|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: AMERIQUEST MORTGAGE SECURITIES INC, 8-K, 2000-06-30 |
Next: INTRABIOTICS PHARMACEUTICALS INC /DE, S-8, 2000-06-30 |
<TABLE>
<CAPTION>
Ameriquest Mortgage Securities INC.
Mortgage Pass-Through Certificates
Record Date: 31-May-2000
Distribution Date: 15-Jun-2000
AMQ Series: 2000-1
Contact: Customer Service - CTSLink
Norwest Bank Minnesota, N.A.
Securities Administration Services
7485 New Horizon Way
Frederick, MD 21703
Telephone: (301) 815-6600
Fax: (301) 846-8152
Certificateholder Distribution Summary
Certificate Certificate Beginning
Class Pass-Through Certificate Interest Principal
Class CUSIP Description Rate Balance Distribution Distribution
<S> <C> <C> <C> <C> <C> <C>
A 03072SAA3 SEN 6.78125% 563,569,000.00 3,821,702.28 5,036,952.54
M1 03072SAB1 MEZ 7.03125% 58,119,000.00 408,649.22 0.00
M2 03072SAC9 MEZ 7.41125% 31,700,000.00 234,936.63 0.00
M3 03072SAD7 MEZ 8.91125% 33,462,000.00 298,188.25 0.00
P AMQ00001P SEN 0.00000% 100.00 92,124.69 0.00
CE AMQ0001CE JUN 0.00000% 17,612,399.87 1,011,474.23 0.00
Totals 704,462,499.87 5,867,075.30 5,036,952.54
</TABLE>
<TABLE>
<CAPTION>
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<S> <C> <C> <C> <C>
A 0.00 558,532,047.46 8,858,654.82 0.00
M1 0.00 58,119,000.00 408,649.22 0.00
M2 0.00 31,700,000.00 234,936.63 0.00
M3 0.00 33,462,000.00 298,188.25 0.00
P 0.00 100.00 92,124.69 0.00
CE 0.00 17,612,400.00 1,011,474.23 0.00
Totals 0.00 699,425,547.46 10,904,027.84 0.00
<FN>
All distributions required by the Pooling and Servicing Agreement have been calculated by the
Certificate Administrator on behalf of the Trustee.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal Realized
Class Amount Balance Distribution Distribution Accretion Loss (1)
<S> <C> <C> <C> <C> <C> <C>
A 563,569,000.00 563,569,000.00 418,973.48 4,617,979.06 0.00 0.00
M1 58,119,000.00 58,119,000.00 0.00 0.00 0.00 0.00
M2 31,700,000.00 31,700,000.00 0.00 0.00 0.00 0.00
M3 33,462,000.00 33,462,000.00 0.00 0.00 0.00 0.00
P 100.00 100.00 0.00 0.00 0.00 0.00
CE 17,612,399.87 17,612,399.87 0.00 0.00 0.00 0.00
Totals 704,462,499.87 704,462,499.87 418,973.48 4,617,979.06 0.00 0.00
<FN>
(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement (continued)
Total Ending Ending Total
Principal Certificate Certificate Principal
Class Reduction Balance Percentage Distribution
<S> <C> <C> <C> <C>
A 5,036,952.54 558,532,047.46 0.99106240 5,036,952.54
M1 0.00 58,119,000.00 1.00000000 0.00
M2 0.00 31,700,000.00 1.00000000 0.00
M3 0.00 33,462,000.00 1.00000000 0.00
P 0.00 100.00 1.00000000 0.00
CE 0.00 17,612,400.00 1.00000001 0.00
Totals 5,036,952.54 699,425,547.46 0.99284994 5,036,952.54
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Factors Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal
Class (2) Amount Balance Distribution Distribution Accretion
<S> <C> <C> <C> <C> <C>
A 563,569,000.00 1000.00000000 0.74342890 8.19416799 0.00000000
M1 58,119,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M2 31,700,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M3 33,462,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000
CE 17,612,399.87 1000.00000000 0.00000000 0.00000000 0.00000000
<FN>
(2) All Classes are per $1,000 denomination
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Factors Statement (continued)
Total Ending Ending Total
Realized Principal Certificate Certificate Principal
Class Loss (3) Reduction Balance Percentage Distribution
<S> <C> <C> <C> <C> <C>
A 0.00000000 8.93759689 991.06240311 0.99106240 8.93759689
M1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
M2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
M3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
P 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
CE 0.00000000 0.00000000 1,000.00000738 1.00000001 0.00000000
<FN>
(3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses
Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class Amount Rate Balance Interest Shortfall Shortfall
<S> <C> <C> <C> <C> <C> <C>
A 563,569,000.00 6.78125% 563,569,000.00 3,821,702.28 0.00 0.00
M1 58,119,000.00 7.03125% 58,119,000.00 408,649.22 0.00 0.00
M2 31,700,000.00 7.41125% 31,700,000.00 234,936.63 0.00 0.00
M3 33,462,000.00 8.91125% 33,462,000.00 298,188.25 0.00 0.00
P 100.00 0.00000% 100.00 0.00 0.00 0.00
CE 17,612,399.87 0.00000% 17,612,399.87 0.00 0.00 0.00
Totals 704,462,499.87 4,763,476.38 0.00 0.00
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (4) Distribution Shortfall Balance
<S> <C> <C> <C> <C> <C>
A 0.00 0.00 3,821,702.28 0.00 558,532,047.46
M1 0.00 0.00 408,649.22 0.00 58,119,000.00
M2 0.00 0.00 234,936.63 0.00 31,700,000.00
M3 0.00 0.00 298,188.25 0.00 33,462,000.00
P 0.00 0.00 92,124.69 0.00 100.00
CE 0.00 0.00 1,011,474.23 0.00 17,612,400.00
Totals 0.00 0.00 5,867,075.30 0.00
<FN>
(4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Factors Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class (5) Amount Rate Balance Interest Shortfall Shortfall
<S> <C> <C> <C> <C> <C> <C>
A 563,569,000.00 6.78125% 1000.00000000 6.78125000 0.00000000 0.00000000
M1 58,119,000.00 7.03125% 1000.00000000 7.03125002 0.00000000 0.00000000
M2 31,700,000.00 7.41125% 1000.00000000 7.41125016 0.00000000 0.00000000
M3 33,462,000.00 8.91125% 1000.00000000 8.91125007 0.00000000 0.00000000
P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
CE 17,612,399.87 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
<FN>
(5) All Classes are per $1,000 denomination
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Factors Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (6) Distribution Shortfall Balance
<S> <C> <C> <C> <C> <C>
A 0.00000000 0.00000000 6.78125000 0.00000000 991.06240311
M1 0.00000000 0.00000000 7.03125002 0.00000000 1000.00000000
M2 0.00000000 0.00000000 7.41125016 0.00000000 1000.00000000
M3 0.00000000 0.00000000 8.91125007 0.00000000 1000.00000000
P 0.00000000 0.00000000 921246.90000000 0.00000000 1000.00000000
CE 0.00000000 0.00000000 57.42966532 0.00000000 1000.00000738
<FN>
(6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless
Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Certificateholder Component Statement
Component Beginning Ending Beginning Ending Ending
Pass-Through Notional Notional Component Component Component
Rate Balance Balance Balance Balance Percentage
Class
<S> <C> <C> <C> <C> <C> <C>
VF 0.00000% 0.00 0.00 0.00 0.00 0.00
RI 0.00000% 0.00 0.00 0.00 0.00 0.00
RII 0.00000% 0.00 0.00 0.00 0.00 0.00
RIII 0.00000% 0.00 0.00 0.00 0.00 0.00
</TABLE>
<TABLE>
<CAPTION>
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<S> <C>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 11,192,718.64
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 0.00
Realized Losses 0.00
Total Deposits 11,192,718.64
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 288,690.80
Payment of Interest and Principal 10,904,027.84
Total Withdrawals (Pool Distribution Amount) 11,192,718.64
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 7,722.63
Servicing Fee Support 7,722.63
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 293,526.20
Trustee Fee - Norwest Bank 2,053.90
Verification Fee 833.33
Supported Prepayment/Curtailment Interest Shortfall 7,722.63
Net Servicing Fee 288,690.80
</TABLE>
<TABLE>
<CAPTION> CERTIFICATEHOLDER DELINQUENCY/CREDIT ENHANCEMENT STATEMENT
DELINQUENCY STATUS
Percentage Delinquent
Based On
Current Unpaid
Number Principal Number Unpaid
Of Loans Balance Of Loans Balance
<S> <C> <C> <C> <C>
30 Days 13 1,212,113.82 0.167526% 0.173301%
60 Days 1 53,868.38 0.012887% 0.007702%
90+ Days 0 0.00 0.000000% 0.000000%
Foreclosure 0 0.00 0.000000% 0.000000%
REO 0 0.00 0.000000% 0.000000%
Totals 14 1,265,982.20 0.180412% 0.181003%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 0.00
Cumulative Realized Losses - Includes Interest Shortfall 0.00
Principal Balance of Contaminated Properties 0.00
Current Period Class A Insufficient Funds 0.00
Periodic Advance 0.00
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Mixed Fixed
Weighted Average Gross Coupon 10.342122%
Weighted Average Net Coupon 9.842121%
Weighted Average Pass-Through Rate 9.838623%
Weighted Average Maturity(Stepdown Calculation ) 0
Beginning Scheduled Collateral Loan Count 7,805
Number Of Loans Paid In Full 45
Ending Scheduled Collateral Loan Count 7,760
Beginning Scheduled Collateral Balance 704,462,499.87
Ending Scheduled Collateral Balance 699,425,547.46
Ending Actual Collateral Balance at 31-May-2000 699,425,547.46
Monthly P &I Constant 6,582,462.95
Ending Scheduled Balance for Premium Loans 699,425,547.46
Required Overcollateralization Amount 0.00
Overcollateralized Increase Amount 0.00
Overcollateralized reduction Amount 0.00
Specified O/C Amount 17,612,400.00
Overcollateralized Amount 0.00
Overcollateralized Deficiency Amount 0.13
Base Overcollateralized Amount 17,612,400.00
Extra principal distribution Amount 0.13
Excess Cash Amount 1,012,307.69
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
Credit Enhancement Percentage 20.1442%
Extraordinary Expense Fund $0.00
</TABLE>
|
|