|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: WELLS FARGO ASSET SECURITIES CORP, 8-K, 2000-07-07 |
Next: VOYAGEUR UNIT INVESTMENT TRUST SERIES 10, 497J, 2000-07-07 |
<TABLE>
<CAPTION>
Wells Fargo Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 05/31/2000
Distribution Date: 06/26/2000
WFMBS Series: 2000-1
Contact: Customer Service - SecuritiesLink
Norwest Bank Minnesota, N.A.
Securities Administration Services
7485 New Horizon Way
Frederick, MD 21703
Telephone: (301) 846-8130
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>
I-A-PO 94975EAE3 PO 0.00000% 1,224,658.74 0.00 1,148.77
I-A-1 94975EAA1 SEQ 7.75000% 71,108,484.53 459,242.30 576,466.04
I-A-2 94975EAB9 SEQ 7.75000% 7,353,166.46 47,489.20 51,161.84
I-A-3 94975EAC7 SEQ 7.75000% 7,214,000.00 46,590.42 0.00
I-A-4 94975EAD5 SEQ 7.75000% 11,000,000.00 71,041.67 0.00
I-A-5 94975EAM5 SEQ 7.75000% 7,921,833.54 51,161.84 -51,161.84
I-AR 94975EAF0 R 7.75000% 0.00 4,251.28 0.00
II-A-PO 94975EAH6 PO 0.00000% 1,300,837.42 0.00 11,731.85
II-A-1 94975EAG8 SEQ 7.00000% 144,028,074.65 840,163.77 1,204,962.52
B-1 94975EAJ2 SUB 7.31766% 3,381,809.78 20,622.44 7,219.41
B-2 94975EAK9 SUB 7.31766% 1,690,405.95 10,308.18 3,608.64
B-3 94975EAL7 SUB 7.31766% 1,040,787.13 6,346.77 2,221.85
B-4 94975EAN3 SUB 7.31766% 779,343.00 4,752.47 1,663.72
B-5 94975EAP8 SUB 7.31766% 391,168.32 2,385.36 835.06
B-6 94975EAQ6 SUB 7.31766% 520,781.38 3,175.75 1,111.75
Totals 258,955,350.90 1,567,531.45 1,810,969.61
</TABLE>
<TABLE>
<CAPTION>
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<S> <C> <C> <C> <C>
I-A-PO 0.00 1,223,509.97 1,148.77 0.00
I-A-1 0.00 70,532,018.49 1,035,708.34 0.00
I-A-2 0.00 7,302,004.62 98,651.04 0.00
I-A-3 0.00 7,214,000.00 46,590.42 0.00
I-A-4 0.00 11,000,000.00 71,041.67 0.00
I-A-5 0.00 7,972,995.38 0.00 0.00
I-AR 0.00 0.00 4,251.28 0.00
II-A-PO 0.00 1,289,105.58 11,731.85 0.00
II-A-1 0.00 142,823,112.13 2,045,126.29 0.00
B-1 0.00 3,374,590.37 27,841.85 0.00
B-2 0.00 1,686,797.31 13,916.82 0.00
B-3 0.00 1,038,565.29 8,568.62 0.00
B-4 0.00 777,679.28 6,416.19 0.00
B-5 0.00 390,333.26 3,220.42 0.00
B-6 0.00 519,669.62 4,287.50 209.64
Totals 0.00 257,144,381.30 3,378,501.06 209.64
<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>
I-A-PO 1,225,631.88 1,224,658.74 952.49 196.28 0.00 0.00
I-A-1 72,223,000.00 71,108,484.53 70,399.85 506,066.20 0.00 0.00
I-A-2 7,404,000.00 7,353,166.46 6,248.05 44,913.80 0.00 0.00
I-A-3 7,214,000.00 7,214,000.00 0.00 0.00 0.00 0.00
I-A-4 11,000,000.00 11,000,000.00 0.00 0.00 0.00 0.00
I-A-5 7,871,000.00 7,921,833.54 0.00 0.00 -51,161.84 0.00
I-AR 200.00 0.00 0.00 0.00 0.00 0.00
II-A-PO 1,305,928.63 1,300,837.42 4,651.85 7,080.00 0.00 0.00
II-A-1 144,592,000.00 144,028,074.65 462,152.97 742,809.55 0.00 0.00
B-1 3,389,000.00 3,381,809.78 7,219.41 0.00 0.00 0.00
B-2 1,694,000.00 1,690,405.95 3,608.64 0.00 0.00 0.00
B-3 1,043,000.00 1,040,787.13 2,221.85 0.00 0.00 0.00
B-4 781,000.00 779,343.00 1,663.72 0.00 0.00 0.00
B-5 392,000.00 391,168.32 835.06 0.00 0.00 0.00
B-6 521,888.63 520,781.38 1,111.75 0.00 0.00 0.00
Totals 260,656,649.14 258,955,350.90 561,065.64 1,301,065.83 (51,161.84) 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>
</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>
I-A-PO 1,148.77 1,223,509.97 0.99826872 1,148.77
I-A-1 576,466.04 70,532,018.49 0.97658666 576,466.04
I-A-2 51,161.84 7,302,004.62 0.98622429 51,161.84
I-A-3 0.00 7,214,000.00 1.00000000 0.00
I-A-4 0.00 11,000,000.00 1.00000000 0.00
I-A-5 (51,161.84) 7,972,995.38 1.01295838 (51,161.84)
I-AR 0.00 0.00 0.00000000 0.00
II-A-PO 11,731.85 1,289,105.58 0.98711794 11,731.85
II-A-1 1,204,962.52 142,823,112.13 0.98776635 1,204,962.52
B-1 7,219.41 3,374,590.37 0.99574812 7,219.41
B-2 3,608.64 1,686,797.31 0.99574812 3,608.64
B-3 2,221.85 1,038,565.29 0.99574812 2,221.85
B-4 1,663.72 777,679.28 0.99574812 1,663.72
B-5 835.06 390,333.26 0.99574811 835.06
B-6 1,111.75 519,669.62 0.99574812 1,111.75
Totals 1,810,969.61 257,144,381.30 0.98652531 1,810,969.61
</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>
I-A-PO 1,225,631.88 999.20600956 0.77714199 0.16014596 0.00000000
I-A-1 72,223,000.00 984.56841352 0.97475666 7.00699500 0.00000000
I-A-2 7,404,000.00 993.13431388 0.84387493 6.06615343 0.00000000
I-A-3 7,214,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
I-A-4 11,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
I-A-5 7,871,000.00 1006.45833312 0.00000000 0.00000000 -6.50004320
I-AR 200.00 0.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 1,305,928.63 996.10146383 3.56210125 5.42142950 0.00000000
II-A-1 144,592,000.00 996.09988554 3.19625546 5.13727973 0.00000000
B-1 3,389,000.00 997.87836530 2.13024786 0.00000000 0.00000000
B-2 1,694,000.00 997.87836482 2.13024793 0.00000000 0.00000000
B-3 1,043,000.00 997.87836050 2.13024928 0.00000000 0.00000000
B-4 781,000.00 997.87836108 2.13024328 0.00000000 0.00000000
B-5 392,000.00 997.87836735 2.13025510 0.00000000 0.00000000
B-6 521,888.63 997.87837876 2.13024376 0.00000000 0.00000000
<FN>
(2) 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>
I-A-PO 0.00000000 0.93728796 998.26872160 0.99826872 0.93728796
I-A-1 0.00000000 7.98175152 976.58666201 0.97658666 7.98175152
I-A-2 0.00000000 6.91002701 986.22428687 0.98622429 6.91002701
I-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
I-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
I-A-5 0.00000000 -6.50004320 1,012.95837632 1.01295838 -6.50004320
I-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 0.00000000 8.98353075 987.11794074 0.98711794 8.98353075
II-A-1 0.00000000 8.33353519 987.76635035 0.98776635 8.33353519
B-1 0.00000000 2.13024786 995.74811744 0.99574812 2.13024786
B-2 0.00000000 2.13024793 995.74811688 0.99574812 2.13024793
B-3 0.00000000 2.13024928 995.74812081 0.99574812 2.13024928
B-4 0.00000000 2.13024328 995.74811780 0.99574812 2.13024328
B-5 0.00000000 2.13025510 995.74811224 0.99574811 2.13025510
B-6 0.00000000 2.13024376 995.74811584 0.99574812 2.13024376
<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>
I-A-PO 1,225,631.88 0.00000% 1,224,658.74 0.00 0.00 0.00
I-A-1 72,223,000.00 7.75000% 71,108,484.53 459,242.30 0.00 0.00
I-A-2 7,404,000.00 7.75000% 7,353,166.46 47,489.20 0.00 0.00
I-A-3 7,214,000.00 7.75000% 7,214,000.00 46,590.42 0.00 0.00
I-A-4 11,000,000.00 7.75000% 11,000,000.00 71,041.67 0.00 0.00
I-A-5 7,871,000.00 7.75000% 7,921,833.54 51,161.84 0.00 0.00
I-AR 200.00 7.75000% 0.00 0.00 0.00 0.00
II-A-PO 1,305,928.63 0.00000% 1,300,837.42 0.00 0.00 0.00
II-A-1 144,592,000.00 7.00000% 144,028,074.65 840,163.77 0.00 0.00
B-1 3,389,000.00 7.31766% 3,381,809.78 20,622.44 0.00 0.00
B-2 1,694,000.00 7.31766% 1,690,405.95 10,308.18 0.00 0.00
B-3 1,043,000.00 7.31766% 1,040,787.13 6,346.77 0.00 0.00
B-4 781,000.00 7.31766% 779,343.00 4,752.47 0.00 0.00
B-5 392,000.00 7.31766% 391,168.32 2,385.36 0.00 0.00
B-6 521,888.63 7.31766% 520,781.38 3,175.75 0.00 0.00
Totals 260,656,649.14 1,563,280.17 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>
I-A-PO 0.00 0.00 0.00 0.00 1,223,509.97
I-A-1 0.00 0.00 459,242.30 0.00 70,532,018.49
I-A-2 0.00 0.00 47,489.20 0.00 7,302,004.62
I-A-3 0.00 0.00 46,590.42 0.00 7,214,000.00
I-A-4 0.00 0.00 71,041.67 0.00 11,000,000.00
I-A-5 0.00 0.00 51,161.84 0.00 7,972,995.38
I-AR 0.00 0.00 4,251.28 0.00 0.00
II-A-PO 0.00 0.00 0.00 0.00 1,289,105.58
II-A-1 0.00 0.00 840,163.77 0.00 142,823,112.13
B-1 0.00 0.00 20,622.44 0.00 3,374,590.37
B-2 0.00 0.00 10,308.18 0.00 1,686,797.31
B-3 0.00 0.00 6,346.77 0.00 1,038,565.29
B-4 0.00 0.00 4,752.47 0.00 777,679.28
B-5 0.00 0.00 2,385.36 0.00 390,333.26
B-6 0.00 0.00 3,175.75 0.00 519,669.62
Totals 0.00 0.00 1,567,531.45 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>
I-A-PO 1,225,631.88 0.00000% 999.20600956 0.00000000 0.00000000 0.00000000
I-A-1 72,223,000.00 7.75000% 984.56841352 6.35867106 0.00000000 0.00000000
I-A-2 7,404,000.00 7.75000% 993.13431388 6.41399244 0.00000000 0.00000000
I-A-3 7,214,000.00 7.75000% 1000.00000000 6.45833380 0.00000000 0.00000000
I-A-4 11,000,000.00 7.75000% 1000.00000000 6.45833364 0.00000000 0.00000000
I-A-5 7,871,000.00 7.75000% 1006.45833312 6.50004320 0.00000000 0.00000000
I-AR 200.00 7.75000% 0.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 1,305,928.63 0.00000% 996.10146383 0.00000000 0.00000000 0.00000000
II-A-1 144,592,000.00 7.00000% 996.09988554 5.81058267 0.00000000 0.00000000
B-1 3,389,000.00 7.31766% 997.87836530 6.08511065 0.00000000 0.00000000
B-2 1,694,000.00 7.31766% 997.87836482 6.08511216 0.00000000 0.00000000
B-3 1,043,000.00 7.31766% 997.87836050 6.08511026 0.00000000 0.00000000
B-4 781,000.00 7.31766% 997.87836108 6.08510883 0.00000000 0.00000000
B-5 392,000.00 7.31766% 997.87836735 6.08510204 0.00000000 0.00000000
B-6 521,888.63 7.31766% 997.87837876 6.08511053 0.00000000 0.00000000
<FN>
(5) 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>
I-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 998.26872160
I-A-1 0.00000000 0.00000000 6.35867106 0.00000000 976.58666201
I-A-2 0.00000000 0.00000000 6.41399244 0.00000000 986.22428687
I-A-3 0.00000000 0.00000000 6.45833380 0.00000000 1000.00000000
I-A-4 0.00000000 0.00000000 6.45833364 0.00000000 1000.00000000
I-A-5 0.00000000 0.00000000 6.50004320 0.00000000 1012.95837632
I-AR 0.00000000 0.00000000 21256.40000000 0.00000000 0.00000000
II-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 987.11794074
II-A-1 0.00000000 0.00000000 5.81058267 0.00000000 987.76635035
B-1 0.00000000 0.00000000 6.08511065 0.00000000 995.74811744
B-2 0.00000000 0.00000000 6.08511216 0.00000000 995.74811688
B-3 0.00000000 0.00000000 6.08511026 0.00000000 995.74812081
B-4 0.00000000 0.00000000 6.08510883 0.00000000 995.74811780
B-5 0.00000000 0.00000000 6.08510204 0.00000000 995.74811224
B-6 0.00000000 0.00000000 6.08511053 0.00000000 995.74811584
<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 15,216.18
Deposits
Payments of Interest and Principal 3,342,130.07
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 76,335.32
Realized Losses 0.00
Total Deposits 3,418,465.39
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 55,180.49
Payment of Interest and Principal 3,378,501.07
Total Withdrawals (Pool Distribution Amount) 3,433,681.56
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 2,605.88
Servicing Fee Support 2,605.88
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 54,117.86
Master Servicing Fee 3,668.51
Supported Prepayment/Curtailment Interest Shortfall 2,605.88
Net Servicing Fee 55,180.49
</TABLE>
<TABLE>
<CAPTION> CERTIFICATEHOLDER DELINQUENCY/CREDIT ENHANCEMENT STATEMENT
DELINQUENCY STATUS
Percentage Delinquent
Based On
Current Unpaid
Number Principal Number Unpaid
Of Loans Balance Of Loans Balance
<S> <C> <C> <C> <C>
30 Days 7 2,162,097.42 0.876095% 0.840811%
60 Days 1 359,573.39 0.125156% 0.139833%
90+ Days 0 0.00 0.000000% 0.000000%
Foreclosure 0 0.00 0.000000% 0.000000%
REO 0 0.00 0.000000% 0.000000%
Totals 8 2,521,670.81 1.001252% 0.980644%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 0.00
Cumulative Realized Losses - Includes Interest Shortfall 209.64
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 861,800.82
</TABLE>
<TABLE>
<CAPTION>
SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE
Current Next
Original $ Original % Current $ Current % Class% Prepayment%
<S> <C> <C> <C> <C> <C> <C> <C>
Class I-A-1 187,208,017.26 71.82169259% 185,388,852.84 72.09523767% 27.699615% 0.000000%
Class I-A-2 179,804,017.26 68.98117422% 178,086,848.22 69.25558604% 2.867672% 0.000000%
Class I-A-3 172,590,017.26 66.21354868% 170,872,848.22 66.45015822% 2.833111% 0.000000%
Class I-A-4 161,590,017.26 61.99343765% 159,872,848.22 62.17240580% 4.319964% 0.000000%
Class I-A-5 153,719,017.26 58.97375638% 151,899,852.84 59.07181486% 3.131186% 0.000000%
Class I-AR 153,718,817.26 58.97367965% 151,899,852.84 59.07181486% 0.000000% 0.000000%
Class II-A- 7,820,888.63 3.00045622% 7,787,635.13 3.02850682% 56.090061% 0.000000%
Class B-1 4,431,888.63 1.70027837% 4,413,044.76 1.71617390% 1.325283% 0.000000%
Class B-2 2,737,888.63 1.05038127% 2,726,247.45 1.06020106% 0.662446% 0.000000%
Class B-3 1,694,888.63 0.65023802% 1,687,682.16 0.65631695% 0.407869% 0.000000%
Class B-4 913,888.63 0.35061014% 910,002.88 0.35388791% 0.305413% 0.000000%
Class B-5 521,888.63 0.20022072% 519,669.62 0.20209254% 0.153293% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.204087% 0.000000%
<FN>
Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure
</FN>
</TABLE>
<TABLE>
<CAPTION>
CREDIT ENHANCEMENT
Original $ Original % Current $ Current %
<S> <C> <C> <C> <C>
Bankruptcy 100,000.00 0.03836465% 100,000.00 0.03888866%
Fraud 5,213,132.98 2.00000000% 5,213,132.98 2.02731748%
Special Hazard 2,606,566.50 1.00000000% 2,606,566.50 1.01365874%
<FN>
Limit of Subordinate's Exposure to Certain Types of Losses
</FN>
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Mixed Fixed
Weighted Average Gross Coupon 7.915348%
Weighted Average Pass-Through Rate 0.000000%
Weighted Average Maturity(Stepdown Calculation ) 249
Beginning Scheduled Collateral Loan Count 802
Number Of Loans Paid In Full 3
Ending Scheduled Collateral Loan Count 799
Beginning Scheduled Collateral Balance 258,955,350.91
Ending Scheduled Collateral Balance 257,144,381.29
Ending Actual Collateral Balance at 31-May-2000 257,598,940.14
Ending Scheduled Balance For Norwest 167,192,457.84
Ending Scheduled Balance For Other Services 89,951,923.45
Monthly P &I Constant 2,181,471.10
Class A Optimal Amount 3,297,117.78
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 191,071,658.65
Ending scheduled Balance For discounted Loans 66,072,722.64
Unpaid Principal Balance Of Outstanding Mortgage Loans
With Original LTV:
Less Than Or Equal To 80% 228,472,284.89
Greater Than 80%, less than or equal to 85% 3,439,987.97
Greater than 85%, less than or equal to 95% 16,973,420.33
Greater than 95% 8,488,888.13
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
</TABLE>
<TABLE>
<CAPTION>
Group Level Collateral Statement
<S> <C>
Group ID 1 2 Total
Collateral Description Fixed 30 Year Fixed 15 Year
Weighted Average Coupon Rate 8.268121 7.658410
Weighted Average Net Rate 7.707142 6.941703
Weighted Average Maturity 354.00 173.00
Beginning Loan Count 345 457 802
Loans Paid In Full 1 2 3
Ending Loan Count 344 455 799
Beginning Scheduled Balance 109,127,620.36 149,827,730.55 258,955,350.91
Ending scheduled Balance 108,547,780.78 148,596,600.51 257,144,381.29
Record Date 05/31/2000 05/31/2000
Principal And Interest Constant 798,810.54 1,382,660.57 2,181,471.10
Scheduled Principal 73,577.10 481,240.49 554,817.59
Unscheduled Principal 506,262.48 749,889.55 1,256,152.03
Scheduled Interest 725,233.44 900,143.59 1,625,377.02
Servicing Fees 22,814.90 31,302.96 54,117.86
Master Servicing Fees 1,545.95 2,122.56 3,668.51
Trustee Fee 0.00 0.00 0.00
FRY Amount 26,653.49 56,060.12 82,713.61
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 674,219.11 810,657.94 1,484,877.04
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>
<TABLE>
<CAPTION> Delinquency Status By Groups
<S> <C> <C> <C> <C> <C> <C>
Group 30 Days 60 Days 90 + Days Foreclosure REO Bankruptcy
1 Principal Balance 1,707,370.06 359,573.39 0.00 0.00 0.00 0.00
Percentage Of Balance 1.573% 0.331% 0.000% 0.000% 0.000% 0.000%
Loan Count 5 1 0 0 0 0
Percentage Of Loans 1.453% 0.291% 0.000% 0.000% 0.000% 0.000%
2 Principal Balance 454,727.36 0.00 0.00 0.00 0.00 0.00
Percentage Of Balance 0.306% 0.000% 0.000% 0.000% 0.000% 0.000%
Loan Count 2 0 0 0 0 0
Percentage Of Loans 0.440% 0.000% 0.000% 0.000% 0.000% 0.000%
Totals:Principal Balance 2,162,097.42 359,573.39 0.00 0.00 0.00 0.00
Percentage of Balance 0.841% 0.140% 0.000% 0.000% 0.000% 0.000%
Loan Count 7 1 0 0 0 0
Percentage Of Loans 0.876% 0.125% 0.000% 0.000% 0.000% 0.000%
</TABLE>
|
|