|
|
|
|
|
|
|
|
|
|
|
|
|
<TABLE>
<CAPTION>
Bank of America Funding Corporation
Mortgage Pass-Through Certificates
Record Date: 09/30/00
Distribution Date: 10/20/00
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% 25,390,569.11 142,821.95 496,134.81
1A2 05946XAB9 SEN 6.75000% 46,926,156.41 263,959.63 581,980.93
1A3 05946XAC7 SEN 6.75000% 130,250,069.29 732,656.64 1,498,938.56
1A4 05946XAD5 SEN 6.75000% 119,061,651.04 669,721.79 1,283,367.13
1A5 05946XAE3 SEN 6.75000% 118,725,387.21 667,830.30 1,239,113.09
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% 118,961,859.55 669,160.46 1,150,605.01
1A9 05946XAJ2 SEN 6.75000% 92,473,000.00 520,160.62 0.00
1A10 05946XAK9 SEN 6.75000% 65,849,963.69 370,406.05 254,852.08
1A11 05946XAL7 SEN 6.75000% 45,307,036.31 254,852.08 -254,852.08
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 0.25671% 0.00 156,767.45 0.00
2A1 05946XAU7 SEN 6.75000% 112,528,621.84 632,973.50 1,466,762.66
2A2 05946XAV5 SEN 6.75000% 29,260,275.03 164,589.05 164,507.33
2AWIO 05946XAW3 SEN 0.21829% 0.00 14,820.08 0.00
1B1 05946XAP8 JUN 6.75000% 11,665,503.22 65,618.46 16,912.15
1B2 05946XAQ6 JUN 6.75000% 6,066,697.45 34,125.17 8,795.24
1B3 05946XAR4 JUN 6.75000% 3,733,199.45 20,999.25 5,412.23
1B4 05946XAS2 JUN 6.75000% 2,800,396.28 15,752.23 4,059.89
1B5 05946XAT0 JUN 6.75000% 1,866,599.72 10,499.62 2,706.12
2B1 05946XAX1 JUN 6.75000% 742,235.65 4,175.08 4,173.00
2B2 05946XAY9 JUN 6.75000% 519,857.56 2,924.20 2,922.75
2B3 05946XAZ6 JUN 6.75000% 371,605.50 2,090.28 2,089.24
2B4 05946XBA0 JUN 6.75000% 223,353.43 1,256.36 1,255.74
2B5 05946XBB8 JUN 6.75000% 75,101.37 422.45 422.24
B6 05946XBC6 JUN 6.75000% 2,163,964.75 12,172.30 4,378.29
Totals 1,050,229,103.86 6,079,126.25 7,934,536.41
</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 24,894,434.30 638,956.76 0.00
1A2 0.00 46,344,175.48 845,940.56 0.00
1A3 0.00 128,751,130.73 2,231,595.20 0.00
1A4 0.00 117,778,283.91 1,953,088.92 0.00
1A5 0.00 117,486,274.12 1,906,943.39 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 0.00 117,811,254.54 1,819,765.47 0.00
1A9 0.00 92,473,000.00 520,160.62 0.00
1A10 0.00 65,595,111.62 625,258.13 0.00
1A11 0.00 45,561,888.38 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 0.00 156,767.45 0.00
2A1 0.00 111,061,859.18 2,099,736.16 0.00
2A2 0.00 29,095,767.70 329,096.38 0.00
2AWIO 0.00 0.00 14,820.08 0.00
1B1 0.00 11,648,591.07 82,530.61 0.00
1B2 0.00 6,057,902.21 42,920.41 0.00
1B3 0.00 3,727,787.21 26,411.48 0.00
1B4 0.00 2,796,336.39 19,812.12 0.00
1B5 0.00 1,863,893.61 13,205.74 0.00
2B1 0.00 738,062.65 8,348.08 0.00
2B2 0.00 516,934.81 5,846.95 0.00
2B3 0.00 369,516.25 4,179.52 0.00
2B4 0.00 222,097.70 2,512.10 0.00
2B5 0.00 74,679.14 844.69 0.00
B6 0.02 2,159,586.44 16,550.59 0.06
Totals 0.02 1,042,294,567.44 14,013,662.66 0.06
<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 25,390,569.11 101,065.86 395,068.95 0.00 0.00
1A2 50,000,000.00 46,926,156.41 118,553.27 463,427.66 0.00 0.00
1A3 138,167,000.00 130,250,069.29 305,343.45 1,193,595.11 0.00 0.00
1A4 125,840,000.00 119,061,651.04 261,430.16 1,021,936.97 0.00 0.00
1A5 125,270,000.00 118,725,387.21 252,415.33 986,697.76 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 125,039,000.00 118,961,859.55 234,385.66 916,219.35 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 65,849,963.69 51,915.01 202,937.07 0.00 0.00
1A11 44,054,000.00 45,307,036.31 0.00 0.00 -254,852.08 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 119,724,000.00 112,528,621.84 716,775.35 749,987.31 0.00 0.00
2A2 30,000,000.00 29,260,275.03 80,391.19 84,116.14 0.00 0.00
2AWIO 0.00 0.00 0.00 0.00 0.00 0.00
1B1 11,743,000.00 11,665,503.22 16,912.15 0.00 0.00 0.00
1B2 6,107,000.00 6,066,697.45 8,795.24 0.00 0.00 0.00
1B3 3,758,000.00 3,733,199.45 5,412.23 0.00 0.00 0.00
1B4 2,819,000.00 2,800,396.28 4,059.89 0.00 0.00 0.00
1B5 1,879,000.00 1,866,599.72 2,706.12 0.00 0.00 0.00
2B1 761,000.00 742,235.65 4,173.00 0.00 0.00 0.00
2B2 533,000.00 519,857.56 2,922.75 0.00 0.00 0.00
2B3 381,000.00 371,605.50 2,089.24 0.00 0.00 0.00
2B4 229,000.00 223,353.43 1,255.74 0.00 0.00 0.00
2B5 77,000.00 75,101.37 422.24 0.00 0.00 0.00
B6 2,183,884.08 2,163,964.75 4,378.29 0.00 0.00 0.02
Totals 1,091,417,984.08 1,050,229,103.86 2,175,402.17 6,013,986.32 (254,852.08) 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 496,134.81 24,894,434.30 0.88873779 496,134.81
1A2 581,980.93 46,344,175.48 0.92688351 581,980.93
1A3 1,498,938.56 128,751,130.73 0.93185153 1,498,938.56
1A4 1,283,367.13 117,778,283.91 0.93593678 1,283,367.13
1A5 1,239,113.09 117,486,274.12 0.93786441 1,239,113.09
1A6 0.00 10,000,000.00 1.00000000 0.00
1A7 0.00 11,366,000.00 1.00000000 0.00
1A8 1,150,605.01 117,811,254.54 0.94219607 1,150,605.01
1A9 0.00 92,473,000.00 1.00000000 0.00
1A10 254,852.08 65,595,111.62 0.97752875 254,852.08
1A11 (254,852.08) 45,561,888.38 1.03422818 (254,852.08)
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 1,466,762.66 111,061,859.18 0.92764909 1,466,762.66
2A2 164,507.33 29,095,767.70 0.96985892 164,507.33
2AWIO 0.00 0.00 0.00000000 0.00
1B1 16,912.15 11,648,591.07 0.99196041 16,912.15
1B2 8,795.24 6,057,902.21 0.99196041 8,795.24
1B3 5,412.23 3,727,787.21 0.99196041 5,412.23
1B4 4,059.89 2,796,336.39 0.99196041 4,059.89
1B5 2,706.12 1,863,893.61 0.99196041 2,706.12
2B1 4,173.00 738,062.65 0.96985894 4,173.00
2B2 2,922.75 516,934.81 0.96985893 2,922.75
2B3 2,089.24 369,516.25 0.96985892 2,089.24
2B4 1,255.74 222,097.70 0.96985895 1,255.74
2B5 422.24 74,679.14 0.96985896 422.24
B6 4,378.31 2,159,586.44 0.98887412 4,378.29
Totals 7,934,536.43 1,042,294,567.44 0.95499120 7,934,536.41
</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 28,011,000.00 906.44993431 3.60807754 14.10406447 0.00000000
1A2 50,000,000.00 938.52312820 2.37106540 9.26855320 0.00000000
1A3 138,167,000.00 942.70027785 2.20995932 8.63878574 0.00000000
1A4 125,840,000.00 946.13517991 2.07748061 8.12092316 0.00000000
1A5 125,270,000.00 947.75594484 2.01497030 7.87656869 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 125,039,000.00 951.39804021 1.87450044 7.32746863 0.00000000
1A9 92,473,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1A10 67,103,000.00 981.32667228 0.77366154 3.02426225 0.00000000
1A11 44,054,000.00 1028.44319040 0.00000000 0.00000000 -5.78499296
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 119,724,000.00 939.90028599 5.98689778 6.26430214 0.00000000
2A2 30,000,000.00 975.34250100 2.67970633 2.80387133 0.00000000
2AWIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
1B1 11,743,000.00 993.40059780 1.44018990 0.00000000 0.00000000
1B2 6,107,000.00 993.40059767 1.44018995 0.00000000 0.00000000
1B3 3,758,000.00 993.40059872 1.44018893 0.00000000 0.00000000
1B4 2,819,000.00 993.40059596 1.44018801 0.00000000 0.00000000
1B5 1,879,000.00 993.40059606 1.44019159 0.00000000 0.00000000
2B1 761,000.00 975.34250986 5.48357424 0.00000000 0.00000000
2B2 533,000.00 975.34251407 5.48358349 0.00000000 0.00000000
2B3 381,000.00 975.34251969 5.48356955 0.00000000 0.00000000
2B4 229,000.00 975.34248908 5.48358079 0.00000000 0.00000000
2B5 77,000.00 975.34246753 5.48363636 0.00000000 0.00000000
B6 2,183,884.08 990.87894354 2.00481795 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 17.71214202 888.73779230 0.88873779 17.71214202
1A2 0.00000000 11.63961860 926.88350960 0.92688351 11.63961860
1A3 0.00000000 10.84874507 931.85153278 0.93185153 10.84874507
1A4 0.00000000 10.19840377 935.93677614 0.93593678 10.19840377
1A5 0.00000000 9.89153900 937.86440584 0.93786441 9.89153900
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 9.20196907 942.19607115 0.94219607 9.20196907
1A9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1A10 0.00000000 3.79792379 977.52874864 0.97752875 3.79792379
1A11 0.00000000 -5.78499296 1,034.22818314 1.03422818 -5.78499296
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 12.25119993 927.64908606 0.92764909 12.25119993
2A2 0.00000000 5.48357767 969.85892333 0.96985892 5.48357767
2AWIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1B1 0.00000000 1.44018990 991.96040790 0.99196041 1.44018990
1B2 0.00000000 1.44018995 991.96040773 0.99196041 1.44018995
1B3 0.00000000 1.44018893 991.96040713 0.99196041 1.44018893
1B4 0.00000000 1.44018801 991.96040795 0.99196041 1.44018801
1B5 0.00000000 1.44019159 991.96040979 0.99196041 1.44019159
2B1 0.00000000 5.48357424 969.85893561 0.96985894 5.48357424
2B2 0.00000000 5.48358349 969.85893058 0.96985893 5.48358349
2B3 0.00000000 5.48356955 969.85892388 0.96985892 5.48356955
2B4 0.00000000 5.48358079 969.85895197 0.96985895 5.48358079
2B5 0.00000000 5.48363636 969.85896104 0.96985896 5.48363636
B6 0.00000916 2.00482711 988.87411643 0.98887412 2.00481795
<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% 25,390,569.11 142,821.95 0.00 0.00
1A2 50,000,000.00 6.75000% 46,926,156.41 263,959.63 0.00 0.00
1A3 138,167,000.00 6.75000% 130,250,069.29 732,656.64 0.00 0.00
1A4 125,840,000.00 6.75000% 119,061,651.04 669,721.79 0.00 0.00
1A5 125,270,000.00 6.75000% 118,725,387.21 667,830.30 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% 118,961,859.55 669,160.46 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% 65,849,963.69 370,406.05 0.00 0.00
1A11 44,054,000.00 6.75000% 45,307,036.31 254,852.08 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 0.25671% 732,813,625.82 156,767.45 0.00 0.00
2A1 119,724,000.00 6.75000% 112,528,621.84 632,973.50 0.00 0.00
2A2 30,000,000.00 6.75000% 29,260,275.03 164,589.05 0.00 0.00
2AWIO 0.00 0.21829% 81,469,017.07 14,820.08 0.00 0.00
1B1 11,743,000.00 6.75000% 11,665,503.22 65,618.46 0.00 0.00
1B2 6,107,000.00 6.75000% 6,066,697.45 34,125.17 0.00 0.00
1B3 3,758,000.00 6.75000% 3,733,199.45 20,999.25 0.00 0.00
1B4 2,819,000.00 6.75000% 2,800,396.28 15,752.23 0.00 0.00
1B5 1,879,000.00 6.75000% 1,866,599.72 10,499.62 0.00 0.00
2B1 761,000.00 6.75000% 742,235.65 4,175.08 0.00 0.00
2B2 533,000.00 6.75000% 519,857.56 2,924.20 0.00 0.00
2B3 381,000.00 6.75000% 371,605.50 2,090.28 0.00 0.00
2B4 229,000.00 6.75000% 223,353.43 1,256.36 0.00 0.00
2B5 77,000.00 6.75000% 75,101.37 422.45 0.00 0.00
B6 2,183,884.08 6.75000% 0.00 12,172.30 0.00 0.00
Totals 1,091,417,984.08 6,079,126.26 0.00 0.00
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (4) Distribution Shortfall Balance
<S> <C> <C> <C> <C> <C>
1A1 0.00 0.00 142,821.95 0.00 24,894,434.30
1A2 0.00 0.00 263,959.63 0.00 46,344,175.48
1A3 0.00 0.00 732,656.64 0.00 128,751,130.73
1A4 0.00 0.00 669,721.79 0.00 117,778,283.91
1A5 0.00 0.00 667,830.30 0.00 117,486,274.12
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 0.00 669,160.46 0.00 117,811,254.54
1A9 0.00 0.00 520,160.62 0.00 92,473,000.00
1A10 0.00 0.00 370,406.05 0.00 65,595,111.62
1A11 0.00 0.00 254,852.08 0.00 45,561,888.38
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 0.00 156,767.45 0.00 727,900,197.20
2A1 0.00 0.00 632,973.50 0.00 111,061,859.18
2A2 0.00 0.00 164,589.05 0.00 29,095,767.70
2AWIO 0.00 0.00 14,820.08 0.00 80,583,226.53
1B1 0.00 0.00 65,618.46 0.00 11,648,591.07
1B2 0.00 0.00 34,125.17 0.00 6,057,902.21
1B3 0.00 0.00 20,999.25 0.00 3,727,787.21
1B4 0.00 0.00 15,752.23 0.00 2,796,336.39
1B5 0.00 0.00 10,499.62 0.00 1,863,893.61
2B1 0.00 0.00 4,175.08 0.00 738,062.65
2B2 0.00 0.00 2,924.20 0.00 516,934.81
2B3 0.00 0.00 2,090.28 0.00 369,516.25
2B4 0.00 0.00 1,256.36 0.00 222,097.70
2B5 0.00 0.00 422.45 0.00 74,679.14
B6 0.00 0.00 12,172.30 0.00 0.00
Totals 0.00 0.00 6,079,126.25 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% 906.44993431 5.09878084 0.00000000 0.00000000
1A2 50,000,000.00 6.75000% 938.52312820 5.27919260 0.00000000 0.00000000
1A3 138,167,000.00 6.75000% 942.70027785 5.30268906 0.00000000 0.00000000
1A4 125,840,000.00 6.75000% 946.13517991 5.32201041 0.00000000 0.00000000
1A5 125,270,000.00 6.75000% 947.75594484 5.33112717 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% 951.39804021 5.35161398 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% 981.32667228 5.51996259 0.00000000 0.00000000
1A11 44,054,000.00 6.75000% 1028.44319040 5.78499296 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 0.25671% 961.61454629 0.20571378 0.00000000 0.00000000
2A1 119,724,000.00 6.75000% 939.90028599 5.28693913 0.00000000 0.00000000
2A2 30,000,000.00 6.75000% 975.34250100 5.48630167 0.00000000 0.00000000
2AWIO 0.00 0.21829% 950.95537048 0.17298889 0.00000000 0.00000000
1B1 11,743,000.00 6.75000% 993.40059780 5.58787874 0.00000000 0.00000000
1B2 6,107,000.00 6.75000% 993.40059767 5.58787785 0.00000000 0.00000000
1B3 3,758,000.00 6.75000% 993.40059872 5.58787919 0.00000000 0.00000000
1B4 2,819,000.00 6.75000% 993.40059596 5.58787868 0.00000000 0.00000000
1B5 1,879,000.00 6.75000% 993.40059606 5.58787653 0.00000000 0.00000000
2B1 761,000.00 6.75000% 975.34250986 5.48630749 0.00000000 0.00000000
2B2 533,000.00 6.75000% 975.34251407 5.48630394 0.00000000 0.00000000
2B3 381,000.00 6.75000% 975.34251969 5.48629921 0.00000000 0.00000000
2B4 229,000.00 6.75000% 975.34248908 5.48628821 0.00000000 0.00000000
2B5 77,000.00 6.75000% 975.34246753 5.48636364 0.00000000 0.00000000
B6 2,183,884.08 6.75000% 0.00000000 5.57369327 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 5.09878084 0.00000000 888.73779230
1A2 0.00000000 0.00000000 5.27919260 0.00000000 926.88350960
1A3 0.00000000 0.00000000 5.30268906 0.00000000 931.85153278
1A4 0.00000000 0.00000000 5.32201041 0.00000000 935.93677614
1A5 0.00000000 0.00000000 5.33112717 0.00000000 937.86440584
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 5.35161398 0.00000000 942.19607115
1A9 0.00000000 0.00000000 5.62499995 0.00000000 1000.00000000
1A10 0.00000000 0.00000000 5.51996259 0.00000000 977.52874864
1A11 0.00000000 0.00000000 5.78499296 0.00000000 1034.22818314
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 0.20571378 0.00000000 955.16703458
2A1 0.00000000 0.00000000 5.28693913 0.00000000 927.64908606
2A2 0.00000000 0.00000000 5.48630167 0.00000000 969.85892333
2AWIO 0.00000000 0.00000000 0.17298889 0.00000000 940.61589050
1B1 0.00000000 0.00000000 5.58787874 0.00000000 991.96040790
1B2 0.00000000 0.00000000 5.58787785 0.00000000 991.96040773
1B3 0.00000000 0.00000000 5.58787919 0.00000000 991.96040713
1B4 0.00000000 0.00000000 5.58787868 0.00000000 991.96040795
1B5 0.00000000 0.00000000 5.58787653 0.00000000 991.96040979
2B1 0.00000000 0.00000000 5.48630749 0.00000000 969.85893561
2B2 0.00000000 0.00000000 5.48630394 0.00000000 969.85893058
2B3 0.00000000 0.00000000 5.48629921 0.00000000 969.85892388
2B4 0.00000000 0.00000000 5.48628821 0.00000000 969.85895197
2B5 0.00000000 0.00000000 5.48636364 0.00000000 969.85896104
B6 0.00000000 0.00000000 5.57369327 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 14,232,460.40
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 14,232,460.40
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 218,797.74
Payment of Interest and Principal 14,013,662.66
Total Withdrawals (Pool Distribution Amount) 14,232,460.40
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 218,797.74
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 218,797.74
</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 20 0 0 0 20
7,116,458.69 0.00 0.00 0.00 7,116,458.69
60 Days 2 0 0 0 2
857,239.42 0.00 0.00 0.00 857,239.42
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 22 0 0 0 22
7,973,698.11 0.00 0.00 0.00 7,973,698.11
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 0.630915% 0.000000% 0.000000% 0.000000% 0.630915%
0.682768% 0.000000% 0.000000% 0.000000% 0.682768%
60 Days 0.063091% 0.000000% 0.000000% 0.000000% 0.063091%
0.082245% 0.000000% 0.000000% 0.000000% 0.082245%
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 0.694006% 0.000000% 0.000000% 0.000000% 0.694006%
0.765014% 0.000000% 0.000000% 0.000000% 0.765014%
</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 16 0 0 0 16
5,949,910.97 0.00 0.00 0.00 5,949,910.97
60 Days 2 0 0 0 2
857,239.42 0.00 0.00 0.00 857,239.42
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 18 0 0 0 18
6,807,150.39 0.00 0.00 0.00 6,807,150.39
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.590624% 0.000000% 0.000000% 0.000000% 0.590624%
0.661160% 0.000000% 0.000000% 0.000000% 0.661160%
60 Days 0.073828% 0.000000% 0.000000% 0.000000% 0.073828%
0.095257% 0.000000% 0.000000% 0.000000% 0.095257%
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 0.664452% 0.000000% 0.000000% 0.000000% 0.664452%
0.756417% 0.000000% 0.000000% 0.000000% 0.756417%
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 4 0 0 0 4
1,166,547.72 0.00 0.00 0.00 1,166,547.72
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 4 0 0 0 4
1,166,547.72 0.00 0.00 0.00 1,166,547.72
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.867679% 0.000000% 0.000000% 0.000000% 0.867679%
0.819351% 0.000000% 0.000000% 0.000000% 0.819351%
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 0.867679% 0.000000% 0.000000% 0.000000% 0.867679%
0.819351% 0.000000% 0.000000% 0.000000% 0.819351%
</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 7.196057%
Weighted Average Net Coupon 6.946058%
Weighted Average Pass-Through Rate 6.946058%
Weighted Average Maturity(Stepdown Calculation ) 335
Beginning Scheduled Collateral Loan Count 3,186
Number Of Loans Paid In Full 16
Ending Scheduled Collateral Loan Count 3,170
Beginning Scheduled Collateral Balance 1,050,229,104.12
Ending Scheduled Collateral Balance 1,042,294,567.72
Ending Actual Collateral Balance at 30-Sep-2000 1,042,294,567.72
Monthly P &I Constant 8,421,411.32
Ending Scheduled Balance for Premium Loans 1,042,294,567.72
Scheduled Principal 2,123,487.15
Unscheduled Principal 5,811,049.25
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
Class 1A-12 Priority Percentage .10692183%
Class 2A-2 Priority Percentage .20317027%
Senior Prepayment Percentage 100.00%
Subordinate Prepayment Percentage 0.00%
Subordinate % for Group 1 3.089670%
Subordinate % for Group 2 1.548131%
Senior Percentage for Group 1 96.910330%
Senior Percentage for Group 2 98.451869%
Bankruptcy Loss Limit $288,526.09
Fraud Loss Limit $10,914,080.22
Special Hazard Loss Limit $10,422,945.68
</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 7.207591 7.123487
Weighted Average Net Rate 6.957591 6.873487
Weighted Average Maturity 335.00 153.00
Beginning Loan Count 2,722 464 3,186
Loans Paid In Full 13 3 16
Ending Loan Count 2,709 461 3,170
Beginning Scheduled Balance 906,210,610.97 144,018,493.15 1,050,229,104.12
Ending scheduled Balance 899,919,879.81 142,374,687.91 1,042,294,567.72
Record Date 9/30/00 9/30/00
Principal And Interest Constant 6,756,781.37 1,664,629.95 8,421,411.32
Scheduled Principal 1,313,785.36 809,701.79 2,123,487.15
Unscheduled Principal 4,976,945.80 834,103.45 5,811,049.25
Scheduled Interest 5,442,996.01 854,928.16 6,297,924.17
Servicing Fees 188,793.88 30,003.86 218,797.74
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 5,254,202.13 824,924.30 6,079,126.43
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>
|
|