|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: BANC OF AMERICA FUNDING CORP, 8-K, 2000-12-01 |
Next: UNIFIED FUNDS /IN, 485APOS, 2000-12-01 |
<TABLE>
<CAPTION>
Bank of America Funding Corporation
Mortgage Pass-Through Certificates
Record Date: 10/31/2000
Distribution Date: 11/20/2000
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% 24,894,434.30 140,031.13 301,878.55
1A2 05946XAB9 SEN 6.75000% 46,344,175.48 260,685.88 354,112.55
1A3 05946XAC7 SEN 6.75000% 128,751,130.73 724,224.81 912,045.27
1A4 05946XAD5 SEN 6.75000% 117,778,283.91 662,502.57 780,878.51
1A5 05946XAE3 SEN 6.75000% 117,486,274.12 660,860.02 753,951.67
1A6 05946XAF0 SEN 6.75000% 10,000,000.00 56,249.98 0.00
1A7 05946XAG8 SEN 6.75000% 11,366,000.00 63,933.72 0.00
1A8 05946XAH6 SEN 6.75000% 117,811,254.54 662,688.03 700,097.98
1A9 05946XAJ2 SEN 6.75000% 92,473,000.00 520,160.41 0.00
1A10 05946XAK9 SEN 6.75000% 65,595,111.62 368,972.35 256,285.52
1A11 05946XAL7 SEN 6.75000% 45,561,888.38 256,285.52 -256,285.52
1A12 05946XAM5 SEN 6.75000% 93,900,000.00 528,187.28 0.00
AR 05946XBD4 SEN 6.75000% 0.00 0.00 0.00
1AWIO 05946XAN3 SEN 0.25682% 0.00 155,782.87 0.00
2A1 05946XAU7 SEN 6.75000% 111,061,859.18 624,722.96 1,630,586.80
2A2 05946XAV5 SEN 6.75000% 29,095,767.70 163,663.69 126,078.99
2AWIO 05946XAW3 SEN 0.21883% 0.00 14,695.00 0.00
1B1 05946XAP8 JUN 6.75000% 11,648,591.07 65,523.30 11,737.93
1B2 05946XAQ6 JUN 6.75000% 6,057,902.21 34,075.69 6,104.36
1B3 05946XAR4 JUN 6.75000% 3,727,787.21 20,968.79 3,756.38
1B4 05946XAS2 JUN 6.75000% 2,796,336.39 15,729.39 2,817.78
1B5 05946XAT0 JUN 6.75000% 1,863,893.61 10,484.40 1,878.19
2B1 05946XAX1 JUN 6.75000% 738,062.65 4,151.60 3,198.20
2B2 05946XAY9 JUN 6.75000% 516,934.81 2,907.76 2,240.00
2B3 05946XAZ6 JUN 6.75000% 369,516.25 2,078.53 1,601.20
2B4 05946XBA0 JUN 6.75000% 222,097.70 1,249.30 962.40
2B5 05946XBB8 JUN 6.75000% 74,679.14 420.07 323.60
B6 05946XBC6 JUN 6.75000% 2,159,586.44 12,147.67 3,159.75
Totals 1,042,294,567.4 6,033,382.72 5,597,410.11
</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 24,592,555.74 441,909.68 0.00
1A2 0.00 45,990,062.93 614,798.43 0.00
1A3 0.00 127,839,085.47 1,636,270.08 0.00
1A4 0.00 116,997,405.40 1,443,381.08 0.00
1A5 0.00 116,732,322.45 1,414,811.69 0.00
1A6 0.00 10,000,000.00 56,249.98 0.00
1A7 0.00 11,366,000.00 63,933.72 0.00
1A8 0.00 117,111,156.56 1,362,786.01 0.00
1A9 0.00 92,473,000.00 520,160.41 0.00
1A10 0.00 65,338,826.10 625,257.87 0.00
1A11 0.00 45,818,173.90 0.00 0.00
1A12 0.00 93,900,000.00 528,187.28 0.00
AR 0.00 0.00 0.00 0.00
1AWIO 0.00 0.00 155,782.87 0.00
2A1 0.00 109,431,272.38 2,255,309.76 0.00
2A2 0.00 28,969,688.70 289,742.68 0.00
2AWIO 0.00 0.00 14,695.00 0.00
1B1 0.00 11,636,853.14 77,261.23 0.00
1B2 0.00 6,051,797.85 40,180.05 0.00
1B3 0.00 3,724,030.84 24,725.17 0.00
1B4 0.00 2,793,518.61 18,547.17 0.00
1B5 0.00 1,862,015.42 12,362.59 0.00
2B1 0.00 734,864.45 7,349.80 0.00
2B2 0.00 514,694.81 5,147.76 0.00
2B3 0.00 367,915.05 3,679.73 0.00
2B4 0.00 221,135.29 2,211.70 0.00
2B5 0.00 74,355.54 743.67 0.00
B6 0.02 2,156,426.67 15,307.42 0.08
Totals 0.02 1,036,697,157.30 11,630,792.83 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 24,894,434.30 69,746.98 232,131.57 0.00 0.00
1A2 50,000,000.00 46,344,175.48 81,815.29 272,297.26 0.00 0.00
1A3 138,167,000.00 128,751,130.73 210,721.83 701,323.43 0.00 0.00
1A4 125,840,000.00 117,778,283.91 180,416.65 600,461.86 0.00 0.00
1A5 125,270,000.00 117,486,274.12 174,195.39 579,756.28 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 125,039,000.00 117,811,254.54 161,752.86 538,345.12 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 65,595,111.62 59,213.02 197,072.50 0.00 0.00
1A11 44,054,000.00 45,561,888.38 0.00 0.00 -256,285.52 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 119,724,000.00 111,061,859.18 563,747.23 1,066,839.57 0.00 0.00
2A2 30,000,000.00 29,095,767.70 43,589.63 82,489.36 0.00 0.00
2AWIO 0.00 0.00 0.00 0.00 0.00 0.00
1B1 11,743,000.00 11,648,591.07 11,737.93 0.00 0.00 0.00
1B2 6,107,000.00 6,057,902.21 6,104.36 0.00 0.00 0.00
1B3 3,758,000.00 3,727,787.21 3,756.38 0.00 0.00 0.00
1B4 2,819,000.00 2,796,336.39 2,817.78 0.00 0.00 0.00
1B5 1,879,000.00 1,863,893.61 1,878.19 0.00 0.00 0.00
2B1 761,000.00 738,062.65 3,198.20 0.00 0.00 0.00
2B2 533,000.00 516,934.81 2,240.00 0.00 0.00 0.00
2B3 381,000.00 369,516.25 1,601.20 0.00 0.00 0.00
2B4 229,000.00 222,097.70 962.40 0.00 0.00 0.00
2B5 77,000.00 74,679.14 323.60 0.00 0.00 0.00
B6 2,183,884.08 2,159,586.44 3,159.75 0.00 0.00 0.02
Totals 1,091,417,984.08 1,042,294,567.44 1,582,978.67 4,270,716.95 -256,285.52 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 301,878.55 24,592,555.74 0.87796065 301,878.55
1A2 354,112.55 45,990,062.93 0.91980126 354,112.55
1A3 912,045.27 127,839,085.47 0.92525050 912,045.27
1A4 780,878.51 116,997,405.40 0.92973145 780,878.51
1A5 753,951.67 116,732,322.45 0.93184579 753,951.67
1A6 0.00 10,000,000.00 1.00000000 0.00
1A7 0.00 11,366,000.00 1.00000000 0.00
1A8 700,097.98 117,111,156.56 0.93659703 700,097.98
1A9 0.00 92,473,000.00 1.00000000 0.00
1A10 256,285.52 65,338,826.10 0.97370946 256,285.52
1A11 (256,285.52) 45,818,173.90 1.04004571 (256,285.52)
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 1,630,586.80 109,431,272.38 0.91402954 1,630,586.80
2A2 126,078.99 28,969,688.70 0.96565629 126,078.99
2AWIO 0.00 0.00 0.00000000 0.00
1B1 11,737.93 11,636,853.14 0.99096084 11,737.93
1B2 6,104.36 6,051,797.85 0.99096084 6,104.36
1B3 3,756.38 3,724,030.84 0.99096084 3,756.38
1B4 2,817.78 2,793,518.61 0.99096084 2,817.78
1B5 1,878.19 1,862,015.42 0.99096084 1,878.19
2B1 3,198.20 734,864.45 0.96565631 3,198.20
2B2 2,240.00 514,694.81 0.96565630 2,240.00
2B3 1,601.20 367,915.05 0.96565630 1,601.20
2B4 962.40 221,135.29 0.96565629 962.40
2B5 323.60 74,355.54 0.96565636 323.60
B6 3,159.77 2,156,426.67 0.98742726 3,159.75
Totals 5,597,410.13 1,036,697,157.30 0.94986263 5,597,410.11
</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 28,011,000.00 888.73779230 2.48998536 8.28715755 0.00000000
1A2 50,000,000.00 926.88350960 1.63630580 5.44594520 0.00000000
1A3 138,167,000.00 931.85153278 1.52512416 5.07591125 0.00000000
1A4 125,840,000.00 935.93677614 1.43369874 4.77162953 0.00000000
1A5 125,270,000.00 937.86440584 1.39055951 4.62805364 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 125,039,000.00 942.19607115 1.29361927 4.30541767 0.00000000
1A9 92,473,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1A10 67,103,000.00 977.52874864 0.88241986 2.93686571 0.00000000
1A11 44,054,000.00 1034.22818314 0.00000000 0.00000000 -5.81753121
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 119,724,000.00 927.64908606 4.70872365 8.91082465 0.00000000
2A2 30,000,000.00 969.85892333 1.45298767 2.74964533 0.00000000
2AWIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
1B1 11,743,000.00 991.96040790 0.99956825 0.00000000 0.00000000
1B2 6,107,000.00 991.96040773 0.99956771 0.00000000 0.00000000
1B3 3,758,000.00 991.96040713 0.99956892 0.00000000 0.00000000
1B4 2,819,000.00 991.96040795 0.99956722 0.00000000 0.00000000
1B5 1,879,000.00 991.96040979 0.99956892 0.00000000 0.00000000
2B1 761,000.00 969.85893561 4.20262812 0.00000000 0.00000000
2B2 533,000.00 969.85893058 4.20262664 0.00000000 0.00000000
2B3 381,000.00 969.85892388 4.20262467 0.00000000 0.00000000
2B4 229,000.00 969.85895197 4.20262009 0.00000000 0.00000000
2B5 77,000.00 969.85896104 4.20259740 0.00000000 0.00000000
B6 2,183,884.08 988.87411643 1.44684877 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 10.77714291 877.96064903 0.87796065 10.77714291
1A2 0.00000000 7.08225100 919.80125860 0.91980126 7.08225100
1A3 0.00000000 6.60103549 925.25049737 0.92525050 6.60103549
1A4 0.00000000 6.20532827 929.73144787 0.92973145 6.20532827
1A5 0.00000000 6.01861316 931.84579269 0.93184579 6.01861316
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 5.59903694 936.59703421 0.93659703 5.59903694
1A9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1A10 0.00000000 3.81928558 973.70946306 0.97370946 3.81928558
1A11 0.00000000 -5.81753121 1,040.04571435 1.04004571 -5.81753121
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 13.61954829 914.02953777 0.91402954 13.61954829
2A2 0.00000000 4.20263300 965.65629000 0.96565629 4.20263300
2AWIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1B1 0.00000000 0.99956825 990.96083965 0.99096084 0.99956825
1B2 0.00000000 0.99956771 990.96084002 0.99096084 0.99956771
1B3 0.00000000 0.99956892 990.96084087 0.99096084 0.99956892
1B4 0.00000000 0.99956722 990.96084072 0.99096084 0.99956722
1B5 0.00000000 0.99956892 990.96084087 0.99096084 0.99956892
2B1 0.00000000 4.20262812 965.65630749 0.96565631 4.20262812
2B2 0.00000000 4.20262664 965.65630394 0.96565630 4.20262664
2B3 0.00000000 4.20262467 965.65629921 0.96565630 4.20262467
2B4 0.00000000 4.20262009 965.65628821 0.96565629 4.20262009
2B5 0.00000000 4.20259740 965.65636364 0.96565636 4.20259740
B6 0.00000916 1.44685793 987.42725850 0.98742726 1.44684877
<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% 24,894,434.30 140,031.19 0.00 0.00
1A2 50,000,000.00 6.75000% 46,344,175.48 260,685.99 0.00 0.00
1A3 138,167,000.00 6.75000% 128,751,130.73 724,225.11 0.00 0.00
1A4 125,840,000.00 6.75000% 117,778,283.91 662,502.85 0.00 0.00
1A5 125,270,000.00 6.75000% 117,486,274.12 660,860.29 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% 117,811,254.54 662,688.31 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% 65,595,111.62 368,972.50 0.00 0.00
1A11 44,054,000.00 6.75000% 45,561,888.38 256,285.62 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 0.25682% 727,900,197.20 155,782.94 0.00 0.00
2A1 119,724,000.00 6.75000% 111,061,859.18 624,722.96 0.00 0.00
2A2 30,000,000.00 6.75000% 29,095,767.70 163,663.69 0.00 0.00
2AWIO 0.00 0.21883% 80,583,226.53 14,695.00 0.00 0.00
1B1 11,743,000.00 6.75000% 11,648,591.07 65,523.32 0.00 0.00
1B2 6,107,000.00 6.75000% 6,057,902.21 34,075.70 0.00 0.00
1B3 3,758,000.00 6.75000% 3,727,787.21 20,968.80 0.00 0.00
1B4 2,819,000.00 6.75000% 2,796,336.39 15,729.39 0.00 0.00
1B5 1,879,000.00 6.75000% 1,863,893.61 10,484.40 0.00 0.00
2B1 761,000.00 6.75000% 738,062.65 4,151.60 0.00 0.00
2B2 533,000.00 6.75000% 516,934.81 2,907.76 0.00 0.00
2B3 381,000.00 6.75000% 369,516.25 2,078.53 0.00 0.00
2B4 229,000.00 6.75000% 222,097.70 1,249.30 0.00 0.00
2B5 77,000.00 6.75000% 74,679.14 420.07 0.00 0.00
B6 2,183,884.08 6.75000% 0.00 12,147.67 0.00 0.00
Totals 1,091,417,984.08 6,033,384.87 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 0.06 0.00 140,031.13 0.00 24,592,555.74
1A2 0.11 0.00 260,685.88 0.00 45,990,062.93
1A3 0.30 0.00 724,224.81 0.00 127,839,085.47
1A4 0.28 0.00 662,502.57 0.00 116,997,405.40
1A5 0.28 0.00 660,860.02 0.00 116,732,322.45
1A6 0.02 0.00 56,249.98 0.00 10,000,000.00
1A7 0.03 0.00 63,933.72 0.00 11,366,000.00
1A8 0.28 0.00 662,688.03 0.00 117,111,156.56
1A9 0.22 0.00 520,160.41 0.00 92,473,000.00
1A10 0.15 0.00 368,972.35 0.00 65,338,826.10
1A11 0.11 0.00 256,285.52 0.00 45,818,173.90
1A12 0.22 0.00 528,187.28 0.00 93,900,000.00
AR 0.00 0.00 0.00 0.00 0.00
1AWIO 0.06 0.00 155,782.87 0.00 724,591,611.26
2A1 0.00 0.00 624,722.96 0.00 109,431,272.38
2A2 0.00 0.00 163,663.69 0.00 28,969,688.70
2AWIO 0.00 0.00 14,695.00 0.00 79,959,320.52
1B1 0.03 0.00 65,523.30 0.00 11,636,853.14
1B2 0.01 0.00 34,075.69 0.00 6,051,797.85
1B3 0.01 0.00 20,968.79 0.00 3,724,030.84
1B4 0.01 0.00 15,729.39 0.00 2,793,518.61
1B5 0.00 0.00 10,484.40 0.00 1,862,015.42
2B1 0.00 0.00 4,151.60 0.00 734,864.45
2B2 0.00 0.00 2,907.76 0.00 514,694.81
2B3 0.00 0.00 2,078.53 0.00 367,915.05
2B4 0.00 0.00 1,249.30 0.00 221,135.29
2B5 0.00 0.00 420.07 0.00 74,355.54
B6 0.00 0.00 12,147.67 0.00 0.00
Totals 2.18 0.00 6,033,382.72 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% 888.73779230 4.99914998 0.00000000 0.00000000
1A2 50,000,000.00 6.75000% 926.88350960 5.21371980 0.00000000 0.00000000
1A3 138,167,000.00 6.75000% 931.85153278 5.24166487 0.00000000 0.00000000
1A4 125,840,000.00 6.75000% 935.93677614 5.26464439 0.00000000 0.00000000
1A5 125,270,000.00 6.75000% 937.86440584 5.27548727 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% 942.19607115 5.29985293 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% 977.52874864 5.49859917 0.00000000 0.00000000
1A11 44,054,000.00 6.75000% 1034.22818314 5.81753348 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 0.25682% 955.16703458 0.20442188 0.00000000 0.00000000
2A1 119,724,000.00 6.75000% 927.64908606 5.21802613 0.00000000 0.00000000
2A2 30,000,000.00 6.75000% 969.85892333 5.45545633 0.00000000 0.00000000
2AWIO 0.00 0.21883% 940.61589050 0.17152888 0.00000000 0.00000000
1B1 11,743,000.00 6.75000% 991.96040790 5.57977689 0.00000000 0.00000000
1B2 6,107,000.00 6.75000% 991.96040773 5.57977730 0.00000000 0.00000000
1B3 3,758,000.00 6.75000% 991.96040713 5.57977648 0.00000000 0.00000000
1B4 2,819,000.00 6.75000% 991.96040795 5.57977652 0.00000000 0.00000000
1B5 1,879,000.00 6.75000% 991.96040979 5.57977648 0.00000000 0.00000000
2B1 761,000.00 6.75000% 969.85893561 5.45545335 0.00000000 0.00000000
2B2 533,000.00 6.75000% 969.85893058 5.45545966 0.00000000 0.00000000
2B3 381,000.00 6.75000% 969.85892388 5.45545932 0.00000000 0.00000000
2B4 229,000.00 6.75000% 969.85895197 5.45545852 0.00000000 0.00000000
2B5 77,000.00 6.75000% 969.85896104 5.45545455 0.00000000 0.00000000
B6 2,183,884.08 6.75000% 0.00000000 5.56241520 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 0.00000214 0.00000000 4.99914783 0.00000000 877.96064903
1A2 0.00000220 0.00000000 5.21371760 0.00000000 919.80125860
1A3 0.00000217 0.00000000 5.24166270 0.00000000 925.25049737
1A4 0.00000223 0.00000000 5.26464216 0.00000000 929.73144787
1A5 0.00000224 0.00000000 5.27548511 0.00000000 931.84579269
1A6 0.00000200 0.00000000 5.62499800 0.00000000 1000.00000000
1A7 0.00000264 0.00000000 5.62499736 0.00000000 1000.00000000
1A8 0.00000224 0.00000000 5.29985069 0.00000000 936.59703421
1A9 0.00000238 0.00000000 5.62499767 0.00000000 1000.00000000
1A10 0.00000224 0.00000000 5.49859693 0.00000000 973.70946306
1A11 0.00000250 0.00000000 5.81753121 0.00000000 1040.04571435
1A12 0.00000234 0.00000000 5.62499766 0.00000000 1000.00000000
AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1AWIO 0.00000008 0.00000000 0.20442179 0.00000000 950.82543358
2A1 0.00000000 0.00000000 5.21802613 0.00000000 914.02953777
2A2 0.00000000 0.00000000 5.45545633 0.00000000 965.65629000
2AWIO 0.00000000 0.00000000 0.17152888 0.00000000 933.33328428
1B1 0.00000255 0.00000000 5.57977519 0.00000000 990.96083965
1B2 0.00000164 0.00000000 5.57977567 0.00000000 990.96084002
1B3 0.00000266 0.00000000 5.57977382 0.00000000 990.96084087
1B4 0.00000355 0.00000000 5.57977652 0.00000000 990.96084072
1B5 0.00000000 0.00000000 5.57977648 0.00000000 990.96084087
2B1 0.00000000 0.00000000 5.45545335 0.00000000 965.65630749
2B2 0.00000000 0.00000000 5.45545966 0.00000000 965.65630394
2B3 0.00000000 0.00000000 5.45545932 0.00000000 965.65629921
2B4 0.00000000 0.00000000 5.45545852 0.00000000 965.65628821
2B5 0.00000000 0.00000000 5.45545455 0.00000000 965.65636364
B6 0.00000000 0.00000000 5.56241520 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 11,847,937.52
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 11,847,937.52
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 217,144.69
Payment of Interest and Principal 11,630,792.83
Total Withdrawals (Pool Distribution Amount) 11,847,937.52
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 217,144.69
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 217,144.69
</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 13 0 0 0 13
4,144,487.39 0.00 0.00 0.00 4,144,487.39
60 Days 1 0 0 0 1
326,924.85 0.00 0.00 0.00 326,924.85
90 Days 1 0 0 0 1
529,556.98 0.00 0.00 0.00 529,556.98
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
5,000,969.22 0.00 0.00 0.00 5,000,969.22
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 0.411653% 0.000000% 0.000000% 0.000000% 0.411653%
0.399778% 0.000000% 0.000000% 0.000000% 0.399778%
60 Days 0.031666% 0.000000% 0.000000% 0.000000% 0.031666%
0.031535% 0.000000% 0.000000% 0.000000% 0.031535%
90 Days 0.031666% 0.000000% 0.000000% 0.000000% 0.031666%
0.051081% 0.000000% 0.000000% 0.000000% 0.051081%
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 0.474984% 0.000000% 0.000000% 0.000000% 0.474984%
0.482394% 0.000000% 0.000000% 0.000000% 0.482394%
</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 10 0 0 0 10
3,271,990.71 0.00 0.00 0.00 3,271,990.71
60 Days 1 0 0 0 1
326,924.85 0.00 0.00 0.00 326,924.85
90 Days 1 0 0 0 1
529,556.98 0.00 0.00 0.00 529,556.98
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
4,128,472.54 0.00 0.00 0.00 4,128,472.54
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.370233% 0.000000% 0.000000% 0.000000% 0.370233%
0.365141% 0.000000% 0.000000% 0.000000% 0.365141%
60 Days 0.037023% 0.000000% 0.000000% 0.000000% 0.037023%
0.036484% 0.000000% 0.000000% 0.000000% 0.036484%
90 Days 0.037023% 0.000000% 0.000000% 0.000000% 0.037023%
0.059096% 0.000000% 0.000000% 0.000000% 0.059096%
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 0.444280% 0.000000% 0.000000% 0.000000% 0.444280%
0.460721% 0.000000% 0.000000% 0.000000% 0.460721%
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
872,496.68 0.00 0.00 0.00 872,496.68
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
872,496.68 0.00 0.00 0.00 872,496.68
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.656455% 0.000000% 0.000000% 0.000000% 0.656455%
0.620515% 0.000000% 0.000000% 0.000000% 0.620515%
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 0.656455% 0.000000% 0.000000% 0.000000% 0.656455%
0.620515% 0.000000% 0.000000% 0.000000% 0.620515%
</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>
CREDIT ENHANCEMENT
Original $ Original % Current $ Current %
<S> <C> <C> <C> <C>
Bankruptcy 0.00 0.00000000% 288,526.09 0.02783128%
Fraud 0.00 0.00000000% 10,914,080.22 1.05277420%
Special Hazard 0.00 0.00000000% 10,366,971.58 1.00000000%
<FN>
Limit of Subordinate's Exposure to Certain Types of Losses
</FN>
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Mixed Fixed & Arm
Weighted Average Gross Coupon 7.196270%
Weighted Average Net Coupon 6.946270%
Weighted Average Pass-Through Rate 6.946270%
Weighted Average Maturity(Stepdown Calculation ) 334
Beginning Scheduled Collateral Loan Count 3,170
Number Of Loans Paid In Full 12
Ending Scheduled Collateral Loan Count 3,158
Beginning Scheduled Collateral Balance 1,042,294,567.72
Ending Scheduled Collateral Balance 1,036,697,157.59
Ending Actual Collateral Balance at 31-Oct-2000 1,036,697,157.59
Monthly P &I Constant 7,774,293.12
Ending Scheduled Balance for Premium Loans 1,036,697,157.59
Scheduled Principal 1,523,765.67
Unscheduled Principal 4,073,644.46
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
Class 1A-12 Priority Percentage .10768824%
Class 2A-2 Priority Percentage .20436054%
Senior Prepayment Percentage 100.00%
Subordinate Prepayment Percentage 0.00%
Subordinate % for Group 1 3.106757%
Subordinate % for Group 2 1.557201%
Senior Percentage for Group 1 96.89324300%
Senior Percentage for Group 2 98.44279900%
Bankruptcy Loss Limit $288,526.09
Fraud Loss Limit $10,914,080.22
Special Hazard Loss Limit $10,366,971.58
</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 7.207726 7.123857
Weighted Average Net Rate 6.957726 6.873857
Weighted Average Maturity 334.00 152.00
Beginning Loan Count 2,709 461 3,170
Loans Paid In Full 8 4 12
Ending Loan Count 2,701 457 3,158
Beginning Scheduled Balance 899,919,879.81 142,374,687.91 1,042,294,567.72
Ending scheduled Balance 896,088,742.53 140,608,415.06 1,036,697,157.59
Record Date 10/31/2000 10/31/2000
Principal And Interest Constant 6,312,135.14 1,462,157.98 7,774,293.12
Scheduled Principal 906,821.75 616,943.92 1,523,765.67
Unscheduled Principal 2,924,315.53 1,149,328.93 4,073,644.46
Scheduled Interest 5,405,313.39 845,214.06 6,250,527.45
Servicing Fees 187,483.30 29,661.39 217,144.69
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 5,217,830.09 815,552.67 6,033,382.76
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>
|
|