Residential Funding Securities
A GMAC Company
This information was prepared for informational purposes only. It is not an
offer to buy or sell any MBS/ABS instrument. In the event of such offering, this
information is deemed superseded and amended entirely by a Prospectus or
Prospectus Supplement. It is not an official confirmation of terms and is based
on information generally available to the public from sources believed to be
reliable. No representation is made of accuracy or completedness or that any
returns indicated will be achieved. Any changes to assumptions may have a
material impact on returns. Past performance is not indicative of future
results. The related security may only be transferred in accordance with US or
other relevant securities laws and according to the terms of such security.
Residential Funding Corporation and affiliates, Residential Funding Securities
Corporation and RFSC International Limited.
RASC 2000-KS4 AII CASHFLOWS BASED ON PRELIMINARY COLLATERAL INFORMATION
Assumes an initial coupon of 6.86%.
25MM ORIGINAL FACE
Period / Date Principal Interest Cash Flow Balance
0. Sep 28, 00 0.00 0.00 0.00 25,000,000.00
1. Oct 25, 00 766,039.00 128,625.00 894,664.00 24,233,961.00
2. Nov 25, 00 727,112.47 143,155.39 870,267.86 23,506,848.53
3. Dec 25, 00 712,152.01 134,380.82 846,532.82 22,794,696.52
4. Jan 25, 01 688,790.39 134,653.34 823,443.73 22,105,906.13
5. Feb 25, 01 670,397.49 130,584.50 800,981.99 21,435,508.65
6. Mar 25, 01 664,760.75 114,370.35 779,131.10 20,770,747.90
7. Apr 25, 01 635,178.55 122,697.42 757,875.97 20,135,569.35
8. May 25, 01 622,089.20 115,108.34 737,197.53 19,513,480.15
9. Jun 25, 01 601,811.57 115,270.46 717,082.03 18,911,668.59
10. Jul 25, 01 589,401.57 108,111.71 697,513.28 18,322,267.01
11. Aug 25, 01 570,243.62 108,233.70 678,477.32 17,752,023.40
12. Sep 25, 01 555,093.70 104,865.15 659,958.85 17,196,929.70
13. Oct 25, 01 543,635.12 98,309.11 641,944.23 16,653,294.58
14. Nov 25, 01 526,045.49 98,374.71 624,420.20 16,127,249.09
15. Dec 25, 01 515,178.55 92,194.11 607,372.65 15,612,070.55
16. Jan 25, 02 459,094.95 92,223.97 551,318.92 15,152,975.60
17. Feb 25, 02 439,710.56 89,511.99 529,222.55 14,713,265.05
18. Mar 25, 02 427,710.93 78,503.44 506,214.38 14,285,554.11
19. Apr 25, 02 416,037.64 84,387.94 500,425.58 13,869,516.47
20. May 25, 02 404,681.83 79,287.40 483,969.23 13,464,834.65
21. Jun 25, 02 393,634.87 79,539.77 473,174.64 13,071,199.78
22. Jul 25, 02 382,066.21 74,723.69 456,789.90 12,689,133.57
23. Aug 25, 02 371,651.87 74,957.53 446,609.40 12,317,481.70
24. Sep 25, 02 360,544.40 72,762.10 433,306.50 11,956,937.30
25. Oct 25, 02 349,419.61 68,353.82 417,773.43 11,607,517.69
26. Nov 25, 02 317,309.18 68,568.19 385,877.37 11,290,208.51
27. Dec 25, 02 308,675.16 64,542.36 373,217.52 10,981,533.35
28. Jan 25, 03 300,275.40 64,870.36 365,145.76 10,681,257.95
29. Feb 25, 03 292,103.56 63,096.56 355,200.12 10,389,154.39
30. Mar 25, 03 284,153.47 55,431.91 339,585.38 10,105,000.92
31. Apr 25, 03 276,419.11 59,692.49 336,111.60 9,828,581.81
32. May 25, 03 268,894.65 56,186.73 325,081.38 9,559,687.16
33. Jun 25, 03 261,574.40 56,471.20 318,045.60 9,298,112.76
34. Jul 25, 03 254,452.83 53,154.21 307,607.04 9,043,659.92
35. Aug 25, 03 247,071.30 53,422.91 300,494.21 8,796,588.63
36. Sep 25, 03 240,352.99 51,963.40 292,316.39 8,556,235.64
37. Oct 25, 03 233,816.85 48,913.15 282,730.00 8,322,418.79
38. Nov 25, 03 227,457.96 49,162.38 276,620.33 8,094,960.83
39. Dec 25, 03 221,271.51 46,276.19 267,547.70 7,873,689.32
40. Jan 25, 04 215,252.84 46,511.63 261,764.47 7,658,436.49
41. Feb 25, 04 209,397.40 45,240.09 254,637.49 7,449,039.08
42. Mar 25, 04 203,700.78 41,164.22 244,865.00 7,245,338.31
43. Apr 25, 04 198,158.67 42,799.82 240,958.49 7,047,179.64
44. May 25, 04 192,766.89 40,286.38 233,053.27 6,854,412.74
45. Jun 25, 04 187,521.38 40,490.54 228,011.92 6,666,891.36
46. Jul 25, 04 182,418.16 38,112.40 220,530.56 6,484,473.20
47. Aug 25, 04 177,453.39 38,305.22 215,758.62 6,307,019.81
48. Sep 25, 04 172,623.32 37,256.97 209,880.29 6,134,396.48
49. Oct 25, 04 167,924.30 35,068.30 202,992.60 5,966,472.18
50. Nov 25, 04 163,352.79 35,245.28 198,598.06 5,803,119.39
51. Dec 25, 04 158,905.32 33,174.50 192,079.81 5,644,214.08
52. Jan 25, 05 154,578.53 33,341.63 187,920.16 5,489,635.54
53. Feb 25, 05 150,369.17 32,428.50 182,797.67 5,339,266.37
54. Mar 25, 05 146,274.05 28,487.95 174,762.01 5,192,992.32
55. Apr 25, 05 142,290.08 30,676.16 172,966.24 5,050,702.24
56. May 25, 05 138,414.24 28,873.18 167,287.42 4,912,288.00
57. Jun 25, 05 134,643.61 29,017.98 163,661.58 4,777,644.39
58. Jul 25, 05 130,975.33 27,312.20 158,287.53 4,646,669.06
59. Aug 25, 05 127,406.64 27,448.91 154,855.55 4,519,262.42
60. Sep 25, 05 123,934.83 26,696.29 150,631.12 4,395,327.59
61. Oct 25, 05 120,557.29 25,126.62 145,683.91 4,274,770.30
62. Nov 25, 05 117,271.45 25,252.02 142,523.47 4,157,498.85
63. Dec 25, 05 114,074.84 23,767.04 137,841.87 4,043,424.02
64. Jan 25, 06 110,965.03 23,885.40 134,850.43 3,932,458.99
65. Feb 25, 06 107,939.67 23,229.91 131,169.58 3,824,519.32
66. Mar 25, 06 104,996.48 20,405.94 125,402.42 3,719,522.83
67. Apr 25, 06 102,133.23 21,972.05 124,105.28 3,617,389.60
68. May 25, 06 99,347.76 20,679.41 120,027.17 3,518,041.84
69. Jun 25, 06 96,637.94 20,781.85 117,419.80 3,421,403.90
70. Jul 25, 06 94,001.75 19,559.03 113,560.77 3,327,402.15
71. Aug 25, 06 91,437.17 19,655.70 111,092.87 3,235,964.98
72. Sep 25, 06 88,942.27 19,115.56 108,057.83 3,147,022.71
73. Oct 25, 06 86,515.16 17,990.48 104,505.64 3,060,507.55
74. Nov 25, 06 84,154.01 18,079.10 102,233.10 2,976,353.55
75. Dec 25, 06 81,857.01 17,014.82 98,871.84 2,894,496.53
76. Jan 25, 07 79,622.45 17,098.43 96,720.88 2,814,874.08
77. Feb 25, 07 77,448.62 16,628.09 94,076.71 2,737,425.47
78. Mar 25, 07 75,333.87 14,605.69 89,939.56 2,662,091.59
79. Apr 25, 07 73,276.62 15,725.57 89,002.18 2,588,814.98
80. May 25, 07 71,275.28 14,799.39 86,074.68 2,517,539.69
81. Jun 25, 07 69,328.36 14,871.67 84,200.03 2,448,211.33
82. Jul 25, 07 67,434.38 13,995.61 81,429.99 2,380,776.95
83. Aug 25, 07 2,380,776.95 14,063.78 2,394,840.73 0.00
925MM ORIGINAL FACE
Principal Interest Cash Flow Ba
0. Sep 28, 00 0 0 0 925,
1. Oct 25, 00 28,343,443.03 4,759,125.00 33,102,568.03 896,
2. Nov 25, 00 26,903,161.28 5,296,749.54 32,199,910.82 869,
3. Dec 25, 00 26,349,624.27 4,972,090.25 31,321,714.51 843,
4. Jan 25, 01 25,485,244.47 4,982,173.50 30,467,417.97 817,
5. Feb 25, 01 24,804,706.95 4,831,626.50 29,636,333.45 793,
6. Mar 25, 01 24,596,147.73 4,231,702.85 28,827,850.58 768,
7. Apr 25, 01 23,501,606.29 4,539,804.67 28,041,410.96 745,
8. May 25, 01 23,017,300.25 4,259,008.51 27,276,308.76 721,
9. Jun 25, 01 22,267,028.01 4,265,007.15 26,532,035.17 699,
10. Jul 25, 01 21,807,858.19 4,000,133.10 25,807,991.29 677,
11. Aug 25, 01 21,099,013.88 4,004,647.01 25,103,660.88 656,
12. Sep 25, 01 20,538,466.87 3,880,010.44 24,418,477.31 636,
13. Oct 25, 01 20,114,499.31 3,637,437.25 23,751,936.55 616,
14. Nov 25, 01 19,463,682.98 3,639,864.34 23,103,547.32 596,
15. Dec 25, 01 19,061,606.19 3,411,181.97 22,472,788.16 577,
16. Jan 25, 02 16,986,513.09 3,412,286.89 20,398,799.98 560,
17. Feb 25, 02 16,269,290.54 3,311,943.79 19,581,234.33 544,
18. Mar 25, 02 15,825,304.53 2,904,627.39 18,729,931.92 528,
19. Apr 25, 02 15,393,392.72 3,122,353.88 18,515,746.60 513,
20. May 25, 02 14,973,227.53 2,933,633.89 17,906,861.42 498,
21. Jun 25, 02 14,564,490.23 2,942,971.51 17,507,461.73 483,
22. Jul 25, 02 14,136,449.70 2,764,776.61 16,901,226.30 469,
23. Aug 25, 02 13,751,119.11 2,773,428.68 16,524,547.78 455,
24. Sep 25, 02 13,340,142.88 2,692,197.76 16,032,340.63 442,
25. Oct 25, 02 12,928,525.41 2,529,091.52 15,457,616.93 429,
26. Nov 25, 02 11,740,439.83 2,537,022.90 14,277,462.73 417,
27. Dec 25, 02 11,420,980.93 2,388,067.27 13,809,048.20 406,
28. Jan 25, 03 11,110,189.81 2,400,203.24 13,510,393.05 395,
29. Feb 25, 03 10,807,831.70 2,334,572.88 13,142,404.58 384,
30. Mar 25, 03 10,513,678.21 2,050,980.69 12,564,658.89 373,
31. Apr 25, 03 10,227,507.08 2,208,621.98 12,436,129.07 363,
32. May 25, 03 9,949,102.11 2,078,908.86 12,028,010.97 353,
33. Jun 25, 03 9,678,252.92 2,089,434.27 11,767,687.18 344,
34. Jul 25, 03 9,414,754.82 1,966,705.82 11,381,460.64 334,
35. Aug 25, 03 9,141,638.00 1,976,647.63 11,118,285.63 325,
36. Sep 25, 03 8,893,060.49 1,922,645.94 10,815,706.43 316,
37. Oct 25, 03 8,651,223.45 1,809,786.44 10,461,009.90 307,
38. Nov 25, 03 8,415,944.42 1,819,007.96 10,234,952.38 299,
39. Dec 25, 03 8,187,045.85 1,712,219.13 9,899,264.98 291,
40. Jan 25, 04 7,964,355.01 1,720,930.40 9,685,285.42 283,
41. Feb 25, 04 7,747,703.83 1,673,883.19 9,421,587.02 275,
42. Mar 25, 04 7,536,928.80 1,523,076.05 9,060,004.85 268,
43. Apr 25, 04 7,331,870.81 1,583,593.47 8,915,464.28 260,
44. May 25, 04 7,132,375.08 1,490,595.95 8,622,971.02 253,
45. Jun 25, 04 6,938,290.99 1,498,149.95 8,436,440.94 246,
46. Jul 25, 04 6,749,472.01 1,410,158.64 8,159,630.65 239,
47. Aug 25, 04 6,565,775.58 1,417,293.30 7,983,068.87 233,
48. Sep 25, 04 6,387,062.97 1,378,507.80 7,765,570.77 226,
49. Oct 25, 04 6,213,199.24 1,297,527.10 7,510,726.33 220,
50. Nov 25, 04 6,044,053.05 1,304,075.25 7,348,128.30 214,
51. Dec 25, 04 5,879,496.67 1,227,456.47 7,106,953.14 208,
52. Jan 25, 05 5,719,405.77 1,233,640.19 6,953,045.97 203,
53. Feb 25, 05 5,563,659.44 1,199,854.39 6,763,513.83 197,
54. Mar 25, 05 5,412,139.98 1,054,054.24 6,466,194.22 192,
55. Apr 25, 05 5,264,732.92 1,135,017.91 6,399,750.83 186,
56. May 25, 05 5,121,326.88 1,068,307.70 6,189,634.58 181,
57. Jun 25, 05 4,981,813.47 1,073,665.14 6,055,478.61 176,
58. Jul 25, 05 4,846,087.24 1,010,551.42 5,856,638.66 171,
59. Aug 25, 05 4,714,045.62 1,015,609.55 5,729,655.17 167,
60. Sep 25, 05 4,585,588.79 987,762.63 5,573,351.43 162,
61. Oct 25, 05 4,460,619.63 929,685.04 5,390,304.67 158,
62. Nov 25, 05 4,339,043.65 934,324.67 5,273,368.32 153,
63. Dec 25, 05 4,220,768.93 879,380.30 5,100,149.23 149,
64. Jan 25, 06 4,105,706.02 883,759.96 4,989,465.97 145,
65. Feb 25, 06 3,993,767.89 859,506.64 4,853,274.53 141,
66. Mar 25, 06 3,884,869.89 755,019.61 4,639,889.50 137,
67. Apr 25, 06 3,778,929.63 812,965.77 4,591,895.40 133,
68. May 25, 06 3,675,866.97 765,138.19 4,441,005.16 130,
69. Jun 25, 06 3,575,603.92 768,928.63 4,344,532.55 126,
70. Jul 25, 06 3,478,064.61 723,683.95 4,201,748.56 123,
71. Aug 25, 06 3,383,175.24 727,261.05 4,110,436.29 119,
72. Sep 25, 06 3,290,863.98 707,275.88 3,998,139.86 116,
73. Oct 25, 06 3,201,060.96 665,647.75 3,866,708.72 113,
74. Nov 25, 06 3,113,698.19 668,926.63 3,782,624.83 110,
75. Dec 25, 06 3,028,709.54 629,548.38 3,658,257.92 107,
76. Jan 25, 07 2,946,030.64 632,642.07 3,578,672.70 104,
77. Feb 25, 07 2,865,598.88 615,239.21 3,480,838.09 101,
78. Mar 25, 07 2,787,353.35 540,410.37 3,327,763.72 98,
79. Apr 25, 07 2,711,234.78 581,845.96 3,293,080.75 95,
80. May 25, 07 2,637,185.51 547,577.51 3,184,763.02 93,
81. Jun 25, 07 2,565,149.43 550,251.66 3,115,401.08 90,
82. Jul 25, 07 2,495,071.95 517,837.50 3,012,909.45 88,
83. Aug 25, 07 88,088,747.21 520,359.81 88,609,107.02
<PAGE>
