The Provident Bank
Mortgage Pass-Through Certificates
Record Date: 8/31/00
Distribution Date: 9/25/00
PROVIDENT 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
A-1 743844CY6 SEQ 6.88000% 399,216,578.49 2,365,136.44 5,600,005.55
A-2 743844CZ3 SEQ 6.88000% 188,688,984.52 1,117,877.38 2,191,767.05
X-1 PRV0000X1 IO 3.39177% 0.00 1,128,379.02 0.00
X-2 PRV0000X2 IO 3.15244% 0.00 495,817.93 0.00
R PRV00000R RES 0.00000% 0.00 5.45 0.00
Totals 587,905,563.01 5,107,216.22 7,791,772.60
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
A-1 0.00 393,616,572.94 7,965,141.99 0.00
A-2 0.00 186,497,217.47 3,309,644.43 0.00
X-1 0.00 0.00 1,128,379.02 0.00
X-2 0.00 0.00 495,817.93 0.00
R 0.00 0.00 5.45 0.00
Totals 0.00 580,113,790.41 12,898,988.82 0.00
<FN>
All distributions required by the Pooling and Servicing Agreement have been calculated by the
Certificate Administrator on behalf of the Trustee.
</FN>
Principal Distribution Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal Realized
Class Amount Balance Distribution Distribution Accretion Loss (1)
A-1 418,000,000.00 399,216,578.49 373,233.80 5,226,771.75 0.00 0.00
A-2 197,000,000.00 188,688,984.52 88,696.32 2,103,070.73 0.00 0.00
X-1 0.00 0.00 0.00 0.00 0.00 0.00
X-2 0.00 0.00 0.00 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00 0.00
Totals 615,000,000.00 587,905,563.01 461,930.12 7,329,842.48 0.00 0.00
<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>
Principal Distribution Statement (continued)
Total Ending Ending Total
Principal Certificate Certificate Principal
Class Reduction Balance Percentage Distribution
A-1 5,600,005.55 393,616,572.94 0.94166644 5,600,005.55
A-2 2,191,767.05 186,497,217.47 0.94668638 2,191,767.05
X-1 0.00 0.00 0.00000000 0.00
X-2 0.00 0.00 0.00000000 0.00
R 0.00 0.00 0.00000000 0.00
Totals 7,791,772.60 580,113,790.41 0.94327446 7,791,772.60
Principal Distribution Factors Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal
Class (2) Amount Balance Distribution Distribution Accretion
A-1 418,000,000.00 955.06358490 0.89290383 12.50423864 0.00000000
A-2 197,000,000.00 957.81210416 0.45023513 10.67548594 0.00000000
X-1 0.00 0.00000000 0.00000000 0.00000000 0.00000000
X-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000
R 0.00 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
Per $1,000 Denomination.
</FN>
Principal Distribution Factors Statement (continued)
Total Ending Ending Total
Realized Principal Certificate Certificate Principal
Class Loss (3) Reduction Balance Percentage Distribution
A-1 0.00000000 13.39714246 941.66644244 0.94166644 13.39714246
A-2 0.00000000 11.12572107 946.68638310 0.94668638 11.12572107
X-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
X-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
<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>
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
A-1 418,000,000.00 6.88000% 399,216,578.49 2,365,136.44 0.00 0.00
A-2 197,000,000.00 6.88000% 188,688,984.52 1,117,877.41 0.00 0.00
X-1 0.00 3.39177% 399,217,363.70 1,128,379.02 0.00 0.00
X-2 0.00 3.15244% 188,689,096.00 495,692.97 0.00 0.00
R 0.00 0.00000% 0.00 0.00 0.00 0.00
Totals 615,000,000.00 5,107,085.84 0.00 0.00
Interest Distribution Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (4) Distribution Shortfall Balance
A-1 0.00 0.00 2,365,136.44 0.00 393,616,572.94
A-2 0.00 0.00 1,117,877.38 0.00 186,497,217.47
X-1 0.00 0.00 1,128,379.02 0.00 393,617,358.15
X-2 0.00 0.00 495,817.93 0.00 186,497,328.95
R 0.00 0.00 5.45 0.00 0.00
Totals 0.00 0.00 5,107,216.22 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>
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
A-1 418,000,000.00 6.88000% 955.06358490 5.65822115 0.00000000 0.00000000
A-2 197,000,000.00 6.88000% 957.81210416 5.67450462 0.00000000 0.00000000
X-1 0.00 3.39177% 955.06366936 2.69946627 0.00000000 0.00000000
X-2 0.00 3.15244% 985.97872386 2.59020120 0.00000000 0.00000000
R 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
Per $1,000 Denomination.
</FN>
Interest Distribution Factors Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (6) Distribution Shortfall Balance
A-1 0.00000000 0.00000000 5.65822115 0.00000000 941.66644244
A-2 0.00000000 0.00000000 5.67450447 0.00000000 946.68638310
X-1 0.00000000 0.00000000 2.69946627 0.00000000 941.66655206
X-2 0.00000000 0.00000000 2.59085416 0.00000000 974.52583270
R 0.00000000 0.00000000 1362500.00000000 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>
Certificateholder Component Statement
Component Beginning Ending Beginning Ending Ending
Pass-Through Notional Notional Component Component Component
Class Rate Balance Balance Balance Balance Percentage
C 1,200.00000% 0.00 0.00 0.00 0.00 0.00000000%
Prov 0.00000% 0.00 0.00 0.00 0.00 0.00000000%
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 12,951,968.57
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 371,900.75
Realized Losses 0.00
Total Deposits 13,323,869.32
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 336,820.43
Payment of Interest and Principal 12,987,048.89
Total Withdrawals (Pool Distribution Amount) 13,323,869.32
Ending Balance 0.00
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
Total Prepayment/Curtailment Interest Shortfall 0.00
Servicing Fee Support 0.00
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
SERVICING FEES
Gross Servicing Fee 244,961.03
Trustee Fee 3,674.40
MBIA 88,185.00
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 336,820.43
OTHER ACCOUNTS
Beginning Current Current Ending
Account Type Balance Withdrawals Deposits Balance
Financial Guaranty 0.00 0.00 0.00 0.00
Financial Guaranty 0.00 0.00 0.00 0.00
Reserve Fund 5,000.00 0.00 0.00 5,000.00
Reserve Fund 39,710,000.00 0.00 0.00 39,710,000.00
Reserve Fund 26,595,000.00 0.00 0.00 26,595,000.00
LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT
DELINQUENCY STATUS
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
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 18 11 0 29
1,450,488.14 973,431.28 0.00 2,423,919.42
30 Days 218 4 7 0 229
15,813,420.53 356,796.76 583,829.30 0.00 16,754,046.59
60 Days 74 7 11 0 92
5,188,984.24 447,965.70 980,711.52 0.00 6,617,661.46
90 Days 1 7 57 0 65
52,490.97 611,152.85 4,307,676.98 0.00 4,971,320.80
120 Days 2 6 47 0 55
123,891.62 296,757.10 3,982,484.40 0.00 4,403,133.12
150 Days 1 7 42 1 51
76,741.97 426,264.05 3,567,756.76 40,592.17 4,111,354.95
180+ Days 0 1 20 1 22
0.00 49,474.52 1,531,836.43 49,185.57 1,630,496.52
Totals 296 50 195 2 543
21,255,529.33 3,638,899.12 15,927,726.67 89,777.74 40,911,932.86
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 0.231036% 0.141189% 0.000000% 0.372224%
0.250035% 0.167800% 0.000000% 0.417834%
30 Days 2.798100% 0.051341% 0.089847% 0.000000% 2.939289%
2.725912% 0.061504% 0.100640% 0.000000% 2.888056%
60 Days 0.949814% 0.089847% 0.141189% 0.000000% 1.180850%
0.894475% 0.077220% 0.169055% 0.000000% 1.140750%
90 Days 0.012835% 0.089847% 0.731613% 0.000000% 0.834296%
0.009048% 0.105350% 0.742556% 0.000000% 0.856954%
120 Days 0.025671% 0.077012% 0.603260% 0.000000% 0.705943%
0.021356% 0.051155% 0.686499% 0.000000% 0.759010%
150 Days 0.012835% 0.089847% 0.539084% 0.012835% 0.654601%
0.013229% 0.073479% 0.615009% 0.006997% 0.708714%
180+ Days 0.000000% 0.012835% 0.256706% 0.012835% 0.282377%
0.000000% 0.008528% 0.264057% 0.008479% 0.281064%
Totals 3.799256% 0.641766% 2.502888% 0.025671% 6.969580%
3.664020% 0.627272% 2.745616% 0.015476% 7.052384%
Delinquency Status By Groups
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
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 14 9 0 23
1,163,740.87 700,521.98 0.00 1,864,262.85
30 Days 157 2 5 0 164
9,591,629.42 195,505.27 461,242.63 0.00 10,248,377.32
60 Days 57 3 6 0 66
3,637,440.88 226,969.65 292,402.94 0.00 4,156,813.47
90 Days 1 6 45 0 52
52,490.97 335,420.00 3,053,049.40 0.00 3,440,960.37
120 Days 2 5 33 0 40
123,891.62 244,773.27 2,268,446.02 0.00 2,637,110.91
150 Days 1 6 33 1 41
76,741.97 371,880.06 2,524,267.27 40,592.17 3,013,481.47
180 Days 0 1 14 1 16
0.00 49,474.52 752,048.84 49,185.57 850,708.93
Totals 218 37 145 2 402
13,482,194.86 2,587,763.64 10,051,979.08 89,777.74 26,211,715.32
0-29 Days 0.237530% 0.152698% 0.000000% 0.390227%
0.295653% 0.177970% 0.000000% 0.473623%
30 Days 2.663726% 0.033933% 0.084832% 0.000000% 2.782491%
2.436790% 0.049669% 0.117180% 0.000000% 2.603640%
60 Days 0.967085% 0.050899% 0.101798% 0.000000% 1.119783%
0.924106% 0.057663% 0.074286% 0.000000% 1.056054%
90 Days 0.016966% 0.101798% 0.763488% 0.000000% 0.882253%
0.013336% 0.085215% 0.775639% 0.000000% 0.874189%
120 Days 0.033933% 0.084832% 0.559891% 0.000000% 0.678656%
0.031475% 0.062186% 0.576307% 0.000000% 0.669968%
150 Days 0.016966% 0.101798% 0.559891% 0.016966% 0.695623%
0.019497% 0.094478% 0.641300% 0.010313% 0.765587%
180 Days 0.000000% 0.016966% 0.237530% 0.016966% 0.271463%
0.000000% 0.012569% 0.191061% 0.012496% 0.216126%
Totals 3.698677% 0.627757% 2.460129% 0.033933% 6.820495%
3.425203% 0.657431% 2.553744% 0.022808% 6.185564%
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
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 4 2 0 6
286,747.27 272,909.30 0.00 559,656.57
30 Days 61 2 2 0 65
6,221,791.11 161,291.49 122,586.67 0.00 6,505,669.27
60 Days 17 4 5 0 26
1,551,543.36 220,996.05 688,308.58 0.00 2,460,847.99
90 Days 0 1 12 0 13
0.00 275,732.85 1,254,627.58 0.00 1,530,360.43
120 Days 0 1 14 0 15
0.00 51,983.83 1,714,038.38 0.00 1,766,022.21
150 Days 0 1 9 0 10
0.00 54,383.99 1,043,489.49 0.00 1,097,873.48
180 Days 0 0 6 0 6
0.00 0.00 779,787.59 0.00 779,787.59
Totals 78 13 50 0 141
7,773,334.47 1,051,135.48 5,875,747.59 0.00 14,700,217.54
0-29 Days 0.210859% 0.105430% 0.000000% 0.316289%
0.153754% 0.146334% 0.000000% 0.300088%
30 Days 3.215604% 0.105430% 0.105430% 0.000000% 3.426463%
3.336124% 0.086484% 0.065731% 0.000000% 3.488340%
60 Days 0.896152% 0.210859% 0.263574% 0.000000% 1.370585%
0.831938% 0.118498% 0.369071% 0.000000% 1.319507%
90 Days 0.000000% 0.052715% 0.632578% 0.000000% 0.685293%
0.000000% 0.147848% 0.672731% 0.000000% 0.820579%
120 Days 0.000000% 0.052715% 0.738007% 0.000000% 0.790722%
0.000000% 0.027874% 0.919067% 0.000000% 0.946941%
150 Days 0.000000% 0.052715% 0.474433% 0.000000% 0.527148%
0.000000% 0.029161% 0.559519% 0.000000% 0.588680%
180 Days 0.000000% 0.000000% 0.316289% 0.000000% 0.316289%
0.000000% 0.000000% 0.418122% 0.000000% 0.418122%
Totals 4.111755% 0.685293% 2.635741% 0.000000% 7.432789%
4.168062% 0.563619% 3.150576% 0.000000% 7.882256%
<FN>
(7) Delinquencies are stratified according to the information the Servicer has
provided. Bankruptcy, Foreclosure, and REO loans are reported in the 30-day
delinquency field.
</FN>
OTHER INFORMATION
Current Period Realized Loss - Includes Interest Shortfall 0.00
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 371,900.75
Class X-1 0.00 0.00000000% 0.00 0.00000000% 0.000000% 0.000000%
Class X-2 0.00 0.00000000% 0.00 0.00000000% 0.000000% 0.000000%
<FN>
Please Refer to the Prospectus Supplement for a Full Description of Loss
Exposure
</FN>
COLLATERAL STATEMENT
Collateral Description Fixed & Mixed ARM
Weighted Average Gross Coupon 11.111792%
Weighted Average Net Coupon 10.604292%
Weighted Average Pass-Through Rate 0.000000%
Weighted Average Maturity(Stepdown Calculation ) 282
Beginning Scheduled Collateral Loan Count 7,895
Number Of Loans Paid In Full 104
Ending Scheduled Collateral Loan Count 7,791
Beginning Scheduled Collateral Balance 587,906,459.70
Ending Scheduled Collateral Balance 580,114,687.10
Ending Actual Collateral Balance at 31-Aug-2000 580,114,941.15
Monthly P &I Constant 5,905,841.85
Ending Scheduled Balance for Premium Loans 580,114,687.10
Group Level Collateral Statement
Group ID 1 2 Total
Collateral Description Mixed Fixed Mixed ARM
Weighted Average Coupon Rate 11.188605 10.949274
Weighted Average Net Rate 10.681105 10.441774
Weighted Average Maturity 253.00 352.00
Beginning Loan Count 5,972 1,923 7,895
Loans Paid In Full 78 26 104
Ending Loan Count 5,894 1,897 7,791
Beginning Scheduled Balance 399,217,363.70 188,689,096.00 587,906,459.70
Ending scheduled Balance 393,617,358.15 186,497,328.95 580,114,687.10
Record Date 8/31/00 8/31/00
Principal And Interest Constant 4,095,471.71 1,810,370.14 5,905,841.85
Scheduled Principal 373,233.80 88,696.32 461,930.12
Unscheduled Principal 5,226,771.75 2,103,070.73 7,329,842.48
Scheduled Interest 3,722,237.91 1,721,673.82 5,443,911.73
Servicing Fees 166,340.56 78,620.47 244,961.03
Master Servicing Fees 0.00 0.00 0.00
Trustee Fee 2,495.10 1,179.30 3,674.40
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 3,553,402.25 1,641,874.05 5,195,276.30
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