|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: RESIDENTIAL ASSET MORTGAGE PRODUCTS INC, 8-K, 2000-06-08 |
Next: RESIDENTIAL ASSET MORTGAGE PRODUCTS INC, 8-K, EX-20.2, 2000-06-08 |
Home Equity Loan-Backed Term Notes, GMACM Series 2000-HE1 Group 1
Payment Date 05/25/2000
<TABLE>
<CAPTION>
<S> <C> <C>
Servicing Certificate
Beginning Pool Balance 226,090,653.63
Beginning PFA 0.00
Ending Pool Balance 226,517,376.97
Ending PFA Balance -
Principal Collections 7,809,768.49
Principal Draws 8,602,416.37
Net Principal Collections -
Active Loan Count 9,174
Interest Collections 1,505,695.11
Weighted Average Net Loan Rate 9.36500%
Substitution Adjustment Amount 0.00
Note Rate 6.40000%
Term Notes Amount Factor
---------- ------ ------
Beginning Balance 225,000,000.00 1.0000000
Ending Balance 225,000,000.00 1.0000000
Principal - 0.0000000
Interest 1,200,000.00 5.3333333
Interest Shortfall 0.00 0.0000000
Security Percentage 100.00%
Variable Funding Notes Amount
---------------------- ------
Beginning Balance 0.00
Ending Balance 0.00
Principal 0.00
Interest 0.00
Interest Shortfall 0.00
Security Percentage 0.00%
Certificates 0.00
Beginning Overcollateralization Amount 1,090,653.63
Overcollateralization Amount Increase (Decrease) 426,723.34
Outstanding Overcollateralization Amount 1,517,376.97
Credit Enhancement Draw Amount 0.00
Unreimbursed Prior Draws 0.00
Number Percent
Balance of Loans of Balance
Delinquent Loans (30 Days) 943,145.55 35 0.42%
Delinquent Loans (60 Days) 159,046.55 10 0.07%
Delinquent Loans (90+ Days) (1) 138,368.45 4 0.06%
Foreclosed Loans - 0 0.00%
REO 0.00 0 0.00%
(1) 90+ Figures Include Foreclosures and REO
Liquidation To-Date
Beginning Loss Amount 0.00
Current Month Loss Amount 0.00
Ending Loss Amount 0.00
Special Hazard Fraud Bankruptcy
Beginning Amount 0.00 0.00 0.00
Current Month Loss Amount 0.00 0.00 0.00
Ending Amount - - -
Liquidation Loss Distribution Amounts 0.00
Extraordinary Event Losses 0.00
Excess Loss Amounts 0.00
Capitalized Interest Account
Beginning Balance 0.00
Withdraw relating to Collection Period 0.00
Interest Earned (Zero, Paid to Funding Account) 0.00
----
Total Ending Capitalized Interest Account Balance as of Payment Date 0.00
Interest earned for Collection Period 0.00
Interest withdrawn related to prior Collection Period 0.00
Funding Account
Beginning Funding Account Balance -
Deposit to Funding Account -
Payment for Additional Purchases -
Ending Funding Account Balance as of Payment Date -
Interest earned for Collection Period -
Interest withdrawn related to prior Collection Period -
Prefunding Account
Beginning Balance 0.00
Additional Purchases during Revolving Period 0.00
Excess of Draws over Principal Collections 0.00
----
Total Ending Balance as of Payment Date 0.00
Interest earned for Collection Period 0.00
Interest withdrawn related to prior Collection Period 0.00
Reserve Account
Beginning Balance 0.00
Deposits to Reserve Account for current Payment Date 0.00
Withdrawals from Reserve Account for current Payment Date 0.00
----
Total Ending Reserve Account Balance as of current Payment Date 0.00
Interest earned for Collection Period 0.00
Interest withdrawn related to prior Collection Period 0.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Home Equity Loan-Backed Term Notes, GMACM Series 2000-HE1 Group 2
Payment Date 05/25/2000
<S> <C> <C>
Servicing Certificate
Beginning Pool Balance 21,020,641.31
Beginning PFA 0.00
Ending Pool Balance 23,386,655.76
Ending PFA Balance -
Principal Collections 1,688,547.38
Principal Draws 950,999.53
Net Principal Collections -
Active Loan Count 301
Interest Collections 151,104.01
Weighted Average Net Loan Rate 8.55650%
Substitution Adjustment Amount 0.00
Note Rate 6.43000%
Term Notes Amount Factor
---------- ------ ------
Beginning Balance 25,000,000.00 1.0000000
Ending Balance 25,000,000.00 1.0000000
Principal - 0.0000000
Interest 133,958.33 5.3583332
Interest Shortfall 0.00 0.0000000
Security Percentage 100.00%
Variable Funding Notes Amount
---------------------- ------
Beginning Balance 0.00
Ending Balance 0.00
Principal 0.00
Interest 0.00
Interest Shortfall 0.00
Security Percentage 0.00%
Certificates 0.00
Beginning Overcollateralization Amount 38,444.69
Overcollateralization Amount Increase (Decrease) 20,156.28
Outstanding Overcollateralization Amount 58,600.97
Credit Enhancement Draw Amount 0.00
Unreimbursed Prior Draws 0.00
Number Percent
Balance of Loans of Balance
Delinquent Loans (30 Days) 150,000.00 1 0.64%
Delinquent Loans (60 Days) - 0 0.00%
Delinquent Loans (90+ Days) (1) - 0 0.00%
Foreclosed Loans - 0 0.00%
REO 0.00 0 0.00%
(1) 90+ Figures Include Foreclosures and REO
Liquidation To-Date
Beginning Loss Amount 0.00
Current Month Loss Amount 0.00
Ending Loss Amount 0.00
Special Hazard Fraud Bankruptcy
Beginning Amount 0.00 0.00 0.00
Current Month Loss Amount 0.00 0.00 0.00
Ending Amount - - -
Liquidation Loss Distribution Amounts 0.00
Extraordinary Event Losses 0.00
Excess Loss Amounts 0.00
Capitalized Interest Account
Beginning Balance 0.00
Withdraw relating to prior month Collection Period 0.00
Interest Earned (Zero, Paid to Funding Account) 0.00
----
Total Ending Capitalized Interest Account Balance 0.00
Interest earned for Collection Period 0.00
Interest withdrawn related to prior Collection Period 0.00
Funding Account
Beginning Funding Account Balance 4,017,803.38
Deposit to Funding Account -
Payment for Additional Purchases (2,345,858.17)
Ending Funding Account Balance 1,671,945.21
Interest earned for Collection Period 4,698.17
Interest withdrawn related to prior Collection Period 592.62
Prefunding Account
Beginning Balance 0.00
Additional Purchases during Revolving Period 0.00
Excess of Draws over Principal Collections 0.00
----
Total Ending Balance 0.00
Interest earned for Collection Period 0.00
Interest withdrawn related to prior Collection Period 0.00
Reserve Account
Beginning Balance 0.00
Deposits to Reserve Account for current Payment Date 0.00
Withdrawals from Reserve Account for current Payment Date 0.00
----
Total Ending Reserve Account Balance as of current Payment Date 0.00
Interest earned for Collection Period 0.00
Interest withdrawn related to prior Collection Period 0.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Home Equity Loan-Backed Term Notes, GMACM Series 2000-HE1 Group 3
Payment Date 05/25/2000
<S> <C> <C>
Servicing Certificate
Beginning Pool Balance 48,877,370.72
Beginning PFA 0.00
Ending Pool Balance 49,071,938.68
Ending PFA Balance -
Principal Collections 685,432.04
Principal Draws -
Net Principal Collections -
Active Loan Count 1,850
Interest Collections 364,511.80
Weighted Average Net Loan Rate 9.75330%
Substitution Adjustment Amount 0.00
Note Rate 7.9500%
Term Notes Amount Factor
---------- ------ ------
Beginning Balance 50,000,000.00 1.0000000
Ending Balance 50,000,000.00 1.0000000
Principal - 0.0000000
Interest 331,250.00 6.6250000
Interest Shortfall 0.00 0.0000000
Security Percentage 100.00%
Variable Funding Notes Amount
---------------------- ------
Beginning Balance 0.00
Ending Balance 0.00
Principal 0.00
Interest 0.00
Interest Shortfall 0.00
Security Percentage 0.00%
Certificates 0.00
Beginning Overcollateralization Amount 165,429.50
Overcollateralization Amount Increase (Decrease) 29,360.89
Outstanding Overcollateralization Amount 194,790.39
Credit Enhancement Draw Amount 0.00
Unreimbursed Prior Draws 0.00
Number Percent
Balance of Loans of Balance
Delinquent Loans (30 Days) 37,903.84 2 0.08%
Delinquent Loans (60 Days) 7,437.19 1 0.02%
Delinquent Loans (90+ Days) (1) - 0 0.00%
Foreclosed Loans - 0 0.00%
REO 0.00 0 0.00%
(1) 90+ Figures Include Foreclosures and REO
Liquidation To-Date
Beginning Loss Amount 0.00
Current Month Loss Amount 0.00
Ending Loss Amount 0.00
Special Hazard Fraud Bankruptcy
Beginning Amount 0.00 0.00 0.00
Current Month Loss Amount 0.00 0.00 0.00
Ending Amount - - -
Liquidation Loss Distribution Amounts 0.00
Extraordinary Event Losses 0.00
Excess Loss Amounts 0.00
Capitalized Interest Account
Beginning Balance 0.00
Withdraw relating to prior month Collection Period 0.00
Interest Earned (Zero, Paid to Funding Account) 0.00
----
Total Ending Capitalized Interest Account Balance 0.00
Interest Withdrawn for prior Collection Period 0.00
Funding Account
Beginning Funding Account Balance 1,288,058.78
Deposit to Funding Account 714,792.93
Payment for Additional Purchases (880,000.00)
Ending Funding Account Balance 1,122,851.71
Interest Earned for current Collection Period 2,349.09
Interest Withdrawn for prior Collection Period 271.32
Prefunding Account
Beginning Balance 0.00
Additional Purchases during Revolving Period 0.00
Excess of Draws over Principal Collections 0.00
----
Total Ending Balance 0.00
Interest Earned for current Collection Period 0.00
Interest Withdrawn for prior Collection Period 0.00
Reserve Account
Beginning Balance 0.00
Deposits to Reserve Account for current Payment Date 0.00
Withdrawals from Reserve Account for current Payment Date 0.00
----
Total Ending Reserve Account Balance as of current Payment Date 0.00
Interest Earned for current Collection Period 0.00
Interest Withdrawn for prior Collection Period 0.00
</TABLE>
<PAGE>
|
|