|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: BANC OF AMERICA FUNDING CORP, 8-K, 2000-07-28 |
Next: US OFFICE PRODUCTS CO, 10-K, 2000-07-28 |
<TABLE>
<CAPTION>
Bank of America Funding Corporation
Mortgage Pass-Through Certificates
Record Date: 06/30/2000
Distribution Date: 07/20/2000
BAF Series: 2000-1
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>
1A1 05946XAA1 SEN 6.75000% 27,267,779.26 153,381.26 542,480.23
1A2 05946XAB9 SEN 6.75000% 49,128,179.90 276,346.01 636,345.49
1A3 05946XAC7 SEN 6.75000% 135,921,557.41 764,558.75 1,638,958.86
1A4 05946XAD5 SEN 6.75000% 123,917,488.11 697,035.86 1,403,250.26
1A5 05946XAE3 SEN 6.75000% 123,413,781.62 694,202.51 1,354,862.32
1A6 05946XAF0 SEN 6.75000% 10,000,000.00 56,250.00 0.00
1A7 05946XAG8 SEN 6.75000% 11,366,000.00 63,933.75 0.00
1A8 05946XAH6 SEN 6.75000% 123,315,368.65 693,648.94 1,258,086.44
1A9 05946XAJ2 SEN 6.75000% 92,473,000.00 520,160.62 0.00
1A10 05946XAK9 SEN 6.75000% 66,605,998.60 374,658.74 250,599.38
1A11 05946XAL7 SEN 6.75000% 44,551,001.40 250,599.38 -250,599.38
1A12 05946XAM5 SEN 6.75000% 93,900,000.00 528,187.49 0.00
AR 05946XBD4 SEN 6.75000% 0.00 0.00 0.00
1AWIO 05946XAN3 SEN 0.25712% 0.00 161,431.54 0.00
2A1 05946XAU7 SEN 6.75000% 117,152,035.75 658,980.09 2,499,350.02
2A2 05946XAV5 SEN 6.75000% 29,706,190.11 167,097.29 121,495.68
2AWIO 05946XAW3 SEN 0.21827% 0.00 15,233.27 0.00
1B1 05946XAP8 JUN 6.75000% 11,710,681.16 65,872.58 11,323.16
1B2 05946XAQ6 JUN 6.75000% 6,090,192.44 34,257.33 5,888.66
1B3 05946XAR4 JUN 6.75000% 3,747,657.31 21,080.57 3,623.64
1B4 05946XAS2 JUN 6.75000% 2,811,241.61 15,813.23 2,718.21
1B5 05946XAT0 JUN 6.75000% 1,873,828.66 10,540.29 1,811.82
2B1 05946XAX1 JUN 6.75000% 753,547.02 4,238.70 3,081.94
2B2 05946XAY9 JUN 6.75000% 527,779.98 2,968.76 2,158.57
2B3 05946XAZ6 JUN 6.75000% 377,268.61 2,122.14 1,542.99
2B4 05946XBA0 JUN 6.75000% 226,757.25 1,275.51 927.42
2B5 05946XBB8 JUN 6.75000% 76,245.89 428.88 311.84
B6 05946XBC6 JUN 6.75000% 2,175,726.36 12,238.46 3,046.80
Totals 1,079,089,307.1 6,246,541.95 9,491,264.35
</TABLE>
<TABLE>
<CAPTION>
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<S> <C> <C> <C> <C>
1A1 0.00 26,725,299.02 695,861.49 0.00
1A2 0.00 48,491,834.41 912,691.50 0.00
1A3 0.00 134,282,598.55 2,403,517.61 0.00
1A4 0.00 122,514,237.85 2,100,286.12 0.00
1A5 0.00 122,058,919.30 2,049,064.83 0.00
1A6 0.00 10,000,000.00 56,250.00 0.00
1A7 0.00 11,366,000.00 63,933.75 0.00
1A8 0.00 122,057,282.21 1,951,735.38 0.00
1A9 0.00 92,473,000.00 520,160.62 0.00
1A10 0.00 66,355,399.22 625,258.12 0.00
1A11 0.00 44,801,600.78 0.00 0.00
1A12 0.00 93,900,000.00 528,187.49 0.00
AR 0.00 0.00 0.00 0.00
1AWIO 0.00 0.00 161,431.54 0.00
2A1 0.00 114,652,685.73 3,158,330.11 0.00
2A2 0.00 29,584,694.43 288,592.97 0.00
2AWIO 0.00 0.00 15,233.27 0.00
1B1 0.00 11,699,358.00 77,195.74 0.00
1B2 0.00 6,084,303.78 40,145.99 0.00
1B3 0.00 3,744,033.67 24,704.21 0.00
1B4 0.00 2,808,523.39 18,531.44 0.00
1B5 0.00 1,872,016.83 12,352.11 0.00
2B1 0.00 750,465.08 7,320.64 0.00
2B2 0.00 525,621.41 5,127.33 0.00
2B3 0.00 375,725.62 3,665.13 0.00
2B4 0.00 225,829.83 2,202.93 0.00
2B5 0.00 75,934.05 740.72 0.00
B6 0.00 2,172,679.54 15,285.26 0.00
Totals 0.00 1,069,598,042.70 15,737,806.30 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>
1A1 28,011,000.00 27,267,779.26 69,220.49 473,259.74 0.00 0.00
1A2 50,000,000.00 49,128,179.90 81,197.70 555,147.79 0.00 0.00
1A3 138,167,000.00 135,921,557.41 209,131.19 1,429,827.67 0.00 0.00
1A4 125,840,000.00 123,917,488.11 179,054.77 1,224,195.49 0.00 0.00
1A5 125,270,000.00 123,413,781.62 172,880.46 1,181,981.85 0.00 0.00
1A6 10,000,000.00 10,000,000.00 0.00 0.00 0.00 0.00
1A7 11,366,000.00 11,366,000.00 0.00 0.00 0.00 0.00
1A8 125,039,000.00 123,315,368.65 160,531.86 1,097,554.58 0.00 0.00
1A9 92,473,000.00 92,473,000.00 0.00 0.00 0.00 0.00
1A10 67,103,000.00 66,605,998.60 31,976.49 218,622.89 0.00 0.00
1A11 44,054,000.00 44,551,001.40 0.00 0.00 (250,599.38) 0.00
1A12 93,900,000.00 93,900,000.00 0.00 0.00 0.00 0.00
AR 100.00 0.00 0.00 0.00 0.00 0.00
1AWIO 0.00 0.00 0.00 0.00 0.00 0.00
2A1 119,724,000.00 117,152,035.75 572,793.10 1,926,556.92 0.00 0.00
2A2 30,000,000.00 29,706,190.11 27,843.99 93,651.69 0.00 0.00
2AWIO 0.00 0.00 0.00 0.00 0.00 0.00
1B1 11,743,000.00 11,710,681.16 11,323.16 0.00 0.00 0.00
1B2 6,107,000.00 6,090,192.44 5,888.66 0.00 0.00 0.00
1B3 3,758,000.00 3,747,657.31 3,623.64 0.00 0.00 0.00
1B4 2,819,000.00 2,811,241.61 2,718.21 0.00 0.00 0.00
1B5 1,879,000.00 1,873,828.66 1,811.82 0.00 0.00 0.00
2B1 761,000.00 753,547.02 3,081.94 0.00 0.00 0.00
2B2 533,000.00 527,779.98 2,158.57 0.00 0.00 0.00
2B3 381,000.00 377,268.61 1,542.99 0.00 0.00 0.00
2B4 229,000.00 226,757.25 927.42 0.00 0.00 0.00
2B5 77,000.00 76,245.89 311.84 0.00 0.00 0.00
B6 2,183,884.08 2,175,726.36 3,046.80 0.00 0.00 0.00
Totals 1,091,417,984.00 1,079,089,307.10 1,541,065.10 8,200,798.62 (250,599.38) 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>
1A1 542,480.23 26,725,299.02 0.95410014 542,480.23
1A2 636,345.49 48,491,834.41 0.96983669 636,345.49
1A3 1,638,958.86 134,282,598.55 0.97188619 1,638,958.86
1A4 1,403,250.26 122,514,237.85 0.97357150 1,403,250.26
1A5 1,354,862.32 122,058,919.30 0.97436672 1,354,862.32
1A6 0.00 10,000,000.00 1.00000000 0.00
1A7 0.00 11,366,000.00 1.00000000 0.00
1A8 1,258,086.44 122,057,282.21 0.97615370 1,258,086.44
1A9 0.00 92,473,000.00 1.00000000 0.00
1A10 250,599.38 66,355,399.22 0.98885891 250,599.38
1A11 (250,599.38) 44,801,600.78 1.01697010 (250,599.38)
1A12 0.00 93,900,000.00 1.00000000 0.00
AR 0.00 0.00 0.00000000 0.00
1AWIO 0.00 0.00 0.00000000 0.00
2A1 2,499,350.02 114,652,685.73 0.95764162 2,499,350.02
2A2 121,495.68 29,584,694.43 0.98615648 121,495.68
2AWIO 0.00 0.00 0.00000000 0.00
1B1 11,323.16 11,699,358.00 0.99628357 11,323.16
1B2 5,888.66 6,084,303.78 0.99628357 5,888.66
1B3 3,623.64 3,744,033.67 0.99628357 3,623.64
1B4 2,718.21 2,808,523.39 0.99628357 2,718.21
1B5 1,811.82 1,872,016.83 0.99628357 1,811.82
2B1 3,081.94 750,465.08 0.98615648 3,081.94
2B2 2,158.57 525,621.41 0.98615649 2,158.57
2B3 1,542.99 375,725.62 0.98615648 1,542.99
2B4 927.42 225,829.83 0.98615646 927.42
2B5 311.84 75,934.05 0.98615649 311.84
B6 3,046.80 2,172,679.54 0.99486944 3,046.80
Totals 9,491,264.35 1,069,598,042.70 0.98000771 9,491,264.35
</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>
1A1 28,011,000.00 973.46682589 2.47118953 16.89549606 0.00000000
1A2 50,000,000.00 982.56359800 1.62395400 11.10295580 0.00000000
1A3 138,167,000.00 983.74834374 1.51361172 10.34854683 0.00000000
1A4 125,840,000.00 984.72256921 1.42287643 9.72819048 0.00000000
1A5 125,270,000.00 985.18225928 1.38006274 9.43547418 0.00000000
1A6 10,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1A7 11,366,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1A8 125,039,000.00 986.21525004 1.28385432 8.77769800 0.00000000
1A9 92,473,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1A10 67,103,000.00 992.59345484 0.47652847 3.25801961 0.00000000
1A11 44,054,000.00 1011.28164071 0.00000000 0.00000000 -5.68845916
1A12 93,900,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
AR 100.00 0.00000000 0.00000000 0.00000000 0.00000000
1AWIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
2A1 119,724,000.00 978.51755496 4.78427968 16.09165180 0.00000000
2A2 30,000,000.00 990.20633700 0.92813300 3.12172300 0.00000000
2AWIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
1B1 11,743,000.00 997.24782083 0.96424764 0.00000000 0.00000000
1B2 6,107,000.00 997.24782053 0.96424758 0.00000000 0.00000000
1B3 3,758,000.00 997.24782065 0.96424694 0.00000000 0.00000000
1B4 2,819,000.00 997.24782192 0.96424619 0.00000000 0.00000000
1B5 1,879,000.00 997.24782331 0.96424694 0.00000000 0.00000000
2B1 761,000.00 990.20633377 4.04985545 0.00000000 0.00000000
2B2 533,000.00 990.20634146 4.04984991 0.00000000 0.00000000
2B3 381,000.00 990.20632546 4.04984252 0.00000000 0.00000000
2B4 229,000.00 990.20633188 4.04986900 0.00000000 0.00000000
2B5 77,000.00 990.20636364 4.04987013 0.00000000 0.00000000
B6 2,183,884.08 996.26458196 1.39512899 0.00000000 0.00000000
<FN>
All Classes are per $1,000 denomination.
</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> <C>
1A1 0.00000000 19.36668559 954.10013995 0.95410014 19.36668559
1A2 0.00000000 12.72690980 969.83668820 0.96983669 12.72690980
1A3 0.00000000 11.86215855 971.88618520 0.97188619 11.86215855
1A4 0.00000000 11.15106691 973.57150230 0.97357150 11.15106691
1A5 0.00000000 10.81553700 974.36672228 0.97436672 10.81553700
1A6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1A7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1A8 0.00000000 10.06155232 976.15369773 0.97615370 10.06155232
1A9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1A10 0.00000000 3.73454808 988.85890676 0.98885891 3.73454808
1A11 0.00000000 -5.68845916 1,016.97009988 1.01697010 -5.68845916
1A12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1AWIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
2A1 0.00000000 20.87593148 957.64162348 0.95764162 20.87593148
2A2 0.00000000 4.04985600 986.15648100 0.98615648 4.04985600
2AWIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1B1 0.00000000 0.96424764 996.28357319 0.99628357 0.96424764
1B2 0.00000000 0.96424758 996.28357295 0.99628357 0.96424758
1B3 0.00000000 0.96424694 996.28357371 0.99628357 0.96424694
1B4 0.00000000 0.96424619 996.28357219 0.99628357 0.96424619
1B5 0.00000000 0.96424694 996.28357105 0.99628357 0.96424694
2B1 0.00000000 4.04985545 986.15647832 0.98615648 4.04985545
2B2 0.00000000 4.04984991 986.15649156 0.98615649 4.04984991
2B3 0.00000000 4.04984252 986.15648294 0.98615648 4.04984252
2B4 0.00000000 4.04986900 986.15646288 0.98615646 4.04986900
2B5 0.00000000 4.04987013 986.15649351 0.98615649 4.04987013
B6 0.00000000 1.39512899 994.86944380 0.99486944 1.39512899
<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>
1A1 28,011,000.00 6.75000% 27,267,779.26 153,381.26 0.00 0.00
1A2 50,000,000.00 6.75000% 49,128,179.90 276,346.01 0.00 0.00
1A3 138,167,000.00 6.75000% 135,921,557.41 764,558.76 0.00 0.00
1A4 125,840,000.00 6.75000% 123,917,488.11 697,035.87 0.00 0.00
1A5 125,270,000.00 6.75000% 123,413,781.62 694,202.52 0.00 0.00
1A6 10,000,000.00 6.75000% 10,000,000.00 56,250.00 0.00 0.00
1A7 11,366,000.00 6.75000% 11,366,000.00 63,933.75 0.00 0.00
1A8 125,039,000.00 6.75000% 123,315,368.65 693,648.95 0.00 0.00
1A9 92,473,000.00 6.75000% 92,473,000.00 520,160.63 0.00 0.00
1A10 67,103,000.00 6.75000% 66,605,998.60 374,658.74 0.00 0.00
1A11 44,054,000.00 6.75000% 44,551,001.40 250,599.38 0.00 0.00
1A12 93,900,000.00 6.75000% 93,900,000.00 528,187.50 0.00 0.00
AR 100.00 6.75000% 0.00 0.00 0.00 0.00
1AWIO 0.00 0.25712% 753,416,853.91 161,431.54 0.00 0.00
2A1 119,724,000.00 6.75000% 117,152,035.75 658,980.20 0.00 0.00
2A2 30,000,000.00 6.75000% 29,706,190.11 167,097.32 0.00 0.00
2AWIO 0.00 0.21827% 83,751,061.41 15,233.28 0.00 0.00
1B1 11,743,000.00 6.75000% 11,710,681.16 65,872.58 0.00 0.00
1B2 6,107,000.00 6.75000% 6,090,192.44 34,257.33 0.00 0.00
1B3 3,758,000.00 6.75000% 3,747,657.31 21,080.57 0.00 0.00
1B4 2,819,000.00 6.75000% 2,811,241.61 15,813.23 0.00 0.00
1B5 1,879,000.00 6.75000% 1,873,828.66 10,540.29 0.00 0.00
2B1 761,000.00 6.75000% 753,547.02 4,238.70 0.00 0.00
2B2 533,000.00 6.75000% 527,779.98 2,968.76 0.00 0.00
2B3 381,000.00 6.75000% 377,268.61 2,122.14 0.00 0.00
2B4 229,000.00 6.75000% 226,757.25 1,275.51 0.00 0.00
2B5 77,000.00 6.75000% 76,245.89 428.88 0.00 0.00
B6 2,183,884.08 6.75000% 0.00 12,238.46 0.00 0.00
Totals 1,091,417,984.0 6,246,542.16 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>
1A1 0.00 0.00 153,381.26 0.00 26,725,299.02
1A2 0.00 0.00 276,346.01 0.00 48,491,834.41
1A3 0.01 0.00 764,558.75 0.00 134,282,598.55
1A4 0.01 0.00 697,035.86 0.00 122,514,237.85
1A5 0.01 0.00 694,202.51 0.00 122,058,919.30
1A6 0.00 0.00 56,250.00 0.00 10,000,000.00
1A7 0.00 0.00 63,933.75 0.00 11,366,000.00
1A8 0.01 0.00 693,648.94 0.00 122,057,282.21
1A9 0.01 0.00 520,160.62 0.00 92,473,000.00
1A10 0.01 0.00 374,658.74 0.00 66,355,399.22
1A11 0.00 0.00 250,599.38 0.00 44,801,600.78
1A12 0.01 0.00 528,187.49 0.00 93,900,000.00
AR 0.00 0.00 0.00 0.00 0.00
1AWIO 0.00 0.00 161,431.54 0.00 749,001,615.58
2A1 0.11 0.00 658,980.09 0.00 114,652,685.73
2A2 0.03 0.00 167,097.29 0.00 29,584,694.43
2AWIO 0.00 0.00 15,233.27 0.00 82,245,414.25
1B1 0.00 0.00 65,872.58 0.00 11,699,358.00
1B2 0.00 0.00 34,257.33 0.00 6,084,303.78
1B3 0.00 0.00 21,080.57 0.00 3,744,033.67
1B4 0.00 0.00 15,813.23 0.00 2,808,523.39
1B5 0.00 0.00 10,540.29 0.00 1,872,016.83
2B1 0.00 0.00 4,238.70 0.00 750,465.08
2B2 0.00 0.00 2,968.76 0.00 525,621.41
2B3 0.00 0.00 2,122.14 0.00 375,725.62
2B4 0.00 0.00 1,275.51 0.00 225,829.83
2B5 0.00 0.00 428.88 0.00 75,934.05
B6 0.00 0.00 12,238.46 0.00 0.00
Totals 0.21 0.00 6,246,541.95 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>
1A1 28,011,000.00 6.75000% 973.46682589 5.47575095 0.00000000 0.00000000
1A2 50,000,000.00 6.75000% 982.56359800 5.52692020 0.00000000 0.00000000
1A3 138,167,000.00 6.75000% 983.74834374 5.53358443 0.00000000 0.00000000
1A4 125,840,000.00 6.75000% 984.72256921 5.53906445 0.00000000 0.00000000
1A5 125,270,000.00 6.75000% 985.18225928 5.54165020 0.00000000 0.00000000
1A6 10,000,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000
1A7 11,366,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000
1A8 125,039,000.00 6.75000% 986.21525004 5.54746079 0.00000000 0.00000000
1A9 92,473,000.00 6.75000% 1000.00000000 5.62500005 0.00000000 0.00000000
1A10 67,103,000.00 6.75000% 992.59345484 5.58333815 0.00000000 0.00000000
1A11 44,054,000.00 6.75000% 1011.28164071 5.68845916 0.00000000 0.00000000
1A12 93,900,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000
AR 100.00 6.75000% 0.00000000 0.00000000 0.00000000 0.00000000
1AWIO 0.00 0.25712% 988.65056627 0.21183410 0.00000000 0.00000000
2A1 119,724,000.00 6.75000% 978.51755496 5.50416124 0.00000000 0.00000000
2A2 30,000,000.00 6.75000% 990.20633700 5.56991067 0.00000000 0.00000000
2AWIO 0.00 0.21827% 977.59276466 0.17781201 0.00000000 0.00000000
1B1 11,743,000.00 6.75000% 997.24782083 5.60951886 0.00000000 0.00000000
1B2 6,107,000.00 6.75000% 997.24782053 5.60951859 0.00000000 0.00000000
1B3 3,758,000.00 6.75000% 997.24782065 5.60951836 0.00000000 0.00000000
1B4 2,819,000.00 6.75000% 997.24782192 5.60951756 0.00000000 0.00000000
1B5 1,879,000.00 6.75000% 997.24782331 5.60952102 0.00000000 0.00000000
2B1 761,000.00 6.75000% 990.20633377 5.56990802 0.00000000 0.00000000
2B2 533,000.00 6.75000% 990.20634146 5.56990619 0.00000000 0.00000000
2B3 381,000.00 6.75000% 990.20632546 5.56992126 0.00000000 0.00000000
2B4 229,000.00 6.75000% 990.20633188 5.56991266 0.00000000 0.00000000
2B5 77,000.00 6.75000% 990.20636364 5.56987013 0.00000000 0.00000000
B6 2,183,884.08 6.75000% 0.00000000 5.60398792 0.00000000 0.00000000
<FN>
All Classes are per $1,000 denomination.
</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>
1A1 0.00000000 0.00000000 5.47575095 0.00000000 954.10013995
1A2 0.00000000 0.00000000 5.52692020 0.00000000 969.83668820
1A3 0.00000007 0.00000000 5.53358436 0.00000000 971.88618520
1A4 0.00000008 0.00000000 5.53906437 0.00000000 973.57150230
1A5 0.00000008 0.00000000 5.54165012 0.00000000 974.36672228
1A6 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000
1A7 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000
1A8 0.00000008 0.00000000 5.54746071 0.00000000 976.15369773
1A9 0.00000011 0.00000000 5.62499995 0.00000000 1000.00000000
1A10 0.00000015 0.00000000 5.58333815 0.00000000 988.85890676
1A11 0.00000000 0.00000000 5.68845916 0.00000000 1016.97009988
1A12 0.00000011 0.00000000 5.62499989 0.00000000 1000.00000000
AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1AWIO 0.00000000 0.00000000 0.21183410 0.00000000 982.85679108
2A1 0.00000092 0.00000000 5.50416032 0.00000000 957.64162348
2A2 0.00000100 0.00000000 5.56990967 0.00000000 986.15648100
2AWIO 0.00000000 0.00000000 0.17781189 0.00000000 960.01794537
1B1 0.00000000 0.00000000 5.60951886 0.00000000 996.28357319
1B2 0.00000000 0.00000000 5.60951859 0.00000000 996.28357295
1B3 0.00000000 0.00000000 5.60951836 0.00000000 996.28357371
1B4 0.00000000 0.00000000 5.60951756 0.00000000 996.28357219
1B5 0.00000000 0.00000000 5.60952102 0.00000000 996.28357105
2B1 0.00000000 0.00000000 5.56990802 0.00000000 986.15647832
2B2 0.00000000 0.00000000 5.56990619 0.00000000 986.15649156
2B3 0.00000000 0.00000000 5.56992126 0.00000000 986.15648294
2B4 0.00000000 0.00000000 5.56991266 0.00000000 986.15646288
2B5 0.00000000 0.00000000 5.56987013 0.00000000 986.15649351
B6 0.00000000 0.00000000 5.60398792 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>
<CAPTION>
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<S> <C>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 15,962,616.57
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 15,962,616.57
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 224,810.27
Payment of Interest and Principal 15,737,806.30
Total Withdrawals (Pool Distribution Amount) 15,962,616.57
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 224,810.27
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 224,810.27
</TABLE>
<TABLE>
<CAPTION> CERTIFICATEHOLDER DELINQUENCY/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
30 Days 13 0 0 0 13
3,954,374.69 0.00 0.00 0.00 3,954,374.69
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
90 Days 1 0 0 0 1
451,991.10 0.00 0.00 0.00 451,991.10
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 14 0 0 0 14
4,406,365.79 0.00 0.00 0.00 4,406,365.79
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
30 Days 0.402228% 0.000000% 0.000000% 0.000000% 0.402228%
0.369707% 0.000000% 0.000000% 0.000000% 0.369707%
60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
90 Days 0.030941% 0.000000% 0.000000% 0.000000% 0.030941%
0.042258% 0.000000% 0.000000% 0.000000% 0.042258%
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 0.433168% 0.000000% 0.000000% 0.000000% 0.433168%
0.411965% 0.000000% 0.000000% 0.000000% 0.411965%
</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
30 Days 9 0 0 0 9
2,804,517.06 0.00 0.00 0.00 2,804,517.06
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
90 Days 1 0 0 0 1
451,991.10 0.00 0.00 0.00 451,991.10
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 10 0 0 0 10
3,256,508.16 0.00 0.00 0.00 3,256,508.16
30 Days 0.325497% 0.000000% 0.000000% 0.000000% 0.325497%
0.303813% 0.000000% 0.000000% 0.000000% 0.303813%
60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
90 Days 0.036166% 0.000000% 0.000000% 0.000000% 0.036166%
0.048964% 0.000000% 0.000000% 0.000000% 0.048964%
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 0.361664% 0.000000% 0.000000% 0.000000% 0.361664%
0.352777% 0.000000% 0.000000% 0.000000% 0.352777%
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
30 Days 4 0 0 0 4
1,149,857.63 0.00 0.00 0.00 1,149,857.63
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 4 0 0 0 4
1,149,857.63 0.00 0.00 0.00 1,149,857.63
30 Days 0.856531% 0.000000% 0.000000% 0.000000% 0.856531%
0.784930% 0.000000% 0.000000% 0.000000% 0.784930%
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 0.856531% 0.000000% 0.000000% 0.000000% 0.856531%
0.784930% 0.000000% 0.000000% 0.000000% 0.784930%
</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 0.00
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Mixed Fixed & Arm
Weighted Average Gross Coupon 7.196460%
Weighted Average Net Coupon 6.946460%
Weighted Average Pass-Through Rate 6.946460%
Weighted Average Maturity(Stepdown Calculation ) 338
Beginning Scheduled Collateral Loan Count 3,255
Number Of Loans Paid In Full 23
Ending Scheduled Collateral Loan Count 3,232
Beginning Scheduled Collateral Balance 1,079,089,307.29
Ending Scheduled Collateral Balance 1,069,598,042.93
Ending Actual Collateral Balance at 30-Jun-2000 1,069,598,042.93
Monthly P &I Constant 7,980,440.84
Ending Scheduled Balance for Premium Loans 1,069,598,042.93
Scheduled Principal 1,509,088.62
Unscheduled Principal 7,982,175.74
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
Class 1A-12 Priority Percentage .10411814%
Class 2A-2 Priority Percentage .19920757%
Senior Prepayment Percentage 100%
Subordinate Prepayment Percentage 0%
Subordinate % for Group 1 3.022401%
Subordinate % for Group 2 1.517936%
Senior Percentage for Group 1 96.977599%
Senior Percentage for Group 2 98.482064%
Bankruptcy Loss Limit $288,526.09
Fraud Loss Limit $10,914,179.84
Special Hazard Loss Limit $10,695,980.43
</TABLE>
<TABLE>
<CAPTION>
Group Level Collateral Statement
<S> <C>
Group ID 1 2 Total
Collateral Description Fixed 30 Year Ratio Fixed 30 Year Ratio
Weighted Average Coupon Rate 7.208306 7.122583
Weighted Average Net Rate 6.958306 6.872583
Weighted Average Maturity 338.00 156.00
Record Date 06/30/2000 06/30/2000
Principal And Interest Constant 6,485,435.64 1,495,005.20 7,980,440.84
Beginning Loan Count 2,782 473 3,255
Loans Paid In Full 17 6 23
Ending Loan Count 2,765 467 3,232
Beginning Scheduled Balance 929,967,506.99 149,121,800.30 1,079,089,307.29
Ending scheduled Balance 923,106,346.15 146,491,696.78 1,069,598,042.93
Scheduled Principal 899,193.71 609,894.91 1,509,088.62
Unscheduled Principal 5,961,967.13 2,020,208.61 7,982,175.74
Scheduled Interest 5,586,241.93 885,110.29 6,471,352.22
Servicing Fees 193,743.24 31,067.03 224,810.27
Master Servicing Fees 0.00 0.00 0.00
Trustee Fee 0.00 0.00 0.00
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 5,392,498.69 854,043.26 6,246,541.95
Realized Loss Amount 0.00 0.00 0.00
Cumulative Realized Loss 0.00 0.00 0.00
Percentage of Cumulative Losses 0.00 0.00 0.00
</TABLE>
|
|