457 3.30
97-20+ 8.081 8.118 8.163 8.189 8.215 8.313 8.438
97-22+ 8.074 8.109 8.154 8.178 8.203 8.298 8.419
97-24+ 8.067 8.101 8.144 8.167 8.191 8.283 8.400
97-26+ 8.060 9.03 8.093 7.68 8.134 6.46 8.156 5.94 8.180 5.48 8.268 4.25 8.380 3.30
97-28+ 8.053 8.084 8.124 8.146 8.168 8.253 8.361
97-30+ 8.046 8.076 8.114 8.135 8.157 8.238 8.342
98-00+ 8.039 8.068 8.104 8.124 8.145 8.223 8.323
98-02+ 8.032 9.04 8.060 7.69 8.095 6.46 8.114 5.94 8.133 5.49 8.208 4.25 8.304 3.30
98-04+ 8.025 8.051 8.085 8.103 8.122 8.193 8.284
98-06+ 8.018 8.043 8.075 8.092 8.110 8.179 8.265
98-08+ 8.011 8.035 8.065 8.082 8.099 8.164 8.246
98-10+ 8.004 9.05 8.027 7.70 8.055 6.47 8.071 5.95 8.087 5.49 8.149 4.25 8.227 3.31
98-12+ 7.997 8.019 8.046 8.061 8.076 8.134 8.208
98-14+ 7.990 8.010 8.036 8.050 8.064 8.119 8.189
98-16+ 7.983 8.002 8.026 8.039 8.053 8.104 8.170
98-18+ 7.976 9.06 7.994 7.70 8.016 6.47 8.029 5.95 8.041 5.49 8.089 4.26 8.151 3.31
98-20+ 7.969 7.986 8.007 8.018 8.030 8.075 8.132
98-22+ 7.962 7.978 7.997 8.008 8.018 8.060 8.113
WAL 16.886 12.491 9.494 8.411 7.531 5.411 3.994
1st Prin 07/25/17 02/25/13 03/25/10 02/25/09 03/25/08 02/25/06 09/25/04
Mat. 08/25/17 03/25/13 03/25/10 02/25/09 04/25/08 02/25/06 09/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A15
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $300,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-02+ 8.145 9.01 8.192 7.67 8.252 6.44 8.285 5.93 8.317 5.50 8.442 4.29 8.612 3.30
97-04+ 8.138 8.184 8.242 8.275 8.306 8.427 8.593
97-06+ 8.131 8.175 8.233 8.264 8.294 8.412 8.573
97-08+ 8.124 8.167 8.223 8.253 8.283 8.397 8.554
97-10+ 8.116 9.02 8.159 7.68 8.213 6.45 8.242 5.93 8.271 5.50 8.382 4.29 8.535 3.30
97-12+ 8.109 8.150 8.203 8.232 8.259 8.368 8.515
97-14+ 8.102 8.142 8.193 8.221 8.248 8.353 8.496
97-16+ 8.095 8.134 8.183 8.210 8.236 8.338 8.477
97-18+ 8.088 9.03 8.126 7.68 8.173 6.45 8.199 5.93 8.225 5.50 8.323 4.29 8.457 3.30
97-20+ 8.081 8.117 8.163 8.189 8.213 8.308 8.438
97-22+ 8.074 8.109 8.153 8.178 8.201 8.293 8.419
97-24+ 8.067 8.101 8.144 8.167 8.190 8.279 8.400
97-26+ 8.060 9.04 8.092 7.69 8.134 6.46 8.156 5.94 8.178 5.51 8.264 4.30 8.380 3.30
97-28+ 8.053 8.084 8.124 8.146 8.167 8.249 8.361
97-30+ 8.046 8.076 8.114 8.135 8.155 8.234 8.342
98-00+ 8.039 8.068 8.104 8.124 8.144 8.219 8.323
98-02+ 8.032 9.05 8.059 7.70 8.095 6.46 8.114 5.94 8.132 5.51 8.205 4.30 8.304 3.30
98-04+ 8.025 8.051 8.085 8.103 8.121 8.190 8.284
98-06+ 8.018 8.043 8.075 8.092 8.109 8.175 8.265
98-08+ 8.011 8.035 8.065 8.082 8.098 8.161 8.246
98-10+ 8.004 9.06 8.027 7.71 8.055 6.47 8.071 5.95 8.086 5.52 8.146 4.30 8.227 3.31
98-12+ 7.997 8.018 8.046 8.061 8.075 8.131 8.208
98-14+ 7.990 8.010 8.036 8.050 8.063 8.116 8.189
98-16+ 7.983 8.002 8.026 8.039 8.052 8.102 8.170
98-18+ 7.976 9.07 7.994 7.71 8.016 6.47 8.029 5.95 8.041 5.52 8.087 4.30 8.151 3.31
98-20+ 7.969 7.986 8.007 8.018 8.029 8.073 8.132
98-22+ 7.962 7.978 7.997 8.008 8.018 8.058 8.113
WAL 16.926 12.512 9.498 8.411 7.578 5.484 3.994
1st Prin 08/25/17 03/25/13 03/25/10 02/25/09 04/25/08 02/25/06 09/25/04
Mat. 09/25/17 04/25/13 04/25/10 02/25/09 04/25/08 03/25/06 09/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A16
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $300,000.00
Current Coupon: 7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-02+ 8.144 9.03 8.191 7.69 8.250 6.48 8.284 5.95 8.317 5.50 8.441 4.29 8.612 3.30
97-04+ 8.137 8.183 8.240 8.273 8.306 8.426 8.593
97-06+ 8.130 8.174 8.231 8.262 8.294 8.411 8.573
97-08+ 8.123 8.166 8.221 8.252 8.283 8.397 8.554
97-10+ 8.116 9.04 8.158 7.70 8.211 6.49 8.241 5.95 8.271 5.50 8.382 4.30 8.535 3.30
97-12+ 8.109 8.150 8.201 8.230 8.259 8.367 8.515
97-14+ 8.102 8.141 8.191 8.220 8.248 8.352 8.496
97-16+ 8.095 8.133 8.181 8.209 8.236 8.337 8.477
97-18+ 8.088 9.05 8.125 7.71 8.172 6.49 8.198 5.96 8.225 5.50 8.322 4.30 8.457 3.30
97-20+ 8.081 8.117 8.162 8.187 8.213 8.308 8.438
97-22+ 8.074 8.108 8.152 8.177 8.201 8.293 8.419
97-24+ 8.067 8.100 8.142 8.166 8.190 8.278 8.400
97-26+ 8.060 9.06 8.092 7.71 8.132 6.50 8.155 5.96 8.178 5.51 8.263 4.30 8.380 3.30
97-28+ 8.053 8.084 8.123 8.145 8.167 8.248 8.361
97-30+ 8.046 8.075 8.113 8.134 8.155 8.234 8.342
98-00+ 8.039 8.067 8.103 8.123 8.144 8.219 8.323
98-02+ 8.032 9.07 8.059 7.72 8.093 6.50 8.113 5.96 8.132 5.51 8.204 4.30 8.304 3.30
98-04+ 8.025 8.051 8.084 8.102 8.121 8.190 8.284
98-06+ 8.018 8.043 8.074 8.092 8.109 8.175 8.265
98-08+ 8.011 8.034 8.064 8.081 8.098 8.160 8.246
98-10+ 8.004 9.08 8.026 7.73 8.054 6.51 8.070 5.97 8.086 5.52 8.145 4.31 8.227 3.31
98-12+ 7.997 8.018 8.045 8.060 8.075 8.131 8.208
98-14+ 7.990 8.010 8.035 8.049 8.063 8.116 8.189
98-16+ 7.983 8.002 8.025 8.039 8.052 8.101 8.170
98-18+ 7.976 9.09 7.993 7.74 8.016 6.51 8.028 5.97 8.041 5.52 8.087 4.31 8.151 3.31
98-20+ 7.969 7.985 8.006 8.018 8.029 8.072 8.132
98-22+ 7.962 7.977 7.996 8.007 8.018 8.058 8.113
WAL 16.994 12.578 9.578 8.454 7.578 5.494 3.994
1st Prin 09/25/17 04/25/13 04/25/10 02/25/09 04/25/08 03/25/06 09/25/04
Mat. 09/25/17 04/25/13 04/25/10 03/25/09 04/25/08 03/25/06 09/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A17
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $300,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-02+ 8.144 9.04 8.191 7.71 8.250 6.48 8.283 5.97 8.316 5.51 8.441 4.29 8.606 3.32
97-04+ 8.137 8.182 8.240 8.272 8.304 8.426 8.587
97-06+ 8.130 8.174 8.231 8.261 8.293 8.411 8.567
97-08+ 8.123 8.166 8.221 8.250 8.281 8.397 8.548
97-10+ 8.116 9.05 8.157 7.71 8.211 6.49 8.240 5.97 8.270 5.52 8.382 4.30 8.529 3.33
97-12+ 8.109 8.149 8.201 8.229 8.258 8.367 8.510
97-14+ 8.102 8.141 8.191 8.218 8.247 8.352 8.491
97-16+ 8.094 8.133 8.181 8.208 8.235 8.337 8.472
97-18+ 8.087 9.06 8.124 7.72 8.172 6.49 8.197 5.98 8.223 5.52 8.322 4.30 8.452 3.33
97-20+ 8.080 8.116 8.162 8.186 8.212 8.308 8.433
97-22+ 8.073 8.108 8.152 8.176 8.200 8.293 8.414
97-24+ 8.066 8.100 8.142 8.165 8.189 8.278 8.395
97-26+ 8.059 9.07 8.091 7.73 8.132 6.50 8.154 5.98 8.177 5.53 8.263 4.30 8.376 3.33
97-28+ 8.052 8.083 8.123 8.144 8.166 8.248 8.357
97-30+ 8.045 8.075 8.113 8.133 8.154 8.234 8.338
98-00+ 8.038 8.067 8.103 8.123 8.143 8.219 8.319
98-02+ 8.031 9.08 8.059 7.74 8.093 6.50 8.112 5.98 8.131 5.53 8.204 4.30 8.300 3.33
98-04+ 8.024 8.050 8.084 8.101 8.120 8.190 8.281
98-06+ 8.017 8.042 8.074 8.091 8.109 8.175 8.262
98-08+ 8.011 8.034 8.064 8.080 8.097 8.160 8.243
98-10+ 8.004 9.09 8.026 7.74 8.054 6.51 8.070 5.99 8.086 5.53 8.145 4.31 8.224 3.34
98-12+ 7.997 8.018 8.045 8.059 8.074 8.131 8.205
98-14+ 7.990 8.010 8.035 8.049 8.063 8.116 8.186
98-16+ 7.983 8.001 8.025 8.038 8.051 8.101 8.167
98-18+ 7.976 9.10 7.993 7.75 8.016 6.51 8.028 5.99 8.040 5.54 8.087 4.31 8.148 3.34
98-20+ 7.969 7.985 8.006 8.017 8.029 8.072 8.129
98-22+ 7.962 7.977 7.996 8.007 8.017 8.058 8.110
WAL 17.049 12.618 9.578 8.494 7.612 5.494 4.035
1st Prin 09/25/17 04/25/13 04/25/10 03/25/09 04/25/08 03/25/06 09/25/04
Mat. 10/25/17 05/25/13 04/25/10 03/25/09 05/25/08 03/25/06 10/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A18
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $300,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-02+ 8.144 9.05 8.190 7.72 8.248 6.52 8.283 5.97 8.314 5.54 8.441 4.29 8.599 3.35
97-04+ 8.137 8.182 8.238 8.272 8.302 8.426 8.580
97-06+ 8.129 8.173 8.229 8.261 8.291 8.411 8.561
97-08+ 8.122 8.165 8.219 8.250 8.279 8.397 8.542
97-10+ 8.115 9.06 8.157 7.73 8.209 6.52 8.240 5.97 8.268 5.54 8.382 4.30 8.523 3.36
97-12+ 8.108 8.149 8.199 8.229 8.256 8.367 8.504
97-14+ 8.101 8.140 8.189 8.218 8.245 8.352 8.485
97-16+ 8.094 8.132 8.180 8.208 8.233 8.337 8.466
97-18+ 8.087 9.07 8.124 7.74 8.170 6.53 8.197 5.98 8.222 5.55 8.322 4.30 8.447 3.36
97-20+ 8.080 8.116 8.160 8.186 8.210 8.308 8.428
97-22+ 8.073 8.107 8.150 8.176 8.199 8.293 8.409
97-24+ 8.066 8.099 8.141 8.165 8.187 8.278 8.390
97-26+ 8.059 9.08 8.091 7.74 8.131 6.53 8.154 5.98 8.176 5.55 8.263 4.30 8.372 3.36
97-28+ 8.052 8.083 8.121 8.144 8.165 8.248 8.353
97-30+ 8.045 8.075 8.112 8.133 8.153 8.234 8.334
98-00+ 8.038 8.066 8.102 8.123 8.142 8.219 8.315
98-02+ 8.031 9.09 8.058 7.75 8.092 6.54 8.112 5.99 8.130 5.56 8.204 4.30 8.296 3.36
98-04+ 8.024 8.050 8.082 8.101 8.119 8.190 8.277
98-06+ 8.017 8.042 8.073 8.091 8.107 8.175 8.258
98-08+ 8.010 8.034 8.063 8.080 8.096 8.160 8.240
98-10+ 8.003 9.10 8.026 7.76 8.053 6.54 8.070 5.99 8.085 5.56 8.145 4.31 8.221 3.37
98-12+ 7.996 8.017 8.044 8.059 8.073 8.131 8.202
98-14+ 7.990 8.009 8.034 8.049 8.062 8.116 8.183
98-16+ 7.983 8.001 8.024 8.038 8.051 8.101 8.165
98-18+ 7.976 9.11 7.993 7.77 8.015 6.55 8.028 5.99 8.039 5.56 8.087 4.31 8.146 3.37
98-20+ 7.969 7.985 8.005 8.017 8.028 8.072 8.127
98-22+ 7.962 7.977 7.996 8.007 8.017 8.058 8.108
WAL 17.090 12.661 9.657 8.495 7.661 5.494 4.078
1st Prin 10/25/17 05/25/13 04/25/10 03/25/09 05/25/08 03/25/06 10/25/04
Mat. 11/25/17 05/25/13 05/25/10 04/25/09 05/25/08 03/25/06 10/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A19
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $300,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-02+ 8.143 9.07 8.189 7.74 8.248 6.52 8.280 6.01 8.314 5.54 8.441 4.29 8.599 3.35
97-04+ 8.136 8.181 8.238 8.269 8.302 8.426 8.580
97-06+ 8.129 8.172 8.229 8.259 8.291 8.411 8.561
97-08+ 8.122 8.164 8.219 8.248 8.279 8.397 8.542
97-10+ 8.115 9.08 8.156 7.75 8.209 6.52 8.237 6.01 8.268 5.54 8.382 4.30 8.523 3.36
97-12+ 8.108 8.148 8.199 8.227 8.256 8.367 8.504
97-14+ 8.101 8.140 8.189 8.216 8.245 8.352 8.485
97-16+ 8.094 8.131 8.180 8.205 8.233 8.337 8.466
97-18+ 8.087 9.09 8.123 7.76 8.170 6.53 8.195 6.02 8.222 5.55 8.322 4.30 8.447 3.36
97-20+ 8.080 8.115 8.160 8.184 8.210 8.308 8.428
97-22+ 8.073 8.107 8.150 8.174 8.199 8.293 8.409
97-24+ 8.066 8.099 8.141 8.163 8.187 8.278 8.390
97-26+ 8.059 9.10 8.090 7.77 8.131 6.53 8.153 6.02 8.176 5.55 8.263 4.30 8.372 3.36
97-28+ 8.052 8.082 8.121 8.142 8.165 8.248 8.353
97-30+ 8.045 8.074 8.111 8.131 8.153 8.234 8.334
98-00+ 8.038 8.066 8.102 8.121 8.142 8.219 8.315
98-02+ 8.031 9.11 8.058 7.77 8.092 6.54 8.110 6.03 8.130 5.56 8.204 4.30 8.296 3.36
98-04+ 8.024 8.050 8.082 8.100 8.119 8.190 8.277
98-06+ 8.017 8.041 8.073 8.089 8.107 8.175 8.258
98-08+ 8.010 8.033 8.063 8.079 8.096 8.160 8.240
98-10+ 8.003 9.12 8.025 7.78 8.053 6.54 8.068 6.03 8.085 5.56 8.145 4.31 8.221 3.37
98-12+ 7.996 8.017 8.044 8.058 8.073 8.131 8.202
98-14+ 7.989 8.009 8.034 8.048 8.062 8.116 8.183
98-16+ 7.982 8.001 8.024 8.037 8.051 8.101 8.165
98-18+ 7.976 9.13 7.993 7.79 8.015 6.55 8.027 6.03 8.039 5.56 8.087 4.31 8.146 3.37
98-20+ 7.969 7.985 8.005 8.016 8.028 8.072 8.127
98-22+ 7.962 7.977 7.996 8.006 8.017 8.058 8.108
WAL 17.161 12.725 9.661 8.578 7.661 5.494 4.078
1st Prin 11/25/17 05/25/13 05/25/10 04/25/09 05/25/08 03/25/06 10/25/04
Mat. 11/25/17 06/25/13 05/25/10 04/25/09 05/25/08 03/25/06 10/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A20
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $300,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-02+ 8.143 9.08 8.189 7.75 8.246 6.55 8.280 6.01 8.312 5.56 8.435 4.34 8.599 3.35
97-04+ 8.136 8.180 8.237 8.269 8.301 8.420 8.580
97-06+ 8.129 8.172 8.227 8.259 8.289 8.405 8.561
97-08+ 8.122 8.164 8.217 8.248 8.278 8.391 8.542
97-10+ 8.115 9.09 8.156 7.76 8.207 6.56 8.237 6.01 8.266 5.56 8.376 4.35 8.523 3.36
97-12+ 8.107 8.147 8.198 8.227 8.255 8.361 8.504
97-14+ 8.100 8.139 8.188 8.216 8.244 8.347 8.485
97-16+ 8.093 8.131 8.178 8.205 8.232 8.332 8.466
97-18+ 8.086 9.10 8.123 7.77 8.168 6.56 8.195 6.02 8.221 5.57 8.317 4.35 8.447 3.36
97-20+ 8.079 8.115 8.159 8.184 8.209 8.303 8.428
97-22+ 8.072 8.106 8.149 8.174 8.198 8.288 8.409
97-24+ 8.066 8.098 8.139 8.163 8.186 8.273 8.390
97-26+ 8.059 9.11 8.090 7.78 8.130 6.57 8.153 6.02 8.175 5.57 8.259 4.35 8.372 3.36
97-28+ 8.052 8.082 8.120 8.142 8.164 8.244 8.353
97-30+ 8.045 8.074 8.110 8.131 8.152 8.230 8.334
98-00+ 8.038 8.066 8.101 8.121 8.141 8.215 8.315
98-02+ 8.031 9.12 8.057 7.78 8.091 6.57 8.110 6.03 8.129 5.58 8.200 4.35 8.296 3.36
98-04+ 8.024 8.049 8.081 8.100 8.118 8.186 8.277
98-06+ 8.017 8.041 8.072 8.089 8.107 8.171 8.258
98-08+ 8.010 8.033 8.062 8.079 8.095 8.157 8.240
98-10+ 8.003 9.14 8.025 7.79 8.052 6.58 8.068 6.03 8.084 5.58 8.142 4.36 8.221 3.37
98-12+ 7.996 8.017 8.043 8.058 8.073 8.128 8.202
98-14+ 7.989 8.009 8.033 8.048 8.061 8.113 8.183
98-16+ 7.982 8.001 8.024 8.037 8.050 8.099 8.165
98-18+ 7.975 9.15 7.993 7.80 8.014 6.58 8.027 6.03 8.039 5.58 8.084 4.36 8.146 3.37
98-20+ 7.968 7.984 8.005 8.016 8.027 8.070 8.127
98-22+ 7.962 7.976 7.995 8.006 8.016 8.056 8.108
WAL 17.215 12.750 9.733 8.578 7.697 5.574 4.078
1st Prin 11/25/17 06/25/13 05/25/10 04/25/09 05/25/08 03/25/06 10/25/04
Mat. 12/25/17 07/25/13 06/25/10 04/25/09 06/25/08 04/25/06 10/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A4
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $2,000,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-02+ 8.129 9.58 8.163 8.43 8.209 7.27 8.236 6.73 8.265 6.23 8.384 4.78 8.543 3.64
97-04+ 8.122 8.156 8.200 8.227 8.255 8.370 8.526
97-06+ 8.115 8.148 8.192 8.217 8.245 8.357 8.508
97-08+ 8.109 8.141 8.183 8.208 8.234 8.344 8.491
97-10+ 8.102 9.59 8.133 8.44 8.174 7.28 8.198 6.74 8.224 6.24 8.330 4.78 8.473 3.64
97-12+ 8.095 8.125 8.165 8.189 8.214 8.317 8.456
97-14+ 8.089 8.118 8.157 8.179 8.204 8.303 8.438
97-16+ 8.082 8.110 8.148 8.170 8.193 8.290 8.421
97-18+ 8.075 9.61 8.103 8.45 8.139 7.29 8.160 6.74 8.183 6.24 8.277 4.79 8.403 3.64
97-20+ 8.069 8.095 8.130 8.151 8.173 8.264 8.386
97-22+ 8.062 8.088 8.122 8.141 8.163 8.250 8.368
97-24+ 8.055 8.080 8.113 8.132 8.153 8.237 8.351
97-26+ 8.049 9.62 8.073 8.46 8.104 7.29 8.123 6.75 8.143 6.25 8.224 4.79 8.333 3.64
97-28+ 8.042 8.065 8.096 8.113 8.132 8.210 8.316
97-30+ 8.036 8.058 8.087 8.104 8.122 8.197 8.298
98-00+ 8.029 8.050 8.078 8.094 8.112 8.184 8.281
98-02+ 8.023 9.63 8.043 8.47 8.069 7.30 8.085 6.76 8.102 6.25 8.171 4.79 8.264 3.65
98-04+ 8.016 8.035 8.061 8.076 8.092 8.158 8.246
98-06+ 8.009 8.028 8.052 8.066 8.082 8.144 8.229
98-08+ 8.003 8.020 8.043 8.057 8.072 8.131 8.211
98-10+ 7.996 9.65 8.013 8.48 8.035 7.31 8.048 6.76 8.061 6.26 8.118 4.80 8.194 3.65
98-12+ 7.990 8.005 8.026 8.038 8.051 8.105 8.177
98-14+ 7.983 7.998 8.018 8.029 8.041 8.092 8.159
98-16+ 7.977 7.991 8.009 8.020 8.031 8.078 8.142
98-18+ 7.970 9.66 7.983 8.49 8.000 7.31 8.010 6.77 8.021 6.26 8.065 4.80 8.125 3.65
98-20+ 7.964 7.976 7.992 8.001 8.011 8.052 8.108
98-22+ 7.957 7.968 7.983 7.992 8.001 8.039 8.090
WAL 19.491 14.902 11.514 10.192 9.078 6.306 4.489
1st Prin 12/25/17 07/25/13 06/25/10 04/25/09 06/25/08 04/25/06 10/25/04
Mat. 08/25/22 01/25/18 05/25/14 11/25/12 07/25/11 12/25/07 09/25/05
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A23
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $300,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-07 8.126 9.10 8.169 7.78 8.224 6.56 8.254 6.03 8.285 5.59 8.401 4.35 8.557 3.36
97-09 8.119 8.161 8.214 8.244 8.273 8.387 8.537
97-11 8.112 8.153 8.205 8.233 8.262 8.372 8.518
97-13 8.105 8.144 8.195 8.223 8.250 8.357 8.499
97-15 8.098 9.11 8.136 7.79 8.185 6.56 8.212 6.04 8.239 5.59 8.343 4.35 8.480 3.36
97-17 8.091 8.128 8.175 8.201 8.228 8.328 8.461
97-19 8.084 8.120 8.166 8.191 8.216 8.313 8.443
97-21 8.077 8.112 8.156 8.180 8.205 8.299 8.424
97-23 8.070 9.12 8.104 7.80 8.146 6.57 8.170 6.04 8.193 5.60 8.284 4.35 8.405 3.36
97-25 8.064 8.095 8.137 8.159 8.182 8.270 8.386
97-27 8.057 8.087 8.127 8.149 8.171 8.255 8.367
97-29 8.050 8.079 8.117 8.138 8.159 8.240 8.348
97-31 8.043 9.13 8.071 7.81 8.108 6.57 8.128 6.05 8.148 5.60 8.226 4.36 8.329 3.36
98-01 8.036 8.063 8.098 8.117 8.137 8.211 8.310
98-03 8.029 8.055 8.088 8.107 8.125 8.197 8.291
98-05 8.022 8.047 8.079 8.096 8.114 8.182 8.273
98-07 8.015 9.14 8.039 7.82 8.069 6.58 8.086 6.05 8.103 5.60 8.168 4.36 8.254 3.36
98-09 8.008 8.030 8.060 8.076 8.092 8.153 8.235
98-11 8.001 8.022 8.050 8.065 8.080 8.139 8.216
98-13 7.994 8.014 8.040 8.055 8.069 8.124 8.197
98-15 7.987 9.15 8.006 7.82 8.031 6.58 8.044 6.06 8.058 5.61 8.110 4.36 8.179 3.37
98-17 7.980 7.998 8.021 8.034 8.046 8.095 8.160
98-19 7.974 7.990 8.012 8.023 8.035 8.081 8.141
98-21 7.967 7.982 8.002 8.013 8.024 8.066 8.122
98-23 7.960 9.16 7.974 7.83 7.992 6.59 8.003 6.06 8.013 5.61 8.052 4.36 8.104 3.37
98-25 7.953 7.966 7.983 7.992 8.002 8.037 8.085
98-27 7.946 7.958 7.973 7.982 7.990 8.023 8.066
WAL 17.263 12.828 9.744 8.627 7.744 5.578 4.078
1st Prin 12/25/17 07/25/13 06/25/10 04/25/09 06/25/08 04/25/06 10/25/04
Mat. 01/25/18 07/25/13 06/25/10 05/25/09 06/25/08 04/25/06 10/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A24
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $300,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-07 8.126 9.11 8.168 7.80 8.222 6.59 8.253 6.05 8.285 5.59 8.401 4.35 8.557 3.36
97-09 8.119 8.160 8.213 8.243 8.273 8.387 8.537
97-11 8.112 8.152 8.203 8.232 8.262 8.372 8.518
97-13 8.105 8.144 8.193 8.222 8.250 8.357 8.499
97-15 8.098 9.13 8.136 7.81 8.184 6.60 8.211 6.06 8.239 5.59 8.343 4.35 8.480 3.36
97-17 8.091 8.128 8.174 8.201 8.228 8.328 8.461
97-19 8.084 8.119 8.164 8.190 8.216 8.313 8.443
97-21 8.077 8.111 8.155 8.180 8.205 8.299 8.424
97-23 8.070 9.14 8.103 7.82 8.145 6.60 8.169 6.06 8.193 5.60 8.284 4.35 8.405 3.36
97-25 8.063 8.095 8.135 8.159 8.182 8.270 8.386
97-27 8.056 8.087 8.126 8.148 8.171 8.255 8.367
97-29 8.049 8.079 8.116 8.138 8.159 8.240 8.348
97-31 8.042 9.15 8.071 7.82 8.106 6.61 8.127 6.06 8.148 5.60 8.226 4.36 8.329 3.36
98-01 8.035 8.063 8.097 8.117 8.137 8.211 8.310
98-03 8.028 8.054 8.087 8.106 8.125 8.197 8.291
98-05 8.022 8.046 8.078 8.096 8.114 8.182 8.273
98-07 8.015 9.16 8.038 7.83 8.068 6.61 8.085 6.07 8.103 5.60 8.168 4.36 8.254 3.36
98-09 8.008 8.030 8.059 8.075 8.092 8.153 8.235
98-11 8.001 8.022 8.049 8.065 8.080 8.139 8.216
98-13 7.994 8.014 8.039 8.054 8.069 8.124 8.197
98-15 7.987 9.17 8.006 7.84 8.030 6.62 8.044 6.07 8.058 5.61 8.110 4.36 8.179 3.37
98-17 7.980 7.998 8.020 8.033 8.046 8.095 8.160
98-19 7.973 7.990 8.011 8.023 8.035 8.081 8.141
98-21 7.966 7.982 8.001 8.013 8.024 8.066 8.122
98-23 7.960 9.18 7.974 7.85 7.992 6.62 8.002 6.08 8.013 5.61 8.052 4.36 8.104 3.37
98-25 7.953 7.966 7.982 7.992 8.002 8.037 8.085
98-27 7.946 7.958 7.973 7.982 7.990 8.023 8.066
WAL 17.328 12.872 9.821 8.661 7.744 5.578 4.078
1st Prin 01/25/18 07/25/13 06/25/10 05/25/09 06/25/08 04/25/06 10/25/04
Mat. 01/25/18 08/25/13 07/25/10 05/25/09 06/25/08 04/25/06 10/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A25
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $300,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-07 8.126 9.13 8.168 7.81 8.222 6.60 8.252 6.07 8.282 5.62 8.401 4.35 8.557 3.36
97-09 8.119 8.160 8.212 8.242 8.271 8.387 8.537
97-11 8.112 8.152 8.203 8.231 8.260 8.372 8.518
97-13 8.105 8.143 8.193 8.221 8.248 8.357 8.499
97-15 8.098 9.14 8.135 7.82 8.183 6.60 8.210 6.07 8.237 5.62 8.343 4.35 8.480 3.36
97-17 8.091 8.127 8.174 8.200 8.226 8.328 8.461
97-19 8.084 8.119 8.164 8.189 8.214 8.313 8.443
97-21 8.077 8.111 8.154 8.179 8.203 8.299 8.424
97-23 8.070 9.15 8.103 7.83 8.145 6.61 8.168 6.08 8.192 5.63 8.284 4.35 8.405 3.36
97-25 8.063 8.095 8.135 8.158 8.180 8.270 8.386
97-27 8.056 8.086 8.125 8.147 8.169 8.255 8.367
97-29 8.049 8.078 8.116 8.137 8.158 8.240 8.348
97-31 8.042 9.17 8.070 7.84 8.106 6.61 8.127 6.08 8.147 5.63 8.226 4.36 8.329 3.36
98-01 8.035 8.062 8.097 8.116 8.135 8.211 8.310
98-03 8.028 8.054 8.087 8.106 8.124 8.197 8.291
98-05 8.021 8.046 8.078 8.095 8.113 8.182 8.273
98-07 8.014 9.18 8.038 7.84 8.068 6.62 8.085 6.08 8.102 5.63 8.168 4.36 8.254 3.36
98-09 8.008 8.030 8.058 8.074 8.090 8.153 8.235
98-11 8.001 8.022 8.049 8.064 8.079 8.139 8.216
98-13 7.994 8.014 8.039 8.054 8.068 8.124 8.197
98-15 7.987 9.19 8.006 7.85 8.030 6.62 8.043 6.09 8.057 5.64 8.110 4.36 8.179 3.37
98-17 7.980 7.998 8.020 8.033 8.046 8.095 8.160
98-19 7.973 7.990 8.011 8.023 8.034 8.081 8.141
98-21 7.966 7.982 8.001 8.012 8.023 8.066 8.122
98-23 7.959 9.20 7.974 7.86 7.992 6.63 8.002 6.09 8.012 5.64 8.052 4.36 8.104 3.37
98-25 7.953 7.966 7.982 7.992 8.001 8.037 8.085
98-27 7.946 7.958 7.973 7.981 7.990 8.023 8.066
WAL 17.400 12.911 9.833 8.692 7.804 5.578 4.078
1st Prin 01/25/18 08/25/13 07/25/10 05/25/09 06/25/08 04/25/06 10/25/04
Mat. 02/25/18 09/25/13 08/25/10 06/25/09 07/25/08 04/25/06 10/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A26
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $300,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-07 8.125 9.15 8.167 7.84 8.220 6.63 8.251 6.09 8.282 5.63 8.398 4.37 8.557 3.36
97-09 8.118 8.159 8.211 8.240 8.270 8.384 8.537
97-11 8.111 8.151 8.201 8.230 8.259 8.369 8.518
97-13 8.104 8.142 8.191 8.219 8.248 8.355 8.499
97-15 8.097 9.16 8.134 7.85 8.182 6.64 8.209 6.10 8.236 5.63 8.340 4.37 8.480 3.36
97-17 8.090 8.126 8.172 8.198 8.225 8.325 8.461
97-19 8.083 8.118 8.162 8.188 8.214 8.311 8.443
97-21 8.076 8.110 8.153 8.178 8.202 8.296 8.424
97-23 8.069 9.17 8.102 7.86 8.143 6.64 8.167 6.10 8.191 5.64 8.282 4.38 8.405 3.36
97-25 8.063 8.094 8.134 8.157 8.180 8.267 8.386
97-27 8.056 8.086 8.124 8.146 8.168 8.253 8.367
97-29 8.049 8.078 8.115 8.136 8.157 8.238 8.348
97-31 8.042 9.18 8.070 7.87 8.105 6.65 8.125 6.11 8.146 5.64 8.224 4.38 8.329 3.36
98-01 8.035 8.062 8.096 8.115 8.135 8.209 8.310
98-03 8.028 8.053 8.086 8.105 8.123 8.195 8.291
98-05 8.021 8.045 8.076 8.094 8.112 8.180 8.273
98-07 8.014 9.19 8.037 7.87 8.067 6.65 8.084 6.11 8.101 5.65 8.166 4.38 8.254 3.36
98-09 8.007 8.029 8.057 8.074 8.090 8.152 8.235
98-11 8.000 8.021 8.048 8.063 8.079 8.137 8.216
98-13 7.994 8.013 8.038 8.053 8.067 8.123 8.197
98-15 7.987 9.20 8.005 7.88 8.029 6.66 8.043 6.11 8.056 5.65 8.108 4.39 8.179 3.37
98-17 7.980 7.997 8.020 8.032 8.045 8.094 8.160
98-19 7.973 7.989 8.010 8.022 8.034 8.080 8.141
98-21 7.966 7.981 8.001 8.012 8.023 8.065 8.122
98-23 7.959 9.21 7.973 7.89 7.991 6.66 8.001 6.12 8.012 5.65 8.051 4.39 8.104 3.37
98-25 7.952 7.965 7.982 7.991 8.001 8.036 8.085
98-27 7.946 7.957 7.972 7.981 7.989 8.022 8.066
WAL 17.454 12.994 9.911 8.744 7.828 5.618 4.078
1st Prin 02/25/18 09/25/13 08/25/10 06/25/09 07/25/08 04/25/06 10/25/04
Mat. 03/25/18 09/25/13 08/25/10 06/25/09 07/25/08 05/25/06 10/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A27
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $300,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-07 8.125 9.16 8.166 7.86 8.220 6.64 8.250 6.10 8.281 5.63 8.395 4.40 8.549 3.39
97-09 8.118 8.158 8.210 8.240 8.270 8.381 8.530
97-11 8.111 8.150 8.200 8.229 8.259 8.366 8.511
97-13 8.104 8.142 8.191 8.219 8.247 8.352 8.492
97-15 8.097 9.17 8.134 7.86 8.181 6.65 8.208 6.10 8.236 5.64 8.337 4.40 8.474 3.40
97-17 8.090 8.126 8.172 8.198 8.225 8.323 8.455
97-19 8.083 8.118 8.162 8.188 8.213 8.308 8.436
97-21 8.076 8.110 8.153 8.177 8.202 8.294 8.417
97-23 8.069 9.18 8.101 7.87 8.143 6.65 8.167 6.11 8.191 5.64 8.279 4.40 8.399 3.40
97-25 8.062 8.093 8.133 8.156 8.180 8.265 8.380
97-27 8.055 8.085 8.124 8.146 8.168 8.250 8.361
97-29 8.048 8.077 8.114 8.136 8.157 8.236 8.343
97-31 8.042 9.19 8.069 7.88 8.105 6.66 8.125 6.11 8.146 5.65 8.222 4.41 8.324 3.40
98-01 8.035 8.061 8.095 8.115 8.135 8.207 8.305
98-03 8.028 8.053 8.086 8.104 8.123 8.193 8.287
98-05 8.021 8.045 8.076 8.094 8.112 8.179 8.268
98-07 8.014 9.20 8.037 7.89 8.067 6.66 8.084 6.12 8.101 5.65 8.164 4.41 8.249 3.40
98-09 8.007 8.029 8.057 8.073 8.090 8.150 8.231
98-11 8.000 8.021 8.048 8.063 8.079 8.136 8.212
98-13 7.993 8.013 8.038 8.053 8.067 8.121 8.194
98-15 7.987 9.21 8.005 7.90 8.029 6.67 8.042 6.12 8.056 5.65 8.107 4.41 8.175 3.41
98-17 7.980 7.997 8.019 8.032 8.045 8.093 8.157
98-19 7.973 7.989 8.010 8.022 8.034 8.078 8.138
98-21 7.966 7.981 8.000 8.012 8.023 8.064 8.120
98-23 7.959 9.23 7.973 7.90 7.991 6.67 8.001 6.13 8.012 5.66 8.050 4.42 8.101 3.41
98-25 7.952 7.965 7.982 7.991 8.000 8.036 8.083
98-27 7.946 7.957 7.972 7.981 7.989 8.021 8.064
WAL 17.508 13.035 9.930 8.760 7.835 5.661 4.134
1st Prin 03/25/18 09/25/13 08/25/10 06/25/09 07/25/08 05/25/06 10/25/04
Mat. 04/25/18 10/25/13 09/25/10 07/25/09 08/25/08 05/25/06 11/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A28
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $300,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-07 8.124 9.18 8.166 7.87 8.218 6.67 8.248 6.13 8.278 5.67 8.395 4.40 8.545 3.41
97-09 8.117 8.158 8.209 8.238 8.267 8.381 8.526
97-11 8.110 8.150 8.199 8.227 8.256 8.366 8.508
97-13 8.103 8.141 8.190 8.217 8.245 8.352 8.489
97-15 8.097 9.19 8.133 7.88 8.180 6.67 8.207 6.14 8.233 5.68 8.337 4.40 8.470 3.42
97-17 8.090 8.125 8.170 8.196 8.222 8.323 8.452
97-19 8.083 8.117 8.161 8.186 8.211 8.308 8.433
97-21 8.076 8.109 8.151 8.176 8.200 8.294 8.414
97-23 8.069 9.20 8.101 7.89 8.142 6.68 8.165 6.14 8.189 5.68 8.279 4.40 8.396 3.42
97-25 8.062 8.093 8.132 8.155 8.177 8.265 8.377
97-27 8.055 8.085 8.123 8.144 8.166 8.250 8.358
97-29 8.048 8.077 8.113 8.134 8.155 8.236 8.340
97-31 8.041 9.21 8.069 7.90 8.104 6.69 8.124 6.15 8.144 5.69 8.222 4.41 8.321 3.42
98-01 8.034 8.061 8.094 8.114 8.133 8.207 8.303
98-03 8.027 8.053 8.085 8.103 8.122 8.193 8.284
98-05 8.021 8.045 8.075 8.093 8.110 8.179 8.266
98-07 8.014 9.22 8.037 7.90 8.066 6.69 8.083 6.15 8.099 5.69 8.164 4.41 8.247 3.42
98-09 8.007 8.029 8.056 8.072 8.088 8.150 8.229
98-11 8.000 8.021 8.047 8.062 8.077 8.136 8.210
98-13 7.993 8.013 8.038 8.052 8.066 8.121 8.192
98-15 7.986 9.23 8.005 7.91 8.028 6.70 8.042 6.16 8.055 5.69 8.107 4.41 8.173 3.42
98-17 7.980 7.997 8.019 8.031 8.044 8.093 8.155
98-19 7.973 7.989 8.009 8.021 8.033 8.078 8.137
98-21 7.966 7.981 8.000 8.011 8.022 8.064 8.118
98-23 7.959 9.24 7.973 7.92 7.991 6.70 8.001 6.16 8.011 5.70 8.050 4.42 8.100 3.43
98-25 7.952 7.965 7.981 7.990 8.000 8.036 8.081
98-27 7.945 7.957 7.972 7.980 7.989 8.021 8.063
WAL 17.578 13.078 9.994 8.828 7.911 5.661 4.161
1st Prin 04/25/18 10/25/13 09/25/10 07/25/09 08/25/08 05/25/06 11/25/04
Mat. 04/25/18 10/25/13 09/25/10 07/25/09 08/25/08 05/25/06 11/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A29
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $300,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-07 8.124 9.19 8.165 7.90 8.217 6.68 8.248 6.13 8.278 5.67 8.395 4.40 8.545 3.41
97-09 8.117 8.157 8.208 8.238 8.267 8.381 8.526
97-11 8.110 8.149 8.198 8.227 8.256 8.366 8.508
97-13 8.103 8.140 8.189 8.217 8.245 8.352 8.489
97-15 8.096 9.20 8.132 7.91 8.179 6.69 8.207 6.14 8.233 5.68 8.337 4.40 8.470 3.42
97-17 8.089 8.124 8.170 8.196 8.222 8.323 8.452
97-19 8.082 8.116 8.160 8.186 8.211 8.308 8.433
97-21 8.075 8.108 8.151 8.175 8.200 8.294 8.414
97-23 8.068 9.22 8.100 7.92 8.141 6.70 8.165 6.14 8.189 5.68 8.279 4.40 8.396 3.42
97-25 8.062 8.092 8.132 8.155 8.177 8.265 8.377
97-27 8.055 8.084 8.122 8.144 8.166 8.250 8.358
97-29 8.048 8.076 8.113 8.134 8.155 8.236 8.340
97-31 8.041 9.23 8.068 7.92 8.103 6.70 8.124 6.15 8.144 5.69 8.222 4.41 8.321 3.42
98-01 8.034 8.060 8.094 8.113 8.133 8.207 8.303
98-03 8.027 8.052 8.084 8.103 8.122 8.193 8.284
98-05 8.020 8.044 8.075 8.093 8.110 8.179 8.266
98-07 8.013 9.24 8.036 7.93 8.065 6.71 8.083 6.15 8.099 5.69 8.164 4.41 8.247 3.42
98-09 8.007 8.028 8.056 8.072 8.088 8.150 8.229
98-11 8.000 8.020 8.047 8.062 8.077 8.136 8.210
98-13 7.993 8.012 8.037 8.052 8.066 8.121 8.192
98-15 7.986 9.25 8.004 7.94 8.028 6.71 8.042 6.16 8.055 5.69 8.107 4.41 8.173 3.42
98-17 7.979 7.996 8.018 8.031 8.044 8.093 8.155
98-19 7.973 7.988 8.009 8.021 8.033 8.078 8.137
98-21 7.966 7.981 8.000 8.011 8.022 8.064 8.118
98-23 7.959 9.26 7.973 7.95 7.990 6.72 8.001 6.16 8.011 5.70 8.050 4.42 8.100 3.43
98-25 7.952 7.965 7.981 7.990 8.000 8.036 8.081
98-27 7.945 7.957 7.972 7.980 7.989 8.021 8.063
WAL 17.647 13.160 10.029 8.830 7.911 5.661 4.161
1st Prin 04/25/18 10/25/13 09/25/10 07/25/09 08/25/08 05/25/06 11/25/04
Mat. 05/25/18 11/25/13 10/25/10 08/25/09 08/25/08 05/25/06 11/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A30
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $300,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-07 8.124 9.21 8.164 7.91 8.216 6.71 8.246 6.17 8.277 5.70 8.394 4.41 8.545 3.41
97-09 8.117 8.156 8.207 8.236 8.266 8.380 8.526
97-11 8.110 8.148 8.197 8.225 8.254 8.365 8.508
97-13 8.103 8.140 8.188 8.215 8.243 8.351 8.489
97-15 8.096 9.22 8.132 7.92 8.178 6.71 8.205 6.18 8.232 5.70 8.336 4.41 8.470 3.42
97-17 8.089 8.124 8.169 8.194 8.221 8.322 8.452
97-19 8.082 8.116 8.159 8.184 8.210 8.307 8.433
97-21 8.075 8.108 8.150 8.174 8.199 8.293 8.414
97-23 8.068 9.23 8.100 7.93 8.140 6.72 8.163 6.18 8.187 5.70 8.278 4.41 8.396 3.42
97-25 8.061 8.092 8.131 8.153 8.176 8.264 8.377
97-27 8.054 8.084 8.121 8.143 8.165 8.250 8.358
97-29 8.048 8.076 8.112 8.132 8.154 8.235 8.340
97-31 8.041 9.24 8.068 7.94 8.103 6.72 8.122 6.19 8.143 5.71 8.221 4.42 8.321 3.42
98-01 8.034 8.060 8.093 8.112 8.132 8.207 8.303
98-03 8.027 8.052 8.084 8.102 8.121 8.192 8.284
98-05 8.020 8.044 8.074 8.091 8.110 8.178 8.266
98-07 8.013 9.25 8.036 7.95 8.065 6.73 8.081 6.19 8.098 5.71 8.164 4.42 8.247 3.42
98-09 8.006 8.028 8.055 8.071 8.087 8.149 8.229
98-11 8.000 8.020 8.046 8.061 8.076 8.135 8.210
98-13 7.993 8.012 8.037 8.051 8.065 8.121 8.192
98-15 7.986 9.26 8.004 7.95 8.027 6.73 8.040 6.20 8.054 5.72 8.106 4.42 8.173 3.42
98-17 7.979 7.996 8.018 8.030 8.043 8.092 8.155
98-19 7.972 7.988 8.009 8.020 8.032 8.078 8.137
98-21 7.966 7.980 7.999 8.010 8.021 8.064 8.118
98-23 7.959 9.27 7.972 7.96 7.990 6.74 8.000 6.20 8.010 5.72 8.049 4.43 8.100 3.43
98-25 7.952 7.965 7.981 7.990 7.999 8.035 8.081
98-27 7.945 7.957 7.971 7.979 7.988 8.021 8.063
WAL 17.702 13.203 10.078 8.911 7.953 5.677 4.161
1st Prin 05/25/18 11/25/13 10/25/10 08/25/09 08/25/08 05/25/06 11/25/04
Mat. 06/25/18 12/25/13 10/25/10 08/25/09 09/25/08 06/25/06 11/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A31
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $300,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-07 8.123 9.22 8.164 7.93 8.215 6.73 8.246 6.17 8.275 5.72 8.389 4.45 8.545 3.41
97-09 8.116 8.156 8.206 8.236 8.264 8.375 8.526
97-11 8.109 8.148 8.196 8.225 8.253 8.361 8.508
97-13 8.102 8.140 8.187 8.215 8.242 8.346 8.489
97-15 8.096 9.23 8.131 7.94 8.177 6.73 8.205 6.18 8.231 5.72 8.332 4.45 8.470 3.42
97-17 8.089 8.123 8.168 8.194 8.220 8.318 8.452
97-19 8.082 8.115 8.158 8.184 8.208 8.303 8.433
97-21 8.075 8.107 8.149 8.174 8.197 8.289 8.414
97-23 8.068 9.24 8.099 7.95 8.139 6.74 8.163 6.18 8.186 5.73 8.275 4.46 8.396 3.42
97-25 8.061 8.091 8.130 8.153 8.175 8.260 8.377
97-27 8.054 8.083 8.121 8.143 8.164 8.246 8.358
97-29 8.047 8.075 8.111 8.132 8.153 8.232 8.340
97-31 8.040 9.25 8.067 7.95 8.102 6.74 8.122 6.19 8.142 5.73 8.218 4.46 8.321 3.42
98-01 8.034 8.059 8.092 8.112 8.131 8.203 8.303
98-03 8.027 8.052 8.083 8.102 8.120 8.189 8.284
98-05 8.020 8.044 8.074 8.091 8.109 8.175 8.266
98-07 8.013 9.26 8.036 7.96 8.064 6.75 8.081 6.19 8.098 5.73 8.161 4.46 8.247 3.42
98-09 8.006 8.028 8.055 8.071 8.087 8.147 8.229
98-11 7.999 8.020 8.046 8.061 8.076 8.133 8.210
98-13 7.993 8.012 8.036 8.051 8.065 8.118 8.192
98-15 7.986 9.28 8.004 7.97 8.027 6.76 8.040 6.20 8.054 5.74 8.104 4.46 8.173 3.42
98-17 7.979 7.996 8.017 8.030 8.043 8.090 8.155
98-19 7.972 7.988 8.008 8.020 8.032 8.076 8.137
98-21 7.965 7.980 7.999 8.010 8.021 8.062 8.118
98-23 7.959 9.29 7.972 7.98 7.990 6.76 8.000 6.20 8.010 5.74 8.048 4.47 8.100 3.43
98-25 7.952 7.964 7.980 7.990 7.999 8.034 8.081
98-27 7.945 7.956 7.971 7.979 7.988 8.020 8.063
WAL 17.758 13.247 10.130 8.911 7.994 5.744 4.161
1st Prin 06/25/18 12/25/13 10/25/10 08/25/09 09/25/08 06/25/06 11/25/04
Mat. 07/25/18 01/25/14 11/25/10 08/25/09 09/25/08 06/25/06 11/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A32
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $300,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-07 8.123 9.24 8.163 7.96 8.215 6.74 8.244 6.21 8.275 5.72 8.389 4.45 8.545 3.41
97-09 8.116 8.155 8.205 8.233 8.264 8.375 8.526
97-11 8.109 8.147 8.196 8.223 8.253 8.361 8.508
97-13 8.102 8.139 8.186 8.213 8.242 8.346 8.489
97-15 8.095 9.25 8.131 7.97 8.177 6.75 8.203 6.21 8.231 5.72 8.332 4.45 8.470 3.42
97-17 8.088 8.123 8.167 8.192 8.220 8.318 8.452
97-19 8.081 8.115 8.158 8.182 8.208 8.303 8.433
97-21 8.074 8.107 8.148 8.172 8.197 8.289 8.414
97-23 8.068 9.26 8.099 7.97 8.139 6.75 8.162 6.22 8.186 5.73 8.275 4.46 8.396 3.42
97-25 8.061 8.091 8.130 8.151 8.175 8.260 8.377
97-27 8.054 8.083 8.120 8.141 8.164 8.246 8.358
97-29 8.047 8.075 8.111 8.131 8.153 8.232 8.340
97-31 8.040 9.27 8.067 7.98 8.101 6.76 8.121 6.22 8.142 5.73 8.218 4.46 8.321 3.42
98-01 8.033 8.059 8.092 8.111 8.131 8.203 8.303
98-03 8.026 8.051 8.083 8.100 8.120 8.189 8.284
98-05 8.020 8.043 8.073 8.090 8.109 8.175 8.266
98-07 8.013 9.28 8.035 7.99 8.064 6.76 8.080 6.23 8.098 5.73 8.161 4.46 8.247 3.42
98-09 8.006 8.027 8.055 8.070 8.087 8.147 8.229
98-11 7.999 8.019 8.045 8.060 8.076 8.133 8.210
98-13 7.992 8.011 8.036 8.050 8.065 8.118 8.192
98-15 7.986 9.29 8.003 8.00 8.027 6.77 8.040 6.23 8.054 5.74 8.104 4.46 8.173 3.42
98-17 7.979 7.996 8.017 8.029 8.043 8.090 8.155
98-19 7.972 7.988 8.008 8.019 8.032 8.076 8.137
98-21 7.965 7.980 7.999 8.009 8.021 8.062 8.118
98-23 7.959 9.30 7.972 8.00 7.989 6.78 7.999 6.24 8.010 5.74 8.048 4.47 8.100 3.43
98-25 7.952 7.964 7.980 7.989 7.999 8.034 8.081
98-27 7.945 7.956 7.971 7.979 7.988 8.020 8.063
WAL 17.828 13.328 10.161 8.986 7.994 5.744 4.161
1st Prin 07/25/18 01/25/14 11/25/10 08/25/09 09/25/08 06/25/06 11/25/04
Mat. 07/25/18 01/25/14 11/25/10 09/25/09 09/25/08 06/25/06 11/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A33
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $300,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-07 8.122 9.25 8.162 7.97 8.213 6.77 8.244 6.21 8.273 5.76 8.389 4.45 8.545 3.41
97-09 8.115 8.154 8.204 8.233 8.261 8.375 8.526
97-11 8.108 8.146 8.194 8.223 8.250 8.361 8.508
97-13 8.102 8.138 8.185 8.213 8.239 8.346 8.489
97-15 8.095 9.26 8.130 7.98 8.175 6.78 8.202 6.22 8.228 5.76 8.332 4.45 8.470 3.42
97-17 8.088 8.122 8.166 8.192 8.217 8.318 8.452
97-19 8.081 8.114 8.157 8.182 8.206 8.303 8.433
97-21 8.074 8.106 8.147 8.172 8.195 8.289 8.414
97-23 8.067 9.28 8.098 7.99 8.138 6.78 8.161 6.22 8.184 5.77 8.275 4.46 8.396 3.42
97-25 8.060 8.090 8.128 8.151 8.173 8.260 8.377
97-27 8.054 8.082 8.119 8.141 8.162 8.246 8.358
97-29 8.047 8.074 8.110 8.131 8.151 8.232 8.340
97-31 8.040 9.29 8.066 8.00 8.100 6.79 8.121 6.23 8.140 5.77 8.218 4.46 8.321 3.42
98-01 8.033 8.058 8.091 8.110 8.129 8.203 8.303
98-03 8.026 8.051 8.082 8.100 8.118 8.189 8.284
98-05 8.019 8.043 8.072 8.090 8.107 8.175 8.266
98-07 8.013 9.30 8.035 8.00 8.063 6.80 8.080 6.23 8.096 5.77 8.161 4.46 8.247 3.42
98-09 8.006 8.027 8.054 8.070 8.085 8.147 8.229
98-11 7.999 8.019 8.044 8.060 8.074 8.133 8.210
98-13 7.992 8.011 8.035 8.050 8.063 8.118 8.192
98-15 7.985 9.31 8.003 8.01 8.026 6.80 8.039 6.24 8.052 5.78 8.104 4.46 8.173 3.42
98-17 7.979 7.995 8.017 8.029 8.041 8.090 8.155
98-19 7.972 7.987 8.007 8.019 8.031 8.076 8.137
98-21 7.965 7.980 7.998 8.009 8.020 8.062 8.118
98-23 7.958 9.32 7.972 8.02 7.989 6.81 7.999 6.24 8.009 5.78 8.048 4.47 8.100 3.43
98-25 7.952 7.964 7.980 7.989 7.998 8.034 8.081
98-27 7.945 7.956 7.970 7.979 7.987 8.020 8.063
WAL 17.898 13.375 10.232 8.994 8.074 5.744 4.161
1st Prin 07/25/18 01/25/14 11/25/10 09/25/09 09/25/08 06/25/06 11/25/04
Mat. 08/25/18 02/25/14 12/25/10 09/25/09 10/25/08 06/25/06 11/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A34
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $300,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-07 8.122 9.27 8.162 7.99 8.213 6.78 8.242 6.24 8.272 5.76 8.389 4.45 8.541 3.44
97-09 8.115 8.154 8.203 8.231 8.261 8.375 8.522
97-11 8.108 8.146 8.194 8.221 8.250 8.361 8.503
97-13 8.101 8.138 8.184 8.211 8.239 8.346 8.485
97-15 8.094 9.28 8.130 8.00 8.175 6.79 8.201 6.25 8.228 5.76 8.332 4.45 8.466 3.44
97-17 8.088 8.122 8.166 8.191 8.217 8.318 8.448
97-19 8.081 8.114 8.156 8.180 8.206 8.303 8.429
97-21 8.074 8.106 8.147 8.170 8.195 8.289 8.411
97-23 8.067 9.29 8.098 8.00 8.137 6.79 8.160 6.25 8.184 5.77 8.275 4.46 8.392 3.44
97-25 8.060 8.090 8.128 8.150 8.173 8.260 8.374
97-27 8.053 8.082 8.119 8.140 8.162 8.246 8.355
97-29 8.046 8.074 8.109 8.130 8.151 8.232 8.337
97-31 8.040 9.30 8.066 8.01 8.100 6.80 8.119 6.26 8.140 5.77 8.218 4.46 8.318 3.44
98-01 8.033 8.058 8.091 8.109 8.129 8.203 8.300
98-03 8.026 8.050 8.081 8.099 8.118 8.189 8.282
98-05 8.019 8.042 8.072 8.089 8.107 8.175 8.263
98-07 8.012 9.31 8.034 8.02 8.063 6.80 8.079 6.26 8.096 5.78 8.161 4.46 8.245 3.45
98-09 8.006 8.027 8.053 8.069 8.085 8.147 8.226
98-11 7.999 8.019 8.044 8.059 8.074 8.133 8.208
98-13 7.992 8.011 8.035 8.049 8.063 8.118 8.190
98-15 7.985 9.32 8.003 8.03 8.026 6.81 8.039 6.27 8.052 5.78 8.104 4.46 8.171 3.45
98-17 7.978 7.995 8.016 8.029 8.041 8.090 8.153
98-19 7.972 7.987 8.007 8.018 8.030 8.076 8.135
98-21 7.965 7.979 7.998 8.008 8.020 8.062 8.117
98-23 7.958 9.33 7.972 8.04 7.989 6.82 7.998 6.27 8.009 5.78 8.048 4.47 8.098 3.45
98-25 7.951 7.964 7.979 7.988 7.998 8.034 8.080
98-27 7.945 7.956 7.970 7.978 7.987 8.020 8.062
WAL 17.955 13.420 10.252 9.061 8.078 5.744 4.193
1st Prin 08/25/18 02/25/14 12/25/10 09/25/09 10/25/08 06/25/06 11/25/04
Mat. 09/25/18 03/25/14 01/25/11 10/25/09 10/25/08 06/25/06 12/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A35
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $300,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-07 8.122 9.28 8.161 8.01 8.211 6.81 8.241 6.25 8.271 5.79 8.383 4.50 8.534 3.47
97-09 8.115 8.153 8.202 8.231 8.260 8.369 8.515
97-11 8.108 8.145 8.192 8.221 8.248 8.355 8.497
97-13 8.101 8.137 8.183 8.211 8.237 8.341 8.479
97-15 8.094 9.29 8.129 8.02 8.174 6.82 8.200 6.26 8.226 5.79 8.327 4.50 8.460 3.47
97-17 8.087 8.121 8.164 8.190 8.215 8.313 8.442
97-19 8.080 8.113 8.155 8.180 8.204 8.298 8.424
97-21 8.074 8.105 8.145 8.170 8.193 8.284 8.405
97-23 8.067 9.30 8.097 8.03 8.136 6.83 8.160 6.26 8.182 5.80 8.270 4.51 8.387 3.48
97-25 8.060 8.089 8.127 8.149 8.172 8.256 8.369
97-27 8.053 8.081 8.118 8.139 8.161 8.242 8.350
97-29 8.046 8.073 8.108 8.129 8.150 8.228 8.332
97-31 8.039 9.31 8.065 8.04 8.099 6.83 8.119 6.27 8.139 5.80 8.214 4.51 8.314 3.48
98-01 8.033 8.058 8.090 8.109 8.128 8.200 8.296
98-03 8.026 8.050 8.080 8.099 8.117 8.186 8.277
98-05 8.019 8.042 8.071 8.089 8.106 8.172 8.259
98-07 8.012 9.33 8.034 8.05 8.062 6.84 8.079 6.27 8.095 5.80 8.158 4.51 8.241 3.48
98-09 8.005 8.026 8.053 8.069 8.084 8.144 8.223
98-11 7.999 8.018 8.043 8.058 8.073 8.130 8.205
98-13 7.992 8.010 8.034 8.048 8.062 8.116 8.187
98-15 7.985 9.34 8.003 8.05 8.025 6.84 8.038 6.28 8.051 5.81 8.102 4.52 8.168 3.48
98-17 7.978 7.995 8.016 8.028 8.041 8.088 8.150
98-19 7.972 7.987 8.006 8.018 8.030 8.074 8.132
98-21 7.965 7.979 7.997 8.008 8.019 8.060 8.114
98-23 7.958 9.35 7.971 8.06 7.988 6.85 7.998 6.28 8.008 5.81 8.046 4.52 8.096 3.48
98-25 7.951 7.963 7.979 7.988 7.997 8.032 8.078
98-27 7.945 7.956 7.970 7.978 7.986 8.018 8.060
WAL 18.012 13.494 10.328 9.078 8.131 5.828 4.244
1st Prin 09/25/18 03/25/14 01/25/11 10/25/09 10/25/08 06/25/06 12/25/04
Mat. 10/25/18 03/25/14 01/25/11 10/25/09 11/25/08 07/25/06 12/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A36
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $300,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-07 8.121 9.29 8.160 8.03 8.210 6.83 8.239 6.29 8.270 5.80 8.383 4.50 8.534 3.47
97-09 8.114 8.152 8.201 8.229 8.258 8.369 8.515
97-11 8.107 8.144 8.192 8.219 8.247 8.355 8.497
97-13 8.101 8.136 8.182 8.209 8.236 8.341 8.479
97-15 8.094 9.31 8.128 8.04 8.173 6.83 8.199 6.29 8.226 5.81 8.327 4.50 8.460 3.47
97-17 8.087 8.120 8.164 8.188 8.215 8.313 8.442
97-19 8.080 8.112 8.154 8.178 8.204 8.298 8.424
97-21 8.073 8.104 8.145 8.168 8.193 8.284 8.405
97-23 8.066 9.32 8.097 8.05 8.136 6.84 8.158 6.30 8.182 5.81 8.270 4.51 8.387 3.48
97-25 8.060 8.089 8.126 8.148 8.171 8.256 8.369
97-27 8.053 8.081 8.117 8.138 8.160 8.242 8.350
97-29 8.046 8.073 8.108 8.128 8.149 8.228 8.332
97-31 8.039 9.33 8.065 8.06 8.099 6.84 8.118 6.30 8.138 5.81 8.214 4.51 8.314 3.48
98-01 8.032 8.057 8.089 8.108 8.127 8.200 8.296
98-03 8.026 8.049 8.080 8.098 8.116 8.186 8.277
98-05 8.019 8.041 8.071 8.088 8.105 8.172 8.259
98-07 8.012 9.34 8.034 8.06 8.062 6.85 8.078 6.31 8.094 5.82 8.158 4.51 8.241 3.48
98-09 8.005 8.026 8.052 8.068 8.084 8.144 8.223
98-11 7.998 8.018 8.043 8.057 8.073 8.130 8.205
98-13 7.992 8.010 8.034 8.047 8.062 8.116 8.187
98-15 7.985 9.35 8.002 8.07 8.025 6.86 8.037 6.31 8.051 5.82 8.102 4.52 8.168 3.48
98-17 7.978 7.994 8.015 8.027 8.040 8.088 8.150
98-19 7.971 7.987 8.006 8.017 8.029 8.074 8.132
98-21 7.965 7.979 7.997 8.008 8.018 8.060 8.114
98-23 7.958 9.36 7.971 8.08 7.988 6.86 7.998 6.32 8.008 5.83 8.046 4.52 8.096 3.48
98-25 7.951 7.963 7.979 7.988 7.997 8.032 8.078
98-27 7.945 7.955 7.970 7.978 7.986 8.018 8.060
WAL 18.078 13.550 10.358 9.151 8.161 5.828 4.244
1st Prin 10/25/18 03/25/14 01/25/11 10/25/09 11/25/08 07/25/06 12/25/04
Mat. 10/25/18 04/25/14 02/25/11 11/25/09 11/25/08 07/25/06 12/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A37
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $300,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-07 8.121 9.31 8.159 8.05 8.209 6.85 8.239 6.29 8.268 5.82 8.383 4.50 8.534 3.47
97-09 8.114 8.151 8.200 8.229 8.257 8.369 8.515
97-11 8.107 8.144 8.191 8.219 8.247 8.355 8.497
97-13 8.100 8.136 8.181 8.208 8.236 8.341 8.479
97-15 8.093 9.32 8.128 8.06 8.172 6.86 8.198 6.30 8.225 5.82 8.327 4.50 8.460 3.47
97-17 8.086 8.120 8.163 8.188 8.214 8.313 8.442
97-19 8.080 8.112 8.153 8.178 8.203 8.298 8.424
97-21 8.073 8.104 8.144 8.168 8.192 8.284 8.405
97-23 8.066 9.33 8.096 8.06 8.135 6.86 8.158 6.30 8.181 5.83 8.270 4.51 8.387 3.48
97-25 8.059 8.088 8.126 8.148 8.170 8.256 8.369
97-27 8.052 8.080 8.116 8.138 8.159 8.242 8.350
97-29 8.046 8.072 8.107 8.128 8.148 8.228 8.332
97-31 8.039 9.35 8.065 8.07 8.098 6.87 8.118 6.31 8.137 5.83 8.214 4.51 8.314 3.48
98-01 8.032 8.057 8.089 8.108 8.126 8.200 8.296
98-03 8.025 8.049 8.079 8.097 8.116 8.186 8.277
98-05 8.018 8.041 8.070 8.087 8.105 8.172 8.259
98-07 8.012 9.36 8.033 8.08 8.061 6.87 8.077 6.31 8.094 5.83 8.158 4.51 8.241 3.48
98-09 8.005 8.025 8.052 8.067 8.083 8.144 8.223
98-11 7.998 8.018 8.043 8.057 8.072 8.130 8.205
98-13 7.991 8.010 8.033 8.047 8.061 8.116 8.187
98-15 7.985 9.37 8.002 8.09 8.024 6.88 8.037 6.32 8.051 5.84 8.102 4.52 8.168 3.48
98-17 7.978 7.994 8.015 8.027 8.040 8.088 8.150
98-19 7.971 7.986 8.006 8.017 8.029 8.074 8.132
98-21 7.965 7.979 7.997 8.007 8.018 8.060 8.114
98-23 7.958 9.38 7.971 8.10 7.988 6.88 7.997 6.32 8.007 5.84 8.046 4.52 8.096 3.48
98-25 7.951 7.963 7.978 7.987 7.997 8.032 8.078
98-27 7.944 7.955 7.969 7.978 7.986 8.018 8.060
WAL 18.153 13.598 10.411 9.161 8.191 5.828 4.244
1st Prin 10/25/18 04/25/14 02/25/11 11/25/09 11/25/08 07/25/06 12/25/04
Mat. 11/25/18 05/25/14 02/25/11 11/25/09 12/25/08 07/25/06 12/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A38
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $300,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-07 8.120 9.32 8.159 8.07 8.208 6.87 8.237 6.33 8.267 5.84 8.383 4.50 8.534 3.47
97-09 8.114 8.151 8.199 8.227 8.256 8.369 8.515
97-11 8.107 8.143 8.190 8.216 8.245 8.355 8.497
97-13 8.100 8.135 8.180 8.206 8.234 8.341 8.479
97-15 8.093 9.34 8.127 8.08 8.171 6.88 8.196 6.33 8.223 5.85 8.327 4.50 8.460 3.47
97-17 8.086 8.119 8.162 8.186 8.212 8.313 8.442
97-19 8.079 8.111 8.152 8.176 8.201 8.298 8.424
97-21 8.073 8.103 8.143 8.166 8.190 8.284 8.405
97-23 8.066 9.35 8.096 8.08 8.134 6.88 8.156 6.34 8.179 5.85 8.270 4.51 8.387 3.48
97-25 8.059 8.088 8.125 8.146 8.169 8.256 8.369
97-27 8.052 8.080 8.115 8.136 8.158 8.242 8.350
97-29 8.045 8.072 8.106 8.126 8.147 8.228 8.332
97-31 8.039 9.36 8.064 8.09 8.097 6.89 8.116 6.34 8.136 5.86 8.214 4.51 8.314 3.48
98-01 8.032 8.056 8.088 8.106 8.125 8.200 8.296
98-03 8.025 8.048 8.079 8.096 8.114 8.186 8.277
98-05 8.018 8.041 8.069 8.086 8.104 8.172 8.259
98-07 8.012 9.37 8.033 8.10 8.060 6.90 8.076 6.35 8.093 5.86 8.158 4.51 8.241 3.48
98-09 8.005 8.025 8.051 8.066 8.082 8.144 8.223
98-11 7.998 8.017 8.042 8.056 8.071 8.130 8.205
98-13 7.991 8.009 8.033 8.046 8.060 8.116 8.187
98-15 7.985 9.38 8.002 8.11 8.024 6.90 8.036 6.35 8.050 5.87 8.102 4.52 8.168 3.48
98-17 7.978 7.994 8.015 8.026 8.039 8.088 8.150
98-19 7.971 7.986 8.005 8.017 8.028 8.074 8.132
98-21 7.964 7.978 7.996 8.007 8.017 8.060 8.114
98-23 7.958 9.40 7.971 8.12 7.987 6.91 7.997 6.36 8.007 5.87 8.046 4.52 8.096 3.48
98-25 7.951 7.963 7.978 7.987 7.996 8.032 8.078
98-27 7.944 7.955 7.969 7.977 7.985 8.018 8.060
WAL 18.212 13.661 10.465 9.244 8.244 5.828 4.244
1st Prin 11/25/18 05/25/14 02/25/11 11/25/09 12/25/08 07/25/06 12/25/04
Mat. 12/25/18 05/25/14 03/25/11 12/25/09 12/25/08 07/25/06 12/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A39
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $300,000.00
Current Coupon: 7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-07 8.120 9.34 8.158 8.09 8.208 6.88 8.236 6.33 8.266 5.85 8.378 4.55 8.534 3.47
97-09 8.113 8.150 8.198 8.226 8.255 8.364 8.515
97-11 8.106 8.142 8.189 8.216 8.244 8.350 8.497
97-13 8.099 8.134 8.180 8.206 8.234 8.336 8.479
97-15 8.093 9.35 8.126 8.10 8.170 6.89 8.196 6.34 8.223 5.85 8.322 4.55 8.460 3.47
97-17 8.086 8.118 8.161 8.186 8.212 8.308 8.442
97-19 8.079 8.111 8.152 8.176 8.201 8.294 8.424
97-21 8.072 8.103 8.143 8.166 8.190 8.280 8.405
97-23 8.065 9.36 8.095 8.11 8.133 6.90 8.156 6.34 8.179 5.86 8.266 4.55 8.387 3.48
97-25 8.059 8.087 8.124 8.146 8.168 8.252 8.369
97-27 8.052 8.079 8.115 8.136 8.157 8.238 8.350
97-29 8.045 8.071 8.106 8.126 8.147 8.224 8.332
97-31 8.038 9.37 8.064 8.12 8.097 6.90 8.116 6.35 8.136 5.86 8.210 4.56 8.314 3.48
98-01 8.032 8.056 8.087 8.106 8.125 8.196 8.296
98-03 8.025 8.048 8.078 8.096 8.114 8.183 8.277
98-05 8.018 8.040 8.069 8.086 8.103 8.169 8.259
98-07 8.011 9.39 8.032 8.12 8.060 6.91 8.076 6.35 8.093 5.87 8.155 4.56 8.241 3.48
98-09 8.005 8.025 8.051 8.066 8.082 8.141 8.223
98-11 7.998 8.017 8.042 8.056 8.071 8.127 8.205
98-13 7.991 8.009 8.033 8.046 8.060 8.113 8.187
98-15 7.984 9.40 8.001 8.13 8.023 6.91 8.036 6.36 8.050 5.87 8.099 4.56 8.168 3.48
98-17 7.978 7.994 8.014 8.026 8.039 8.086 8.150
98-19 7.971 7.986 8.005 8.016 8.028 8.072 8.132
98-21 7.964 7.978 7.996 8.006 8.017 8.058 8.114
98-23 7.958 9.41 7.970 8.14 7.987 6.92 7.997 6.36 8.007 5.88 8.044 4.56 8.096 3.48
98-25 7.951 7.963 7.978 7.987 7.996 8.030 8.078
98-27 7.944 7.955 7.969 7.977 7.985 8.017 8.060
WAL 18.270 13.730 10.494 9.255 8.254 5.903 4.244
1st Prin 12/25/18 05/25/14 03/25/11 12/25/09 12/25/08 07/25/06 12/25/04
Mat. 01/25/19 06/25/14 03/25/11 01/25/10 01/25/09 08/25/06 12/25/04
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A41
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $1,700,000.00
Current Coupon:8.25%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
98-26 8.461 9.42 8.469 8.38 8.480 7.30 8.487 6.79 8.495 6.30 8.525 4.84 8.567 3.68
98-28 8.454 8.462 8.472 8.478 8.485 8.512 8.550
98-30 8.448 8.454 8.463 8.469 8.475 8.499 8.533
99-00 8.441 8.447 8.455 8.459 8.465 8.486 8.516
99-02 8.434 9.43 8.439 8.39 8.446 7.31 8.450 6.79 8.455 6.30 8.473 4.84 8.498 3.68
99-04 8.428 8.432 8.438 8.441 8.445 8.460 8.481
99-06 8.421 8.424 8.429 8.432 8.435 8.447 8.464
99-08 8.414 8.417 8.420 8.423 8.425 8.434 8.447
99-10 8.408 9.44 8.409 8.40 8.412 7.32 8.413 6.80 8.415 6.31 8.421 4.84 8.430 3.68
99-12 8.401 8.402 8.403 8.404 8.405 8.409 8.413
99-14 8.394 8.395 8.395 8.395 8.395 8.396 8.396
99-16 8.388 8.387 8.386 8.386 8.385 8.383 8.379
99-18 8.381 9.46 8.380 8.41 8.378 7.32 8.377 6.81 8.375 6.31 8.370 4.85 8.363 3.68
99-20 8.375 8.372 8.369 8.367 8.365 8.357 8.346
99-22 8.368 8.365 8.361 8.358 8.356 8.344 8.329
99-24 8.361 8.357 8.352 8.349 8.346 8.331 8.312
99-26 8.355 9.47 8.350 8.42 8.344 7.33 8.340 6.81 8.336 6.32 8.318 4.85 8.295 3.69
99-28 8.348 8.343 8.335 8.331 8.326 8.306 8.278
99-30 8.342 8.335 8.327 8.322 8.316 8.293 8.261
100-00 8.335 8.328 8.318 8.313 8.306 8.280 8.244
100-02 8.329 9.48 8.321 8.43 8.310 7.34 8.303 6.82 8.296 6.32 8.267 4.85 8.227 3.69
100-04 8.322 8.313 8.301 8.294 8.287 8.254 8.211
100-06 8.316 8.306 8.293 8.285 8.277 8.242 8.194
100-08 8.309 8.299 8.284 8.276 8.267 8.229 8.177
100-10 8.302 9.49 8.291 8.44 8.276 7.35 8.267 6.82 8.257 6.33 8.216 4.86 8.160 3.69
100-12 8.296 8.284 8.268 8.258 8.247 8.203 8.143
100-14 8.289 8.277 8.259 8.249 8.238 8.191 8.127
WAL 20.063 15.446 11.974 10.609 9.438 6.501 4.596
1st Prin 01/25/19 06/25/14 03/25/11 01/25/10 01/25/09 08/25/06 12/25/04
Mat. 08/25/22 01/25/18 05/25/14 11/25/12 07/25/11 12/25/07 09/25/05
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A40
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $3,400,000.00
Current Coupon:7.5%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
96-03 7.967 9.85 8.013 8.71 8.075 7.54 8.111 6.98 8.151 6.46 8.318 4.93 8.544 3.72
96-05 7.960 8.006 8.066 8.102 8.141 8.305 8.527
96-07 7.954 7.998 8.058 8.093 8.131 8.292 8.510
96-09 7.947 7.991 8.049 8.084 8.121 8.279 8.492
96-11 7.941 9.86 7.983 8.72 8.041 7.54 8.074 6.99 8.111 6.47 8.266 4.93 8.475 3.73
96-13 7.934 7.976 8.032 8.065 8.102 8.253 8.458
96-15 7.927 7.969 8.024 8.056 8.092 8.240 8.440
96-17 7.921 7.961 8.015 8.047 8.082 8.227 8.423
96-19 7.914 9.88 7.954 8.73 8.007 7.55 8.038 6.99 8.072 6.47 8.214 4.93 8.406 3.73
96-21 7.908 7.947 7.998 8.028 8.062 8.201 8.389
96-23 7.901 7.939 7.990 8.019 8.052 8.187 8.371
96-25 7.895 7.932 7.981 8.010 8.042 8.174 8.354
96-27 7.888 9.89 7.924 8.74 7.973 7.56 8.001 7.00 8.032 6.48 8.161 4.94 8.337 3.73
96-29 7.882 7.917 7.964 7.992 8.022 8.148 8.320
96-31 7.875 7.910 7.956 7.982 8.012 8.135 8.303
97-01 7.869 7.902 7.947 7.973 8.002 8.123 8.285
97-03 7.862 9.90 7.895 8.74 7.939 7.56 7.964 7.01 7.992 6.48 8.110 4.94 8.268 3.73
97-05 7.856 7.888 7.930 7.955 7.983 8.097 8.251
97-07 7.850 7.880 7.922 7.946 7.973 8.084 8.234
97-09 7.843 7.873 7.913 7.937 7.963 8.071 8.217
97-11 7.837 9.92 7.866 8.75 7.905 7.57 7.928 7.01 7.953 6.49 8.058 4.94 8.200 3.74
97-13 7.830 7.859 7.896 7.919 7.943 8.045 8.183
97-15 7.824 7.851 7.888 7.910 7.933 8.032 8.166
97-17 7.817 7.844 7.880 7.900 7.923 8.019 8.149
97-19 7.811 9.93 7.837 8.76 7.871 7.58 7.891 7.02 7.914 6.49 8.006 4.95 8.132 3.74
97-21 7.805 7.830 7.863 7.882 7.904 7.993 8.114
97-23 7.798 7.822 7.854 7.873 7.894 7.980 8.097
WAL 20.063 15.446 11.974 10.609 9.438 6.501 4.596
1st Prin 01/25/19 06/25/14 03/25/11 01/25/10 01/25/09 08/25/06 12/25/04
Mat. 08/25/22 01/25/18 05/25/14 11/25/12 07/25/11 12/25/07 09/25/05
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A22
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $1,000,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-00 8.134 9.70 8.167 8.59 8.212 7.46 8.238 6.92 8.267 6.40 8.388 4.89 8.552 3.71
97-02 8.127 8.160 8.203 8.229 8.257 8.375 8.535
97-04 8.120 8.152 8.195 8.220 8.247 8.362 8.517
97-06 8.114 8.145 8.186 8.210 8.237 8.349 8.500
97-08 8.107 9.71 8.137 8.60 8.177 7.46 8.201 6.92 8.227 6.41 8.336 4.90 8.483 3.71
97-10 8.101 8.130 8.169 8.192 8.217 8.323 8.466
97-12 8.094 8.122 8.160 8.183 8.207 8.310 8.448
97-14 8.088 8.115 8.152 8.173 8.197 8.297 8.431
97-16 8.081 9.73 8.108 8.61 8.143 7.47 8.164 6.93 8.187 6.41 8.284 4.90 8.414 3.71
97-18 8.074 8.100 8.135 8.155 8.177 8.271 8.397
97-20 8.068 8.093 8.126 8.146 8.168 8.258 8.380
97-22 8.061 8.085 8.118 8.137 8.158 8.245 8.363
97-24 8.055 9.74 8.078 8.62 8.109 7.48 8.128 6.93 8.148 6.42 8.232 4.90 8.346 3.72
97-26 8.048 8.071 8.101 8.118 8.138 8.219 8.328
97-28 8.042 8.063 8.092 8.109 8.128 8.206 8.311
97-30 8.035 8.056 8.084 8.100 8.118 8.193 8.294
98-00 8.029 9.75 8.049 8.63 8.075 7.48 8.091 6.94 8.108 6.43 8.180 4.91 8.277 3.72
98-02 8.022 8.041 8.067 8.082 8.098 8.167 8.260
98-04 8.016 8.034 8.058 8.073 8.088 8.154 8.243
98-06 8.009 8.027 8.050 8.064 8.079 8.141 8.226
98-08 8.003 9.77 8.019 8.64 8.041 7.49 8.054 6.95 8.069 6.43 8.128 4.91 8.209 3.72
98-10 7.996 8.012 8.033 8.045 8.059 8.115 8.192
98-12 7.990 8.005 8.025 8.036 8.049 8.103 8.175
98-14 7.983 7.997 8.016 8.027 8.039 8.090 8.158
98-16 7.977 9.78 7.990 8.65 8.008 7.50 8.018 6.95 8.029 6.44 8.077 4.91 8.141 3.72
98-18 7.971 7.983 7.999 8.009 8.020 8.064 8.124
98-20 7.964 7.976 7.991 8.000 8.010 8.051 8.107
WAL 20.063 15.446 11.974 10.609 9.438 6.501 4.596
1st Prin 01/25/19 06/25/14 03/25/11 01/25/10 01/25/09 08/25/06 12/25/04
Mat. 08/25/22 01/25/18 05/25/14 11/25/12 07/25/11 12/25/07 09/25/05
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A42
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $9,267,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-00 8.134 9.70 8.167 8.59 8.212 7.46 8.238 6.92 8.267 6.40 8.388 4.89 8.552 3.71
97-02 8.127 8.160 8.203 8.229 8.257 8.375 8.535
97-04 8.120 8.152 8.195 8.220 8.247 8.362 8.517
97-06 8.114 8.145 8.186 8.210 8.237 8.349 8.500
97-08 8.107 9.71 8.137 8.60 8.177 7.46 8.201 6.92 8.227 6.41 8.336 4.90 8.483 3.71
97-10 8.101 8.130 8.169 8.192 8.217 8.323 8.466
97-12 8.094 8.122 8.160 8.183 8.207 8.310 8.448
97-14 8.088 8.115 8.152 8.173 8.197 8.297 8.431
97-16 8.081 9.73 8.108 8.61 8.143 7.47 8.164 6.93 8.187 6.41 8.284 4.90 8.414 3.71
97-18 8.074 8.100 8.135 8.155 8.177 8.271 8.397
97-20 8.068 8.093 8.126 8.146 8.168 8.258 8.380
97-22 8.061 8.085 8.118 8.137 8.158 8.245 8.363
97-24 8.055 9.74 8.078 8.62 8.109 7.48 8.128 6.93 8.148 6.42 8.232 4.90 8.346 3.72
97-26 8.048 8.071 8.101 8.118 8.138 8.219 8.328
97-28 8.042 8.063 8.092 8.109 8.128 8.206 8.311
97-30 8.035 8.056 8.084 8.100 8.118 8.193 8.294
98-00 8.029 9.75 8.049 8.63 8.075 7.48 8.091 6.94 8.108 6.43 8.180 4.91 8.277 3.72
98-02 8.022 8.041 8.067 8.082 8.098 8.167 8.260
98-04 8.016 8.034 8.058 8.073 8.088 8.154 8.243
98-06 8.009 8.027 8.050 8.064 8.079 8.141 8.226
98-08 8.003 9.77 8.019 8.64 8.041 7.49 8.054 6.95 8.069 6.43 8.128 4.91 8.209 3.72
98-10 7.996 8.012 8.033 8.045 8.059 8.115 8.192
98-12 7.990 8.005 8.025 8.036 8.049 8.103 8.175
98-14 7.983 7.997 8.016 8.027 8.039 8.090 8.158
98-16 7.977 9.78 7.990 8.65 8.008 7.50 8.018 6.95 8.029 6.44 8.077 4.91 8.141 3.72
98-18 7.971 7.983 7.999 8.009 8.020 8.064 8.124
98-20 7.964 7.976 7.991 8.000 8.010 8.051 8.107
WAL 20.063 15.446 11.974 10.609 9.438 6.501 4.596
1st Prin 01/25/19 06/25/14 03/25/11 01/25/10 01/25/09 08/25/06 12/25/04
Mat. 08/25/22 01/25/18 05/25/14 11/25/12 07/25/11 12/25/07 09/25/05
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A21
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $5,000,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
97-02+ 8.114 10.15 8.137 9.27 8.170 8.24 8.190 7.73 8.212 7.22 8.321 5.46 8.477 4.04
97-04+ 8.108 8.130 8.162 8.181 8.203 8.309 8.461
97-06+ 8.102 8.123 8.154 8.173 8.194 8.297 8.446
97-08+ 8.095 8.116 8.147 8.165 8.185 8.286 8.430
97-10+ 8.089 10.17 8.110 9.28 8.139 8.25 8.157 7.74 8.176 7.23 8.274 5.46 8.414 4.04
97-12+ 8.083 8.103 8.131 8.148 8.167 8.262 8.398
97-14+ 8.076 8.096 8.123 8.140 8.159 8.251 8.382
97-16+ 8.070 8.089 8.116 8.132 8.150 8.239 8.367
97-18+ 8.064 10.18 8.082 9.30 8.108 8.26 8.124 7.74 8.141 7.24 8.227 5.46 8.351 4.04
97-20+ 8.058 8.075 8.100 8.115 8.132 8.216 8.335
97-22+ 8.051 8.068 8.093 8.107 8.123 8.204 8.319
97-24+ 8.045 8.062 8.085 8.099 8.115 8.192 8.304
97-26+ 8.039 10.20 8.055 9.31 8.077 8.27 8.091 7.75 8.106 7.24 8.181 5.47 8.288 4.04
97-28+ 8.033 8.048 8.070 8.083 8.097 8.169 8.272
97-30+ 8.027 8.041 8.062 8.074 8.088 8.157 8.256
98-00+ 8.020 8.034 8.054 8.066 8.080 8.146 8.241
98-02+ 8.014 10.21 8.027 9.32 8.047 8.28 8.058 7.76 8.071 7.25 8.134 5.47 8.225 4.05
98-04+ 8.008 8.021 8.039 8.050 8.062 8.123 8.209
98-06+ 8.002 8.014 8.031 8.042 8.053 8.111 8.194
98-08+ 7.996 8.007 8.024 8.034 8.045 8.100 8.178
98-10+ 7.989 10.23 8.000 9.33 8.016 8.29 8.025 7.77 8.036 7.26 8.088 5.47 8.163 4.05
98-12+ 7.983 7.994 8.008 8.017 8.027 8.076 8.147
98-14+ 7.977 7.987 8.001 8.009 8.019 8.065 8.131
98-16+ 7.971 7.980 7.993 8.001 8.010 8.053 8.116
98-18+ 7.965 10.24 7.973 9.34 7.986 8.30 7.993 7.77 8.001 7.26 8.042 5.48 8.100 4.05
98-20+ 7.959 7.967 7.978 7.985 7.992 8.030 8.085
98-22+ 7.952 7.960 7.970 7.977 7.984 8.019 8.069
WAL 22.532 18.018 14.231 12.689 11.339 7.501 5.091
1st Prin 08/25/22 01/25/18 05/25/14 11/25/12 07/25/11 12/25/07 09/25/05
Mat. 11/25/23 06/25/19 07/25/15 12/25/13 08/25/12 07/25/08 12/25/05
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A43
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $5,841,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
100-18 7.502 2.88 7.502 2.88 7.502 2.88 7.502 2.88 7.502 2.88 7.502 2.88 7.491 2.80
100-20 7.481 7.481 7.481 7.481 7.481 7.481 7.469
100-22 7.459 7.459 7.459 7.459 7.459 7.459 7.447
100-24 7.438 7.438 7.438 7.438 7.438 7.438 7.425
100-26 7.417 2.88 7.417 2.88 7.417 2.88 7.417 2.88 7.417 2.88 7.417 2.88 7.403 2.80
100-28 7.395 7.395 7.395 7.395 7.395 7.395 7.381
100-30 7.374 7.374 7.374 7.374 7.374 7.374 7.359
101-00 7.353 7.353 7.353 7.353 7.353 7.353 7.337
101-02 7.331 2.89 7.331 2.89 7.331 2.89 7.331 2.89 7.331 2.89 7.331 2.89 7.315 2.80
101-04 7.310 7.310 7.310 7.310 7.310 7.310 7.293
101-06 7.289 7.289 7.289 7.289 7.289 7.289 7.271
101-08 7.267 7.267 7.267 7.267 7.267 7.267 7.249
101-10 7.246 2.89 7.246 2.89 7.246 2.89 7.246 2.89 7.246 2.89 7.246 2.89 7.228 2.81
101-12 7.225 7.225 7.225 7.225 7.225 7.225 7.206
101-14 7.204 7.204 7.204 7.204 7.204 7.204 7.184
101-16 7.183 7.183 7.183 7.183 7.183 7.183 7.162
101-18 7.161 2.89 7.161 2.89 7.161 2.89 7.161 2.89 7.161 2.89 7.161 2.89 7.140 2.81
101-20 7.140 7.140 7.140 7.140 7.140 7.140 7.119
101-22 7.119 7.119 7.119 7.119 7.119 7.119 7.097
101-24 7.098 7.098 7.098 7.098 7.098 7.098 7.075
101-26 7.077 2.90 7.077 2.90 7.077 2.90 7.077 2.90 7.077 2.90 7.077 2.90 7.053 2.81
101-28 7.056 7.056 7.056 7.056 7.056 7.056 7.032
101-30 7.035 7.035 7.035 7.035 7.035 7.035 7.010
102-00 7.014 7.014 7.014 7.014 7.014 7.014 6.988
102-02 6.993 2.90 6.993 2.90 6.993 2.90 6.993 2.90 6.993 2.90 6.993 2.90 6.967 2.82
102-04 6.972 6.972 6.972 6.972 6.972 6.972 6.945
102-06 6.951 6.951 6.951 6.951 6.951 6.951 6.924
WAL 3.500 3.500 3.500 3.500 3.500 3.500 3.370
1st Prin 10/25/00 10/25/00 10/25/00 10/25/00 10/25/00 10/25/00 10/25/00
Mat. 02/25/07 02/25/07 02/25/07 02/25/07 02/25/07 02/25/07 01/25/06
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A44
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $7,953,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
98-17 8.026 6.38 8.026 6.38 8.026 6.38 8.026 6.38 8.026 6.38 8.043 5.72 8.095 4.36
98-19 8.016 8.016 8.016 8.016 8.016 8.032 8.081
98-21 8.006 8.006 8.006 8.006 8.006 8.021 8.067
98-23 7.996 7.996 7.996 7.996 7.996 8.010 8.052
98-25 7.986 6.38 7.986 6.38 7.986 6.38 7.986 6.38 7.986 6.38 7.999 5.72 8.038 4.36
98-27 7.977 7.977 7.977 7.977 7.977 7.988 8.023
98-29 7.967 7.967 7.967 7.967 7.967 7.977 8.009
98-31 7.957 7.957 7.957 7.957 7.957 7.966 7.994
99-01 7.947 6.39 7.947 6.39 7.947 6.39 7.947 6.39 7.947 6.39 7.955 5.73 7.980 4.36
99-03 7.937 7.937 7.937 7.937 7.937 7.944 7.966
99-05 7.927 7.927 7.927 7.927 7.927 7.933 7.951
99-07 7.918 7.918 7.918 7.918 7.918 7.922 7.937
99-09 7.908 6.39 7.908 6.39 7.908 6.39 7.908 6.39 7.908 6.39 7.911 5.73 7.923 4.36
99-11 7.898 7.898 7.898 7.898 7.898 7.901 7.908
99-13 7.888 7.888 7.888 7.888 7.888 7.890 7.894
99-15 7.878 7.878 7.878 7.878 7.878 7.879 7.880
99-17 7.869 6.40 7.869 6.40 7.869 6.40 7.869 6.40 7.869 6.40 7.868 5.73 7.865 4.37
99-19 7.859 7.859 7.859 7.859 7.859 7.857 7.851
99-21 7.849 7.849 7.849 7.849 7.849 7.846 7.837
99-23 7.839 7.839 7.839 7.839 7.839 7.835 7.822
99-25 7.830 6.40 7.830 6.40 7.830 6.40 7.830 6.40 7.830 6.40 7.824 5.74 7.808 4.37
99-27 7.820 7.820 7.820 7.820 7.820 7.813 7.794
99-29 7.810 7.810 7.810 7.810 7.810 7.803 7.780
99-31 7.801 7.801 7.801 7.801 7.801 7.792 7.765
100-01 7.791 6.41 7.791 6.41 7.791 6.41 7.791 6.41 7.791 6.41 7.781 5.74 7.751 4.37
100-03 7.781 7.781 7.781 7.781 7.781 7.770 7.737
100-05 7.772 7.772 7.772 7.772 7.772 7.759 7.723
WAL 9.390 9.390 9.390 9.390 9.390 7.963 5.570
1st Prin 02/25/07 02/25/07 02/25/07 02/25/07 02/25/07 02/25/07 01/25/06
Mat. 08/25/12 08/25/12 08/25/12 08/25/12 08/25/12 04/25/09 07/25/06
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A2
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $9,131,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
93-23 8.177 19.69 8.196 18.52 8.228 16.82 8.250 15.84 8.276 14.82 8.414 11.01 8.809 6.35
93-25 8.173 8.192 8.224 8.246 8.271 8.408 8.799
93-27 8.170 8.189 8.221 8.242 8.267 8.402 8.788
93-29 8.167 8.185 8.217 8.238 8.262 8.396 8.778
93-31 8.163 19.70 8.182 18.52 8.213 16.82 8.233 15.84 8.258 14.82 8.390 11.01 8.767 6.35
94-01 8.160 8.178 8.209 8.229 8.254 8.384 8.757
94-03 8.157 8.175 8.205 8.225 8.249 8.378 8.746
94-05 8.153 8.171 8.201 8.221 8.245 8.372 8.736
94-07 8.150 19.70 8.167 18.53 8.197 16.82 8.217 15.85 8.240 14.82 8.366 11.01 8.726 6.35
94-09 8.147 8.164 8.193 8.213 8.236 8.360 8.715
94-11 8.143 8.160 8.189 8.208 8.231 8.354 8.705
94-13 8.140 8.157 8.185 8.204 8.227 8.348 8.695
94-15 8.137 19.71 8.153 18.53 8.181 16.83 8.200 15.85 8.222 14.83 8.342 11.01 8.684 6.35
94-17 8.133 8.150 8.177 8.196 8.218 8.336 8.674
94-19 8.130 8.146 8.173 8.192 8.214 8.330 8.663
94-21 8.127 8.143 8.170 8.188 8.209 8.324 8.653
94-23 8.123 19.71 8.139 18.53 8.166 16.83 8.183 15.85 8.205 14.83 8.318 11.02 8.643 6.35
94-25 8.120 8.135 8.162 8.179 8.200 8.312 8.632
94-27 8.117 8.132 8.158 8.175 8.196 8.306 8.622
94-29 8.113 8.128 8.154 8.171 8.191 8.300 8.612
94-31 8.110 19.72 8.125 18.54 8.150 16.83 8.167 15.86 8.187 14.83 8.294 11.02 8.602 6.35
95-01 8.107 8.121 8.146 8.163 8.183 8.288 8.591
95-03 8.103 8.118 8.142 8.159 8.178 8.282 8.581
95-05 8.100 8.114 8.138 8.155 8.174 8.276 8.571
95-07 8.097 19.72 8.111 18.54 8.135 16.84 8.150 15.86 8.169 14.83 8.270 11.02 8.560 6.36
95-09 8.093 8.107 8.131 8.146 8.165 8.265 8.550
95-11 8.090 8.104 8.127 8.142 8.161 8.259 8.540
WAL 26.302 23.243 19.810 18.165 16.647 12.323 6.671
1st Prin 11/25/23 06/25/19 07/25/15 12/25/13 08/25/12 04/25/09 07/25/06
Mat. 06/25/30 06/25/30 06/25/30 06/25/30 06/25/30 06/25/30 10/25/08
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class A3
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $23,040,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
98-05 8.043 7.99 8.053 7.54 8.062 7.18 8.066 7.02 8.069 6.89 8.083 6.44 8.101 5.93
98-07 8.035 8.044 8.053 8.057 8.060 8.073 8.090
98-09 8.027 8.036 8.044 8.048 8.051 8.063 8.080
98-11 8.019 8.027 8.035 8.039 8.042 8.054 8.069
98-13 8.011 8.00 8.019 7.55 8.026 7.19 8.030 7.03 8.033 6.89 8.044 6.45 8.058 5.93
98-15 8.003 8.011 8.018 8.021 8.024 8.034 8.048
98-17 7.995 8.002 8.009 8.012 8.014 8.024 8.037
98-19 7.987 7.994 8.000 8.003 8.005 8.014 8.026
98-21 7.980 8.02 7.986 7.56 7.991 7.20 7.994 7.04 7.996 6.90 8.005 6.45 8.016 5.94
98-23 7.972 7.977 7.983 7.985 7.987 7.995 8.005
98-25 7.964 7.969 7.974 7.976 7.978 7.985 7.995
98-27 7.956 7.961 7.965 7.967 7.969 7.975 7.984
98-29 7.948 8.03 7.952 7.57 7.956 7.21 7.958 7.05 7.960 6.91 7.966 6.46 7.973 5.95
98-31 7.940 7.944 7.948 7.949 7.951 7.956 7.963
99-01 7.932 7.936 7.939 7.940 7.942 7.946 7.952
99-03 7.925 7.928 7.930 7.931 7.933 7.936 7.942
99-05 7.917 8.04 7.919 7.58 7.922 7.22 7.923 7.06 7.923 6.92 7.927 6.47 7.931 5.95
99-07 7.909 7.911 7.913 7.914 7.914 7.917 7.921
99-09 7.901 7.903 7.904 7.905 7.905 7.907 7.910
99-11 7.894 7.895 7.896 7.896 7.896 7.898 7.900
99-13 7.886 8.05 7.886 7.59 7.887 7.23 7.887 7.07 7.887 6.93 7.888 6.48 7.889 5.96
99-15 7.878 7.878 7.878 7.878 7.878 7.878 7.879
99-17 7.870 7.870 7.870 7.869 7.869 7.869 7.868
99-19 7.863 7.862 7.861 7.861 7.860 7.859 7.858
99-21 7.855 8.06 7.853 7.61 7.852 7.24 7.852 7.08 7.851 6.94 7.850 6.48 7.847 5.96
99-23 7.847 7.845 7.844 7.843 7.842 7.840 7.837
99-25 7.839 7.837 7.835 7.834 7.833 7.830 7.826
WAL 15.211 13.570 12.339 11.838 11.397 10.075 8.743
1st Prin 10/25/00 10/25/00 10/25/00 10/25/00 10/25/00 10/25/00 10/25/00
Mat. 06/25/30 06/25/30 06/25/30 06/25/30 06/25/30 06/25/30 06/25/30
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
<PAGE>
September 22, 2000 10:17PM PRICE/YIELD TO MATURITY Table for GMACM00J3 Class B1
Merrill Lynch & Company
Settlement: September 27, 2000
Current Balance: $9,600,000.00
Current Coupon:7.75%
HyperStruct Last Payment: None
Next Payment: October 25, 2000
-------------------------------------------------------------------------------------------------------------------
No default scenario exists
-------------------------------------------------------------------------------------------------------------------
Scenario Assumption
------------ ------------ ------------ ------------ ------------ ------------ ------------
100 PSA 150 PSA 200 PSA 225 PSA 250 PSA 350 PSA 500 PSA
------------ ------------ ------------ ------------ ------------ ------------ ------------
Price Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur Yield Dur
------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
187-00 1.292 11.23 0.843 10.46 0.428 9.81 0.233 9.53 0.046 9.27 -0.619 8.42 -1.415 7.58
187-02 1.289 0.840 0.424 0.229 0.043 -0.623 -1.420
187-04 1.286 0.837 0.421 0.226 0.039 -0.627 -1.424
187-06 1.283 0.833 0.417 0.222 0.036 -0.631 -1.429
187-08 1.281 11.24 0.830 10.47 0.414 9.82 0.219 9.53 0.032 9.27 -0.635 8.43 -1.433 7.58
187-10 1.278 0.827 0.411 0.215 0.028 -0.639 -1.437
187-12 1.275 0.824 0.407 0.212 0.025 -0.643 -1.442
187-14 1.272 0.821 0.404 0.208 0.021 -0.647 -1.446
187-16 1.269 11.25 0.818 10.47 0.400 9.82 0.205 9.54 0.018 9.28 -0.651 8.43 -1.451 7.58
187-18 1.266 0.814 0.397 0.201 0.014 -0.655 -1.455
187-20 1.263 0.811 0.394 0.198 0.010 -0.659 -1.459
187-22 1.260 0.808 0.390 0.194 0.007 -0.663 -1.464
187-24 1.257 11.25 0.805 10.48 0.387 9.83 0.191 9.54 0.003 9.28 -0.666 8.44 -1.468 7.59
187-26 1.254 0.802 0.384 0.187 -0.000 -0.670 -1.472
187-28 1.251 0.799 0.380 0.184 -0.004 -0.674 -1.477
187-30 1.248 0.795 0.377 0.180 -0.007 -0.678 -1.481
188-00 1.245 11.26 0.792 10.48 0.373 9.83 0.177 9.55 -0.011 9.29 -0.682 8.44 -1.486 7.59
188-02 1.242 0.789 0.370 0.173 -0.015 -0.686 -1.490
188-04 1.239 0.786 0.367 0.170 -0.018 -0.690 -1.494
188-06 1.236 0.783 0.363 0.167 -0.022 -0.694 -1.499
188-08 1.233 11.27 0.780 10.49 0.360 9.84 0.163 9.55 -0.025 9.29 -0.698 8.44 -1.503 7.59
188-10 1.230 0.776 0.357 0.160 -0.029 -0.702 -1.507
188-12 1.227 0.773 0.353 0.156 -0.032 -0.706 -1.512
188-14 1.225 0.770 0.350 0.153 -0.036 -0.710 -1.516
188-16 1.222 11.27 0.767 10.50 0.347 9.84 0.149 9.56 -0.039 9.30 -0.714 8.45 -1.520 7.60
188-18 1.219 0.764 0.343 0.146 -0.043 -0.717 -1.525
188-20 1.216 0.761 0.340 0.142 -0.047 -0.721 -1.529
WAL 15.211 13.570 12.339 11.838 11.397 10.075 8.872
1st Prin 10/25/00 10/25/00 10/25/00 10/25/00 10/25/00 10/25/00 10/25/00
Mat. 06/25/30 06/25/30 06/25/30 06/25/30 06/25/30 06/25/30 06/25/30
-------------------------------------------------------------------------------------------------------------------
Recipient must read the information in the attached underwriter's statement regarding computational
materials and other information (the 'Statement'). If the statement is not attached, please contact your
account representative. Do not use or rely on this information if you have not received and reviewed the
Statement.
-------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
