|
|
|
|
|
|
|
|
|
|
|
|
|
<TABLE>
<CAPTION>
Bank of America Funding Corporation
Mortgage Pass-Through Certificates
Record Date: 11/30/2000
Distribution Date: 12/20/2000
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% 24,592,555.74 138,333.13 460,047.36
1A2 05946XAB9 SEN 6.75000% 45,990,062.93 258,694.10 539,649.28
1A3 05946XAC7 SEN 6.75000% 127,839,085.47 719,094.86 1,389,910.00
1A4 05946XAD5 SEN 6.75000% 116,997,405.40 658,110.41 1,190,018.63
1A5 05946XAE3 SEN 6.75000% 116,732,322.45 656,619.31 1,148,983.50
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% 117,111,156.56 658,750.26 1,066,913.25
1A9 05946XAJ2 SEN 6.75000% 92,473,000.00 520,160.63 0.00
1A10 05946XAK9 SEN 6.75000% 65,338,826.10 367,530.90 257,727.23
1A11 05946XAL7 SEN 6.75000% 45,818,173.90 257,727.23 (257,727.23)
1A12 05946XAM5 SEN 6.75000% 93,900,000.00 528,187.50 0.00
AR 05946XBD4 SEN 6.75000% 0.00 0.00 0.00
1AWIO 05946XAN3 SEN 0.25677% 0.00 155,043.43 0.00
2A1 05946XAU7 SEN 6.75000% 109,431,272.38 615,550.91 954,985.88
2A2 05946XAV5 SEN 6.75000% 28,969,688.70 162,954.50 140,269.27
2AWIO 05946XAW3 SEN 0.21909% 0.00 14,598.80 0.00
1B1 05946XAP8 JUN 6.75000% 11,636,853.14 65,457.30 16,869.38
1B2 05946XAQ6 JUN 6.75000% 6,051,797.85 34,041.36 8,773.00
1B3 05946XAR4 JUN 6.75000% 3,724,030.84 20,947.67 5,398.55
1B4 05946XAS2 JUN 6.75000% 2,793,518.61 15,713.54 4,049.63
1B5 05946XAT0 JUN 6.75000% 1,862,015.42 10,473.84 2,699.27
2B1 05946XAX1 JUN 6.75000% 734,864.45 4,133.61 3,558.16
2B2 05946XAY9 JUN 6.75000% 514,694.81 2,895.16 2,492.12
2B3 05946XAZ6 JUN 6.75000% 367,915.05 2,069.52 1,781.42
2B4 05946XBA0 JUN 6.75000% 221,135.29 1,243.89 1,070.72
2B5 05946XBB8 JUN 6.75000% 74,355.54 418.25 360.02
B6 05946XBC6 JUN 6.75000% 2,156,426.67 12,129.90 4,125.06
Totals 1,036,697,157.30 6,001,063.76 6,941,954.50
</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 24,132,508.38 598,380.49 0.00
1A2 0.00 45,450,413.65 798,343.38 0.00
1A3 0.00 126,449,175.47 2,109,004.86 0.00
1A4 0.00 115,807,386.77 1,848,129.04 0.00
1A5 0.00 115,583,338.95 1,805,602.81 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 0.00 116,044,243.31 1,725,663.51 0.00
1A9 0.00 92,473,000.00 520,160.63 0.00
1A10 0.00 65,081,098.87 625,258.13 0.00
1A11 0.00 46,075,901.13 0.00 0.00
1A12 0.00 93,900,000.00 528,187.50 0.00
AR 0.00 0.00 0.00 0.00
1AWIO 0.00 0.00 155,043.43 0.00
2A1 0.00 108,476,286.50 1,570,536.79 0.00
2A2 0.00 28,829,419.43 303,223.77 0.00
2AWIO 0.00 0.00 14,598.80 0.00
1B1 0.00 11,619,983.76 82,326.68 0.00
1B2 0.00 6,043,024.85 42,814.36 0.00
1B3 0.00 3,718,632.29 26,346.22 0.00
1B4 0.00 2,789,468.98 19,763.17 0.00
1B5 0.00 1,859,316.14 13,173.11 0.00
2B1 0.00 731,306.28 7,691.77 0.00
2B2 0.00 512,202.69 5,387.28 0.00
2B3 0.00 366,133.63 3,850.94 0.00
2B4 0.00 220,064.57 2,314.61 0.00
2B5 0.00 73,995.51 778.27 0.00
B6 0.01 2,152,301.60 16,254.96 0.08
Totals 0.01 1,029,755,202.76 12,943,018.26 0.08
<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 24,592,555.74 99,901.69 360,145.68 0.00 0.00
1A2 50,000,000.00 45,990,062.93 117,187.66 422,461.62 0.00 0.00
1A3 138,167,000.00 127,839,085.47 301,826.21 1,088,083.79 0.00 0.00
1A4 125,840,000.00 116,997,405.40 258,418.75 931,599.87 0.00 0.00
1A5 125,270,000.00 116,732,322.45 249,507.76 899,475.74 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 125,039,000.00 117,111,156.56 231,685.78 835,227.47 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 65,338,826.10 55,966.81 201,760.42 0.00 0.00
1A11 44,054,000.00 45,818,173.90 0.00 0.00 (257,727.23) 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 119,724,000.00 109,431,272.38 584,304.80 370,681.08 0.00 0.00
2A2 30,000,000.00 28,969,688.70 85,823.27 54,446.00 0.00 0.00
2AWIO 0.00 0.00 0.00 0.00 0.00 0.00
1B1 11,743,000.00 11,636,853.14 16,869.38 0.00 0.00 0.00
1B2 6,107,000.00 6,051,797.85 8,773.00 0.00 0.00 0.00
1B3 3,758,000.00 3,724,030.84 5,398.55 0.00 0.00 0.00
1B4 2,819,000.00 2,793,518.61 4,049.63 0.00 0.00 0.00
1B5 1,879,000.00 1,862,015.42 2,699.27 0.00 0.00 0.00
2B1 761,000.00 734,864.45 3,558.16 0.00 0.00 0.00
2B2 533,000.00 514,694.81 2,492.12 0.00 0.00 0.00
2B3 381,000.00 367,915.05 1,781.42 0.00 0.00 0.00
2B4 229,000.00 221,135.29 1,070.72 0.00 0.00 0.00
2B5 77,000.00 74,355.54 360.02 0.00 0.00 0.00
B6 2,183,884.08 2,156,426.67 4,125.06 0.00 0.00 0.01
Totals 1,091,417,984.08 1,036,697,157.30 2,035,800.06 5,163,881.67 (257,727.23) 0.01
<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 460,047.36 24,132,508.38 0.86153684 460,047.36
1A2 539,649.28 45,450,413.65 0.90900827 539,649.28
1A3 1,389,910.00 126,449,175.47 0.91519086 1,389,910.00
1A4 1,190,018.63 115,807,386.77 0.92027485 1,190,018.63
1A5 1,148,983.50 115,583,338.95 0.92267374 1,148,983.50
1A6 0.00 10,000,000.00 1.00000000 0.00
1A7 0.00 11,366,000.00 1.00000000 0.00
1A8 1,066,913.25 116,044,243.31 0.92806439 1,066,913.25
1A9 0.00 92,473,000.00 1.00000000 0.00
1A10 257,727.23 65,081,098.87 0.96986869 257,727.23
1A11 (257,727.23) 46,075,901.13 1.04589597 (257,727.23)
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 954,985.88 108,476,286.50 0.90605298 954,985.88
2A2 140,269.27 28,829,419.43 0.96098065 140,269.27
2AWIO 0.00 0.00 0.00000000 0.00
1B1 16,869.38 11,619,983.76 0.98952429 16,869.38
1B2 8,773.00 6,043,024.85 0.98952429 8,773.00
1B3 5,398.55 3,718,632.29 0.98952429 5,398.55
1B4 4,049.63 2,789,468.98 0.98952429 4,049.63
1B5 2,699.27 1,859,316.14 0.98952429 2,699.27
2B1 3,558.16 731,306.28 0.96098066 3,558.16
2B2 2,492.12 512,202.69 0.96098066 2,492.12
2B3 1,781.42 366,133.63 0.96098066 1,781.42
2B4 1,070.72 220,064.57 0.96098066 1,070.72
2B5 360.02 73,995.51 0.96098065 360.02
B6 4,125.07 2,152,301.60 0.98553839 4,125.06
Totals 6,941,954.51 1,029,755,202.76 0.94350214 6,941,954.50
</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 28,011,000.00 877.96064903 3.56651637 12.85729463 0.00000000
1A2 50,000,000.00 919.80125860 2.34375320 8.44923240 0.00000000
1A3 138,167,000.00 925.25049737 2.18450288 7.87513509 0.00000000
1A4 125,840,000.00 929.73144787 2.05355014 7.40305046 0.00000000
1A5 125,270,000.00 931.84579269 1.99175988 7.18029648 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 125,039,000.00 936.59703421 1.85290813 6.67973568 0.00000000
1A9 92,473,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1A10 67,103,000.00 973.70946306 0.83404334 3.00672727 0.00000000
1A11 44,054,000.00 1040.04571435 0.00000000 0.00000000 (5.85025718)
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 119,724,000.00 914.02953777 4.88043166 3.09613010 0.00000000
2A2 30,000,000.00 965.65629000 2.86077567 1.81486667 0.00000000
2AWIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
1B1 11,743,000.00 990.96083965 1.43654773 0.00000000 0.00000000
1B2 6,107,000.00 990.96084002 1.43654822 0.00000000 0.00000000
1B3 3,758,000.00 990.96084087 1.43654870 0.00000000 0.00000000
1B4 2,819,000.00 990.96084072 1.43654842 0.00000000 0.00000000
1B5 1,879,000.00 990.96084087 1.43654604 0.00000000 0.00000000
2B1 761,000.00 965.65630749 4.67563732 0.00000000 0.00000000
2B2 533,000.00 965.65630394 4.67564728 0.00000000 0.00000000
2B3 381,000.00 965.65629921 4.67564304 0.00000000 0.00000000
2B4 229,000.00 965.65628821 4.67563319 0.00000000 0.00000000
2B5 77,000.00 965.65636364 4.67558442 0.00000000 0.00000000
B6 2,183,884.08 987.42725850 1.88886399 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 16.42381065 861.53683838 0.86153684 16.42381065
1A2 0.00000000 10.79298560 909.00827300 0.90900827 10.79298560
1A3 0.00000000 10.05963797 915.19085939 0.91519086 10.05963797
1A4 0.00000000 9.45660068 920.27484719 0.92027485 9.45660068
1A5 0.00000000 9.17205636 922.67373633 0.92267374 9.17205636
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 8.53264382 928.06439039 0.92806439 8.53264382
1A9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1A10 0.00000000 3.84077061 969.86869246 0.96986869 3.84077061
1A11 0.00000000 (5.85025718) 1,045.89597153 1.04589597 (5.85025718)
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 7.97656176 906.05297601 0.90605298 7.97656176
2A2 0.00000000 4.67564233 960.98064767 0.96098065 4.67564233
2AWIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1B1 0.00000000 1.43654773 989.52429192 0.98952429 1.43654773
1B2 0.00000000 1.43654822 989.52429180 0.98952429 1.43654822
1B3 0.00000000 1.43654870 989.52429218 0.98952429 1.43654870
1B4 0.00000000 1.43654842 989.52429230 0.98952429 1.43654842
1B5 0.00000000 1.43654604 989.52428952 0.98952429 1.43654604
2B1 0.00000000 4.67563732 960.98065703 0.96098066 4.67563732
2B2 0.00000000 4.67564728 960.98065666 0.96098066 4.67564728
2B3 0.00000000 4.67564304 960.98065617 0.96098066 4.67564304
2B4 0.00000000 4.67563319 960.98065502 0.96098066 4.67563319
2B5 0.00000000 4.67558442 960.98064935 0.96098065 4.67558442
B6 0.00000458 1.88886857 985.53838993 0.98553839 1.88886399
<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% 24,592,555.74 138,333.13 0.00 0.00
1A2 50,000,000.00 6.75000% 45,990,062.93 258,694.10 0.00 0.00
1A3 138,167,000.00 6.75000% 127,839,085.47 719,094.86 0.00 0.00
1A4 125,840,000.00 6.75000% 116,997,405.40 658,110.41 0.00 0.00
1A5 125,270,000.00 6.75000% 116,732,322.45 656,619.31 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% 117,111,156.56 658,750.26 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% 65,338,826.10 367,530.90 0.00 0.00
1A11 44,054,000.00 6.75000% 45,818,173.90 257,727.23 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 0.25677% 724,591,611.26 155,043.43 0.00 0.00
2A1 119,724,000.00 6.75000% 109,431,272.38 615,550.91 0.00 0.00
2A2 30,000,000.00 6.75000% 28,969,688.70 162,954.50 0.00 0.00
2AWIO 0.00 0.21909% 79,959,320.52 14,598.80 0.00 0.00
1B1 11,743,000.00 6.75000% 11,636,853.14 65,457.30 0.00 0.00
1B2 6,107,000.00 6.75000% 6,051,797.85 34,041.36 0.00 0.00
1B3 3,758,000.00 6.75000% 3,724,030.84 20,947.67 0.00 0.00
1B4 2,819,000.00 6.75000% 2,793,518.61 15,713.54 0.00 0.00
1B5 1,879,000.00 6.75000% 1,862,015.42 10,473.84 0.00 0.00
2B1 761,000.00 6.75000% 734,864.45 4,133.61 0.00 0.00
2B2 533,000.00 6.75000% 514,694.81 2,895.16 0.00 0.00
2B3 381,000.00 6.75000% 367,915.05 2,069.52 0.00 0.00
2B4 229,000.00 6.75000% 221,135.29 1,243.89 0.00 0.00
2B5 77,000.00 6.75000% 74,355.54 418.25 0.00 0.00
B6 2,183,884.08 6.75000% 0.00 12,129.90 0.00 0.00
Totals 1,091,417,984.08 6,001,063.76 0.00 0.00
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement (continued)
Payment of 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 0.00 138,333.13 0.00 24,132,508.38
1A2 0.00 0.00 258,694.10 0.00 45,450,413.65
1A3 0.00 0.00 719,094.86 0.00 126,449,175.47
1A4 0.00 0.00 658,110.41 0.00 115,807,386.77
1A5 0.00 0.00 656,619.31 0.00 115,583,338.95
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 0.00 658,750.26 0.00 116,044,243.31
1A9 0.00 0.00 520,160.63 0.00 92,473,000.00
1A10 0.00 0.00 367,530.90 0.00 65,081,098.87
1A11 0.00 0.00 257,727.23 0.00 46,075,901.13
1A12 0.00 0.00 528,187.50 0.00 93,900,000.00
AR 0.00 0.00 0.00 0.00 0.00
1AWIO 0.00 0.00 155,043.43 0.00 719,956,901.51
2A1 0.00 0.00 615,550.91 0.00 108,476,286.50
2A2 0.00 0.00 162,954.50 0.00 28,829,419.43
2AWIO 0.00 0.00 14,598.80 0.00 79,152,309.97
1B1 0.00 0.00 65,457.30 0.00 11,619,983.76
1B2 0.00 0.00 34,041.36 0.00 6,043,024.85
1B3 0.00 0.00 20,947.67 0.00 3,718,632.29
1B4 0.00 0.00 15,713.54 0.00 2,789,468.98
1B5 0.00 0.00 10,473.84 0.00 1,859,316.14
2B1 0.00 0.00 4,133.61 0.00 731,306.28
2B2 0.00 0.00 2,895.16 0.00 512,202.69
2B3 0.00 0.00 2,069.52 0.00 366,133.63
2B4 0.00 0.00 1,243.89 0.00 220,064.57
2B5 0.00 0.00 418.25 0.00 73,995.51
B6 0.00 0.00 12,129.90 0.00 0.00
Totals 0.00 0.00 6,001,063.76 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% 877.96064903 4.93852879 0.00000000 0.00000000
1A2 50,000,000.00 6.75000% 919.80125860 5.17388200 0.00000000 0.00000000
1A3 138,167,000.00 6.75000% 925.25049737 5.20453408 0.00000000 0.00000000
1A4 125,840,000.00 6.75000% 929.73144787 5.22973943 0.00000000 0.00000000
1A5 125,270,000.00 6.75000% 931.84579269 5.24163255 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% 936.59703421 5.26835835 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% 973.70946306 5.47711578 0.00000000 0.00000000
1A11 44,054,000.00 6.75000% 1040.04571435 5.85025718 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 0.25677% 950.82543358 0.20345148 0.00000000 0.00000000
2A1 119,724,000.00 6.75000% 914.02953777 5.14141617 0.00000000 0.00000000
2A2 30,000,000.00 6.75000% 965.65629000 5.43181667 0.00000000 0.00000000
2AWIO 0.00 0.21909% 933.33328428 0.17040597 0.00000000 0.00000000
1B1 11,743,000.00 6.75000% 990.96083965 5.57415482 0.00000000 0.00000000
1B2 6,107,000.00 6.75000% 990.96084002 5.57415425 0.00000000 0.00000000
1B3 3,758,000.00 6.75000% 990.96084087 5.57415381 0.00000000 0.00000000
1B4 2,819,000.00 6.75000% 990.96084072 5.57415396 0.00000000 0.00000000
1B5 1,879,000.00 6.75000% 990.96084087 5.57415647 0.00000000 0.00000000
2B1 761,000.00 6.75000% 965.65630749 5.43181340 0.00000000 0.00000000
2B2 533,000.00 6.75000% 965.65630394 5.43181989 0.00000000 0.00000000
2B3 381,000.00 6.75000% 965.65629921 5.43181102 0.00000000 0.00000000
2B4 229,000.00 6.75000% 965.65628821 5.43183406 0.00000000 0.00000000
2B5 77,000.00 6.75000% 965.65636364 5.43181818 0.00000000 0.00000000
B6 2,183,884.08 6.75000% 0.00000000 5.55427832 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 4.93852879 0.00000000 861.53683838
1A2 0.00000000 0.00000000 5.17388200 0.00000000 909.00827300
1A3 0.00000000 0.00000000 5.20453408 0.00000000 915.19085939
1A4 0.00000000 0.00000000 5.22973943 0.00000000 920.27484719
1A5 0.00000000 0.00000000 5.24163255 0.00000000 922.67373633
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 5.26835835 0.00000000 928.06439039
1A9 0.00000000 0.00000000 5.62500005 0.00000000 1000.00000000
1A10 0.00000000 0.00000000 5.47711578 0.00000000 969.86869246
1A11 0.00000000 0.00000000 5.85025718 0.00000000 1045.89597153
1A12 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000
AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1AWIO 0.00000000 0.00000000 0.20345148 0.00000000 944.74366305
2A1 0.00000000 0.00000000 5.14141617 0.00000000 906.05297601
2A2 0.00000000 0.00000000 5.43181667 0.00000000 960.98064767
2AWIO 0.00000000 0.00000000 0.17040597 0.00000000 923.91337172
1B1 0.00000000 0.00000000 5.57415482 0.00000000 989.52429192
1B2 0.00000000 0.00000000 5.57415425 0.00000000 989.52429180
1B3 0.00000000 0.00000000 5.57415381 0.00000000 989.52429218
1B4 0.00000000 0.00000000 5.57415396 0.00000000 989.52429230
1B5 0.00000000 0.00000000 5.57415647 0.00000000 989.52428952
2B1 0.00000000 0.00000000 5.43181340 0.00000000 960.98065703
2B2 0.00000000 0.00000000 5.43181989 0.00000000 960.98065666
2B3 0.00000000 0.00000000 5.43181102 0.00000000 960.98065617
2B4 0.00000000 0.00000000 5.43183406 0.00000000 960.98065502
2B5 0.00000000 0.00000000 5.43181818 0.00000000 960.98064935
B6 0.00000000 0.00000000 5.55427832 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 13,158,996.84
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 13,158,996.84
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 215,978.58
Payment of Interest and Principal 12,943,018.26
Total Withdrawals (Pool Distribution Amount) 13,158,996.84
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 215,978.58
Trustee Fee - Wells Fargo Bank Minnesota, N.A. 0.00
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 215,978.58
</TABLE>
<TABLE>
<CAPTION>
LOAN STATUS STRATIFICATION/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
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 14 0 0 0 14
4,943,907.55 0.00 0.00 0.00 4,943,907.55
60 Days 1 0 0 0 1
529,078.64 0.00 0.00 0.00 529,078.64
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 15 0 0 0 15
5,472,986.19 0.00 0.00 0.00 5,472,986.19
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
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.445293% 0.000000% 0.000000% 0.000000% 0.445293%
0.480105% 0.000000% 0.000000% 0.000000% 0.480105%
60 Days 0.031807% 0.000000% 0.000000% 0.000000% 0.031807%
0.051379% 0.000000% 0.000000% 0.000000% 0.051379%
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 0.477099% 0.000000% 0.000000% 0.000000% 0.477099%
0.531484% 0.000000% 0.000000% 0.000000% 0.531484%
</TABLE>
<TABLE>
<CAPTION>
Delinquency Status By Groups
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
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 11 0 0 0 11
4,002,879.36 0.00 0.00 0.00 4,002,879.36
60 Days 1 0 0 0 1
529,078.64 0.00 0.00 0.00 529,078.64
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 12 0 0 0 12
4,531,958.00 0.00 0.00 0.00 4,531,958.00
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.409226% 0.000000% 0.000000% 0.000000% 0.409226%
0.449634% 0.000000% 0.000000% 0.000000% 0.449634%
60 Days 0.037202% 0.000000% 0.000000% 0.000000% 0.037202%
0.059430% 0.000000% 0.000000% 0.000000% 0.059430%
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 0.446429% 0.000000% 0.000000% 0.000000% 0.446429%
0.509064% 0.000000% 0.000000% 0.000000% 0.509064%
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
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 3 0 0 0 3
941,028.19 0.00 0.00 0.00 941,028.19
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 3 0 0 0 3
941,028.19 0.00 0.00 0.00 941,028.19
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.657895% 0.000000% 0.000000% 0.000000% 0.657895%
0.674560% 0.000000% 0.000000% 0.000000% 0.674560%
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 0.657895% 0.000000% 0.000000% 0.000000% 0.657895%
0.674560% 0.000000% 0.000000% 0.000000% 0.674560%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 0.01
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 40,244.11
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Mixed Fixed & Arm
Weighted Average Gross Coupon 7.196365%
Weighted Average Net Coupon 6.946365%
Weighted Average Pass-Through Rate 6.946365%
Weighted Average Maturity (Stepdown Calculation) 333
Beginning Scheduled Collateral Loan Count 3,158
Number Of Loans Paid In Full 14
Ending Scheduled Collateral Loan Count 3,144
Beginning Scheduled Collateral Balance 1,036,697,157.59
Ending Scheduled Collateral Balance 1,029,755,203.09
Ending Actual Collateral Balance at 30-Nov-2000 1,029,755,203.09
Monthly P &I Constant 8,196,876.28
Ending Scheduled Balance for Premium Loans 1,029,755,203.09
Scheduled Principal 1,979,833.25
Unscheduled Principal 4,962,121.25
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
Class 1A-12 Priority Percentage .10815997%
Class 2A-2 Priority Percentage .20603098%
Senior Prepayment Percentage 100.00%
Subordinate Prepayment Percentage 0.00%
Subordinate % for Group 1 3.116895%
Subordinate % for Group 2 1.56993%
Senior Percentage for Group 1 96.883105%
Senior Percentage for Group 2 98.43007%
Group 1 Special Hazard Loss Limit $8,960,887.43
Group 2 Special Hazard Loss Limit $1,406,084.15
Group 1 Fraud Loss Limit $9,394,080.22
Group 2 Fraud Loss Limit $1,520,099.62
Group 1 Bankruptcy Loss Limit $188,526.09
Group 2 Bankruptcy Loss Limit $100,000.00
</TABLE>
<TABLE>
<CAPTION>
Group Level Collateral Statement
<S> <C>
Group ID 1 2 Total
Collateral Description Fixed 30 Year Ratio Strip Fixed 30 Year Ratio Strip
Weighted Average Coupon Rate 7.207628 7.124592
Weighted Average Net Rate 6.957628 6.874592
Weighted Average Maturity 333.00 151.00
Record Date 11/30/00 11/30/00
Principal And Interest Constant 6,681,245.23 1,515,631.05 8,196,876.28
Beginning Loan Count 2,701 457 3,158
Loans Paid In Full 13 1 14
Ending Loan Count 2,688 456 3,144
Beginning Scheduled Balance 896,088,742.53 140,608,415.06 1,036,697,157.59
Ending scheduled Balance 890,252,731.52 139,502,471.57 1,029,755,203.09
Scheduled Principal 1,299,016.84 680,816.41 1,979,833.25
Unscheduled Principal 4,536,994.17 425,127.08 4,962,121.25
Scheduled Interest 5,382,228.39 834,814.64 6,217,043.03
Servicing Fees 186,685.16 29,293.42 215,978.58
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 5,195,543.23 805,521.22 6,001,064.45
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>
|
|