|
|
|
|
|
|
|
|
|
|
Previous: OPTION ONE MORT ACCEPT CORP ASSET BACKED CERT SER 2000-2, 8-K, 2000-10-04 |
Next: MORTGAGE PASS THROUGH CERT SERIES 2000-1, 8-K, 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: 2000-2
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 6.91000% 131,919,088.39 784,955.22 450,667.35
M-1 68389FAU8 SEQ 7.20000% 11,907,000.00 73,823.40 0.00
M-2 68389FAV6 SEQ 7.52000% 8,505,000.00 55,074.60 0.00
M-3 68389FAW4 SEQ 8.92000% 7,654,000.00 58,791.22 0.00
S 68389FAX2 IO 3.50000% 0.00 49,610.46 0.00
C OPT00020C SUB 50.45578% 6,377,900.00 268,173.53 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 0.00 0.00
Totals 166,363,088.39 1,290,428.43 450,667.35
</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 0.00 131,468,421.04 1,235,622.57 0.00
M-1 0.00 11,907,000.00 73,823.40 0.00
M-2 0.00 8,505,000.00 55,074.60 0.00
M-3 0.00 7,654,000.00 58,791.22 0.00
S 0.00 0.00 49,610.46 0.00
C 0.00 6,377,900.00 268,173.53 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 0.00 0.00
Totals 0.00 165,912,421.04 1,741,095.78 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 135,649,000.00 131,919,088.39 0.00 450,667.35 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 170,092,999.89 166,363,088.39 0.00 450,667.35 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 450,667.35 131,468,421.04 0.96918091 450,667.35
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 450,667.35 165,912,421.04 0.97542181 450,667.35
</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 135,649,000.00 972.50321337 0.00000000 3.32230499 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 3.32230499 969.18090837 0.96918091 3.32230499
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 6.91000% 131,919,088.39 784,955.22 0.00 0.00
M-1 11,907,000.00 7.20000% 11,907,000.00 73,823.40 0.00 0.00
M-2 8,505,000.00 7.52000% 8,505,000.00 55,074.60 0.00 0.00
M-3 7,654,000.00 8.92000% 7,654,000.00 58,791.22 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 50.45578% 6,377,900.00 268,173.53 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 170,092,999.89 1,290,428.43 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 0.00 784,955.22 0.00 131,468,421.04
M-1 0.00 0.00 73,823.40 0.00 11,907,000.00
M-2 0.00 0.00 55,074.60 0.00 8,505,000.00
M-3 0.00 0.00 58,791.22 0.00 7,654,000.00
S 0.00 0.00 49,610.46 0.00 17,009,299.99
C 0.00 0.00 268,173.53 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 0.00 0.00 100.00
Totals 0.00 0.00 1,290,428.43 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 6.91000% 972.50321337 5.78666426 0.00000000 0.00000000
M-1 11,907,000.00 7.20000% 1000.00000000 6.20000000 0.00000000 0.00000000
M-2 8,505,000.00 7.52000% 1000.00000000 6.47555556 0.00000000 0.00000000
M-3 7,654,000.00 8.92000% 1000.00000000 7.68111053 0.00000000 0.00000000
S 0.00 3.50000% 999.99999941 2.91666676 0.00000000 0.00000000
C 6,377,899.89 50.45578% 1000.00001725 42.04730940 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 5.78666426 0.00000000 969.18090837
M-1 0.00000000 0.00000000 6.20000000 0.00000000 1000.00000000
M-2 0.00000000 0.00000000 6.47555556 0.00000000 1000.00000000
M-3 0.00000000 0.00000000 7.68111053 0.00000000 1000.00000000
S 0.00000000 0.00000000 2.91666676 0.00000000 999.99999941
C 0.00000000 0.00000000 42.04730940 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 0.00000000 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 1,732,444.94
Liquidations, Insurance Proceeds, Reserve Funds 5.24
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 75,811.70
Realized Losses 2,567.76
Total Deposits 1,810,829.64
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 69,733.86
Payment of Interest and Principal 1,741,095.78
Total Withdrawals (Pool Distribution Amount) 1,810,829.64
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 69,317.96
Trustee Fee 415.90
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 69,733.86
</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 5.24 5.24 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 2 0 0 2
529,321.38 0.00 0.00 529,321.38
30 Days 7 0 1 0 8
2,618,874.94 0.00 343,427.32 0.00 2,962,302.26
60 Days 1 0 8 0 9
349,482.91 0.00 2,349,082.48 0.00 2,698,565.39
90 Days 0 1 8 0 9
0.00 335,476.29 2,229,693.18 0.00 2,565,169.47
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 8 3 17 0 28
2,968,357.85 864,797.67 4,922,202.98 0.00 8,755,358.50
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 0.386847% 0.000000% 0.000000% 0.386847%
0.318958% 0.000000% 0.000000% 0.318958%
30 Days 1.353965% 0.000000% 0.193424% 0.000000% 1.547389%
1.578077% 0.000000% 0.206942% 0.000000% 1.785019%
60 Days 0.193424% 0.000000% 1.547389% 0.000000% 1.740812%
0.210591% 0.000000% 1.415506% 0.000000% 1.626097%
90 Days 0.000000% 0.193424% 1.547389% 0.000000% 1.740812%
0.000000% 0.202151% 1.343565% 0.000000% 1.545716%
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 1.547389% 0.580271% 3.288201% 0.000000% 5.415861%
1.788668% 0.521108% 2.966013% 0.000000% 5.275789%
</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 2 0 0 2
529,321.38 0.00 0.00 529,321.38
30 Days 7 0 1 0 8
2,618,874.94 0.00 343,427.32 0.00 2,962,302.26
60 Days 1 0 8 0 9
349,482.91 0.00 2,349,082.48 0.00 2,698,565.39
90 Days 0 1 8 0 9
0.00 335,476.29 2,229,693.18 0.00 2,565,169.47
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 8 3 17 0 28
2,968,357.85 864,797.67 4,922,202.98 0.00 8,755,358.50
0-29 Days 2.666667% 0.000000% 0.000000% 2.666667%
2.383931% 0.000000% 0.000000% 2.383931%
30 Days 9.333333% 0.000000% 1.333333% 0.000000% 10.666667%
11.794755% 0.000000% 1.546710% 0.000000% 13.341465%
60 Days 1.333333% 0.000000% 10.666667% 0.000000% 12.000000%
1.573983% 0.000000% 10.579678% 0.000000% 12.153661%
90 Days 0.000000% 1.333333% 10.666667% 0.000000% 12.000000%
0.000000% 1.510901% 10.041978% 0.000000% 11.552879%
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 10.666667% 4.000000% 22.666667% 0.000000% 37.333333%
13.368738% 3.894832% 22.168366% 0.000000% 39.431936%
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+ days 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 75,811.70
</TABLE>
<TABLE>
<S> <C> <C> <C> <C> <C> <C> <C>
Class M-1 22,536,999.89 13.24981034% 22,537,000.00 13.58367255% 7.176678% 0.000000%
Class M-2 14,031,999.89 8.24960457% 14,032,000.00 8.45747408% 5.126198% 0.000000%
Class M-3 6,377,999.89 3.74971333% 6,378,000.00 3.84419681% 4.613277% 0.000000%
Class S 6,377,999.89 3.74971333% 6,378,000.00 3.84419681% 0.000000% 0.000000%
Class C 100.00 0.00005879% 100.00 0.00006027% 3.844137% 0.000000%
Class R-I 100.00 0.00005879% 100.00 0.00006027% 0.000000% 0.000000%
Class R-II 100.00 0.00005879% 100.00 0.00006027% 0.000000% 0.000000%
Class R-III 100.00 0.00005879% 100.00 0.00006027% 0.000000% 0.000000%
Class R-IV 100.00 0.00005879% 100.00 0.00006027% 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 9.792481%
Weighted Average Net Coupon 9.289519%
Weighted Average Pass-Through Rate 0.000000%
Weighted Average Maturity(Stepdown Calculation ) 342
Beginning Scheduled Collateral Loan Count 518
Number Of Loans Paid In Full 1
Ending Scheduled Collateral Loan Count 517
Beginning Scheduled Collateral Balance 166,363,088.39
Ending Scheduled Collateral Balance 165,912,421.04
Ending Actual Collateral Balance at 31-Aug-2000 165,953,530.41
Monthly P &I Constant 1,445,705.39
Ending Scheduled Balance for Premium Loans 165,912,421.04
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 268,173.69
</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 9.839075 9.785300
Weighted Average Net Rate 9.336358 9.282300
Weighted Average Maturity 46.00 301.00
Beginning Loan Count 75 443 518
Loans Paid In Full 0 1 1
Ending Loan Count 75 442 517
Beginning Scheduled Balance 22,215,604.79 144,147,483.60 166,363,088.39
Ending scheduled Balance 22,196,454.81 143,715,966.23 165,912,421.04
Record Date 8/31/00 8/31/00
Principal And Interest Constant 197,903.47 1,247,801.92 1,445,705.39
Scheduled Principal 15,752.63 72,363.31 88,115.94
Unscheduled Principal 3,397.35 359,154.06 362,551.41
Scheduled Interest 182,156.08 1,175,438.61 1,357,594.69
Servicing Fees 9,256.51 60,061.45 69,317.96
Master Servicing Fees 0.00 0.00 0.00
Trustee Fee 55.54 360.36 415.90
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 172,844.03 1,115,016.80 1,287,860.83
Realized Loss Amount 0.00 (2,567.76) (2,567.76)
Cumulative Realized Loss 0.00 (2,567.76) (2,567.76)
Percentage of Cumulative Losses 0.00 0.00 0.00
</TABLE>
|
|