|
|
|
|
|
|
|
|
|
|
|
|
|
<TABLE>
<CAPTION>
Bank of America Funding Corporation
Mortgage Pass-Through Certificates
Record Date: 4/30/2000
Distribution Date: 5/22/2000
BAF 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
<S> <C> <C> <C> <C> <C> <C>
1A1 05946XAA1 SEN 6.75000% 28,011,000.00 157,561.87 389,831.34
1A2 05946XAB9 SEN 6.75000% 50,000,000.00 281,250.00 457,283.79
1A3 05946XAC7 SEN 6.75000% 138,167,000.00 777,189.37 1,177,771.09
1A4 05946XAD5 SEN 6.75000% 125,840,000.00 707,850.00 1,008,388.70
1A5 05946XAE3 SEN 6.75000% 125,270,000.00 704,643.75 973,616.67
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% 125,039,000.00 703,344.37 904,072.62
1A9 05946XAJ2 SEN 6.75000% 92,473,000.00 520,160.62 0.00
1A10 05946XAK9 SEN 6.75000% 67,103,000.00 377,454.37 247,803.75
1A11 05946XAL7 SEN 6.75000% 44,054,000.00 247,803.75 -247,803.75
1A12 05946XAM5 SEN 6.75000% 93,900,000.00 528,187.50 0.00
AR 05946XBD4 SEN 6.75000% 100.00 0.56 100.00
1AWIO 05946XAN3 SEN 0.20879% 0.00 163,445.40 0.00
2A1 05946XAU7 SEN 6.75000% 119,724,000.00 673,447.50 1,126,241.37
2A2 05946XAV5 SEN 6.75000% 30,000,000.00 168,750.00 139,148.26
2AWIO 05946XAW3 SEN 0.12342% 0.00 15,633.84 0.00
1B1 05946XAP8 JUN 6.75000% 11,743,000.00 66,054.38 17,922.92
1B2 05946XAQ6 JUN 6.75000% 6,107,000.00 34,351.88 9,320.89
1B3 05946XAR4 JUN 6.75000% 3,758,000.00 21,138.75 5,735.70
1B4 05946XAS2 JUN 6.75000% 2,819,000.00 15,856.88 4,302.54
1B5 05946XAT0 JUN 6.75000% 1,879,000.00 10,569.38 2,867.85
2B1 05946XAX1 JUN 6.75000% 761,000.00 4,280.63 3,529.73
2B2 05946XAY9 JUN 6.75000% 533,000.00 2,998.13 2,472.20
2B3 05946XAZ6 JUN 6.75000% 381,000.00 2,143.13 1,767.18
2B4 05946XBA0 JUN 6.75000% 229,000.00 1,288.13 1,062.16
2B5 05946XBB8 JUN 6.75000% 77,000.00 433.13 357.15
Totals 1,089,234,100.0 6,306,021.07 6,225,792.16
</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 27,621,168.66 547,393.21 0.00
1A2 0.00 49,542,716.21 738,533.79 0.00
1A3 0.00 136,989,228.91 1,954,960.46 0.00
1A4 0.00 124,831,611.30 1,716,238.70 0.00
1A5 0.00 124,296,383.33 1,678,260.42 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 0.00 124,134,927.38 1,607,416.99 0.00
1A9 0.00 92,473,000.00 520,160.62 0.00
1A10 0.00 66,855,196.25 625,258.12 0.00
1A11 0.00 44,301,803.75 0.00 0.00
1A12 0.00 93,900,000.00 528,187.50 0.00
AR 0.00 0.00 100.56 0.00
1AWIO 0.00 0.00 163,445.40 0.00
2A1 0.00 118,597,758.63 1,799,688.87 0.00
2A2 0.00 29,860,851.74 307,898.26 0.00
2AWIO 0.00 0.00 15,633.84 0.00
1B1 0.00 11,725,077.08 83,977.30 0.00
1B2 0.00 6,097,679.11 43,672.77 0.00
1B3 0.00 3,752,264.30 26,874.45 0.00
1B4 0.00 2,814,697.46 20,159.42 0.00
1B5 0.00 1,876,132.15 13,437.23 0.00
2B1 0.00 757,470.27 7,810.36 0.00
2B2 0.00 530,527.80 5,470.33 0.00
2B3 0.00 379,232.82 3,910.31 0.00
2B4 0.00 227,937.84 2,350.29 0.00
2B5 0.00 76,642.85 790.28 0.00
Totals 0.00 1,083,008,307.84 12,531,813.23 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 28,011,000.00 110,396.58 279,434.77 0.00 0.00
1A2 50,000,000.00 50,000,000.00 129,498.48 327,785.32 0.00 0.00
1A3 138,167,000.00 138,167,000.00 333,533.71 844,237.38 0.00 0.00
1A4 125,840,000.00 125,840,000.00 285,566.21 722,822.49 0.00 0.00
1A5 125,270,000.00 125,270,000.00 275,719.10 697,897.57 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 125,039,000.00 125,039,000.00 256,024.88 648,047.75 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 67,103,000.00 70,175.69 177,628.06 0.00 0.00
1A11 44,054,000.00 44,054,000.00 0.00 0.00 (247,803.75) 0.00
1A12 93,900,000.00 93,900,000.00 0.00 0.00 0.00 0.00
AR 100.00 100.00 28.32 71.68 0.00 0.00
1AWIO 0.00 0.00 0.00 0.00 0.00 0.00
2A1 119,724,000.00 119,724,000.00 618,094.86 508,146.52 0.00 0.00
2A2 30,000,000.00 30,000,000.00 76,366.24 62,782.01 0.00 0.00
2AWIO 0.00 0.00 0.00 0.00 0.00 0.00
1B1 11,743,000.00 11,743,000.00 17,922.92 0.00 0.00 0.00
1B2 6,107,000.00 6,107,000.00 9,320.89 0.00 0.00 0.00
1B3 3,758,000.00 3,758,000.00 5,735.70 0.00 0.00 0.00
1B4 2,819,000.00 2,819,000.00 4,302.54 0.00 0.00 0.00
1B5 1,879,000.00 1,879,000.00 2,867.85 0.00 0.00 0.00
2B1 761,000.00 761,000.00 3,529.73 0.00 0.00 0.00
2B2 533,000.00 533,000.00 2,472.20 0.00 0.00 0.00
2B3 381,000.00 381,000.00 1,767.18 0.00 0.00 0.00
2B4 229,000.00 229,000.00 1,062.16 0.00 0.00 0.00
2B5 77,000.00 77,000.00 357.15 0.00 0.00 0.00
Totals 1,089,234,100.0 1,089,234,100.00 2,204,742.39 4,268,853.55 (247,803.75) 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 389,831.34 27,621,168.66 0.98608292 389,831.34
1A2 457,283.79 49,542,716.21 0.99085432 457,283.79
1A3 1,177,771.09 136,989,228.91 0.99147574 1,177,771.09
1A4 1,008,388.70 124,831,611.30 0.99198674 1,008,388.70
1A5 973,616.67 124,296,383.33 0.99222785 973,616.67
1A6 0.00 10,000,000.00 1.00000000 0.00
1A7 0.00 11,366,000.00 1.00000000 0.00
1A8 904,072.62 124,134,927.38 0.99276967 904,072.62
1A9 0.00 92,473,000.00 1.00000000 0.00
1A10 247,803.75 66,855,196.25 0.99630711 247,803.75
1A11 (247,803.75) 44,301,803.75 1.00562500 (247,803.75)
1A12 0.00 93,900,000.00 1.00000000 0.00
AR 100.00 0.00 0.00000000 100.00
1AWIO 0.00 0.00 0.00000000 0.00
2A1 1,126,241.37 118,597,758.63 0.99059302 1,126,241.37
2A2 139,148.26 29,860,851.74 0.99536172 139,148.26
2AWIO 0.00 0.00 0.00000000 0.00
1B1 17,922.92 11,725,077.08 0.99847374 17,922.92
1B2 9,320.89 6,097,679.11 0.99847374 9,320.89
1B3 5,735.70 3,752,264.30 0.99847374 5,735.70
1B4 4,302.54 2,814,697.46 0.99847374 4,302.54
1B5 2,867.85 1,876,132.15 0.99847374 2,867.85
2B1 3,529.73 757,470.27 0.99536172 3,529.73
2B2 2,472.20 530,527.80 0.99536173 2,472.20
2B3 1,767.18 379,232.82 0.99536173 1,767.18
2B4 1,062.16 227,937.84 0.99536175 1,062.16
2B5 357.15 76,642.85 0.99536169 357.15
Totals 6,225,792.16 1,083,008,307.84 0.99428425 6,225,792.16
</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 1000.00000000 3.94118668 9.97589411 0.00000000
1A2 50,000,000.00 1000.00000000 2.58996960 6.55570640 0.00000000
1A3 138,167,000.00 1000.00000000 2.41398966 6.11026786 0.00000000
1A4 125,840,000.00 1000.00000000 2.26928012 5.74398037 0.00000000
1A5 125,270,000.00 1000.00000000 2.20099864 5.57114688 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 1000.00000000 2.04756020 5.18276498 0.00000000
1A9 92,473,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1A10 67,103,000.00 1000.00000000 1.04579065 2.64709566 0.00000000
1A11 44,054,000.00 1000.00000000 0.00000000 0.00000000 -5.62500000
1A12 93,900,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
AR 100.00 1000.00000000 283.20000000 716.80000000 0.00000000
1AWIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
2A1 119,724,000.00 1000.00000000 5.16266463 4.24431626 0.00000000
2A2 30,000,000.00 1000.00000000 2.54554133 2.09273367 0.00000000
2AWIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
1B1 11,743,000.00 1000.00000000 1.52626416 0.00000000 0.00000000
1B2 6,107,000.00 1000.00000000 1.52626330 0.00000000 0.00000000
1B3 3,758,000.00 1000.00000000 1.52626397 0.00000000 0.00000000
1B4 2,819,000.00 1000.00000000 1.52626463 0.00000000 0.00000000
1B5 1,879,000.00 1000.00000000 1.52626397 0.00000000 0.00000000
2B1 761,000.00 1000.00000000 4.63827858 0.00000000 0.00000000
2B2 533,000.00 1000.00000000 4.63827392 0.00000000 0.00000000
2B3 381,000.00 1000.00000000 4.63826772 0.00000000 0.00000000
2B4 229,000.00 1000.00000000 4.63825328 0.00000000 0.00000000
2B5 77,000.00 1000.00000000 4.63831169 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>
1A1 0.00000000 13.91708043 986.08291957 0.98608292 13.91708043
1A2 0.00000000 9.14567580 990.85432420 0.99085432 9.14567580
1A3 0.00000000 8.52425753 991.47574247 0.99147574 8.52425753
1A4 0.00000000 8.01326049 991.98673951 0.99198674 8.01326049
1A5 0.00000000 7.77214553 992.22785447 0.99222785 7.77214553
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 7.23032510 992.76967490 0.99276967 7.23032510
1A9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1A10 0.00000000 3.69288631 996.30711369 0.99630711 3.69288631
1A11 0.00000000 -5.62500000 1,005.62500000 1.00562500 -5.62500000
1A12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
AR 0.00000000 1000.00000000 0.00000000 0.00000000 1000.00000000
1AWIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
2A1 0.00000000 9.40698081 990.59301919 0.99059302 9.40698081
2A2 0.00000000 4.63827533 995.36172467 0.99536172 4.63827533
2AWIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1B1 0.00000000 1.52626416 998.47373584 0.99847374 1.52626416
1B2 0.00000000 1.52626330 998.47373670 0.99847374 1.52626330
1B3 0.00000000 1.52626397 998.47373603 0.99847374 1.52626397
1B4 0.00000000 1.52626463 998.47373537 0.99847374 1.52626463
1B5 0.00000000 1.52626397 998.47373603 0.99847374 1.52626397
2B1 0.00000000 4.63827858 995.36172142 0.99536172 4.63827858
2B2 0.00000000 4.63827392 995.36172608 0.99536173 4.63827392
2B3 0.00000000 4.63826772 995.36173228 0.99536173 4.63826772
2B4 0.00000000 4.63825328 995.36174672 0.99536175 4.63825328
2B5 0.00000000 4.63831169 995.36168831 0.99536169 4.63831169
<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% 28,011,000.00 157,561.88 0.00 0.00
1A2 50,000,000.00 6.75000% 50,000,000.00 281,250.00 0.00 0.00
1A3 138,167,000.00 6.75000% 138,167,000.00 777,189.38 0.00 0.00
1A4 125,840,000.00 6.75000% 125,840,000.00 707,850.00 0.00 0.00
1A5 125,270,000.00 6.75000% 125,270,000.00 704,643.75 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% 125,039,000.00 703,344.38 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% 67,103,000.00 377,454.38 0.00 0.00
1A11 44,054,000.00 6.75000% 44,054,000.00 247,803.75 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% 100.00 0.56 0.00 0.00
1AWIO 0.00 0.20879% 939,408,022.00 163,445.40 0.00 0.00
2A1 119,724,000.00 6.75000% 119,724,000.00 673,447.50 0.00 0.00
2A2 30,000,000.00 6.75000% 30,000,000.00 168,750.00 0.00 0.00
2AWIO 0.00 0.12342% 152,009,962.38 15,633.84 0.00 0.00
1B1 11,743,000.00 6.75000% 11,743,000.00 66,054.38 0.00 0.00
1B2 6,107,000.00 6.75000% 6,107,000.00 34,351.88 0.00 0.00
1B3 3,758,000.00 6.75000% 3,758,000.00 21,138.75 0.00 0.00
1B4 2,819,000.00 6.75000% 2,819,000.00 15,856.88 0.00 0.00
1B5 1,879,000.00 6.75000% 1,879,000.00 10,569.38 0.00 0.00
2B1 761,000.00 6.75000% 761,000.00 4,280.63 0.00 0.00
2B2 533,000.00 6.75000% 533,000.00 2,998.13 0.00 0.00
2B3 381,000.00 6.75000% 381,000.00 2,143.13 0.00 0.00
2B4 229,000.00 6.75000% 229,000.00 1,288.13 0.00 0.00
2B5 77,000.00 6.75000% 77,000.00 433.13 0.00 0.00
Totals 1,089,234,100.0 6,306,021.12 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 0.00 157,561.87 0.00 27,621,168.66
1A2 0.00 0.00 281,250.00 0.00 49,542,716.21
1A3 0.00 0.00 777,189.37 0.00 136,989,228.91
1A4 0.00 0.00 707,850.00 0.00 124,831,611.30
1A5 0.00 0.00 704,643.75 0.00 124,296,383.33
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 0.00 0.00 703,344.37 0.00 124,134,927.38
1A9 0.00 0.00 520,160.62 0.00 92,473,000.00
1A10 0.00 0.00 377,454.37 0.00 66,855,196.25
1A11 0.00 0.00 247,803.75 0.00 44,301,803.75
1A12 0.00 0.00 528,187.50 0.00 93,900,000.00
AR 0.00 0.00 0.56 0.00 0.00
1AWIO 0.00 0.00 163,445.40 0.00 934,453,940.15
2A1 0.00 0.00 673,447.50 0.00 118,597,758.63
2A2 0.00 0.00 168,750.00 0.00 29,860,851.74
2AWIO 0.00 0.00 15,633.84 0.00 150,733,969.83
1B1 0.00 0.00 66,054.38 0.00 11,725,077.08
1B2 0.00 0.00 34,351.88 0.00 6,097,679.11
1B3 0.00 0.00 21,138.75 0.00 3,752,264.30
1B4 0.00 0.00 15,856.88 0.00 2,814,697.46
1B5 0.00 0.00 10,569.38 0.00 1,876,132.15
2B1 0.00 0.00 4,280.63 0.00 757,470.27
2B2 0.00 0.00 2,998.13 0.00 530,527.80
2B3 0.00 0.00 2,143.13 0.00 379,232.82
2B4 0.00 0.00 1,288.13 0.00 227,937.84
2B5 0.00 0.00 433.13 0.00 76,642.85
Totals 0.00 0.00 6,306,021.07 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% 1000.00000000 5.62500018 0.00000000 0.00000000
1A2 50,000,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000
1A3 138,167,000.00 6.75000% 1000.00000000 5.62500004 0.00000000 0.00000000
1A4 125,840,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000
1A5 125,270,000.00 6.75000% 1000.00000000 5.62500000 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% 1000.00000000 5.62500004 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% 1000.00000000 5.62500007 0.00000000 0.00000000
1A11 44,054,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000
1A12 93,900,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000
AR 100.00 6.75000% 1000.00000000 5.60000000 0.00000000 0.00000000
1AWIO 0.00 0.20879% 1232.71236645 0.21447674 0.00000000 0.00000000
2A1 119,724,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000
2A2 30,000,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000
2AWIO 0.00 0.12342% 1774.35171420 0.18248758 0.00000000 0.00000000
1B1 11,743,000.00 6.75000% 1000.00000000 5.62500043 0.00000000 0.00000000
1B2 6,107,000.00 6.75000% 1000.00000000 5.62500082 0.00000000 0.00000000
1B3 3,758,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000
1B4 2,819,000.00 6.75000% 1000.00000000 5.62500177 0.00000000 0.00000000
1B5 1,879,000.00 6.75000% 1000.00000000 5.62500266 0.00000000 0.00000000
2B1 761,000.00 6.75000% 1000.00000000 5.62500657 0.00000000 0.00000000
2B2 533,000.00 6.75000% 1000.00000000 5.62500938 0.00000000 0.00000000
2B3 381,000.00 6.75000% 1000.00000000 5.62501312 0.00000000 0.00000000
2B4 229,000.00 6.75000% 1000.00000000 5.62502183 0.00000000 0.00000000
2B5 77,000.00 6.75000% 1000.00000000 5.62506494 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 5.62499982 0.00000000 986.08291957
1A2 0.00000000 0.00000000 5.62500000 0.00000000 990.85432420
1A3 0.00000000 0.00000000 5.62499996 0.00000000 991.47574247
1A4 0.00000000 0.00000000 5.62500000 0.00000000 991.98673951
1A5 0.00000000 0.00000000 5.62500000 0.00000000 992.22785447
1A6 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000
1A7 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000
1A8 0.00000000 0.00000000 5.62499996 0.00000000 992.76967490
1A9 0.00000000 0.00000000 5.62499995 0.00000000 1000.00000000
1A10 0.00000000 0.00000000 5.62499993 0.00000000 996.30711369
1A11 0.00000000 0.00000000 5.62500000 0.00000000 1005.62500000
1A12 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000
AR 0.00000000 0.00000000 5.60000000 0.00000000 0.00000000
1AWIO 0.00000000 0.00000000 0.21447674 0.00000000 1226.21150866
2A1 0.00000000 0.00000000 5.62500000 0.00000000 990.59301919
2A2 0.00000000 0.00000000 5.62500000 0.00000000 995.36172467
2AWIO 0.00000000 0.00000000 0.18248758 0.00000000 1759.45756165
1B1 0.00000000 0.00000000 5.62500043 0.00000000 998.47373584
1B2 0.00000000 0.00000000 5.62500082 0.00000000 998.47373670
1B3 0.00000000 0.00000000 5.62500000 0.00000000 998.47373603
1B4 0.00000000 0.00000000 5.62500177 0.00000000 998.47373537
1B5 0.00000000 0.00000000 5.62500266 0.00000000 998.47373603
2B1 0.00000000 0.00000000 5.62500657 0.00000000 995.36172142
2B2 0.00000000 0.00000000 5.62500938 0.00000000 995.36172608
2B3 0.00000000 0.00000000 5.62501312 0.00000000 995.36173228
2B4 0.00000000 0.00000000 5.62502183 0.00000000 995.36174672
2B5 0.00000000 0.00000000 5.62506494 0.00000000 995.36168831
<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 Component Statement
Component Beginning Ending Beginning Ending Ending
Pass-Through Notional Notional Component Component Component
Rate Balance Balance Balance Balance Percentage
Class
<S> <C> <C> <C> <C> <C> <C>
B6 6.75000% 0.00 0.00 2,183,884.08 2,179,601.85 99.80391679%
</TABLE>
<TABLE>
<CAPTION>
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<S> <C>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 12,775,758.54
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 12,775,758.54
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 227,378.73
Payment of Interest and Principal 12,548,379.81
Total Withdrawals (Pool Distribution Amount) 12,775,758.54
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 227,378.73
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 227,378.73
</TABLE>
<TABLE>
<CAPTION> CERTIFICATEHOLDER DELINQUENCY/CREDIT ENHANCEMENT STATEMENT
DELINQUENCY STATUS
Percentage Delinquent
Based On
Current Unpaid
Number Principal Number Unpaid
Of Loans Balance Of Loans Balance
<S> <C> <C> <C> <C>
30 Days 24 8,209,588.82 0.734619% 0.756513%
60 Days 0 0.00 0.000000% 0.000000%
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 24 8,209,588.82 0.734619% 0.756513%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 0.00
Cumulative Realized Losses - Includes Interest Shortfall 0.00
Principal Balance of Contaminated Properties 0.00
Current Period Class A Insufficient Funds 0.00
Periodic Advance 0.00
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Mixed Fixed & Arm
Weighted Average Gross Coupon 7.196895%
Weighted Average Net Coupon 6.946895%
Weighted Average Pass-Through Rate 6.946895%
Weighted Average Maturity(Stepdown Calculation ) 340
Beginning Scheduled Collateral Loan Count 3,280
Number Of Loans Paid In Full 13
Ending Scheduled Collateral Loan Count 3,267
Beginning Scheduled Collateral Balance 1,091,417,984.08
Ending Scheduled Collateral Balance 1,085,187,909.98
Ending Actual Collateral Balance at 30-Apr-2000 1,085,187,909.98
Monthly P &I Constant 8,684,533.05
Ending Scheduled Balance for Premium Loans 1,085,187,909.98
Scheduled Principal 2,138,848.92
Unscheduled Principal 4,091,225.48
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
Class 1A-12 Priority Percentage .10304831%
Class 2A-2 Priority Percentage .19735549%
Senior Prepayment Percentage 100%
Subordinate Prepayment Percentage 0.00%
Subordinate % for Group 1 3.000285%
Subordinate % for Group 2 1.503824%
Senior Percentage for Group 1 96.997%
Senior Percentage for Group 2 98.4961%
Bankruptcy Loss Limit $288,526.09
Fraud Loss Limit $10,914,179.84
Special Hazard Loss Limit $10,851,879.10
</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 7.208785 7.123417
Weighted Average Net Rate 6.958785 6.873417
Weighted Average Maturity 340.00 158.00
Beginning Loan Count 2,803 477 3,280
Loans Paid In Full 11 2 13
Ending Loan Count 2,792 475 3,267
Beginning Scheduled Balance 939,408,022.00 152,009,962.38 1,091,417,984.38
Ending scheduled Balance 934,453,940.15 150,733,969.83 1,085,187,909.98
Record Date 4/30/00 4/30/00
Principal And Interest Constant 7,077,110.42 1,607,422.63 8,684,533.05
Scheduled Principal 1,433,784.90 705,064.02 2,138,848.92
Unscheduled Principal 3,520,296.95 570,928.53 4,091,225.48
Scheduled Interest 5,643,325.52 902,358.61 6,545,684.13
Servicing Fees 195,710.00 31,668.73 227,378.73
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 5,447,615.52 870,689.88 6,318,305.40
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>
<TABLE>
<CAPTION> Delinquency Status By Groups
<S> <C> <C> <C> <C> <C> <C>
Group 30 Days 60 Days 90 + Days Foreclosure REO Bankruptcy
1 Principal Balance 6,262,744.69 0.00 0.00 0.00 0.00 0.00
Percentage Of Balance 0.670% 0.000% 0.000% 0.000% 0.000% 0.000%
Loan Count 18 0 0 0 0 0
Percentage Of Loans 0.645% 0.000% 0.000% 0.000% 0.000% 0.000%
2 Principal Balance 1,946,844.13 0.00 0.00 0.00 0.00 0.00
Percentage Of Balance 1.292% 0.000% 0.000% 0.000% 0.000% 0.000%
Loan Count 6 0 0 0 0 0
Percentage Of Loans 1.263% 0.000% 0.000% 0.000% 0.000% 0.000%
Totals:Principal Balance 8,209,588.82 0.00 0.00 0.00 0.00 0.00
Percentage of Balance 0.757% 0.000% 0.000% 0.000% 0.000% 0.000%
Loan Count 24 0 0 0 0 0
Percentage Of Loans 0.735% 0.000% 0.000% 0.000% 0.000% 0.000%
</TABLE>
|
|