|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: BANC OF AMERICA FUNDING CORP, 8-K, 2000-10-04 |
Next: COMMUNITY FINANCIAL CORP /IL/, 8-K, 2000-10-04 |
<TABLE>
<CAPTION>
Bank of America Funding Corporation
Mortgage Pass-Through Certificates
Record Date: 8/31/00
Distribution Date: 9/20/00
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% 26,224,564.71 147,513.17 833,995.60
1A2 05946XAB9 SEN 6.75000% 47,904,458.12 269,462.57 978,301.72
1A3 05946XAC7 SEN 6.75000% 132,769,763.82 746,829.90 2,519,694.53
1A4 05946XAD5 SEN 6.75000% 121,218,973.04 681,856.70 2,157,322.00
1A5 05946XAE3 SEN 6.75000% 120,808,318.80 679,546.77 2,082,931.59
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% 120,896,010.31 680,040.04 1,934,150.76
1A9 05946XAJ2 SEN 6.75000% 92,473,000.00 520,160.61 0.00
1A10 05946XAK9 SEN 6.75000% 66,103,390.24 371,831.56 253,426.55
1A11 05946XAL7 SEN 6.75000% 45,053,609.76 253,426.55 -253,426.55
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 0.25697% 0.00 159,144.18 0.00
2A1 05946XAU7 SEN 6.75000% 114,109,775.56 641,867.49 1,581,153.71
2A2 05946XAV5 SEN 6.75000% 29,443,976.09 165,622.37 183,701.07
2AWIO 05946XAW3 SEN 0.21830% 0.00 14,891.22 0.00
1B1 05946XAP8 JUN 6.75000% 11,684,059.53 65,722.83 18,556.32
1B2 05946XAQ6 JUN 6.75000% 6,076,347.74 34,179.46 9,650.30
1B3 05946XAR4 JUN 6.75000% 3,739,137.85 21,032.65 5,938.40
1B4 05946XAS2 JUN 6.75000% 2,804,850.87 15,777.29 4,454.59
1B5 05946XAT0 JUN 6.75000% 1,869,568.92 10,516.32 2,969.20
2B1 05946XAX1 JUN 6.75000% 746,895.53 4,201.29 4,659.88
2B2 05946XAY9 JUN 6.75000% 523,121.31 2,942.56 3,263.76
2B3 05946XAZ6 JUN 6.75000% 373,938.50 2,103.40 2,333.00
2B4 05946XBA0 JUN 6.75000% 224,755.69 1,264.25 1,402.25
2B5 05946XBB8 JUN 6.75000% 75,572.87 425.10 471.50
B6 05946XBC6 JUN 6.75000% 2,168,801.24 12,199.51 4,836.47
Totals 1,062,558,890.50 6,150,929.03 12,329,786.65
</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 25,390,569.11 981,508.77 0.00
1A2 0.00 46,926,156.41 1,247,764.29 0.00
1A3 0.00 130,250,069.29 3,266,524.43 0.00
1A4 0.00 119,061,651.04 2,839,178.70 0.00
1A5 0.00 118,725,387.21 2,762,478.36 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 0.00 118,961,859.55 2,614,190.80 0.00
1A9 0.00 92,473,000.00 520,160.61 0.00
1A10 0.00 65,849,963.69 625,258.11 0.00
1A11 0.00 45,307,036.31 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 0.00 159,144.18 0.00
2A1 0.00 112,528,621.84 2,223,021.20 0.00
2A2 0.00 29,260,275.03 349,323.44 0.00
2AWIO 0.00 0.00 14,891.22 0.00
1B1 0.00 11,665,503.22 84,279.15 0.00
1B2 0.00 6,066,697.45 43,829.76 0.00
1B3 0.00 3,733,199.45 26,971.05 0.00
1B4 0.00 2,800,396.28 20,231.88 0.00
1B5 0.00 1,866,599.72 13,485.52 0.00
2B1 0.00 742,235.65 8,861.17 0.00
2B2 0.00 519,857.56 6,206.32 0.00
2B3 0.00 371,605.50 4,436.40 0.00
2B4 0.00 223,353.43 2,666.50 0.00
2B5 0.00 75,101.37 896.60 0.00
B6 0.02 2,163,964.75 17,035.98 0.04
Totals 0.02 1,050,229,103.86 18,480,715.68 0.04
<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 26,224,564.71 112,039.74 721,955.86 0.00 0.00
1A2 50,000,000.00 47,904,458.12 131,425.96 846,875.75 0.00 0.00
1A3 138,167,000.00 132,769,763.82 338,498.10 2,181,196.43 0.00 0.00
1A4 125,840,000.00 121,218,973.04 289,816.64 1,867,505.36 0.00 0.00
1A5 125,270,000.00 120,808,318.80 279,822.96 1,803,108.62 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 125,039,000.00 120,896,010.31 259,835.61 1,674,315.15 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 66,103,390.24 34,045.56 219,380.99 0.00 0.00
1A11 44,054,000.00 45,053,609.76 0.00 0.00 -253,426.55 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 119,724,000.00 114,109,775.56 802,407.32 778,746.40 0.00 0.00
2A2 30,000,000.00 29,443,976.09 93,225.02 90,476.05 0.00 0.00
2AWIO 0.00 0.00 0.00 0.00 0.00 0.00
1B1 11,743,000.00 11,684,059.53 18,556.32 0.00 0.00 0.00
1B2 6,107,000.00 6,076,347.74 9,650.30 0.00 0.00 0.00
1B3 3,758,000.00 3,739,137.85 5,938.40 0.00 0.00 0.00
1B4 2,819,000.00 2,804,850.87 4,454.59 0.00 0.00 0.00
1B5 1,879,000.00 1,869,568.92 2,969.20 0.00 0.00 0.00
2B1 761,000.00 746,895.53 4,659.88 0.00 0.00 0.00
2B2 533,000.00 523,121.31 3,263.76 0.00 0.00 0.00
2B3 381,000.00 373,938.50 2,333.00 0.00 0.00 0.00
2B4 229,000.00 224,755.69 1,402.25 0.00 0.00 0.00
2B5 77,000.00 75,572.87 471.50 0.00 0.00 0.00
B6 2,183,884.08 2,168,801.24 4,836.47 0.00 0.00 0.02
Totals 1,091,417,984.08 1,062,558,890.50 2,399,652.58 10,183,560.61 (253,426.55) 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 833,995.60 25,390,569.11 0.90644993 833,995.60
1A2 978,301.72 46,926,156.41 0.93852313 978,301.72
1A3 2,519,694.53 130,250,069.29 0.94270028 2,519,694.53
1A4 2,157,322.00 119,061,651.04 0.94613518 2,157,322.00
1A5 2,082,931.59 118,725,387.21 0.94775594 2,082,931.59
1A6 0.00 10,000,000.00 1.00000000 0.00
1A7 0.00 11,366,000.00 1.00000000 0.00
1A8 1,934,150.76 118,961,859.55 0.95139804 1,934,150.76
1A9 0.00 92,473,000.00 1.00000000 0.00
1A10 253,426.55 65,849,963.69 0.98132667 253,426.55
1A11 (253,426.55) 45,307,036.31 1.02844319 (253,426.55)
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 1,581,153.71 112,528,621.84 0.93990029 1,581,153.71
2A2 183,701.07 29,260,275.03 0.97534250 183,701.07
2AWIO 0.00 0.00 0.00000000 0.00
1B1 18,556.32 11,665,503.22 0.99340060 18,556.32
1B2 9,650.30 6,066,697.45 0.99340060 9,650.30
1B3 5,938.40 3,733,199.45 0.99340060 5,938.40
1B4 4,454.59 2,800,396.28 0.99340060 4,454.59
1B5 2,969.20 1,866,599.72 0.99340060 2,969.20
2B1 4,659.88 742,235.65 0.97534251 4,659.88
2B2 3,263.76 519,857.56 0.97534251 3,263.76
2B3 2,333.00 371,605.50 0.97534252 2,333.00
2B4 1,402.25 223,353.43 0.97534249 1,402.25
2B5 471.50 75,101.37 0.97534247 471.50
B6 4,836.49 2,163,964.75 0.99087894 4,836.47
Totals 12,329,786.67 1,050,229,103.86 0.96226113 12,329,786.65
</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 28,011,000.00 936.22379458 3.99984792 25.77401235 0.00000000
1A2 50,000,000.00 958.08916240 2.62851920 16.93751500 0.00000000
1A3 138,167,000.00 960.93686495 2.44992002 15.78666708 0.00000000
1A4 125,840,000.00 963.27855245 2.30305658 14.84031596 0.00000000
1A5 125,270,000.00 964.38348208 2.23375876 14.39377840 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 125,039,000.00 966.86642016 2.07803653 13.39034341 0.00000000
1A9 92,473,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1A10 67,103,000.00 985.10335216 0.50736271 3.26931717 0.00000000
1A11 44,054,000.00 1022.69055614 0.00000000 0.00000000 -5.75263427
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 119,724,000.00 953.10694230 6.70214259 6.50451371 0.00000000
2A2 30,000,000.00 981.46586967 3.10750067 3.01586833 0.00000000
2AWIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
1B1 11,743,000.00 994.98079963 1.58020267 0.00000000 0.00000000
1B2 6,107,000.00 994.98079908 1.58020305 0.00000000 0.00000000
1B3 3,758,000.00 994.98080096 1.58020224 0.00000000 0.00000000
1B4 2,819,000.00 994.98079816 1.58020220 0.00000000 0.00000000
1B5 1,879,000.00 994.98079830 1.58020224 0.00000000 0.00000000
2B1 761,000.00 981.46587385 6.12336399 0.00000000 0.00000000
2B2 533,000.00 981.46587242 6.12337711 0.00000000 0.00000000
2B3 381,000.00 981.46587927 6.12335958 0.00000000 0.00000000
2B4 229,000.00 981.46589520 6.12336245 0.00000000 0.00000000
2B5 77,000.00 981.46584416 6.12337662 0.00000000 0.00000000
B6 2,183,884.08 993.09357116 2.21461846 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 29.77386027 906.44993431 0.90644993 29.77386027
1A2 0.00000000 19.56603440 938.52312820 0.93852313 19.56603440
1A3 0.00000000 18.23658710 942.70027785 0.94270028 18.23658710
1A4 0.00000000 17.14337254 946.13517991 0.94613518 17.14337254
1A5 0.00000000 16.62753724 947.75594484 0.94775594 16.62753724
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 15.46837995 951.39804021 0.95139804 15.46837995
1A9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1A10 0.00000000 3.77667988 981.32667228 0.98132667 3.77667988
1A11 0.00000000 -5.75263427 1,028.44319040 1.02844319 -5.75263427
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 13.20665623 939.90028599 0.93990029 13.20665623
2A2 0.00000000 6.12336900 975.34250100 0.97534250 6.12336900
2AWIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1B1 0.00000000 1.58020267 993.40059780 0.99340060 1.58020267
1B2 0.00000000 1.58020305 993.40059767 0.99340060 1.58020305
1B3 0.00000000 1.58020224 993.40059872 0.99340060 1.58020224
1B4 0.00000000 1.58020220 993.40059596 0.99340060 1.58020220
1B5 0.00000000 1.58020224 993.40059606 0.99340060 1.58020224
2B1 0.00000000 6.12336399 975.34250986 0.97534251 6.12336399
2B2 0.00000000 6.12337711 975.34251407 0.97534251 6.12337711
2B3 0.00000000 6.12335958 975.34251969 0.97534252 6.12335958
2B4 0.00000000 6.12336245 975.34248908 0.97534249 6.12336245
2B5 0.00000000 6.12337662 975.34246753 0.97534247 6.12337662
B6 0.00000916 2.21462762 990.87894354 0.99087894 2.21461846
<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% 26,224,564.71 147,513.18 0.00 0.00
1A2 50,000,000.00 6.75000% 47,904,458.12 269,462.58 0.00 0.00
1A3 138,167,000.00 6.75000% 132,769,763.82 746,829.92 0.00 0.00
1A4 125,840,000.00 6.75000% 121,218,973.04 681,856.72 0.00 0.00
1A5 125,270,000.00 6.75000% 120,808,318.80 679,546.79 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% 120,896,010.31 680,040.06 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% 66,103,390.24 371,831.57 0.00 0.00
1A11 44,054,000.00 6.75000% 45,053,609.76 253,426.55 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 0.25697% 743,169,616.65 159,144.18 0.00 0.00
2A1 119,724,000.00 6.75000% 114,109,775.56 641,867.49 0.00 0.00
2A2 30,000,000.00 6.75000% 29,443,976.09 165,622.37 0.00 0.00
2AWIO 0.00 0.21830% 81,859,332.93 14,891.22 0.00 0.00
1B1 11,743,000.00 6.75000% 11,684,059.53 65,722.83 0.00 0.00
1B2 6,107,000.00 6.75000% 6,076,347.74 34,179.46 0.00 0.00
1B3 3,758,000.00 6.75000% 3,739,137.85 21,032.65 0.00 0.00
1B4 2,819,000.00 6.75000% 2,804,850.87 15,777.29 0.00 0.00
1B5 1,879,000.00 6.75000% 1,869,568.92 10,516.33 0.00 0.00
2B1 761,000.00 6.75000% 746,895.53 4,201.29 0.00 0.00
2B2 533,000.00 6.75000% 523,121.31 2,942.56 0.00 0.00
2B3 381,000.00 6.75000% 373,938.50 2,103.40 0.00 0.00
2B4 229,000.00 6.75000% 224,755.69 1,264.25 0.00 0.00
2B5 77,000.00 6.75000% 75,572.87 425.10 0.00 0.00
B6 2,183,884.08 6.75000% 0.00 12,199.51 0.00 0.00
Totals 1,091,417,984.08 6,150,929.18 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 0.00 147,513.17 0.00 25,390,569.11
1A2 0.01 0.00 269,462.57 0.00 46,926,156.41
1A3 0.02 0.00 746,829.90 0.00 130,250,069.29
1A4 0.02 0.00 681,856.70 0.00 119,061,651.04
1A5 0.02 0.00 679,546.77 0.00 118,725,387.21
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 0.02 0.00 680,040.04 0.00 118,961,859.55
1A9 0.01 0.00 520,160.61 0.00 92,473,000.00
1A10 0.01 0.00 371,831.56 0.00 65,849,963.69
1A11 0.01 0.00 253,426.55 0.00 45,307,036.31
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 0.00 159,144.18 0.00 732,813,625.82
2A1 0.00 0.00 641,867.49 0.00 112,528,621.84
2A2 0.00 0.00 165,622.37 0.00 29,260,275.03
2AWIO 0.00 0.00 14,891.22 0.00 81,469,017.07
1B1 0.00 0.00 65,722.83 0.00 11,665,503.22
1B2 0.00 0.00 34,179.46 0.00 6,066,697.45
1B3 0.00 0.00 21,032.65 0.00 3,733,199.45
1B4 0.00 0.00 15,777.29 0.00 2,800,396.28
1B5 0.00 0.00 10,516.32 0.00 1,866,599.72
2B1 0.00 0.00 4,201.29 0.00 742,235.65
2B2 0.00 0.00 2,942.56 0.00 519,857.56
2B3 0.00 0.00 2,103.40 0.00 371,605.50
2B4 0.00 0.00 1,264.25 0.00 223,353.43
2B5 0.00 0.00 425.10 0.00 75,101.37
B6 0.00 0.00 12,199.51 0.00 0.00
Totals 0.13 0.00 6,150,929.03 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% 936.22379458 5.26625897 0.00000000 0.00000000
1A2 50,000,000.00 6.75000% 958.08916240 5.38925160 0.00000000 0.00000000
1A3 138,167,000.00 6.75000% 960.93686495 5.40526985 0.00000000 0.00000000
1A4 125,840,000.00 6.75000% 963.27855245 5.41844183 0.00000000 0.00000000
1A5 125,270,000.00 6.75000% 964.38348208 5.42465706 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% 966.86642016 5.43862363 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% 985.10335216 5.54120635 0.00000000 0.00000000
1A11 44,054,000.00 6.75000% 1022.69055614 5.75263427 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 0.25697% 975.20391072 0.20883258 0.00000000 0.00000000
2A1 119,724,000.00 6.75000% 953.10694230 5.36122657 0.00000000 0.00000000
2A2 30,000,000.00 6.75000% 981.46586967 5.52074567 0.00000000 0.00000000
2AWIO 0.00 0.21830% 955.51137198 0.17381928 0.00000000 0.00000000
1B1 11,743,000.00 6.75000% 994.98079963 5.59676658 0.00000000 0.00000000
1B2 6,107,000.00 6.75000% 994.98079908 5.59676764 0.00000000 0.00000000
1B3 3,758,000.00 6.75000% 994.98080096 5.59676690 0.00000000 0.00000000
1B4 2,819,000.00 6.75000% 994.98079816 5.59676836 0.00000000 0.00000000
1B5 1,879,000.00 6.75000% 994.98079830 5.59676956 0.00000000 0.00000000
2B1 761,000.00 6.75000% 981.46587385 5.52074901 0.00000000 0.00000000
2B2 533,000.00 6.75000% 981.46587242 5.52075047 0.00000000 0.00000000
2B3 381,000.00 6.75000% 981.46587927 5.52073491 0.00000000 0.00000000
2B4 229,000.00 6.75000% 981.46589520 5.52074236 0.00000000 0.00000000
2B5 77,000.00 6.75000% 981.46584416 5.52077922 0.00000000 0.00000000
B6 2,183,884.08 6.75000% 0.00000000 5.58615272 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 5.26625861 0.00000000 906.44993431
1A2 0.00000020 0.00000000 5.38925140 0.00000000 938.52312820
1A3 0.00000014 0.00000000 5.40526971 0.00000000 942.70027785
1A4 0.00000016 0.00000000 5.41844167 0.00000000 946.13517991
1A5 0.00000016 0.00000000 5.42465690 0.00000000 947.75594484
1A6 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000
1A7 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000
1A8 0.00000016 0.00000000 5.43862347 0.00000000 951.39804021
1A9 0.00000011 0.00000000 5.62499984 0.00000000 1000.00000000
1A10 0.00000015 0.00000000 5.54120621 0.00000000 981.32667228
1A11 0.00000023 0.00000000 5.75263427 0.00000000 1028.44319040
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 0.20883258 0.00000000 961.61454629
2A1 0.00000000 0.00000000 5.36122657 0.00000000 939.90028599
2A2 0.00000000 0.00000000 5.52074567 0.00000000 975.34250100
2AWIO 0.00000000 0.00000000 0.17381928 0.00000000 950.95537048
1B1 0.00000000 0.00000000 5.59676658 0.00000000 993.40059780
1B2 0.00000000 0.00000000 5.59676764 0.00000000 993.40059767
1B3 0.00000000 0.00000000 5.59676690 0.00000000 993.40059872
1B4 0.00000000 0.00000000 5.59676836 0.00000000 993.40059596
1B5 0.00000000 0.00000000 5.59676424 0.00000000 993.40059606
2B1 0.00000000 0.00000000 5.52074901 0.00000000 975.34250986
2B2 0.00000000 0.00000000 5.52075047 0.00000000 975.34251407
2B3 0.00000000 0.00000000 5.52073491 0.00000000 975.34251969
2B4 0.00000000 0.00000000 5.52074236 0.00000000 975.34248908
2B5 0.00000000 0.00000000 5.52077922 0.00000000 975.34246753
B6 0.00000000 0.00000000 5.58615272 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 18,702,082.12
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 18,702,082.12
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 221,366.44
Payment of Interest and Principal 18,480,715.68
Total Withdrawals (Pool Distribution Amount) 18,702,082.12
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 221,366.44
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 221,366.44
</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 15 0 0 0 15
5,237,722.61 0.00 0.00 0.00 5,237,722.61
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
5,237,722.61 0.00 0.00 0.00 5,237,722.61
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 0.470810% 0.000000% 0.000000% 0.000000% 0.470810%
0.498722% 0.000000% 0.000000% 0.000000% 0.498722%
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 0.470810% 0.000000% 0.000000% 0.000000% 0.470810%
0.498722% 0.000000% 0.000000% 0.000000% 0.498722%
</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
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 14 0 0 0 14
4,863,446.02 0.00 0.00 0.00 4,863,446.02
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 14 0 0 0 14
4,863,446.02 0.00 0.00 0.00 4,863,446.02
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.514328% 0.000000% 0.000000% 0.000000% 0.514328%
0.536679% 0.000000% 0.000000% 0.000000% 0.536679%
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 0.514328% 0.000000% 0.000000% 0.000000% 0.514328%
0.536679% 0.000000% 0.000000% 0.000000% 0.536679%
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 1 0 0 0 1
374,276.59 0.00 0.00 0.00 374,276.59
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 1 0 0 0 1
374,276.59 0.00 0.00 0.00 374,276.59
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.215517% 0.000000% 0.000000% 0.000000% 0.215517%
0.259881% 0.000000% 0.000000% 0.000000% 0.259881%
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 0.215517% 0.000000% 0.000000% 0.000000% 0.215517%
0.259881% 0.000000% 0.000000% 0.000000% 0.259881%
</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 7.196547%
Weighted Average Net Coupon 6.946547%
Weighted Average Pass-Through Rate 6.946547%
Weighted Average Maturity(Stepdown Calculation ) 336
Beginning Scheduled Collateral Loan Count 3,218
Number Of Loans Paid In Full 32
Ending Scheduled Collateral Loan Count 3,186
Beginning Scheduled Collateral Balance 1,062,558,890.77
Ending Scheduled Collateral Balance 1,050,229,104.12
Ending Actual Collateral Balance at 31-Aug-2000 1,050,229,104.12
Monthly P &I Constant 8,737,902.68
Ending Scheduled Balance for Premium Loans 1,050,229,104.12
Scheduled Principal 2,365,607.03
Unscheduled Principal 9,964,179.62
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
Class 1A-12 Priority Percentage .10565781%
Class 2A-2 Priority Percentage .20195139%
Senior Prepayment Percentage 100.00%
Subordinate Prepayment Percentage 0.00%
Subordinate % for Group 1 3.058969%
Subordinate % for Group 2 1.538844%
Senior Percentage for Group 1 96.94103100%
Senior Percentage for Group 2 98.46115600%
Bankruptcy Loss Limit $288,526.09
Fraud Loss Limit $10,914,080.22
Special Hazard Loss Limit $10,502,291.04
</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 7.208312 7.122565
Weighted Average Net Rate 6.958312 6.872565
Weighted Average Maturity 336.00 154.00
Beginning Loan Count 2,751 467 3,218
Loans Paid In Full 29 3 32
Ending Loan Count 2,722 464 3,186
Beginning Scheduled Balance 916,761,545.05 145,797,345.72 1,062,558,890.77
Ending scheduled Balance 906,210,610.97 144,018,493.15 1,050,229,104.12
Record Date 8/31/00 8/31/00
Principal And Interest Constant 6,962,896.63 1,775,006.05 8,737,902.68
Scheduled Principal 1,455,976.91 909,630.12 2,365,607.03
Unscheduled Principal 9,094,957.17 869,222.45 9,964,179.62
Scheduled Interest 5,506,919.72 865,375.93 6,372,295.65
Servicing Fees 190,991.99 30,374.45 221,366.44
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 5,315,927.73 835,001.48 6,150,929.21
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>
|
|