GreenPoint Home Equity Loan Trust 2000-1 Monthly Certificate Payment Statement (October 16, 2000)

Summary

This statement details the monthly payment and distribution report for the GreenPoint Home Equity Loan Trust 2000-1, involving GreenPoint Mortgage as the seller and master servicer, Deutsche Bank as administrator, and AMBAC Assurance Corporation as certificate insurer. It outlines the principal and interest payments made to certificate holders for the period ending October 16, 2000, including collection account activity and payment breakdowns for each class of asset-backed securities. The report is primarily informational and does not impose new obligations or terms beyond reporting financial distributions.

Read More Arrow
EX-10.1 2 0002.txt MONTHLY PAYMENT DATE STATEMENT Exhibit 10.1 CONTACTS - -------------------------------------------------------------------------- Administrator: Barbara A Campbell Direct Phone No: (714 ###-###-#### Address: Deutsche Bank 1761 E. St. Andrew Place Santa Ana, CA 92705 Web Site: http://www-apps.gis.deutsche-bank.com/invr Factor Information: (800) 735-7777 Main Phone No: (714) 247-6000 - -------------------------------------------------------------------------- ISSUANCE INFORMATION - --------------------------------------------------------------------------------------------------------------------------------- Seller: GreenPoint Mortgage Cut-Off Date: May 31, 2000 Certificate Insurer: AMBAC Assurance Corporation Closing Date: June 29, 2000 Servicer(s): GreenPoint Mortgage - Master Servicer First Payment Date: July 17, 2000 Underwriter(s): Greenwich Capital Markets, Inc. - Underwriter Distribution Date: October 16, 2000 Record Date: October 13, 2000 September 29, 2000 - ---------------------------------------------------------------------------------------------------------------------------------
GreenPoint Home Equity Loan Trust 2000-1 Home Equity Loan Asset-Backed Securities Series 2000-1 Certificate Payment Report for October 16, 2000 Distribution
Distribution in Dollars - Current Period - ------------------------------------------------------------------------------------------------------------------------------------ Prior Current Class Original Principal Total Realized Deferred Principal Class Type Face Value Balance Interest Principal Distribution Losses Interest Balance - ------------------------------------------------------------------------------------------------------------------------------------ (1) (2) (3) (4)=(2)+(3) (5) (6) (7)=(1)-(3)- (5)+(6) - ------------------------------------------------------------------------------------------------------------------------------------ A-1 FLT,STEP 244,172,000.00 233,681,364.48 1,358,524.46 4,893,100.45 6,251,624.91 - - 228,788,264.03 A-2 FLT,STEP 108,598,000.00 98,983,582.59 585,676.92 5,015,793.65 5,601,470.57 - - 93,967,788.94 R - - - - - - - - - ------------------------------------------------------------------------------------------------------------------------------------ Total 352,770,000.00 332,664,947.07 1,944,201.38 9,908,894.10 11,853,095.48 - - 322,756,052.97 - ------------------------------------------------------------------------------------------------------------------------------------
Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face - ------------------------------------------------------------------------------------------------------------------------------------ Orig. Principal (with Prior Current Period Period Notional) Principal Total Principal Class Starting Ending Method Cusip Balance Balance Interest Principal Distribution Balance - ------------------------------------------------------------------------------------------------------------------------------------ (1) (2) (3) (4)=(2)+(3) (5) - ------------------------------------------------------------------------------------------------------------------------------------ A-1 A- 3133TPCHO 244,172,000.00 957.035878 5.563801 20.039564 25.603365 936.996314 Act/360 A-2 A- 395385AC1 108,598,000.00 911.467823 5.393073 46.186796 51.579869 865.281027 Act/360 R - - - - - - - - - ------------------------------------------------------------------------------------------------------------------------------------
Distribution in Dollars - to Date - ------------------------------------------------------------------------------------------------------------------------------------ Current Original Unscheduled Scheduled Total Total Realized Deferred Principal Class Face Value Interest Principal Principal Principal Distribution Losses Interest Balance - ------------------------------------------------------------------------------------------------------------------------------------ (1) (2) (3) (4) (5)=(3)+(4) (6)=(2)+(5) (7) (8) (9)=(1)-(5)- - ------------------------------------------------------------------------------------------------------------------------------------ A-1 244,172,000.00 4,894,441.29 14,131,573.99 1,252,161.98 15,383,735.97 20,278,177.26 - - 228,788,264.03 A-2 108,598,000.00 2,152,227.90 14,168,372.04 461,839.02 14,630,211.06 16,782,438.96 - - 93,967,788.94 R - - - - - - - - - - ------------------------------------------------------------------------------------------------------------------------------------ Total 352,770,000.00 7,046,669.19 28,299,946.03 1,714,001.00 30,013,947.03 37,060,616.22 - - 322,756,052.97 - ------------------------------------------------------------------------------------------------------------------------------------
Interest Detail - ------------------------------------------------------------------------------------------------------------------------------------ Pass- Prior Principal Non- Prior Unscheduled Paid or Current Through (with Notional) Accrued Supported Unpaid Interest Optimal Deferred Unpaid Class Rate Balance Interest Interest SF Interest Adjustments Interest Interest Interest - ------------------------------------------------------------------------------------------------------------------------------------ (1) (2) (3) (4) (5)=(1)- (6) (7)=(5)-(6) (2)+(3)+(4) - ------------------------------------------------------------------------------------------------------------------------------------ A-1 6.75125% 233,681,364.48 1,358,524.46 - - - 1,358,524.46 1,358,524.46 - A-2 6.87125% 98,983,582.59 585,676.92 - - - 585,676.92 585,676.92 - R - - - - - - - - - ------------------------------------------------------------------------------------------------------------------------------------ Total 332,664,947.07 1,944,201.38 - - - 1,944,201.38 1,944,201.38 - - ------------------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------- Collection Account Report - -------------------------------------------------------------------------------- SUMMARY POOL II POOL I TOTAL - -------------------------------------------------------------------------------- Net Principal Collections 4,669,338.85 4,040,959.49 8,710,298.34 TOTAL PRINCIPAL 4,669,338.85 4,040,959.49 8,710,298.34 Interest Collections 947,351.28 2,256,332.81 3,203,684.09 Interest Fees (15,219.56) (45,667.39) (60,886.95) TOTAL INTEREST 932,131.72 2,210,665.42 3,142,797.14 TOTAL AVAILABLE FUNDS 5,601,470.57 6,251,624.91 11,853,095.48 - -------------------------------------------------------------------------------- PRINCIPAL - COLLECTIONS POOL II POOL I TOTAL - -------------------------------------------------------------------------------- Principal Collections 7,219,398.75 7,598,753.43 14,818,152.18 Repurchases/Substitutions 0.00 0.00 0.00 Liquidations 0.00 0.00 0.00 Insurance Principal 0.00 0.00 0.00 Liquidation Loss Amounts 0.00 0.00 0.00 Additional Balances (2,550,059.90) (3,557,793.94) (6,107,853.84) TOTAL PRINCIPAL COLLECTED 4,669,338.85 4,040,959.49 8,710,298.34 - -------------------------------------------------------------------------------- PRINCIPAL - WITHDRAWALS POOL II POOL I TOTAL - -------------------------------------------------------------------------------- SPACE INTENTIONALLY LEFT BLANK - -------------------------------------------------------------------------------- PRINCIPAL - OTHER ACCOUNTS POOL II POOL I TOTAL - -------------------------------------------------------------------------------- SPACE INTENTIONALLY LEFT BLANK - -------------------------------------------------------------------------------- INTEREST - COLLECTIONS POOL II POOL I TOTAL - -------------------------------------------------------------------------------- Interest Collections 988,638.18 2,353,813.63 3,342,451.81 Repurchases/Substitutions 0.00 0.00 0.00 Liquidations 0.00 0.00 0.00 Insurance Interest 0.00 0.00 0.00 Other Additional Interest 0.00 0.00 0.00 Current Servicing Fee (41,286.90) (97,480.82) (138,767.72) TOTAL INTEREST 947,351.28 2,256,332.81 3,203,684.09 - --------------------------------------------------------------------------------
INTEREST - WITHDRAWALS POOL II POOL I TOTAL - --------------------------------------------------------------------------------------------------------------------------- SPACE INTENTIONALLY LEFT BLANK - --------------------------------------------------------------------------------------------------------------------------- INTEREST - OTHER ACCOUNTS POOL II POOL I TOTAL - --------------------------------------------------------------------------------------------------------------------------- SPACE INTENTIONALLY LEFT BLANK - --------------------------------------------------------------------------------------------------------------------------- INTEREST - FEES POOL II POOL I TOTAL - --------------------------------------------------------------------------------------------------------------------------- Trustee Fee 784.45 1,852.14 2,636.59 Certificate Insurer Premium 14,435.11 34,078.53 48,513.64 Guarantee Fee 0.00 9,736.72 9,736.72 Management Fee 0.00 0.00 0.00 TOTAL INTEREST FEES 15,219.56 45,667.39 60,886.95 - ---------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------- Credit Enhancement Report - ---------------------------------------------------------------------------------------------------------------------------- ACCOUNTS POOL II POOL I TOTAL - ---------------------------------------------------------------------------------------------------------------------------- Beginning Reserve Fund Balance 0.00 0.00 0.00 Curr Period Amounts Dep to Res Fund 0.00 0.00 0.00 Curr Withdrawal from Reserve Fund 0.00 0.00 0.00 Reserve Fund Balance 0.00 0.00 0.00 - ---------------------------------------------------------------------------------------------------------------------------- INSURANCE POOL II POOL I TOTAL - ---------------------------------------------------------------------------------------------------------------------------- Insured Amount 0.00 0.00 0.00 Reimbursements to the Insurer 0.00 0.00 0.00 Cumulative Insurance Payment 0.00 0.00 0.00 Draws on the Policy 0.00 0.00 0.00 Draws on the Demand Note 0.00 0.00 0.00 Interest portion of Guarantee Payment 0.00 0.00 0.00 Principal portion of Guarantee Payment 0.00 0.00 0.00 Guarantee Payment for this date 0.00 0.00 0.00 Cumulative Guaranty Payments 0.00 0.00 0.00 - ---------------------------------------------------------------------------------------------------------------------------- STRUCTURAL FEATURES POOL II POOL I TOTAL - ---------------------------------------------------------------------------------------------------------------------------- Current Delinquency Percentage 0.0000% 0.0000% 0.0000% Rolling Delinquency Percentage 0.0000% 0.0000% 0.0000% Prior Overcollateralization Amount 0.00 0.00 0.00 Specified Overcollateralization Amount 2,425,281.26 5,452,977.96 7,878,259.22 Overcollateralization Amount 451,425.54 1,124,745.25 1,576,170.79 Overcollateralization Deficiency Amount 1,973,855.72 4,328,232.71 6,302,088.43 Overcollateralization Deficit 0.00 0.00 0.00 Overcollateralization Reduction Amount 0.00 0.00 0.00 Step-Up Overcollateralization Amount 5,389,513.91 12,117,728.81 17,507,242.71 Current Accelerated Principal Payment 346,454.80 852,140.96 1,198,595.76 Cumulative Accelerated Principal Payment 1,259,147.42 2,942,169.10 4,201,316.52 - ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------- Collateral Report - ----------------------------------------------------------------------------------------------------------------------------------- COLLATERAL POOL II POOL I TOTAL - ----------------------------------------------------------------------------------------------------------------------------------- Loan Count: Original 1258 5996 7254 Prior 1,147 5,689 6,836 Prefunding 1 - 1 Scheduled Paid Offs - - - Full Voluntary Prepayments (40) (114) (154) Repurchases - - - Liquidations - - - ------------------------------------------------------------------------------------------------------------------------------- Current 1,108 5,575 6,683 Principal Balance: Original 107,790,278.12 242,354,576.15 350,144,854.27 Prior 99,088,553.33 233,953,968.77 333,042,522.10 Prefunding 2,550,059.90 3,557,793.94 6,107,853.84 Scheduled Principal (51,881.37) (146,346.55) (198,227.92) Partial and Full Voluntary Prepayments (7,167,517.38) (7,452,406.88) (14,619,924.26) Repurchases - - - ------------------------------------------------------------------------------------------------------------------------------- Liquidations - - - Current 94,419,214.48 229,913,009.28 324,332,223.76 - ----------------------------------------------------------------------------------------------------------------------------------- PREFUNDING POOL II POOL I TOTAL - ----------------------------------------------------------------------------------------------------------------------------------- SPACE INTENTIONALLY LEFT BLANK - ----------------------------------------------------------------------------------------------------------------------------------- CHARACTERISTICS POOL II POOL I TOTAL - ----------------------------------------------------------------------------------------------------------------------------------- Weighted Average Coupon Original 9.377874% 9.394264% 9.389218% Weighted Average Coupon Prior 11.733814% 11.884783% 11.839540% Weighted Average Coupon Current 12.060260% 12.118060% 12.100863% ------------------------------------------------------------------------------------------------------------------------------- Weighted Average Months to Maturity Original 200 204 203 Weighted Average Months to Maturity Prior 199 202 201 Weighted Average Months to Maturity Current 197 201 200 ------------------------------------------------------------------------------------------------------------------------------- Weighted Avg Remaining Amortization Term Original 208 205 206 Weighted Avg Remaining Amortization Term Prior 206 203 204 Weighted Avg Remaining Amortization Term Current 204 202 203 ------------------------------------------------------------------------------------------------------------------------------- Weighted Average Seasoning Original 2.71 2.76 2.74 Weighted Average Seasoning Prior 4.73 4.74 4.74 Weighted Average Seasoning Current 5.73 5.73 5.73 - ----------------------------------------------------------------------------------------------------------------------------------- Note: Original information refers to deal issue.
ARM CHARACTERISTICS POOL II POOL I TOTAL - ----------------------------------------------------------------------------------------------------------------------------------- Weighted Average Margin Original 2.380% 2.530% Weighted Average Margin Prior 2.387% 2.499% Weighted Average Margin Current 2.385% 2.482% ------------------------------------------------------------------------------------------------------------------------------- Weighted Average Max Rate Original 17.181% 17.075% Weighted Average Max Rate Prior 17.160% 17.082% Weighted Average Max Rate Current 17.167% 17.075% ------------------------------------------------------------------------------------------------------------------------------- Weighted Average Min Rate Original 3.686% 3.918% Weighted Average Min Rate Prior 3.736% 3.875% Weighted Average Min Rate Current 3.724% 3.867% ------------------------------------------------------------------------------------------------------------------------------- Weighted Average Cap Up Original Weighted Average Cap Up Prior Weighted Average Cap Up Current ------------------------------------------------------------------------------------------------------------------------------- Weighted Average Cap Down Original Weighted Average Cap Down Prior Weighted Average Cap Down Current - ----------------------------------------------------------------------------------------------------------------------------------- Note: Original information refers to deal issue. SERVICING FEES / ADVANCES POOL II POOL I TOTAL - ----------------------------------------------------------------------------------------------------------------------------------- TOTAL SERVICING FEE 41,286.90 97,480.82 138,767.72 - ----------------------------------------------------------------------------------------------------------------------------------- ADDITIONAL COLLATERAL INFORMATION POOL II POOL I TOTAL - ----------------------------------------------------------------------------------------------------------------------------------- SPACE INTENTIONALLY LEFT BLANK - -----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------- Delinquency Report - Total - ----------------------------------------------------------------------------------------------------------------------------------- CURRENT 1 PAYMENT 2 PAYMTS 3+ PAYMTS TOTAL - ----------------------------------------------------------------------------------------------------------------------------------- DELINQUENT Balance 160,564.75 225,044.80 108,769.25 2,494,378.80 % Balance 0.67% 0.07% 0.03% 0.77% # Loans 40 9 2 51 % # Loans 0.60% 0.13% 0.03% 0.76% - ----------------------------------------------------------------------------------------------------------------------------------- FORECLOSURE Balance - 99,065.54 - 592,401.12 691,466.66 % Balance 0.00% 0.03% 0.00% 0.18% 0.21% # Loans - 1 - 10 11 % # Loans 0.00% 0.01% 0.00% 0.15% 0.16% - ----------------------------------------------------------------------------------------------------------------------------------- BANKRUPTCY Balance 220,925.73 61,664.16 46,746.60 172,266.51 501,603.00 % Balance 0.07% 0.02% 0.01% 0.05% 0.15% # Loans 7 1 1 3 12 % # Loans 0.10% 0.01% 0.01% 0.04% 0.18% - ----------------------------------------------------------------------------------------------------------------------------------- REO Balance - - - - - % Balance 0.00% 0.00% 0.00% 0.00% 0.00% # Loans - - - - - % # Loans 0.00% 0.00% 0.00% 0.00% 0.00% - ----------------------------------------------------------------------------------------------------------------------------------- - ----------------------------------------------------------------------------------------------------------------------------------- TOTAL Balance 220,925.73 2,321,294.45 271,791.40 873,436.88 3,687,448.46 % Balance 0.07% 0.72% 0.08% 0.27% 1.14% # Loans 7 42 10 15 74 % # Loans 0.10% 0.63% 0.15% 0.22% 1.11% - ----------------------------------------------------------------------------------------------------------------------------------- Note: Current = 0-29days, 1 Payment =30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
- ----------------------------------------------------------------------------------------------------------------------------------- Delinquency Report - Pool I Group - ----------------------------------------------------------------------------------------------------------------------------------- CURRENT 1 PAYMENT 2 PAYMTS 3+ PAYMTS TOTAL - ----------------------------------------------------------------------------------------------------------------------------------- DELINQUENT Balance 1,524,714.07 169,187.28 108,769.25 1,802,670.60 % Balance 0.66% 0.07% 0.05% 0.78% # Loans 33 7 2 42 % # Loans 0.59% 0.13% 0.04% 0.75% - ----------------------------------------------------------------------------------------------------------------------------------- FORECLOSURE Balance - 99,065.54 - 268,800.42 367,865.96 % Balance 0.00% 0.04% 0.00% 0.12% 0.16% # Loans - 1 - 7 8 % # Loans 0.00% 0.02% 0.00% 0.13% 0.14% - ----------------------------------------------------------------------------------------------------------------------------------- BANKRUPTCY Balance 201,163.33 61,664.16 46,746.60 172,266.51 481,840.60 % Balance 0.09% 0.03% 0.02% 0.07% 0.21% # Loans 5 1 1 3 10 % # Loans 0.09% 0.02% 0.02% 0.05% 0.18% - ----------------------------------------------------------------------------------------------------------------------------------- REO Balance - - - - - % Balance 0.00% 0.00% 0.00% 0.00% 0.00% # Loans - - - - - % # Loans 0.00% 0.00% 0.00% 0.00% 0.00% - ----------------------------------------------------------------------------------------------------------------------------------- - ----------------------------------------------------------------------------------------------------------------------------------- TOTAL Balance 201,163.33 1,685,443.77 215,933.88 549,836.18 2,652,377.16 % Balance 0.09% 0.73% 0.09% 0.24% 1.15% # Loans 5 35 8 12 60 % # Loans 0.09% 0.63% 0.14% 0.22% 1.08% - ----------------------------------------------------------------------------------------------------------------------------------- Note: Current = 0-29days, 1 Payment =30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
- ----------------------------------------------------------------------------------------------------------------------------------- Delinquency Report - Pool II Group - ----------------------------------------------------------------------------------------------------------------------------------- CURRENT 1 PAYMENT 2 PAYMTS 3+ PAYMTS TOTAL - ----------------------------------------------------------------------------------------------------------------------------------- DELINQUENT Balance 635,850.68 55,857.52 - 691,708.20 % Balance 0.67% 0.06% 0.00% 0.73% # Loans 7 2 - 9 % # Loans 0.63% 0.18% 0.00% 0.81% - ----------------------------------------------------------------------------------------------------------------------------------- FORECLOSURE Balance - - - 323,600.70 323,600.70 % Balance 0.00% 0.00% 0.00% 0.34% 0.34% # Loans - - - 3 3 % # Loans 0.00% 0.00% 0.00% 0.27% 0.27% - ----------------------------------------------------------------------------------------------------------------------------------- BANKRUPTCY Balance 19,762.40 - - - 19,762.40 % Balance 0.02% 0.00% 0.00% 0.00% 0.02% # Loans 2 - - - 2 % # Loans 0.18% 0.00% 0.00% 0.00% 0.18% - ----------------------------------------------------------------------------------------------------------------------------------- REO Balance - - - - - % Balance 0.00% 0.00% 0.00% 0.00% 0.00% # Loans - - - - - % # Loans 0.00% 0.00% 0.00% 0.00% 0.00% - ----------------------------------------------------------------------------------------------------------------------------------- - ----------------------------------------------------------------------------------------------------------------------------------- TOTAL Balance 19,762.40 635,850.68 55,857.52 323,600.70 1,035,071.30 % Balance 0.02% 0.67% 0.06% 0.34% 1.10% # Loans 2 7 2 3 14 % # Loans 0.18% 0.63% 0.18% 0.27% 1.26% - ----------------------------------------------------------------------------------------------------------------------------------- Note: Current = 0-29days, 1 Payment =30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
- ------------------------------------------------------------------------------------------------------------------------------ REO Report - Mortgage Loans that Become REO During Current Distribution - ------------------------------------------------------------------------------------------------------------------------------ SUMMARY LOAN GROUP - ------------------------------------------------------------------------------------------------------------------------------ Total Loan Count = 0 Loan Group 1 = Pool I Group; REO Book Value = 000.00 Total Original Principal Balance = 000.00 Loan Group 2 = Pool II Group; REO Book Value = 000.00 Total Current Balance = 000.00 REO Book Value = 000.00 - ------------------------------------------------------------------------------------------------------------------------------
REO Book Value reported corresponds to total REO loans, including loans that become REO during current distribution.
- ------------------------------------------------------------------------------------------------------------------------------ Loan Number Original Stated Current State & & Principal Principal Paid to Note LTV at Original Origination Loan Group Balance Balance Date Rate Origination Term Date - ------------------------------------------------------------------------------------------------------------------------------ SPACE INTENTIONALLY LEFT BLANK - ------------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------------- Prepayment Report - Voluntary Prepayments - -------------------------------------------------------------------------------------------------------------------------------- VOLUNTARY PREPAYMENTS POOL II POOL I TOTAL - -------------------------------------------------------------------------------------------------------------------------------- Current Number of Paid in Full Loans Number of Repurchased Loans - - - ---------------------------------------------------------------------------------------------------------------------------- Total Number of Loans Prepaid in Full 40 114 154 Paid in Full Balance 5,497,898.90 5,044,603.97 10,542,502.87 Repurchased Loans Balance - - - Curtailments Amount 1,669,618.48 2,407,802.91 4,077,421.39 ---------------------------------------------------------------------------------------------------------------------------- Total Prepayment Amount 7,167,517.38 7,452,406.88 14,619,924.26 Cumulative Number of Paid in Full Loans 152 421 573 Number of Repurchased Loans - - - ---------------------------------------------------------------------------------------------------------------------------- Total Number of Loans Prepaid in Full 152 421 573 Paid in Full Balance 16,789,241.12 20,153,779.59 36,943,020.71 Repurchased Loans Balance - - - Curtailments Amount 9,295,276.20 12,115,263.75 21,410,539.95 ---------------------------------------------------------------------------------------------------------------------------- Total Prepayment Amount 26,084,517.32 32,269,043.34 58,353,560.66 SPACE INTENTIONALLY LEFT BLANK - --------------------------------------------------------------------------------------------------------------------------------
VOLUNTARY PREPAYMENT RATES POOL II POOL I TOTAL - -------------------------------------------------------------------------------------------------------------------------------- SMM 7.24% 3.19% 4.39% 3 Months Avg SMM 6.44% 3.39% 4.31% 12 Months Avg SMM Avg SMM Since Cut-off 6.32% 3.38% 4.27% CPR 59.40% 32.21% 41.67% 3 Months Avg CPR 55.03% 33.92% 41.05% 12 Months Avg CPR Avg CPR Since Cut-off 54.31% 33.81% 40.74% PSA 5187.80% 2808.76% 3635.27% 3 Months Avg PSA Approximation 5824.22% 3579.15% 4335.18% 12 Months Avg PSA Approximation Avg PSA Since Cut-off Approximation 6432.03% 3984.47% 4808.33% - --------------------------------------------------------------------------------------------------------------------------------
PREPAYMENT CALCULATION METHODOLOGY - -------------------------------------------------------------------------------- Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal) Conditional Prepayment Rate (CPR): 1-((1-SMM) 12) PSA Standard Prepayment Model: CPR/(0.02*min(30,WAS)) Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn) * (1-SMMn+1) *.......*(1-SMMm)] (1/months in period n,m) Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m) 12) Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.02*Avg WASn,m)) Average WASn,m: (min(30,WASn)+min(30,WASn+1)+.......+min(30,WASm)/(number of months in the period n,m) Weighted Average Seasoning (WAS) Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases. Dates correspond to distribution dates. - -------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- Realized Loss Report - Collateral - --------------------------------------------------------------------------------
COLLATERAL REALIZED LOSSES POOL II POOL I TOTAL - ------------------------------------------------------------------------------------------------------------------------------- Current Number of Loans Liquidated - - - Collateral Realized Loss/(Gain) Amount - - - Net Liquidation Proceeds - - - Cumulative Number of Loans Liquidated - - - Collateral Realized Loss/(Gain) Amount - - - Net Liquidation Proceeds - - - Note: Collateral realized losses may include adjustments to loans liquidated in prior periods. Cumulative Losses as % of Original Balance 0.0000% 0.0000% 0.0000% - ------------------------------------------------------------------------------------------------------------------------------- DEFAULT SPEEDS POOL II POOL I TOTAL - ------------------------------------------------------------------------------------------------------------------------------- MDR 0.00% 0.00% 0.00% 3 Months Avg MDR 0.00% 0.00% 0.00% 12 Months Avg MDR Avg MDR Since Cut-off 0.00% 0.00% 0.00% CDR 3 Months Avg CDR 0.00% 0.00% 0.00% 12 Months Avg CDR 0.00% 0.00% 0.00% Avg CDR Since Cut-off 0.00% 0.00% 0.00% SDA 0.00% 0.00% 0.00% 3 Months Avg SDA Approximation 0.00% 0.00% 0.00% 12 Months Avg SDA Approximation Avg SDA Since Cut-off Approximation 0.00% 0.00% 0.00% Loss Severity Approximation for Current Period 3 Months Avg Loss Severity Approximation 12 Months Avg Loss Severity Approximation Avg Loss Severity Approximation Since Cut-off - -------------------------------------------------------------------------------------------------------------------------------
COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY - -------------------------------------------------------------------------------- Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance) Conditional Default Rate (CDR): 1-((1-MDR) 12) SDA Standard Default Assumption: CDR/IF(WAS*61,MIN(30,WAS)*0.02,MAX(0.03,MIN(30,WAS)*0.02-0.0095*(WAS-60))) Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn) * (1-MDRn+1) *.......*(1-MDRm)] (1/months in period n,m) Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m) 12) Average SDA Approximation over period between the nth month and mth month: AvgCDRn,m/IF(Avg WASn,m*61,MIN(30,Avg WASn,m)*0.02,MAX(0.03,MIN(30,Avg WASn,m)*0.02-0.0095*(Avg WASn,m-60))) Average WASn,m: (WASn + WASn+1 +.......+ WASm )/(number of months in the period n,m) Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans) Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m) Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods. Dates correspond to distribution dates. - -------------------------------------------------------------------------------- * less than 13 - -------------------------------------------------------------------------------- Realized Loss Detail Report - Loans Liquidated During Current Distribution - --------------------------------------------------------------------------------
SUMMARY LOAN GROUP - ---------------------------------------------- ---------------------------------------------- Total Loan Count = 0 Loan Group 1 = Pool I Group Total Original Principal Balance = 0.00 Loan Group 2 = Pool II Group Total Prior Principal Balance = 0.00 Total Realized Loss Amount = 0.00 Total Net Liquidation Proceeds = 0.00 - ---------------------------------------------- ----------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------- Loan Number Original Prior Current State & & Loan Principal Principal Realized Note LTV at Original Origination Loan Group Status Balance Balance Loss/(Gain) Rate Origination Term Date - ----------------------------------------------------------------------------------------------------------------------------- SPACE INTENTIONALLY LEFT BLANK - -----------------------------------------------------------------------------------------------------------------------------
14
- -------------------------------------------------------------------------------------------------------------------------- Triggers, Adj. Rate Cert. and Miscellaneous Report - -------------------------------------------------------------------------------------------------------------------------- TRIGGER EVENTS POOL II POOL I TOTAL - -------------------------------------------------------------------------------------------------------------------------- Servicer Event of Default No No No Insurer Default No No No - -------------------------------------------------------------------------------------------------------------------------- ADJUSTABLE RATE CERTIFICATE INFORMATION POOL II POOL I TOTAL - -------------------------------------------------------------------------------------------------------------------------- SPACE INTENTIONALLY LEFT BLANK - -------------------------------------------------------------------------------------------------------------------------- ADDITIONAL INFORMATION POOL II POOL I TOTAL - -------------------------------------------------------------------------------------------------------------------------- Detail Delinq. Breakdown to Supplement pages 11-13 Number of Mort. Loans Delinq. 90 -119 days - 2 2 Balance of Mort. Loans Delinq. 90 -119 days 0.00 108,769.25 108,769.25 Number of Mort. Loans Delinq. 120 -149 days - - - Balance of Mort. Loans Delinq. 120 -149 days 0.00 0.00 0.00 Number of Mort. Loans Delinq. 150 -179 days - - - Balance of Mort. Loans Delinq. 150 -179 days 0.00 0.00 0.00 Number of Mort. Loans Delinq. 180 days or more - - - Balance of Mort. Loans Delinq. 180 days or more 0.00 0.00 0.00 Management Fee Accrued and Unpaid 615.68 1,384.32 2,000.00 - --------------------------------------------------------------------------------------------------------------------------