|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: OPTION ONE MORT ACCEPT CORP ASSET BACKED CERT SER 2000-2, 8-K, 2000-08-04 |
Next: VELOCITYHSI INC, S-1/A, 2000-08-04 |
<TABLE>
<CAPTION>
Option One Mortgage Loan Trust
Mortgage Pass-Through Certificates
Record Date: 6/30/2000
Distribution Date: 7/25/2000
OOMC Series: 2000-2
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 68389FAT1 SEQ 6.97750% 134,355,225.95 755,179.00 1,017,473.35
M-1 68389FAU8 SEQ 7.26750% 11,907,000.00 69,708.04 0.00
M-2 68389FAV6 SEQ 7.58750% 8,505,000.00 51,983.86 0.00
M-3 68389FAW4 SEQ 8.98750% 7,654,000.00 55,414.43 0.00
S 68389FAX2 IO 3.50000% 0.00 49,610.46 0.00
C OPT00020C SUB 61.51785% 6,377,900.00 326,967.24 0.00
R-1 OPT0002R1 RES 0.00000% 0.00 0.00 0.00
R-2 OPT0002R2 RES 0.00000% 0.00 0.00 0.00
R-3 OPT0002R3 RES 0.00000% 0.00 0.00 0.00
R-4 OPT0002R4 RES 0.00000% 0.00 0.00 0.00
P OPT00002P SEQ 0.00000% 100.00 12,639.96 0.00
Totals 168,799,225.95 1,321,502.99 1,017,473.35
</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 0.00 133,337,752.60 1,772,652.35 0.00
M-1 0.00 11,907,000.00 69,708.04 0.00
M-2 0.00 8,505,000.00 51,983.86 0.00
M-3 0.00 7,654,000.00 55,414.43 0.00
S 0.00 0.00 49,610.46 0.00
C 0.00 6,377,900.00 326,967.24 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 12,639.96 0.00
Totals 0.00 167,781,752.60 2,338,976.34 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 135,649,000.00 134,355,225.95 0.00 1,017,473.35 0.00 0.00
M-1 11,907,000.00 11,907,000.00 0.00 0.00 0.00 0.00
M-2 8,505,000.00 8,505,000.00 0.00 0.00 0.00 0.00
M-3 7,654,000.00 7,654,000.00 0.00 0.00 0.00 0.00
S 0.00 0.00 0.00 0.00 0.00 0.00
C 6,377,899.89 6,377,900.00 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 170,092,999.89 168,799,225.95 0.00 1,017,473.35 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 1,017,473.35 133,337,752.60 0.98296156 1,017,473.35
M-1 0.00 11,907,000.00 1.00000000 0.00
M-2 0.00 8,505,000.00 1.00000000 0.00
M-3 0.00 7,654,000.00 1.00000000 0.00
S 0.00 0.00 0.00000000 0.00
C 0.00 6,377,900.00 1.00000002 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 1,017,473.35 167,781,752.60 0.98641186 1,017,473.35
</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 135,649,000.00 990.46233994 0.00000000 7.50078032 0.00000000
M-1 11,907,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-2 8,505,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-3 7,654,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
S 0.00 0.00000000 0.00000000 0.00000000 0.00000000
C 6,377,899.89 1000.00001725 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 7.50078032 982.96155961 0.98296156 7.50078032
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 1,000.00001725 1.00000002 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 135,649,000.00 6.97750% 134,355,225.95 755,179.00 0.00 0.00
M-1 11,907,000.00 7.26750% 11,907,000.00 69,708.04 0.00 0.00
M-2 8,505,000.00 7.58750% 8,505,000.00 51,983.86 0.00 0.00
M-3 7,654,000.00 8.98750% 7,654,000.00 55,414.43 0.00 0.00
S 0.00 3.50000% 17,009,299.99 49,610.46 0.00 0.00
C 6,377,899.89 61.51785% 6,377,900.00 326,962.23 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 12,639.96 0.00 0.00
Totals 170,092,999.89 1,321,497.98 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 0.00 755,179.00 0.00 133,337,752.60
M-1 0.00 0.00 69,708.04 0.00 11,907,000.00
M-2 0.00 0.00 51,983.86 0.00 8,505,000.00
M-3 0.00 0.00 55,414.43 0.00 7,654,000.00
S 0.00 0.00 49,610.46 0.00 17,009,299.99
C 0.00 0.00 326,967.24 0.00 6,377,900.00
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 12,639.96 0.00 100.00
Totals 0.00 0.00 1,321,502.99 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 135,649,000.00 6.97750% 990.46233994 5.56715494 0.00000000 0.00000000
M-1 11,907,000.00 7.26750% 1000.00000000 5.85437474 0.00000000 0.00000000
M-2 8,505,000.00 7.58750% 1000.00000000 6.11215285 0.00000000 0.00000000
M-3 7,654,000.00 8.98750% 1000.00000000 7.23993076 0.00000000 0.00000000
S 0.00 3.50000% 999.99999941 2.91666676 0.00000000 0.00000000
C 6,377,899.89 61.51785% 1000.00001725 51.26487333 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 126399.60000000 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 5.56715494 0.00000000 982.96155961
M-1 0.00000000 0.00000000 5.85437474 0.00000000 1000.00000000
M-2 0.00000000 0.00000000 6.11215285 0.00000000 1000.00000000
M-3 0.00000000 0.00000000 7.23993076 0.00000000 1000.00000000
S 0.00000000 0.00000000 2.91666676 0.00000000 999.99999941
C 0.00000000 0.00000000 51.26565886 0.00000000 1000.00001725
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 126399.60000000 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 2,388,493.25
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 21,238.10
Realized Losses 0.00
Total Deposits 2,409,731.35
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 70,755.01
Payment of Interest and Principal 2,338,976.34
Total Withdrawals (Pool Distribution Amount) 2,409,731.35
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 70,333.00
Trustee Fee 422.01
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 70,755.01
</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 5.01 5.01 1,000.00
</TABLE>
<TABLE>
<CAPTION> CERTIFICATEHOLDER DELINQUENCY/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
30 Days 5 0 0 0 5
1,354,578.88 0.00 0.00 0.00 1,354,578.88
60 Days 0 0 3 0 3
0.00 0.00 876,741.61 0.00 876,741.61
90 Days 0 1 0 0 1
0.00 335,654.50 0.00 0.00 335,654.50
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 5 1 3 0 9
1,354,578.88 335,654.50 876,741.61 0.00 2,566,974.99
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
30 Days 0.957854% 0.000000% 0.000000% 0.000000% 0.957854%
0.795665% 0.000000% 0.000000% 0.000000% 0.795665%
60 Days 0.000000% 0.000000% 0.574713% 0.000000% 0.574713%
0.000000% 0.000000% 0.514988% 0.000000% 0.514988%
90 Days 0.000000% 0.191571% 0.000000% 0.000000% 0.191571%
0.000000% 0.197160% 0.000000% 0.000000% 0.197160%
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 0.957854% 0.191571% 0.574713% 0.000000% 1.724138%
0.795665% 0.197160% 0.514988% 0.000000% 1.507813%
</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
30 Days 5 0 0 0 5
1,354,578.88 0.00 0.00 0.00 1,354,578.88
60 Days 0 0 3 0 3
0.00 0.00 876,741.61 0.00 876,741.61
90 Days 0 1 0 0 1
0.00 335,654.50 0.00 0.00 335,654.50
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 5 1 3 0 9
1,354,578.88 335,654.50 876,741.61 0.00 2,566,974.99
30 Days 6.578947% 0.000000% 0.000000% 0.000000% 6.578947%
5.807126% 0.000000% 0.000000% 0.000000% 5.807126%
60 Days 0.000000% 0.000000% 3.947368% 0.000000% 3.947368%
0.000000% 0.000000% 3.758621% 0.000000% 3.758621%
90 Days 0.000000% 1.315789% 0.000000% 0.000000% 1.315789%
0.000000% 1.438962% 0.000000% 0.000000% 1.438962%
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 6.578947% 1.315789% 3.947368% 0.000000% 11.842105%
5.807126% 1.438962% 3.758621% 0.000000% 11.004710%
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
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
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%
(7) Deliquencies are stratified according to the information the Servicer has
provided. All 90+ deliquencies are reported in the 90 day deliquency field.
</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 21,238.10
</TABLE>
<TABLE>
<S> <C> <C> <C> <C> <C> <C> <C>
Class M-1 22,536,999.89 13.24981034% 22,537,000.00 13.43233078% 7.096719% 0.000000%
Class M-2 14,031,999.89 8.24960457% 14,032,000.00 8.36324558% 5.069085% 0.000000%
Class M-3 6,377,999.89 3.74971333% 6,378,000.00 3.80136690% 4.561879% 0.000000%
Class S 6,377,999.89 3.74971333% 6,378,000.00 3.80136690% 0.000000% 0.000000%
Class C 100.00 0.00005879% 100.00 0.00005960% 3.801307% 0.000000%
Class R-I 100.00 0.00005879% 100.00 0.00005960% 0.000000% 0.000000%
Class R-II 100.00 0.00005879% 100.00 0.00005960% 0.000000% 0.000000%
Class R-III 100.00 0.00005879% 100.00 0.00005960% 0.000000% 0.000000%
Class R-IV 100.00 0.00005879% 100.00 0.00005960% 0.000000% 0.000000%
Class P 0.00 0.00000000% 0.00 0.00000000% 0.000060% 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 9.807721%
Weighted Average Net Coupon 9.394578%
Weighted Average Pass-Through Rate 0.000000%
Weighted Average Maturity(Stepdown Calculation ) 344
Beginning Scheduled Collateral Loan Count 525
Number Of Loans Paid In Full 3
Ending Scheduled Collateral Loan Count 522
Beginning Scheduled Collateral Balance 168,799,225.95
Ending Scheduled Collateral Balance 167,781,752.60
Ending Actual Collateral Balance at 30-Jun-2000 170,244,897.98
Monthly P &I Constant 1,466,250.99
Ending Scheduled Balance for Premium Loans 167,781,752.60
Required Overcollateralization Amount 0.00
Overcollateralized Increase Amount 0.00
Overcollateralized reduction Amount 0.00
Specified O/C Amount 6,377,900.00
Overcollateralized Amount 6,377,900.00
Overcollateralized Deficiency Amount 0.00
Base Overcollateralized Amount 0.00
Extra principal distribution Amount 0.00
Excess Cash Amount 516,708.52
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
</TABLE>
<TABLE>
<CAPTION>
Group Level Collateral Statement
<S> <C>
Group ID 1 2 Total
Collateral Description Mixed Fixed 6 Month LIBOR ARM
Weighted Average Coupon Rate 9.874372 9.797397
Weighted Average Net Rate 9.371372 9.398173
Weighted Average Maturity 48.00 303.00
Beginning Loan Count 76 449 525
Loans Paid In Full 0 3 3
Ending Loan Count 76 446 522
Beginning Scheduled Balance 22,638,402.69 146,160,823.26 168,799,225.95
Ending scheduled Balance 22,621,124.56 145,160,628.04 167,781,752.60
Record Date 6/30/00 6/30/00
Principal And Interest Constant 201,869.32 1,264,381.67 1,466,250.99
Scheduled Principal 15,585.98 71,051.98 86,637.96
Unscheduled Principal 1,692.15 929,143.24 930,835.39
Scheduled Interest 186,283.34 1,205,969.65 1,392,252.99
Servicing Fees 9,432.66 60,900.34 70,333.00
Master Servicing Fees 0.00 0.00 0.00
Trustee Fee 56.60 365.41 422.01
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 176,794.08 1,144,703.90 1,321,497.98
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>
|
|