|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: OPTION ONE MORTGAGE ACCEPTANCE CORP ASS BACK CERT SER 2000 4, 8-K, 2000-12-11 |
Next: IGOHEALTHY COM INC, SB-2, 2000-12-11 |
<TABLE>
<CAPTION>
Option One Mortgage Acceptance Corporation
Mortgage Pass-Through Certificates
Record Date: 10/31/00
Distribution Date: 11/28/00
OPN Series: 2000-4
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>
NOTES 68389CAH4 SEQ 11.86000% 8,707,768.23 86,061.78 305,601.76
OT OPN0004OT SEQ 0.00000% 0.00 0.00 0.00
Totals 8,707,768.23 86,061.78 305,601.76
<FN>
(a) These certificates pay pro rata subject to the subordination tests and
priorities documented in the Private Placement Memorandum. All distributions
required by the Private Placement Memorandum have been calculated by the
Certificate Administrator on behalf of the Trustee.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<S> <C> <C> <C> <C>
NOTES 0.00 8,402,166.47 391,663.54 0.00
OT 0.00 0.00 0.00 0.00
Totals 0.00 8,402,166.47 391,663.54 0.00
</TABLE>
<TABLE>
<CAPTION>
Principal Distributions Junior Certificates
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal Realized
Class Amount Balance Distribution Distribution Accretion Loss (1)
<S> <C> <C> <C> <C> <C> <C>
NOTES 9,600,000.00 8,707,768.23 0.00 305,601.76 0.00 0.00
OT 0.01 0.00 0.00 0.00 0.00 0.00
Totals 9,600,000.01 8,707,768.23 0.00 305,601.76 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 Distributions Junior Certificates (continued)
Total Ending Ending Total
Principal Certificate Certificate Principal
Class Reduction Balance Percentage Distribution
<S> <C> <C> <C> <C>
NOTES 305,601.76 8,402,166.47 0.87522567 305,601.76
OT 0.00 0.00 0.00000000 0.00
Totals 305,601.76 8,402,166.47 0.87522567 305,601.76
</TABLE>
<TABLE>
<CAPTION>
Principal Distributions Junior Certificate Factors
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal
Class (2) Amount Balance Distribution Distribution Accretion
<S> <C> <C> <C> <C> <C>
NOTES 9,600,000.00 907.05919063 0.00000000 31.83351667 0.00000000
OT 0.01 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(2) All Classes Are Per $1,000 Denomination.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distributions Junior Certificate Factors (continued)
Total Ending Ending Total
Realized Principal Certificate Certificate Principal
Class Loss (3) Reduction Balance Percentage Distribution
<S> <C> <C> <C> <C> <C>
NOTES 0.00000000 31.83351667 875.22567396 0.87522567 31.83351667
OT 0.00000000 0.00000000 0.00000000 0.00000000 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 Distributions Junior Certificates
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>
NOTES 9,600,000.00 11.86000% 8,707,768.23 86,061.78 0.00 0.00
OT 0.01 0.00000% 0.00 0.00 0.00 0.00
Totals 9,600,000.01 86,061.78 0.00 0.00
</TABLE>
<TABLE>
<CAPTION>
Interest Distributions Junior Certificates (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>
NOTES 0.00 0.00 86,061.78 0.00 8,402,166.47
OT 0.00 0.00 0.00 0.00 0.00
Totals 0.00 0.00 86,061.78 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 Distributions Junior Certificate Factors
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>
NOTES 9,600,000.00 11.86000% 907.05919063 8.96476875 0.00000000 0.00000000
OT 0.01 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(5) All Classes Are Per $1,000 Denomination.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distributions Junior Certificate Factors (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>
NOTES 0.00000000 0.00000000 8.96476875 0.00000000 875.22567396
OT 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
<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>
CREDIT SUPPORT
<S> <C> <C> <C> <C>
Original $ Original % Current $ Current %
Class NO 0.01 0.0000% 0.00 0.0000%
Class OW 0.00 0.0000% 0.00 0.0000%
<FN>
Please refer to the Private Placement Memorandum for a full description of Loss
Exposure.
</FN>
</TABLE>
<TABLE>
ADMINISTRATION FEES
<S> <C>
Total Administration Fees 0.00
</TABLE>
<TABLE>
<CAPTION>
OTHER ACCOUNTS
Beginning Current Current Ending
Account Type Balance Withdrawals Deposits Balance
<S> <C> <C> <C> <C>
Reserve Fund 4,098,232.02 0.00 0.00 4,098,232.02
</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 8 0 0 8
595,945.47 0.00 0.00 595,945.47
30 Days 4 2 8 0 14
635,402.95 146,320.77 562,534.34 0.00 1,344,258.06
60 Days 81 4 30 0 115
7,575,468.39 357,617.51 2,670,127.96 0.00 10,603,213.86
90 Days 13 1 27 0 41
1,397,663.58 91,357.32 2,332,499.22 0.00 3,821,520.12
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 98 15 65 0 178
9,608,534.92 1,191,241.07 5,565,161.52 0.00 16,364,937.51
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 0.125313% 0.000000% 0.000000% 0.125313%
0.014434% 0.000000% 0.000000% 0.014434%
30 Days 0.062657% 0.031328% 0.125313% 0.000000% 0.219298%
0.015390% 0.003544% 0.013625% 0.000000% 0.032559%
60 Days 1.268797% 0.062657% 0.469925% 0.000000% 1.801378%
0.183487% 0.008662% 0.064674% 0.000000% 0.256822%
90 Days 0.203634% 0.015664% 0.422932% 0.000000% 0.642231%
0.033853% 0.002213% 0.056496% 0.000000% 0.092562%
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 1.535088% 0.234962% 1.018170% 0.000000% 2.788221%
0.232730% 0.028853% 0.134795% 0.000000% 0.396378%
</TABLE>
<TABLE>
COLLATERAL INPUTS
Class Class Class Portion of Ending Pool Ending Class Number of
Issuer Deal Class Principal Interest Non-Supported Scheduled Principal Loans
Paid Paid Interest Shortfall Principal Balance Balance Outstanding
<S> <C> <C> <C> <C> <C> <C> <C> <S>
OOMC 2000-3 C 0.00 48,979.99 0.00 99,211,978.01 1,049,970.00 368
OOMC 2000-3 P 0.00 410.31 0.00 99,211,978.01 30.00 368
OOMC 2000-3 R-1 0.00 0.00 0.00 99,211,978.01 0.00 368
OOMC 2000-3 R-2 0.00 0.00 0.00 99,211,978.01 0.00 368
OOMC 2000-3 R-3 0.00 0.00 0.00 99,211,978.01 0.00 368
OOMC 2000-3 R-4 0.00 0.00 0.00 99,211,978.01 0.00 368
OOMC 2000-C C 0.00 320,653.34 0.00 588,891,652.91 3,780,000.00 6,016
OOMC 2000-C P 0.00 21,619.90 0.00 588,891,652.91 30.00 6,016
OOMC 2000-C R1 0.00 0.00 0.00 588,891,652.91 0.00 6,016
OOMC 2000-C R2 0.00 0.00 0.00 588,891,652.91 0.00 6,106
OOMC 2000-C R3 0.00 0.00 0.00 588,891,652.91 0.00 6,106
OOMC 2000-C R4 0.00 0.00 0.00 588,891,652.91 0.00 6,106
Totals 0.00 391,663.54 0.00 688,103,630.92 4,830,030.00 6,384
</TABLE>
<TABLE>
DELINQUENCY INPUTS
30 to 60 days 60 to 90 days 90 Plus Days Foreclosure REO
Issuer Deal Count Amount Count Amount Count Amount Count Amount Count Amount
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
OOMC 2000-3 4 635,402.95 1 42,712.43 0 0.00 3 119,896.35 0 0.00
OOMC 2000-C 0 0.00 80 7,532,755.96 13 1,397,663.58 62 5,445,265.17 0 0.00
Grand Total 4 635,402.95 81 7,575,468.39 13 1,397,663.58 65 5,565,161.52 0 0.00
</TABLE>
|
|