-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, Ee5cCYpqeRhlqUXWsjmKzCuTELqKd1kYfWeTTcoT/d5/wcYoIuMjt14WwLldakYT l/F439Heuc+FOusuteRSeg== /in/edgar/work/20000608/0001056404-00-000343/0001056404-00-000343.txt : 20000919 0001056404-00-000343.hdr.sgml : 20000919 ACCESSION NUMBER: 0001056404-00-000343 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20000525 ITEM INFORMATION: FILED AS OF DATE: 20000608 FILER: COMPANY DATA: COMPANY CONFORMED NAME: IMPAC SECURED ASSETS CORP CENTRAL INDEX KEY: 0001018905 STANDARD INDUSTRIAL CLASSIFICATION: [6189 ] IRS NUMBER: 330715871 STATE OF INCORPORATION: NY FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: SEC FILE NUMBER: 333-08439 FILM NUMBER: 651350 BUSINESS ADDRESS: STREET 1: C/O NORWEST BANK MINNESOTA NA STREET 2: 11000 BROKEN LAND PARKWAY CITY: COLUMBIA STATE: MD ZIP: 21044 BUSINESS PHONE: 9494753600 MAIL ADDRESS: STREET 1: 1401 DOVE STREET STREET 2: SUITE 200 CITY: NEWPORT BEACH STATE: CA ZIP: 926690 FORMER COMPANY: FORMER CONFORMED NAME: ICIFC SECURED ASSETS CORP DATE OF NAME CHANGE: 19960716 8-K 1 0001.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 Form 8-K Current Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): May 25, 2000 IMPAC FUNDING CORPORATION Mortgage Pass Through Certificates, Series 2000-1 Trust New York (governing law of 333-08439 52-2232858 Pooling and Servicing Agreement) (Commission 52-2232860 (State or other File Number) IRS EIN jurisdiction c/o Norwest Bank Minnesota, N.A. 11000 Broken Land Parkway 21044 Columbia, MD (Zip Code) (Address of principal executive offices) Registrant's telephone number, including area code: (410) 884-2000 Former name or former address, if changed since last report) ITEM 5. Other Events On May 25, 2000 a distribution was made to holders of IMPAC FUNDING CORPORATION, Mortgage Pass Through Certificates, Series 2000-1 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description Monthly report distributed to holders of EX-99.1 Mortgage Pass Through Certificates, Series 2000-1 Trust, relating to the May 25, 2000 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. IMPAC FUNDING CORPORATION Mortgage Pass Through Certificates, Series 2000-1 Trust By: Norwest Bank Minnesota, N.A., as Trustee By: /s/ Sherri J. Sharps, Vice President By: Sherri J. Sharps, Vice President Date: 6/7/2000 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass Through Certificates, Series 2000-1 Trust, relating to the May 25, 2000 distribution. EX-99.1 2 0002.txt
Impac Mortgage Pass-Through Certificates Mortgage Pass-Through Certificates Record Date: 4/30/2000 Distribution Date: 5/25/2000 IMP Series: 2000-1 Contact: Customer Service - CTSLink Norwest 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 A1 45254TBU7 SEN 7.50000% 79,514,125.89 496,963.29 1,138,500.00 A2 45254TBV5 SEN 6.89500% 124,143,930.56 713,310.33 1,116,802.63 A3 45254TBW3 SEN 2.10500% 0.00 217,769.14 0.00 A4 45254TBX1 SEN 9.00000% 0.00 99,392.65 0.00 A5 45254TBY9 SEN 8.00000% 2,410,900.00 16,072.67 0.00 A6 45254TBZ6 SEN 9.00000% 0.00 2,009.08 0.00 A8 45254TCB8 SEN 8.15000% 25,000,000.00 169,791.67 0.00 A9 45254TCC6 SEN 7.90000% 19,000,000.00 125,083.33 0.00 A7 45254TCA0 SEN 9.00000% 0.00 35,125.00 0.00 A10 45254TCD4 SEN 0.00000% 2,413,214.17 0.00 13,072.53 A11 45254TCE2 SEN 9.00000% 0.00 107,976.06 0.00 RI 45254TCK8 SEN 9.00000% 0.00 0.00 0.00 RII 45254TCL6 SEN 9.00000% 0.00 0.00 0.00 M1 45254TCF9 MEZ 8.00000% 11,304,025.48 75,360.17 5,967.34 M2 45254TCH5 MEZ 8.15000% 4,962,377.23 33,702.81 2,619.61 MX 45254TCG7 MEZ 9.00000% 0.00 12,935.04 0.00 M3 45254TCJ1 MEZ 9.00000% 2,343,761.25 17,578.21 1,237.26 B1 45254TCM4 SUB 9.00000% 1,654,125.74 12,405.94 873.20 B2 45254TCN2 SUB 9.00000% 689,635.51 5,172.27 364.06 B3 45254TCP7 SUB 9.00000% 1,792,221.91 13,441.66 946.10 Totals 275,228,317.74 2,154,089.32 2,280,382.73
Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A1 0.00 78,375,625.89 1,635,463.29 0.00 A2 0.00 123,027,127.93 1,830,112.96 0.00 A3 0.00 0.00 217,769.14 0.00 A4 0.00 0.00 99,392.65 0.00 A5 0.00 2,410,900.00 16,072.67 0.00 A6 0.00 0.00 2,009.08 0.00 A8 0.00 25,000,000.00 169,791.67 0.00 A9 0.00 19,000,000.00 125,083.33 0.00 A7 0.00 0.00 35,125.00 0.00 A10 0.00 2,400,141.64 13,072.53 0.00 A11 0.00 0.00 107,976.06 0.00 RI 0.00 0.00 0.00 0.00 RII 0.00 0.00 0.00 0.00 M1 0.00 11,298,058.14 81,327.51 0.00 M2 0.00 4,959,757.62 36,322.42 0.00 MX 0.00 0.00 12,935.04 0.00 M3 0.00 2,342,523.99 18,815.47 0.00 B1 0.00 1,653,252.54 13,279.14 0.00 B2 0.00 689,271.45 5,536.33 0.00 B3 0.00 1,791,275.80 14,387.76 0.00 Totals 0.00 272,947,935.00 4,434,472.05 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.
Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) A1 80,115,000.00 79,514,125.89 66,640.10 1,071,859.90 0.00 0.00 A2 124,150,000.00 124,143,930.56 65,370.08 1,051,432.55 0.00 0.00 A3 0.00 0.00 0.00 0.00 0.00 0.00 A4 0.00 0.00 0.00 0.00 0.00 0.00 A5 2,410,900.00 2,410,900.00 0.00 0.00 0.00 0.00 A6 0.00 0.00 0.00 0.00 0.00 0.00 A8 25,000,000.00 25,000,000.00 0.00 0.00 0.00 0.00 A9 19,000,000.00 19,000,000.00 0.00 0.00 0.00 0.00 A7 0.00 0.00 0.00 0.00 0.00 0.00 A10 2,418,208.00 2,413,214.17 2,096.94 10,975.58 0.00 0.00 A11 0.00 0.00 0.00 0.00 0.00 0.00 RI 100.00 0.00 0.00 0.00 0.00 0.00 RII 100.00 0.00 0.00 0.00 0.00 0.00 M1 11,310,000.00 11,304,025.48 5,967.34 0.00 0.00 0.00 M2 4,965,000.00 4,962,377.23 2,619.61 0.00 0.00 0.00 MX 0.00 0.00 0.00 0.00 0.00 0.00 M3 2,345,000.00 2,343,761.25 1,237.26 0.00 0.00 0.00 B1 1,655,000.00 1,654,125.74 873.20 0.00 0.00 0.00 B2 690,000.00 689,635.51 364.06 0.00 0.00 0.00 B3 1,793,169.15 1,792,221.91 946.10 0.00 0.00 0.00 Totals 275,852,477.15 275,228,317.74 146,114.69 2,134,268.03 0.00 0.00 (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.
Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution A1 1,138,500.00 78,375,625.89 0.97828903 1,138,500.00 A2 1,116,802.63 123,027,127.93 0.99095552 1,116,802.63 A3 0.00 0.00 0.00000000 0.00 A4 0.00 0.00 0.00000000 0.00 A5 0.00 2,410,900.00 1.00000000 0.00 A6 0.00 0.00 0.00000000 0.00 A8 0.00 25,000,000.00 1.00000000 0.00 A9 0.00 19,000,000.00 1.00000000 0.00 A7 0.00 0.00 0.00000000 0.00 A10 13,072.53 2,400,141.64 0.99252903 13,072.53 A11 0.00 0.00 0.00000000 0.00 RI 0.00 0.00 0.00000000 0.00 RII 0.00 0.00 0.00000000 0.00 M1 5,967.34 11,298,058.14 0.99894413 5,967.34 M2 2,619.61 4,959,757.62 0.99894413 2,619.61 MX 0.00 0.00 0.00000000 0.00 M3 1,237.26 2,342,523.99 0.99894413 1,237.26 B1 873.20 1,653,252.54 0.99894413 873.20 B2 364.06 689,271.45 0.99894413 364.06 B3 946.10 1,791,275.80 0.99894413 946.10 Totals 2,280,382.73 272,947,935.00 0.98947067 2,280,382.73
Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A1 80,115,000.00 992.49985508 0.83180553 13.37901641 0.00000000 A2 124,150,000.00 999.95111204 0.52654112 8.46904994 0.00000000 A3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A5 2,410,900.00 1000.00000000 0.00000000 0.00000000 0.00000000 A6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A8 25,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A9 19,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A10 2,418,208.00 997.93490469 0.86714625 4.53872454 0.00000000 A11 0.00 0.00000000 0.00000000 0.00000000 0.00000000 RI 100.00 0.00000000 0.00000000 0.00000000 0.00000000 RII 100.00 0.00000000 0.00000000 0.00000000 0.00000000 M1 11,310,000.00 999.47174889 0.52761627 0.00000000 0.00000000 M2 4,965,000.00 999.47174824 0.52761531 0.00000000 0.00000000 MX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 M3 2,345,000.00 999.47174840 0.52761620 0.00000000 0.00000000 B1 1,655,000.00 999.47174622 0.52761329 0.00000000 0.00000000 B2 690,000.00 999.47175362 0.52762319 0.00000000 0.00000000 B3 1,793,169.15 999.47175089 0.52761336 0.00000000 0.00000000 (2) All Classes are per $1,000 denominations.
Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution A1 0.00000000 14.21082194 978.28903314 0.97828903 14.21082194 A2 0.00000000 8.99559106 990.95552098 0.99095552 8.99559106 A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A10 0.00000000 5.40587493 992.52902976 0.99252903 5.40587493 A11 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 RI 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 RII 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 M1 0.00000000 0.52761627 998.94413263 0.99894413 0.52761627 M2 0.00000000 0.52761531 998.94413293 0.99894413 0.52761531 MX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 M3 0.00000000 0.52761620 998.94413220 0.99894413 0.52761620 B1 0.00000000 0.52761329 998.94413293 0.99894413 0.52761329 B2 0.00000000 0.52762319 998.94413043 0.99894413 0.52762319 B3 0.00000000 0.52761336 998.94413196 0.99894413 0.52761336 (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.
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 A1 80,115,000.00 7.50000% 79,514,125.89 496,963.29 0.00 0.00 A2 124,150,000.00 6.89500% 124,143,930.56 713,310.33 0.00 0.00 A3 0.00 2.10500% 124,143,930.56 217,769.14 0.00 0.00 A4 0.00 9.00000% 13,252,354.32 99,392.65 0.00 0.00 A5 2,410,900.00 8.00000% 2,410,900.00 16,072.67 0.00 0.00 A6 0.00 9.00000% 267,877.78 2,009.08 0.00 0.00 A8 25,000,000.00 8.15000% 25,000,000.00 169,791.67 0.00 0.00 A9 19,000,000.00 7.90000% 19,000,000.00 125,083.33 0.00 0.00 A7 0.00 9.00000% 4,683,333.33 35,125.00 0.00 0.00 A10 2,418,208.00 0.00000% 2,413,214.17 0.00 0.00 0.00 A11 0.00 9.00000% 14,396,808.73 107,976.06 0.00 0.00 RI 100.00 9.00000% 0.00 0.00 0.00 0.00 RII 100.00 9.00000% 0.00 0.00 0.00 0.00 M1 11,310,000.00 8.00000% 11,304,025.48 75,360.17 0.00 0.00 M2 4,965,000.00 8.15000% 4,962,377.23 33,702.81 0.00 0.00 MX 0.00 9.00000% 1,724,671.79 12,935.04 0.00 0.00 M3 2,345,000.00 9.00000% 2,343,761.25 17,578.21 0.00 0.00 B1 1,655,000.00 9.00000% 1,654,125.74 12,405.94 0.00 0.00 B2 690,000.00 9.00000% 689,635.51 5,172.27 0.00 0.00 B3 1,793,169.15 9.00000% 1,792,221.91 13,441.66 0.00 0.00 Totals 275,852,477.15 2,154,089.32 0.00 0.00
Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance A1 0.00 0.00 496,963.29 0.00 78,375,625.89 A2 0.00 0.00 713,310.33 0.00 123,027,127.93 A3 0.00 0.00 217,769.14 0.00 123,027,127.93 A4 0.00 0.00 99,392.65 0.00 13,062,604.32 A5 0.00 0.00 16,072.67 0.00 2,410,900.00 A6 0.00 0.00 2,009.08 0.00 267,877.78 A8 0.00 0.00 169,791.67 0.00 25,000,000.00 A9 0.00 0.00 125,083.33 0.00 19,000,000.00 A7 0.00 0.00 35,125.00 0.00 4,683,333.33 A10 0.00 0.00 0.00 0.00 2,400,141.64 A11 0.00 0.00 107,976.06 0.00 14,281,635.73 RI 0.00 0.00 0.00 0.00 0.00 RII 0.00 0.00 0.00 0.00 0.00 M1 0.00 0.00 75,360.17 0.00 11,298,058.14 M2 0.00 0.00 33,702.81 0.00 4,959,757.62 MX 0.00 0.00 12,935.04 0.00 1,723,761.35 M3 0.00 0.00 17,578.21 0.00 2,342,523.99 B1 0.00 0.00 12,405.94 0.00 1,653,252.54 B2 0.00 0.00 5,172.27 0.00 689,271.45 B3 0.00 0.00 13,441.66 0.00 1,791,275.80 Totals 0.00 0.00 2,154,089.32 0.00 (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.
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 A1 80,115,000.00 7.50000% 992.49985508 6.20312413 0.00000000 0.00000000 A2 124,150,000.00 6.89500% 999.95111204 5.74555240 0.00000000 0.00000000 A3 0.00 2.10500% 999.95111204 1.75408087 0.00000000 0.00000000 A4 0.00 9.00000% 992.49985546 7.44374836 0.00000000 0.00000000 A5 2,410,900.00 8.00000% 1000.00000000 6.66666805 0.00000000 0.00000000 A6 0.00 9.00000% 1000.00291178 7.50000933 0.00000000 0.00000000 A8 25,000,000.00 8.15000% 1000.00000000 6.79166680 0.00000000 0.00000000 A9 19,000,000.00 7.90000% 1000.00000000 6.58333316 0.00000000 0.00000000 A7 0.00 9.00000% 1000.00007046 7.50000053 0.00000000 0.00000000 A10 2,418,208.00 0.00000% 997.93490469 0.00000000 0.00000000 0.00000000 A11 0.00 9.00000% 998.71523779 7.49036390 0.00000000 0.00000000 RI 100.00 9.00000% 0.00000000 0.00000000 0.00000000 0.00000000 RII 100.00 9.00000% 0.00000000 0.00000000 0.00000000 0.00000000 M1 11,310,000.00 8.00000% 999.47174889 6.66314500 0.00000000 0.00000000 M2 4,965,000.00 8.15000% 999.47174824 6.78807855 0.00000000 0.00000000 MX 0.00 9.00000% 999.47194079 7.49604047 0.00000000 0.00000000 M3 2,345,000.00 9.00000% 999.47174840 7.49603838 0.00000000 0.00000000 B1 1,655,000.00 9.00000% 999.47174622 7.49603625 0.00000000 0.00000000 B2 690,000.00 9.00000% 999.47175362 7.49604348 0.00000000 0.00000000 B3 1,793,169.15 9.00000% 999.47175089 7.49603572 0.00000000 0.00000000 (5) All Classes are per $1,000 denomination
Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance A1 0.00000000 0.00000000 6.20312413 0.00000000 978.28903314 A2 0.00000000 0.00000000 5.74555240 0.00000000 990.95552098 A3 0.00000000 0.00000000 1.75408087 0.00000000 990.95552098 A4 0.00000000 0.00000000 7.44374836 0.00000000 978.28903351 A5 0.00000000 0.00000000 6.66666805 0.00000000 1000.00000000 A6 0.00000000 0.00000000 7.50000933 0.00000000 1000.00291178 A8 0.00000000 0.00000000 6.79166680 0.00000000 1000.00000000 A9 0.00000000 0.00000000 6.58333316 0.00000000 1000.00000000 A7 0.00000000 0.00000000 7.50000053 0.00000000 1000.00007046 A10 0.00000000 0.00000000 0.00000000 0.00000000 992.52902976 A11 0.00000000 0.00000000 7.49036390 0.00000000 990.72561785 RI 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 RII 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 M1 0.00000000 0.00000000 6.66314500 0.00000000 998.94413263 M2 0.00000000 0.00000000 6.78807855 0.00000000 998.94413293 MX 0.00000000 0.00000000 7.49604047 0.00000000 998.94432780 M3 0.00000000 0.00000000 7.49603838 0.00000000 998.94413220 B1 0.00000000 0.00000000 7.49603625 0.00000000 998.94413293 B2 0.00000000 0.00000000 7.49604348 0.00000000 998.94413043 B3 0.00000000 0.00000000 7.49603572 0.00000000 998.94413196 (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.
Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Rate Balance Balance Balance Balance Percentage Class MX1 9.00000% 1,256,002.83 1,255,339.79 0.00 0.00 99.89438650% MX2 9.00000% 468,668.96 468,421.55 0.00 0.00 99.89455468%
CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 4,551,398.52 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Losses 0.00 Total Deposits 4,551,398.52 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 116,926.47 Payment of Interest and Principal 4,434,472.05 Total Withdrawals (Pool Distribution Amount) 4,551,398.52 Ending Balance 0.00
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0.00 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
SERVICING FEES Gross Servicing Fee 114,346.21 Indenture Trustee: Norwest Bank 2,580.26 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 116,926.47
CERTIFICATEHOLDER DELINQUENCY/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS Percentage Delinquent Based On Current Unpaid Number Principal Number Unpaid Of Loans Balance Of Loans Balance 30 Days 9 1,500,926.00 0.465116% 0.549895% 60 Days 1 166,430.00 0.051680% 0.060975% 90+ Days 0 0.00 0.000000% 0.000000% Foreclosure 0 0.00 0.000000% 0.000000% REO 0 0.00 0.000000% 0.000000% Totals 10 1,667,356.00 0.516796% 0.610870%
OTHER INFORMATION 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 0.00
SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Next Original $ Original % Current $ Current % Class% Prepayment% Class A 22,758,369.15 8.25019568% 22,734,139.54 8.32911212% 91.670888% 0.000000% Class R-I 22,758,269.15 8.25015943% 22,734,139.54 8.32911212% 0.000000% 0.000000% Class R-II 22,758,169.15 8.25012318% 22,734,139.54 8.32911212% 0.000000% 0.000000% Class M-1 11,448,169.15 4.15010562% 11,436,081.40 4.18983987% 4.139272% 49.696441% Class M-2 6,483,169.15 2.35023054% 6,476,323.78 2.37273229% 1.817108% 21.816342% Class M-3 4,138,169.15 1.50013848% 4,133,799.79 1.51450121% 0.858231% 10.303992% Class B-1 2,483,169.15 0.90018012% 2,480,547.25 0.90879869% 0.605703% 7.272114% Class B-2 1,793,169.15 0.65004642% 1,791,275.80 0.65627014% 0.252529% 3.031878% Class B-3 0.00 0.00000000% 0.00 0.00000000% 0.656270% 7.879233% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure
CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 151,819.00 0.05503630% 151,819.00 0.05562196% Fraud 5,517,049.54 2.00000000% 5,517,049.54 2.02128275% Special Hazard 2,758,525.00 1.00000008% 2,758,525.00 1.01064146% Limit of Subordinate's Exposure to Certain Types of Losses
COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 9.901665% Weighted Average Net Coupon 9.403113% Weighted Average Pass-Through Rate 9.391863% Weighted Average Maturity(Stepdown Calculation ) 347 Beginning Scheduled Collateral Loan Count 1,946 Number Of Loans Paid In Full 11 Ending Scheduled Collateral Loan Count 1,935 Beginning Scheduled Collateral Balance 275,228,317.74 Ending Scheduled Collateral Balance 272,947,935.00 Ending Actual Collateral Balance at 30-Apr-2000 273,070,775.00 Monthly P &I Constant 2,417,130.12 Class A Optimal Amount 4,238,795.87 Ending Scheduled Balance for Premium Loans 272,947,935.00
Senior Accelerated Distribution Percentage 100% Lockout Priority Percentage 0% Senior Percentage 91.6624311%
-----END PRIVACY-ENHANCED MESSAGE-----