|
|
|
|
|
|
|
|
|
|
Previous: BANC OF AMERICA FUNDING CORP, 8-K, 2000-08-29 |
Next: HIRTLE CALLAGHAN TRUST, NSAR-B, 2000-08-29 |
<TABLE>
<CAPTION>
Bank of America Funding Corporation
Mortgage Pass-Through Certificates
Record Date: 07/31/2000
Distribution Date: 08/21/2000
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% 26,725,299.02 150,329.79 500,734.31
1A2 05946XAB9 SEN 6.75000% 48,491,834.41 272,766.54 587,376.28
1A3 05946XAC7 SEN 6.75000% 134,282,598.55 755,339.55 1,512,834.73
1A4 05946XAD5 SEN 6.75000% 122,514,237.85 689,142.53 1,295,264.80
1A5 05946XAE3 SEN 6.75000% 122,058,919.30 686,581.36 1,250,600.50
1A6 05946XAF0 SEN 6.75000% 10,000,000.00 56,249.99 0.00
1A7 05946XAG8 SEN 6.75000% 11,366,000.00 63,933.74 0.00
1A8 05946XAH6 SEN 6.75000% 122,057,282.21 686,572.15 1,161,271.89
1A9 05946XAJ2 SEN 6.75000% 92,473,000.00 520,160.58 0.00
1A10 05946XAK9 SEN 6.75000% 66,355,399.22 373,249.09 252,008.98
1A11 05946XAL7 SEN 6.75000% 44,801,600.78 252,008.98 -252,008.98
1A12 05946XAM5 SEN 6.75000% 93,900,000.00 528,187.45 0.00
AR 05946XBD4 SEN 6.75000% 0.00 0.00 0.00
1AWIO 05946XAN3 SEN 0.25713% 0.00 160,489.10 0.00
2A1 05946XAU7 SEN 6.75000% 114,652,685.73 644,921.36 542,910.17
2A2 05946XAV5 SEN 6.75000% 29,584,694.43 166,413.91 140,718.33
2AWIO 05946XAW3 SEN 0.21830% 0.00 14,962.05 0.00
1B1 05946XAP8 JUN 6.75000% 11,699,358.00 65,808.88 15,298.47
1B2 05946XAQ6 JUN 6.75000% 6,084,303.78 34,224.21 7,956.04
1B3 05946XAR4 JUN 6.75000% 3,744,033.67 21,060.19 4,895.82
1B4 05946XAS2 JUN 6.75000% 2,808,523.39 15,797.94 3,672.52
1B5 05946XAT0 JUN 6.75000% 1,872,016.83 10,530.09 2,447.91
2B1 05946XAX1 JUN 6.75000% 750,465.08 4,221.37 3,569.55
2B2 05946XAY9 JUN 6.75000% 525,621.41 2,956.62 2,500.09
2B3 05946XAZ6 JUN 6.75000% 375,725.62 2,113.46 1,787.12
2B4 05946XBA0 JUN 6.75000% 225,829.83 1,270.29 1,074.15
2B5 05946XBB8 JUN 6.75000% 75,934.05 427.13 361.18
B6 05946XBC6 JUN 6.75000% 2,172,679.54 12,221.32 3,878.27
Totals 1,069,598,042.7 6,191,939.67 7,039,152.13
</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 26,224,564.71 651,064.10 0.00
1A2 0.00 47,904,458.12 860,142.82 0.00
1A3 0.00 132,769,763.82 2,268,174.28 0.00
1A4 0.00 121,218,973.04 1,984,407.33 0.00
1A5 0.00 120,808,318.80 1,937,181.86 0.00
1A6 0.00 10,000,000.00 56,249.99 0.00
1A7 0.00 11,366,000.00 63,933.74 0.00
1A8 0.00 120,896,010.31 1,847,844.04 0.00
1A9 0.00 92,473,000.00 520,160.58 0.00
1A10 0.00 66,103,390.24 625,258.07 0.00
1A11 0.00 45,053,609.76 0.00 0.00
1A12 0.00 93,900,000.00 528,187.45 0.00
AR 0.00 0.00 0.00 0.00
1AWIO 0.00 0.00 160,489.10 0.00
2A1 0.00 114,109,775.56 1,187,831.53 0.00
2A2 0.00 29,443,976.09 307,132.24 0.00
2AWIO 0.00 0.00 14,962.05 0.00
1B1 0.00 11,684,059.53 81,107.35 0.00
1B2 0.00 6,076,347.74 42,180.25 0.00
1B3 0.00 3,739,137.85 25,956.01 0.00
1B4 0.00 2,804,850.87 19,470.46 0.00
1B5 0.00 1,869,568.92 12,978.00 0.00
2B1 0.00 746,895.53 7,790.92 0.00
2B2 0.00 523,121.31 5,456.71 0.00
2B3 0.00 373,938.50 3,900.58 0.00
2B4 0.00 224,755.69 2,344.44 0.00
2B5 0.00 75,572.87 788.31 0.00
B6 0.02 2,168,801.24 16,099.59 0.02
Totals 0.02 1,062,558,890.50 13,231,091.80 0.02
<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 26,725,299.02 92,903.46 407,830.86 0.00 0.00
1A2 50,000,000.00 48,491,834.41 108,978.52 478,397.76 0.00 0.00
1A3 138,167,000.00 134,282,598.55 280,682.93 1,232,151.80 0.00 0.00
1A4 125,840,000.00 122,514,237.85 240,316.22 1,054,948.59 0.00 0.00
1A5 125,270,000.00 122,058,919.30 232,029.45 1,018,571.05 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 125,039,000.00 122,057,282.21 215,455.92 945,815.98 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 66,355,399.22 46,756.34 205,252.64 0.00 0.00
1A11 44,054,000.00 44,801,600.78 0.00 0.00 -252,008.98 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 119,724,000.00 114,652,685.73 542,910.17 0.00 0.00 0.00
2A2 30,000,000.00 29,584,694.43 140,718.33 0.00 0.00 0.00
2AWIO 0.00 0.00 0.00 0.00 0.00 0.00
1B1 11,743,000.00 11,699,358.00 15,298.47 0.00 0.00 0.00
1B2 6,107,000.00 6,084,303.78 7,956.04 0.00 0.00 0.00
1B3 3,758,000.00 3,744,033.67 4,895.82 0.00 0.00 0.00
1B4 2,819,000.00 2,808,523.39 3,672.52 0.00 0.00 0.00
1B5 1,879,000.00 1,872,016.83 2,447.91 0.00 0.00 0.00
2B1 761,000.00 750,465.08 3,569.55 0.00 0.00 0.00
2B2 533,000.00 525,621.41 2,500.09 0.00 0.00 0.00
2B3 381,000.00 375,725.62 1,787.12 0.00 0.00 0.00
2B4 229,000.00 225,829.83 1,074.15 0.00 0.00 0.00
2B5 77,000.00 75,934.05 361.18 0.00 0.00 0.00
B6 2,183,884.08 2,172,679.54 3,878.27 0.00 0.00 0.02
Totals 1,091,417,984.0 1,069,598,042.70 1,948,192.46 5,342,968.68 (252,008.98) 0.02
<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 500,734.31 26,224,564.71 0.93622379 500,734.31
1A2 587,376.28 47,904,458.12 0.95808916 587,376.28
1A3 1,512,834.73 132,769,763.82 0.96093686 1,512,834.73
1A4 1,295,264.80 121,218,973.04 0.96327855 1,295,264.80
1A5 1,250,600.50 120,808,318.80 0.96438348 1,250,600.50
1A6 0.00 10,000,000.00 1.00000000 0.00
1A7 0.00 11,366,000.00 1.00000000 0.00
1A8 1,161,271.89 120,896,010.31 0.96686642 1,161,271.89
1A9 0.00 92,473,000.00 1.00000000 0.00
1A10 252,008.98 66,103,390.24 0.98510335 252,008.98
1A11 (252,008.98) 45,053,609.76 1.02269056 (252,008.98)
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 542,910.17 114,109,775.56 0.95310694 542,910.17
2A2 140,718.33 29,443,976.09 0.98146587 140,718.33
2AWIO 0.00 0.00 0.00000000 0.00
1B1 15,298.47 11,684,059.53 0.99498080 15,298.47
1B2 7,956.04 6,076,347.74 0.99498080 7,956.04
1B3 4,895.82 3,739,137.85 0.99498080 4,895.82
1B4 3,672.52 2,804,850.87 0.99498080 3,672.52
1B5 2,447.91 1,869,568.92 0.99498080 2,447.91
2B1 3,569.55 746,895.53 0.98146587 3,569.55
2B2 2,500.09 523,121.31 0.98146587 2,500.09
2B3 1,787.12 373,938.50 0.98146588 1,787.12
2B4 1,074.15 224,755.69 0.98146590 1,074.15
2B5 361.18 75,572.87 0.98146584 361.18
B6 3,878.29 2,168,801.24 0.99309357 3,878.27
Totals 7,039,152.15 1,062,558,890.50 0.97355817 7,039,152.13
</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 28,011,000.00 954.10013995 3.31667773 14.55966799 0.00000000
1A2 50,000,000.00 969.83668820 2.17957040 9.56795520 0.00000000
1A3 138,167,000.00 971.88618520 2.03147590 8.91784435 0.00000000
1A4 125,840,000.00 973.57150230 1.90969660 8.38325326 0.00000000
1A5 125,270,000.00 974.36672228 1.85223477 8.13100543 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 125,039,000.00 976.15369773 1.72310975 7.56416782 0.00000000
1A9 92,473,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1A10 67,103,000.00 988.85890676 0.69678464 3.05876995 0.00000000
1A11 44,054,000.00 1016.97009988 0.00000000 0.00000000 -5.72045626
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 119,724,000.00 957.64162348 4.53468118 0.00000000 0.00000000
2A2 30,000,000.00 986.15648100 4.69061100 0.00000000 0.00000000
2AWIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
1B1 11,743,000.00 996.28357319 1.30277357 0.00000000 0.00000000
1B2 6,107,000.00 996.28357295 1.30277387 0.00000000 0.00000000
1B3 3,758,000.00 996.28357371 1.30277275 0.00000000 0.00000000
1B4 2,819,000.00 996.28357219 1.30277403 0.00000000 0.00000000
1B5 1,879,000.00 996.28357105 1.30277275 0.00000000 0.00000000
2B1 761,000.00 986.15647832 4.69060447 0.00000000 0.00000000
2B2 533,000.00 986.15649156 4.69060038 0.00000000 0.00000000
2B3 381,000.00 986.15648294 4.69060367 0.00000000 0.00000000
2B4 229,000.00 986.15646288 4.69061135 0.00000000 0.00000000
2B5 77,000.00 986.15649351 4.69064935 0.00000000 0.00000000
B6 2,183,884.08 994.86944380 1.77585891 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 17.87634536 936.22379458 0.93622379 17.87634536
1A2 0.00000000 11.74752560 958.08916240 0.95808916 11.74752560
1A3 0.00000000 10.94932024 960.93686495 0.96093686 10.94932024
1A4 0.00000000 10.29294978 963.27855245 0.96327855 10.29294978
1A5 0.00000000 9.98324020 964.38348208 0.96438348 9.98324020
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 9.28727749 966.86642016 0.96686642 9.28727749
1A9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1A10 0.00000000 3.75555460 985.10335216 0.98510335 3.75555460
1A11 0.00000000 -5.72045626 1,022.69055614 1.02269056 -5.72045626
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 4.53468118 953.10694230 0.95310694 4.53468118
2A2 0.00000000 4.69061100 981.46586967 0.98146587 4.69061100
2AWIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1B1 0.00000000 1.30277357 994.98079963 0.99498080 1.30277357
1B2 0.00000000 1.30277387 994.98079908 0.99498080 1.30277387
1B3 0.00000000 1.30277275 994.98080096 0.99498080 1.30277275
1B4 0.00000000 1.30277403 994.98079816 0.99498080 1.30277403
1B5 0.00000000 1.30277275 994.98079830 0.99498080 1.30277275
2B1 0.00000000 4.69060447 981.46587385 0.98146587 4.69060447
2B2 0.00000000 4.69060038 981.46587242 0.98146587 4.69060038
2B3 0.00000000 4.69060367 981.46587927 0.98146588 4.69060367
2B4 0.00000000 4.69061135 981.46589520 0.98146590 4.69061135
2B5 0.00000000 4.69064935 981.46584416 0.98146584 4.69064935
B6 0.00000916 1.77586807 993.09357116 0.99309357 1.77585891
<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% 26,725,299.02 150,329.81 0.00 0.00
1A2 50,000,000.00 6.75000% 48,491,834.41 272,766.57 0.00 0.00
1A3 138,167,000.00 6.75000% 134,282,598.55 755,339.62 0.00 0.00
1A4 125,840,000.00 6.75000% 122,514,237.85 689,142.59 0.00 0.00
1A5 125,270,000.00 6.75000% 122,058,919.30 686,581.42 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% 122,057,282.21 686,572.21 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% 66,355,399.22 373,249.12 0.00 0.00
1A11 44,054,000.00 6.75000% 44,801,600.78 252,009.00 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 0.25713% 749,001,615.58 160,489.11 0.00 0.00
2A1 119,724,000.00 6.75000% 114,652,685.73 644,921.36 0.00 0.00
2A2 30,000,000.00 6.75000% 29,584,694.43 166,413.91 0.00 0.00
2AWIO 0.00 0.21830% 82,245,414.25 14,962.05 0.00 0.00
1B1 11,743,000.00 6.75000% 11,699,358.00 65,808.89 0.00 0.00
1B2 6,107,000.00 6.75000% 6,084,303.78 34,224.21 0.00 0.00
1B3 3,758,000.00 6.75000% 3,744,033.67 21,060.19 0.00 0.00
1B4 2,819,000.00 6.75000% 2,808,523.39 15,797.94 0.00 0.00
1B5 1,879,000.00 6.75000% 1,872,016.83 10,530.09 0.00 0.00
2B1 761,000.00 6.75000% 750,465.08 4,221.37 0.00 0.00
2B2 533,000.00 6.75000% 525,621.41 2,956.62 0.00 0.00
2B3 381,000.00 6.75000% 375,725.62 2,113.46 0.00 0.00
2B4 229,000.00 6.75000% 225,829.83 1,270.29 0.00 0.00
2B5 77,000.00 6.75000% 75,934.05 427.13 0.00 0.00
B6 2,183,884.08 6.75000% 0.00 12,221.32 0.00 0.00
Totals 1,091,417,984.0 6,191,940.16 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 0.01 0.00 150,329.79 0.00 26,224,564.71
1A2 0.02 0.00 272,766.54 0.00 47,904,458.12
1A3 0.07 0.00 755,339.55 0.00 132,769,763.82
1A4 0.06 0.00 689,142.53 0.00 121,218,973.04
1A5 0.06 0.00 686,581.36 0.00 120,808,318.80
1A6 0.01 0.00 56,249.99 0.00 10,000,000.00
1A7 0.01 0.00 63,933.74 0.00 11,366,000.00
1A8 0.06 0.00 686,572.15 0.00 120,896,010.31
1A9 0.05 0.00 520,160.58 0.00 92,473,000.00
1A10 0.03 0.00 373,249.09 0.00 66,103,390.24
1A11 0.02 0.00 252,008.98 0.00 45,053,609.76
1A12 0.05 0.00 528,187.45 0.00 93,900,000.00
AR 0.00 0.00 0.00 0.00 0.00
1AWIO 0.01 0.00 160,489.10 0.00 743,169,616.65
2A1 0.00 0.00 644,921.36 0.00 114,109,775.56
2A2 0.00 0.00 166,413.91 0.00 29,443,976.09
2AWIO 0.00 0.00 14,962.05 0.00 81,859,332.93
1B1 0.01 0.00 65,808.88 0.00 11,684,059.53
1B2 0.00 0.00 34,224.21 0.00 6,076,347.74
1B3 0.00 0.00 21,060.19 0.00 3,739,137.85
1B4 0.00 0.00 15,797.94 0.00 2,804,850.87
1B5 0.00 0.00 10,530.09 0.00 1,869,568.92
2B1 0.00 0.00 4,221.37 0.00 746,895.53
2B2 0.00 0.00 2,956.62 0.00 523,121.31
2B3 0.00 0.00 2,113.46 0.00 373,938.50
2B4 0.00 0.00 1,270.29 0.00 224,755.69
2B5 0.00 0.00 427.13 0.00 75,572.87
B6 0.00 0.00 12,221.32 0.00 0.00
Totals 0.47 0.00 6,191,939.67 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% 954.10013995 5.36681339 0.00000000 0.00000000
1A2 50,000,000.00 6.75000% 969.83668820 5.45533140 0.00000000 0.00000000
1A3 138,167,000.00 6.75000% 971.88618520 5.46685981 0.00000000 0.00000000
1A4 125,840,000.00 6.75000% 973.57150230 5.47633972 0.00000000 0.00000000
1A5 125,270,000.00 6.75000% 974.36672228 5.48081280 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% 976.15369773 5.49086453 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% 988.85890676 5.56233134 0.00000000 0.00000000
1A11 44,054,000.00 6.75000% 1016.97009988 5.72045671 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 0.25713% 982.85679108 0.21059743 0.00000000 0.00000000
2A1 119,724,000.00 6.75000% 957.64162348 5.38673416 0.00000000 0.00000000
2A2 30,000,000.00 6.75000% 986.15648100 5.54713033 0.00000000 0.00000000
2AWIO 0.00 0.21830% 960.01794537 0.17464605 0.00000000 0.00000000
1B1 11,743,000.00 6.75000% 996.28357319 5.60409521 0.00000000 0.00000000
1B2 6,107,000.00 6.75000% 996.28357295 5.60409530 0.00000000 0.00000000
1B3 3,758,000.00 6.75000% 996.28357371 5.60409526 0.00000000 0.00000000
1B4 2,819,000.00 6.75000% 996.28357219 5.60409365 0.00000000 0.00000000
1B5 1,879,000.00 6.75000% 996.28357105 5.60409260 0.00000000 0.00000000
2B1 761,000.00 6.75000% 986.15647832 5.54713535 0.00000000 0.00000000
2B2 533,000.00 6.75000% 986.15649156 5.54712946 0.00000000 0.00000000
2B3 381,000.00 6.75000% 986.15648294 5.54713911 0.00000000 0.00000000
2B4 229,000.00 6.75000% 986.15646288 5.54711790 0.00000000 0.00000000
2B5 77,000.00 6.75000% 986.15649351 5.54714286 0.00000000 0.00000000
B6 2,183,884.08 6.75000% 0.00000000 5.59613952 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 0.00000036 0.00000000 5.36681268 0.00000000 936.22379458
1A2 0.00000040 0.00000000 5.45533080 0.00000000 958.08916240
1A3 0.00000051 0.00000000 5.46685931 0.00000000 960.93686495
1A4 0.00000048 0.00000000 5.47633924 0.00000000 963.27855245
1A5 0.00000048 0.00000000 5.48081233 0.00000000 964.38348208
1A6 0.00000100 0.00000000 5.62499900 0.00000000 1000.00000000
1A7 0.00000088 0.00000000 5.62499912 0.00000000 1000.00000000
1A8 0.00000048 0.00000000 5.49086405 0.00000000 966.86642016
1A9 0.00000054 0.00000000 5.62499951 0.00000000 1000.00000000
1A10 0.00000045 0.00000000 5.56233089 0.00000000 985.10335216
1A11 0.00000045 0.00000000 5.72045626 0.00000000 1022.69055614
1A12 0.00000053 0.00000000 5.62499947 0.00000000 1000.00000000
AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1AWIO 0.00000001 0.00000000 0.21059741 0.00000000 975.20391072
2A1 0.00000000 0.00000000 5.38673416 0.00000000 953.10694230
2A2 0.00000000 0.00000000 5.54713033 0.00000000 981.46586967
2AWIO 0.00000000 0.00000000 0.17464605 0.00000000 955.51137198
1B1 0.00000085 0.00000000 5.60409435 0.00000000 994.98079963
1B2 0.00000000 0.00000000 5.60409530 0.00000000 994.98079908
1B3 0.00000000 0.00000000 5.60409526 0.00000000 994.98080096
1B4 0.00000000 0.00000000 5.60409365 0.00000000 994.98079816
1B5 0.00000000 0.00000000 5.60409260 0.00000000 994.98079830
2B1 0.00000000 0.00000000 5.54713535 0.00000000 981.46587385
2B2 0.00000000 0.00000000 5.54712946 0.00000000 981.46587242
2B3 0.00000000 0.00000000 5.54713911 0.00000000 981.46587927
2B4 0.00000000 0.00000000 5.54711790 0.00000000 981.46589520
2B5 0.00000000 0.00000000 5.54714286 0.00000000 981.46584416
B6 0.00000000 0.00000000 5.59613952 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 13,453,924.84
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 13,453,924.84
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 222,833.04
Payment of Interest and Principal 13,231,091.80
Total Withdrawals (Pool Distribution Amount) 13,453,924.84
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 222,833.04
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 222,833.04
</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 15 0 0 0 15
4,392,033.49 0.00 0.00 0.00 4,392,033.49
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 15 0 0 0 15
4,392,033.49 0.00 0.00 0.00 4,392,033.49
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 0.466128% 0.000000% 0.000000% 0.000000% 0.466128%
0.413345% 0.000000% 0.000000% 0.000000% 0.413345%
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 0.466128% 0.000000% 0.000000% 0.000000% 0.466128%
0.413345% 0.000000% 0.000000% 0.000000% 0.413345%
</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 12 0 0 0 12
3,595,540.31 0.00 0.00 0.00 3,595,540.31
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 12 0 0 0 12
3,595,540.31 0.00 0.00 0.00 3,595,540.31
30 Days 0.436205% 0.000000% 0.000000% 0.000000% 0.436205%
0.392200% 0.000000% 0.000000% 0.000000% 0.392200%
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 0.436205% 0.000000% 0.000000% 0.000000% 0.436205%
0.392200% 0.000000% 0.000000% 0.000000% 0.392200%
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 3 0 0 0 3
796,493.18 0.00 0.00 0.00 796,493.18
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
796,493.18 0.00 0.00 0.00 796,493.18
30 Days 0.642398% 0.000000% 0.000000% 0.000000% 0.642398%
0.546302% 0.000000% 0.000000% 0.000000% 0.546302%
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 0.642398% 0.000000% 0.000000% 0.000000% 0.642398%
0.546302% 0.000000% 0.000000% 0.000000% 0.546302%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 0.02
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 7.196841%
Weighted Average Net Coupon 6.946841%
Weighted Average Pass-Through Rate 6.946841%
Weighted Average Maturity(Stepdown Calculation ) 337
Beginning Scheduled Collateral Loan Count 3,232
Number Of Loans Paid In Full 14
Ending Scheduled Collateral Loan Count 3,218
Beginning Scheduled Collateral Balance 1,069,598,042.93
Ending Scheduled Collateral Balance 1,062,558,890.77
Ending Actual Collateral Balance at 31-Jul-2000 1,062,558,890.77
Monthly P &I Constant 8,318,639.13
Ending Scheduled Balance for Premium Loans 1,062,558,890.77
Scheduled Principal 1,903,866.53
Unscheduled Principal 5,135,285.63
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
Class 1A-12 Priority Percentage .10491314%
Class 2A-2 Priority Percentage .20195476%
Senior Prepayment Percentage 100%
Subordinate Prepayment Percentage 0%
Subordinate % for Group 1 3.041921%
Subordinate % for Group 2 1.538869%
Senior Percentage for Group 1 96.958079%
Senior Percentage for Group 2 98.461131%
Bankruptcy Loss Limit $288,526.09
Fraud Loss Limit $10,914,179.43
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 7.208629 7.122563
Weighted Average Net Rate 6.958629 6.872563
Weighted Average Maturity 337.00 155.00
Beginning Loan Count 2,765 467 3,232
Loans Paid In Full 14 0 14
Ending Loan Count 2,751 467 3,218
Beginning Scheduled Balance 923,106,346.15 146,491,696.78 1,069,598,042.93
Ending scheduled Balance 916,761,545.05 145,797,345.72 1,062,558,890.77
Record Date 07/31/2000 07/31/2000
Principal And Interest Constant 6,752,360.72 1,566,278.41 8,318,639.13
Scheduled Principal 1,207,085.07 696,781.46 1,903,866.53
Unscheduled Principal 5,137,716.03 (2,430.40) 5,135,285.63
Scheduled Interest 5,545,275.65 869,496.95 6,414,772.60
Servicing Fees 192,313.82 30,519.10 222,832.92
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 5,352,961.83 838,977.85 6,191,939.68
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>
|
|