|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: IMH ASSETS CORP COLLATERALIZED ASSET BACKED BONDS SER 2000 1, 8-K, 2000-10-03 |
Next: VAN KAMPEN FOCUS PORTFOLIOS SERIES 250, 487, 2000-10-03 |
<TABLE>
<CAPTION>
Impac Assets Corp.
Mortgage Pass-Through Certificates
Record Date: 8/31/00
Distribution Date: 9/25/00
IMH 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 45254NBC0 SEN 6.94000% 383,862,170.70 2,294,002.97 7,182,187.57
B 45254NBD8 JUN 9.02000% 20,582,422.02 159,868.25 385,103.89
TrustCert IMH0001TC JUN 0.00000% 0.00 246,532.14 0.00
OC IMH0001OC SEN 0.00000% 9,200,079.96 0.00 0.00
Totals 413,644,672.68 2,700,403.36 7,567,291.46
</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 0.00 376,679,983.13 9,476,190.54 0.00
B 0.00 20,197,318.13 544,972.14 0.00
TrustCert 0.00 0.00 246,532.14 0.00
OC 0.00 9,200,079.96 0.00 0.00
Totals 0.00 406,077,381.22 10,267,694.82 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 428,950,000.00 383,862,170.70 284,991.28 6,897,196.29 0.00 0.00
B 23,000,000.00 20,582,422.02 15,281.03 369,822.86 0.00 0.00
TrustCert 0.00 0.00 0.00 0.00 0.00 0.00
OC 8,053,998.07 9,200,079.96 0.00 0.00 0.00 0.00
Totals 460,003,998.07 413,644,672.68 300,272.31 7,267,019.15 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 7,182,187.57 376,679,983.13 0.87814427 7,182,187.57
B 385,103.89 20,197,318.13 0.87814427 385,103.89
TrustCert 0.00 0.00 0.00000000 0.00
OC 0.00 9,200,079.96 1.14229975 0.00
Totals 7,567,291.46 406,077,381.22 0.88276924 7,567,291.46
</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 428,950,000.00 894.88791398 0.66439277 16.07925467 0.00000000
B 23,000,000.00 894.88791391 0.66439261 16.07925478 0.00000000
TrustCert 0.00 0.00000000 0.00000000 0.00000000 0.00000000
OC 8,053,998.07 1142.29974729 0.00000000 0.00000000 0.00000000
<FN>
All Denominations are Per 1000
</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 16.74364744 878.14426653 0.87814427 16.74364744
B 0.00000000 16.74364739 878.14426652 0.87814427 16.74364739
TrustCert 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
OC 0.00000000 0.00000000 1,142.29974729 1.14229975 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 428,950,000.00 6.94000% 383,862,170.70 2,294,002.98 0.00 0.00
B 23,000,000.00 9.02000% 20,582,422.02 159,868.25 0.00 0.00
TrustCert 0.00 0.00000% 0.00 0.00 0.00 0.00
OC 8,053,998.07 0.00000% 9,200,079.96 0.00 0.00 0.00
Totals 460,003,998.07 2,453,871.23 0.00 0.00
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement (continued)
Payment of 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 0.01 0.00 2,294,002.97 0.00 376,679,983.13
B 0.00 0.00 159,868.25 0.00 20,197,318.13
TrustCert 0.00 0.00 246,532.14 0.00 0.00
OC 0.00 0.00 0.00 0.00 9,200,079.96
Totals 0.01 0.00 2,700,403.36 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 428,950,000.00 6.94000% 894.88791398 5.34794960 0.00000000 0.00000000
B 23,000,000.00 9.02000% 894.88791391 6.95079348 0.00000000 0.00000000
TrustCert 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
OC 8,053,998.07 0.00000% 1142.29974729 0.00000000 0.00000000 0.00000000
<FN>
All Denominations are Per 1000
</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 0.00000002 0.00000000 5.34794957 0.00000000 878.14426653
B 0.00000000 0.00000000 6.95079348 0.00000000 878.14426652
TrustCert 0.00000000 0.00000000 61633035000.0000 0.00000000 0.00000000
OC 0.00000000 0.00000000 0.00000000 0.00000000 1142.29974729
<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
Class Rate Balance Balance Balance Balance Percentage
<S> <C> <C> <C> <C> <C> <C>
AMBAC 0.18000% 0.00 0.00 383,862,170.70 376,679,983.13 0.00000000%
</TABLE>
<TABLE>
<CAPTION>
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<S> <C>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 10,344,638.52
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 229,940.57
Realized Losses 0.00
Total Deposits 10,574,579.09
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 306,884.27
Payment of Interest and Principal 10,267,694.82
Total Withdrawals (Pool Distribution Amount) 10,574,579.09
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 0.01
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 245,788.93
Certificate Administration Fee 0.00
Indenture Truste: Wells Fargo Bank, N.A. 2,929.99
Bond Insurance: Ambac 57,579.33
Owner Trustee: Wilmington Trust 586.02
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 306,884.27
</TABLE>
<TABLE>
<CAPTION>
OTHER ACCOUNTS
Beginning Current Current Ending
Account Type Balance Withdrawals Deposits Balance
<S> <C> <C> <C> <C>
Financial Guaranty 0.00 0.00 0.00 0.00
Financial Guaranty 0.00 0.00 0.00 0.00
Financial Guaranty 0.00 0.00 0.00 0.00
</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 3 1 0 4
580,094.45 153,120.39 0.00 733,214.84
30 Days 105 3 3 0 111
15,594,622.32 317,942.48 686,014.78 0.00 16,598,579.58
60 Days 28 2 5 0 35
3,752,005.17 223,579.91 586,314.90 0.00 4,561,899.98
90 Days 13 0 6 0 19
1,390,521.86 0.00 577,146.37 0.00 1,967,668.23
120 Days 3 1 7 0 11
584,443.33 94,231.33 1,256,597.24 0.00 1,935,271.90
150 Days 2 0 6 0 8
220,486.44 0.00 1,201,376.60 0.00 1,421,863.04
180+ Days 2 0 19 0 21
178,140.97 0.00 1,701,858.09 0.00 1,879,999.06
Totals 153 9 47 0 209
21,720,220.09 1,215,848.17 6,162,428.37 0.00 29,098,496.63
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 0.130605% 0.043535% 0.000000% 0.174140%
0.142853% 0.037707% 0.000000% 0.180560%
30 Days 4.571180% 0.130605% 0.130605% 0.000000% 4.832390%
3.840308% 0.078296% 0.168937% 0.000000% 4.087541%
60 Days 1.218981% 0.087070% 0.217675% 0.000000% 1.523727%
0.923963% 0.055058% 0.144385% 0.000000% 1.123407%
90 Days 0.565956% 0.000000% 0.261210% 0.000000% 0.827166%
0.342428% 0.000000% 0.142127% 0.000000% 0.484555%
120 Days 0.130605% 0.043535% 0.304745% 0.000000% 0.478886%
0.143924% 0.023205% 0.309448% 0.000000% 0.476577%
150 Days 0.087070% 0.000000% 0.261210% 0.000000% 0.348280%
0.054297% 0.000000% 0.295849% 0.000000% 0.350146%
180+ Days 0.087070% 0.000000% 0.827166% 0.000000% 0.914236%
0.043869% 0.000000% 0.419097% 0.000000% 0.462966%
Totals 6.660862% 0.391815% 2.046147% 0.000000% 9.098825%
5.348788% 0.299413% 1.517550% 0.000000% 7.165752%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 0.00
Cumulative Realized Losses - Includes Interest Shortfall 17,028.16
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 229,940.57
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Fixed & Mixed ARM
Weighted Average Gross Coupon 8.565483%
Weighted Average Net Coupon 7.852439%
Weighted Average Pass-Through Rate 7.842240%
Weighted Average Maturity(Stepdown Calculation ) 340
Beginning Scheduled Collateral Loan Count 2,326
Number Of Loans Paid In Full 29
Ending Scheduled Collateral Loan Count 2,297
Beginning Scheduled Collateral Balance 413,644,672.68
Ending Scheduled Collateral Balance 406,077,381.22
Ending Actual Collateral Balance at 31-Aug-2000 406,077,381.22
Monthly P &I Constant 3,252,827.62
Ending Scheduled Balance for Premium Loans 406,077,381.22
Required Overcollateralization Amount 0.00
Overcollateralized Increase Amount 0.00
Overcollateralized reduction Amount 0.00
Specified O/C Amount 9,200,079.96
Overcollateralized Amount 9,200,079.96
Overcollateralized Deficiency Amount 0.00
Base Overcollateralized Amount 9,200,079.96
Extra principal distribution Amount 0.00
Excess Cash Amount 214,098.09
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
</TABLE>
|
|