|
|
|
|
|
|
|
|
|
|
Previous: OPTION ONE MORT ACCEP CORP ASSET BACKED CERT SER 2000-1, 8-K, 2000-10-04 |
Next: ONLINE INNOVATION INC, NTN 10K, 2000-10-04 |
<TABLE>
<CAPTION>
Option One Mortgage Loan Trust
Asset-Backed Certificates
Record Date: 8/31/00
Distribution Date: 9/25/00
OOMC Series: 2000-1
Contact: Customer Service - CTSLink
Wells Fargo Bank Minnesota, N.A.
Securities Administration Services
7485 New Horizon Way
Frederick, MD 21703
Telephone: (301) 815-6600
Fax: (301) 846-8152
Certificateholder Distribution Summary
Certificate Certificate Beginning
Class Pass-Through Certificate Interest Principal
Class CUSIP Description Rate Balance Distribution Distribution
<S> <C> <C> <C> <C> <C> <C>
A 68389FAN4 SEQ 6.95000% 126,312,081.13 755,942.72 1,452,768.12
M-1 68389FAP9 SEQ 7.12000% 13,306,000.00 81,580.56 0.00
M-2 68389FAQ7 SEQ 7.62000% 9,444,000.00 61,968.38 0.00
M-3 68389FAR5 SEQ 9.12000% 7,727,000.00 60,682.71 0.00
S 68389FAS3 IO 3.50000% 0.00 50,079.17 0.00
C OPT00010C SUB 49.48692% 6,008,900.01 247,806.87 0.00
R-1 OPT0001R1 RES 0.00000% 0.00 0.00 0.00
R-2 OPT0001R2 RES 0.00000% 0.00 0.00 0.00
R-3 OPT0001R3 RES 0.00000% 0.00 0.00 0.00
R-4 OPT0001R4 RES 0.00000% 0.00 0.00 0.00
P OPT00001P SEQ 0.00000% 100.00 53,274.78 0.00
Totals 162,798,081.14 1,311,335.19 1,452,768.12
</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 0.00 124,859,313.01 2,208,710.84 0.00
M-1 0.00 13,306,000.00 81,580.56 0.00
M-2 0.00 9,444,000.00 61,968.38 0.00
M-3 0.00 7,727,000.00 60,682.71 0.00
S 0.00 0.00 50,079.17 0.00
C 0.00 6,008,900.01 247,806.87 0.00
R-1 0.00 0.00 0.00 0.00
R-2 0.00 0.00 0.00 0.00
R-3 0.00 0.00 0.00 0.00
R-4 0.00 0.00 0.00 0.00
P 0.00 100.00 53,274.78 0.00
Totals 0.00 161,345,313.02 2,764,103.31 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 135,214,000.00 126,312,081.13 0.00 1,452,768.12 0.00 0.00
M-1 13,306,000.00 13,306,000.00 0.00 0.00 0.00 0.00
M-2 9,444,000.00 9,444,000.00 0.00 0.00 0.00 0.00
M-3 7,727,000.00 7,727,000.00 0.00 0.00 0.00 0.00
S 0.00 0.00 0.00 0.00 0.00 0.00
C 6,008,900.01 6,008,900.01 0.00 0.00 0.00 0.00
R-1 0.00 0.00 0.00 0.00 0.00 0.00
R-2 0.00 0.00 0.00 0.00 0.00 0.00
R-3 0.00 0.00 0.00 0.00 0.00 0.00
R-4 0.00 0.00 0.00 0.00 0.00 0.00
P 100.00 100.00 0.00 0.00 0.00 0.00
Totals 171,700,000.01 162,798,081.14 0.00 1,452,768.12 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 1,452,768.12 124,859,313.01 0.92342001 1,452,768.12
M-1 0.00 13,306,000.00 1.00000000 0.00
M-2 0.00 9,444,000.00 1.00000000 0.00
M-3 0.00 7,727,000.00 1.00000000 0.00
S 0.00 0.00 0.00000000 0.00
C 0.00 6,008,900.01 1.00000000 0.00
R-1 0.00 0.00 0.00000000 0.00
R-2 0.00 0.00 0.00000000 0.00
R-3 0.00 0.00 0.00000000 0.00
R-4 0.00 0.00 0.00000000 0.00
P 0.00 100.00 1.00000000 0.00
Totals 1,452,768.12 161,345,313.02 0.93969315 1,452,768.12
</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 135,214,000.00 934.16422212 0.00000000 10.74421376 0.00000000
M-1 13,306,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-2 9,444,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-3 7,727,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
S 0.00 0.00000000 0.00000000 0.00000000 0.00000000
C 6,008,900.01 1000.00000000 0.00000000 0.00000000 0.00000000
R-1 0.00 0.00000000 0.00000000 0.00000000 0.00000000
R-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000
R-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000
R-4 0.00 0.00000000 0.00000000 0.00000000 0.00000000
P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000
<FN>
(2) Per $1,000 denomination except for class P which is per $100.
</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 10.74421376 923.42000836 0.92342001 10.74421376
M-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
M-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
M-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
S 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
C 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
R-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
P 0.00000000 0.00000000 1,000.00000000 1.00000000 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 135,214,000.00 6.95000% 126,312,081.13 755,942.72 0.00 0.00
M-1 13,306,000.00 7.12000% 13,306,000.00 81,580.56 0.00 0.00
M-2 9,444,000.00 7.62000% 9,444,000.00 61,968.38 0.00 0.00
M-3 7,727,000.00 9.12000% 7,727,000.00 60,682.71 0.00 0.00
S 0.00 3.50000% 17,170,000.00 50,079.17 0.00 0.00
C 6,008,900.01 49.48692% 6,008,900.01 247,801.61 0.00 0.00
R-1 0.00 0.00000% 0.00 0.00 0.00 0.00
R-2 0.00 0.00000% 0.00 0.00 0.00 0.00
R-3 0.00 0.00000% 0.00 0.00 0.00 0.00
R-4 0.00 0.00000% 0.00 0.00 0.00 0.00
P 100.00 0.00000% 100.00 0.00 0.00 0.00
Totals 171,700,000.01 1,258,055.15 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 0.00 755,942.72 0.00 124,859,313.01
M-1 0.00 0.00 81,580.56 0.00 13,306,000.00
M-2 0.00 0.00 61,968.38 0.00 9,444,000.00
M-3 0.00 0.00 60,682.71 0.00 7,727,000.00
S 0.00 0.00 50,079.17 0.00 17,170,000.00
C 0.00 0.00 247,806.87 0.00 6,008,900.01
R-1 0.00 0.00 0.00 0.00 0.00
R-2 0.00 0.00 0.00 0.00 0.00
R-3 0.00 0.00 0.00 0.00 0.00
R-4 0.00 0.00 0.00 0.00 0.00
P 0.00 0.00 53,274.78 0.00 100.00
Totals 0.00 0.00 1,311,335.19 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 135,214,000.00 6.95000% 934.16422212 5.59071339 0.00000000 0.00000000
M-1 13,306,000.00 7.12000% 1000.00000000 6.13111078 0.00000000 0.00000000
M-2 9,444,000.00 7.62000% 1000.00000000 6.56166667 0.00000000 0.00000000
M-3 7,727,000.00 9.12000% 1000.00000000 7.85333376 0.00000000 0.00000000
S 0.00 3.50000% 1000.00000000 2.91666686 0.00000000 0.00000000
C 6,008,900.01 49.48692% 1000.00000000 41.23909694 0.00000000 0.00000000
R-1 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
R-2 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
R-3 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
R-4 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
<FN>
(5) Per $1,000 denomination except for class P which $100.
</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 5.59071339 0.00000000 923.42000836
M-1 0.00000000 0.00000000 6.13111078 0.00000000 1000.00000000
M-2 0.00000000 0.00000000 6.56166667 0.00000000 1000.00000000
M-3 0.00000000 0.00000000 7.85333376 0.00000000 1000.00000000
S 0.00000000 0.00000000 2.91666686 0.00000000 1000.00000000
C 0.00000000 0.00000000 41.23997231 0.00000000 1000.00000000
R-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
P 0.00000000 0.00000000 532747.80000000 0.00000000 1000.00000000
<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 ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<S> <C>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 2,746,774.41
Liquidations, Insurance Proceeds, Reserve Funds 5.26
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 85,563.17
Realized Losses 0.00
Total Deposits 2,832,342.84
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 68,239.53
Payment of Interest and Principal 2,764,103.31
Total Withdrawals (Pool Distribution Amount) 2,832,342.84
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 0.00
Servicing Fee Support 0.00
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 67,832.53
Trustee Fee 406.99
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 68,239.52
</TABLE>
<TABLE>
<CAPTION>
OTHER ACCOUNTS
Beginning Current Current Ending
Account Type Balance Withdrawals Deposits Balance
<S> <C> <C> <C> <C>
Reserve Fund 1,000.00 5.26 5.26 1,000.00
</TABLE>
<TABLE>
<CAPTION> LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT
DELINQUENCY STATUS
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 14 0 0 0 14
3,046,268.86 0.00 0.00 0.00 3,046,268.86
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
90 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
120 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180+ Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 14 0 0 0 14
3,046,268.86 0.00 0.00 0.00 3,046,268.86
No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 2.559415% 0.000000% 0.000000% 0.000000% 2.559415%
1.887467% 0.000000% 0.000000% 0.000000% 1.887467%
60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 2.559415% 0.000000% 0.000000% 0.000000% 2.559415%
1.887467% 0.000000% 0.000000% 0.000000% 1.887467%
</TABLE>
<TABLE> Delinquency Status By Groups
<CAPTION>
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
Group 1 No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 5 0 0 5
661,416.32 0.00 0.00 661,416.32
30 Days 14 1 0 0 15
3,046,268.86 279,189.25 0.00 0.00 3,325,458.11
60 Days 0 0 4 0 4
0.00 0.00 1,031,774.95 0.00 1,031,774.95
90 Days 0 2 17 0 19
0.00 466,497.71 5,546,388.55 0.00 6,012,886.26
120 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 14 8 21 0 43
3,046,268.86 1,407,103.28 6,578,163.50 0.00 11,031,535.64
0-29 Days 6.250000% 0.000000% 0.000000% 6.250000%
5.051191% 0.000000% 0.000000% 5.051191%
30 Days 17.500000% 1.250000% 0.000000% 0.000000% 18.750000%
23.264146% 2.132149% 0.000000% 0.000000% 25.396295%
60 Days 0.000000% 0.000000% 5.000000% 0.000000% 5.000000%
0.000000% 0.000000% 7.879594% 0.000000% 7.879594%
90 Days 0.000000% 2.500000% 21.250000% 0.000000% 23.750000%
0.000000% 3.562611% 42.357389% 0.000000% 45.920000%
120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 17.500000% 10.000000% 26.250000% 0.000000% 53.750000%
23.264146% 10.745951% 50.236983% 0.000000% 84.247081%
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
Group 2 No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
90 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
120 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
<FN>
(7) Delinquencies are stratified according to the information the Servicer has
provided. All 90+ delinquencies are reported in the 90 day delinquency
field.
</FN>
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 0.00
Cumulative Realized Losses - Includes Interest Shortfall 0.00
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 85,563.17
</TABLE>
<TABLE>
<S> <C> <C> <C> <C> <C> <C> <C>
Class M-1 23,180,000.01 13.50029121% 23,180,000.01 14.36670181% 8.246908% 0.000000%
Class M-2 13,736,000.01 8.00000001% 13,736,000.01 8.51341744% 5.853284% 0.000000%
Class M-3 6,009,000.01 3.49970880% 6,009,000.01 3.72431024% 4.789107% 0.000000%
Class S 6,009,000.01 3.49970880% 6,009,000.01 3.72431024% 0.000000% 0.000000%
Class C 100.00 0.00005824% 100.00 0.00006198% 3.724248% 0.000000%
Class R-I 100.00 0.00005824% 100.00 0.00006198% 0.000000% 0.000000%
Class R-II 100.00 0.00005824% 100.00 0.00006198% 0.000000% 0.000000%
Class R-III 100.00 0.00005824% 100.00 0.00006198% 0.000000% 0.000000%
Class R-IV 100.00 0.00005824% 100.00 0.00006198% 0.000000% 0.000000%
Class P 0.00 0.00000000% 0.00 0.00000000% 0.000062% 0.000000%
<FN>
Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure
</FN>
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Fixed & Mixed ARM
Weighted Average Gross Coupon 9.776243%
Weighted Average Net Coupon 9.665937%
Weighted Average Pass-Through Rate 9.665937%
Weighted Average Maturity(Stepdown Calculation ) 350
Beginning Scheduled Collateral Loan Count 554
Number Of Loans Paid In Full 7
Ending Scheduled Collateral Loan Count 547
Beginning Scheduled Collateral Balance 162,798,081.14
Ending Scheduled Collateral Balance 161,345,313.02
Ending Actual Collateral Balance at 31-Aug-2000 161,394,526.39
Monthly P &I Constant 1,411,311.40
Ending Scheduled Balance for Premium Loans 161,345,313.02
Scheduled Principal 85,016.72
Unscheduled Principal 1,367,751.40
Required Overcollateralization Amount 0.00
Overcollateralized Increase Amount 0.00
Overcollateralized reduction Amount 0.00
Specified O/C Amount 6,008,900.00
Overcollateralized Amount 6,008,900.00
Overcollateralized Deficiency Amount 0.00
Base Overcollateralized Amount 0.00
Extra principal distribution Amount 0.00
Excess Cash Amount 247,801.61
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
</TABLE>
<TABLE>
<CAPTION>
Group Level Collateral Statement
<S> <C>
Group ID 1 2 Total
Collateral Description Mixed Fixed Mixed ARM
Weighted Average Coupon Rate 10.014285 9.755194
Weighted Average Net Rate 9.511285 9.679612
Weighted Average Maturity 330.00 352.00
Beginning Loan Count 82 472 554
Loans Paid In Full 2 5 7
Ending Loan Count 80 467 547
Beginning Scheduled Balance 13,226,333.11 149,571,748.03 162,798,081.14
Ending scheduled Balance 13,091,972.00 148,253,341.02 161,345,313.02
Record Date 8/31/00 8/31/00
Principal And Interest Constant 119,093.37 1,292,218.03 1,411,311.40
Scheduled Principal 8,716.48 76,300.24 85,016.72
Unscheduled Principal 125,644.63 1,242,106.77 1,367,751.40
Scheduled Interest 110,376.89 1,269,192.57 1,379,569.46
Servicing Fees 5,510.97 62,321.56 67,832.53
Master Servicing Fees 0.00 0.00 0.00
Trustee Fee 33.08 373.91 406.99
FRY Amount 0.00 0.00 0.00
Special Hazard Fee 0.00 0.00 0.00
Other Fee 0.00 0.00 0.00
Pool Insurance Fee 0.00 0.00 0.00
Spread Fee 1 0.00 0.00 0.00
Spread Fee 2 0.00 0.00 0.00
Spread Fee 3 0.00 0.00 0.00
Net Interest 104,832.84 1,206,497.10 1,311,329.94
Realized Loss Amount 0.00 0.00 0.00
Cumulative Realized Loss 0.00 0.00 0.00
Percentage of Cumulative Losses 0.00 0.00 0.00
</TABLE>
|
|