|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: WELLS FARGO ASSET SECURITIES CORP, 8-K, 2000-08-04 |
Next: CITGO PETROLEUM CORP, 10-Q, 2000-08-04 |
<TABLE>
<CAPTION>
Wells Fargo Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 06/30/2000
Distribution Date: 07/25/2000
WFMBS Series: 2000-1
Contact: Customer Service - SecuritiesLink
Wells Fargo 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% 1,223,509.97 0.00 1,028.97
I-A-1 94975EAA1 SEQ 7.75000% 70,532,018.49 455,519.29 204,629.51
I-A-2 94975EAB9 SEQ 7.75000% 7,302,004.62 47,158.78 51,492.26
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% 7,972,995.38 51,492.26 (51,492.26)
I-AR 94975EAF0 R 7.75000% 0.00 0.00 0.00
II-A-PO 94975EAH6 PO 0.00000% 1,289,105.58 0.00 4,943.02
II-A-1 94975EAG8 SEQ 7.00000% 142,823,112.13 833,134.82 1,861,822.81
B-1 94975EAJ2 SUB 7.31813% 3,374,590.37 20,579.73 7,301.07
B-2 94975EAK9 SUB 7.31813% 1,686,797.31 10,286.83 3,649.46
B-3 94975EAL7 SUB 7.31813% 1,038,565.29 6,333.63 2,246.98
B-4 94975EAN3 SUB 7.31813% 777,679.28 4,742.63 1,682.54
B-5 94975EAP8 SUB 7.31813% 390,333.26 2,380.42 844.50
B-6 94975EAQ6 SUB 7.31813% 519,669.62 1,822.14 0.00
Totals 257,144,381.30 1,551,082.62 2,088,148.86
</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 1,222,481.00 1,028.97 0.00
I-A-1 0.00 70,327,388.97 660,148.80 0.00
I-A-2 0.00 7,250,512.35 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 8,024,487.65 0.00 0.00
I-AR 0.00 0.00 0.00 0.00
II-A-PO 0.00 1,284,162.56 4,943.02 0.00
II-A-1 0.00 140,961,289.33 2,694,957.63 0.00
B-1 0.00 3,367,289.30 27,880.80 0.00
B-2 0.00 1,683,147.85 13,936.29 0.00
B-3 0.00 1,036,318.31 8,580.61 0.00
B-4 0.00 775,996.74 6,425.17 0.00
B-5 0.00 389,488.76 3,224.92 0.00
B-6 1,124.33 518,545.30 1,822.14 1,333.97
Totals 1,124.33 255,055,108.12 3,639,231.48 1,333.97
<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 1,223,509.97 958.58 70.39 0.00 0.00
I-A-1 72,223,000.00 70,532,018.49 70,575.33 134,054.19 0.00 0.00
I-A-2 7,404,000.00 7,302,004.62 17,759.33 33,732.93 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 7,972,995.38 0.00 0.00 (51,492.26) 0.00
I-AR 200.00 0.00 0.00 0.00 0.00 0.00
II-A-PO 1,305,928.63 1,289,105.58 4,683.81 259.21 0.00 0.00
II-A-1 144,592,000.00 142,823,112.13 465,240.82 1,396,581.98 0.00 0.00
B-1 3,389,000.00 3,374,590.37 7,301.07 0.00 0.00 0.00
B-2 1,694,000.00 1,686,797.31 3,649.46 0.00 0.00 0.00
B-3 1,043,000.00 1,038,565.29 2,246.98 0.00 0.00 0.00
B-4 781,000.00 777,679.28 1,682.54 0.00 0.00 0.00
B-5 392,000.00 390,333.26 844.50 0.00 0.00 0.00
B-6 521,888.63 519,669.62 0.00 0.00 0.00 1,124.33
Totals 260,656,649.14 257,144,381.30 574,942.42 1,564,698.70 (51,492.26) 1,124.33
<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 1,028.97 1,222,481.00 0.99742918 1,028.97
I-A-1 204,629.51 70,327,388.97 0.97375336 204,629.51
I-A-2 51,492.26 7,250,512.35 0.97926963 51,492.26
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 (51,492.26) 8,024,487.65 1.01950040 (51,492.26)
I-AR 0.00 0.00 0.00000000 0.00
II-A-PO 4,943.02 1,284,162.56 0.98333288 4,943.02
II-A-1 1,861,822.81 140,961,289.33 0.97488996 1,861,822.81
B-1 7,301.07 3,367,289.30 0.99359377 7,301.07
B-2 3,649.46 1,683,147.85 0.99359377 3,649.46
B-3 2,246.98 1,036,318.31 0.99359378 2,246.98
B-4 1,682.54 775,996.74 0.99359378 1,682.54
B-5 844.50 389,488.76 0.99359378 844.50
B-6 1,124.33 518,545.30 0.99359379 0.00
Totals 2,089,273.19 255,055,108.12 0.97850989 2,088,148.86
</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 1,225,631.88 998.26872160 0.78211086 0.05743160 0.00000000
I-A-1 72,223,000.00 976.58666201 0.97718635 1.85611495 0.00000000
I-A-2 7,404,000.00 986.22428687 2.39861291 4.55604133 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 1012.95837632 0.00000000 0.00000000 (6.54202261)
I-AR 200.00 0.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 1,305,928.63 987.11794074 3.58657425 0.19848711 0.00000000
II-A-1 144,592,000.00 987.76635035 3.21761107 9.65877766 0.00000000
B-1 3,389,000.00 995.74811744 2.15434346 0.00000000 0.00000000
B-2 1,694,000.00 995.74811688 2.15434475 0.00000000 0.00000000
B-3 1,043,000.00 995.74812081 2.15434324 0.00000000 0.00000000
B-4 781,000.00 995.74811780 2.15434059 0.00000000 0.00000000
B-5 392,000.00 995.74811224 2.15433673 0.00000000 0.00000000
B-6 521,888.63 995.74811584 0.00000000 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 0.83954246 997.42917914 0.99742918 0.83954246
I-A-1 0.00000000 2.83330116 973.75336070 0.97375336 2.83330116
I-A-2 0.00000000 6.95465424 979.26963128 0.97926963 6.95465424
I-A-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000
I-A-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000
I-A-5 0.00000000 (6.54202261) 1019.50040020 1.01950040 (6.54202261)
I-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 0.00000000 3.78506136 983.33287938 0.98333288 3.78506136
II-A-1 0.00000000 12.87638880 974.88996162 0.97488996 12.87638880
B-1 0.00000000 2.15434346 993.59377397 0.99359377 2.15434346
B-2 0.00000000 2.15434475 993.59377214 0.99359377 2.15434475
B-3 0.00000000 2.15434324 993.59377756 0.99359378 2.15434324
B-4 0.00000000 2.15434059 993.59377721 0.99359378 2.15434059
B-5 0.00000000 2.15433673 993.59377551 0.99359378 2.15433673
B-6 2.15434852 2.15434852 993.59378648 0.99359379 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>
</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% 1,223,509.97 0.00 0.00 0.00
I-A-1 72,223,000.00 7.75000% 70,532,018.49 455,519.29 0.00 0.00
I-A-2 7,404,000.00 7.75000% 7,302,004.62 47,158.78 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% 7,972,995.38 51,492.26 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% 1,289,105.58 0.00 0.00 0.00
II-A-1 144,592,000.00 7.00000% 142,823,112.13 833,134.82 0.00 0.00
B-1 3,389,000.00 7.31813% 3,374,590.37 20,579.73 0.00 0.00
B-2 1,694,000.00 7.31813% 1,686,797.31 10,286.83 0.00 0.00
B-3 1,043,000.00 7.31813% 1,038,565.29 6,333.63 0.00 0.00
B-4 781,000.00 7.31813% 777,679.28 4,742.63 0.00 0.00
B-5 392,000.00 7.31813% 390,333.26 2,380.42 0.00 0.00
B-6 521,888.63 7.31813% 519,669.62 3,169.17 0.00 1,347.03
Totals 260,656,649.14 1,552,429.65 0.00 1,347.03
</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 1,222,481.00
I-A-1 0.00 0.00 455,519.29 0.00 70,327,388.97
I-A-2 0.00 0.00 47,158.78 0.00 7,250,512.35
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 51,492.26 0.00 8,024,487.65
I-AR 0.00 0.00 0.00 0.00 0.00
II-A-PO 0.00 0.00 0.00 0.00 1,284,162.56
II-A-1 0.00 0.00 833,134.82 0.00 140,961,289.33
B-1 0.00 0.00 20,579.73 0.00 3,367,289.30
B-2 0.00 0.00 10,286.83 0.00 1,683,147.85
B-3 0.00 0.00 6,333.63 0.00 1,036,318.31
B-4 0.00 0.00 4,742.63 0.00 775,996.74
B-5 0.00 0.00 2,380.42 0.00 389,488.76
B-6 0.00 0.00 1,822.14 1,347.03 518,545.30
Totals 0.00 0.00 1,551,082.62 1,347.03
<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% 998.26872160 0.00000000 0.00000000 0.00000000
I-A-1 72,223,000.00 7.75000% 976.58666201 6.30712225 0.00000000 0.00000000
I-A-2 7,404,000.00 7.75000% 986.22428687 6.36936521 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% 1012.95837632 6.54202261 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% 987.11794074 0.00000000 0.00000000 0.00000000
II-A-1 144,592,000.00 7.00000% 987.76635035 5.76197037 0.00000000 0.00000000
B-1 3,389,000.00 7.31813% 995.74811744 6.07250811 0.00000000 0.00000000
B-2 1,694,000.00 7.31813% 995.74811688 6.07250885 0.00000000 0.00000000
B-3 1,043,000.00 7.31813% 995.74812081 6.07251198 0.00000000 0.00000000
B-4 781,000.00 7.31813% 995.74811780 6.07250960 0.00000000 0.00000000
B-5 392,000.00 7.31813% 995.74811224 6.07250000 0.00000000 0.00000000
B-6 521,888.63 7.31813% 995.74811584 6.07250248 0.00000000 2.58106792
<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 997.42917914
I-A-1 0.00000000 0.00000000 6.30712225 0.00000000 973.75336070
I-A-2 0.00000000 0.00000000 6.36936521 0.00000000 979.26963128
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 6.54202261 0.00000000 1019.50040020
I-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 983.33287938
II-A-1 0.00000000 0.00000000 5.76197037 0.00000000 974.88996162
B-1 0.00000000 0.00000000 6.07250811 0.00000000 993.59377397
B-2 0.00000000 0.00000000 6.07250885 0.00000000 993.59377214
B-3 0.00000000 0.00000000 6.07251198 0.00000000 993.59377756
B-4 0.00000000 0.00000000 6.07250960 0.00000000 993.59377721
B-5 0.00000000 0.00000000 6.07250000 0.00000000 993.59377551
B-6 0.00000000 0.00000000 3.49143456 2.58106792 993.59378648
<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 3,704,791.43
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 67,816.04
Realized Losses 0.00
Total Deposits 3,772,607.47
Withdrawals
Reimbursement for Servicer Advances 76,335.32
Payment of Service Fee 57,040.66
Payment of Interest and Principal 3,639,231.45
Total Withdrawals (Pool Distribution Amount) 3,772,607.43
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 340.26
Servicing Fee Support 340.26
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 53,738.21
Master Servicing Fee 3,642.72
Supported Prepayment/Curtailment Interest Shortfall 340.26
Net Servicing Fee 57,040.67
</TABLE>
<TABLE>
<CAPTION> CERTIFICATEHOLDER DELINQUENCY/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
30 Days 5 0 0 0 5
1,765,792.96 0.00 0.00 0.00 1,765,792.96
60 Days 1 0 0 0 1
306,000.00 0.00 0.00 0.00 306,000.00
90 Days 1 0 0 0 1
359,573.39 0.00 0.00 0.00 359,573.39
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 7 0 0 0 7
2,431,366.35 0.00 0.00 0.00 2,431,366.35
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
30 Days 0.628141% 0.000000% 0.000000% 0.000000% 0.628141%
0.689623% 0.000000% 0.000000% 0.000000% 0.689623%
60 Days 0.125628% 0.000000% 0.000000% 0.000000% 0.125628%
0.119507% 0.000000% 0.000000% 0.000000% 0.119507%
90 Days 0.125628% 0.000000% 0.000000% 0.000000% 0.125628%
0.140430% 0.000000% 0.000000% 0.000000% 0.140430%
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 0.879397% 0.000000% 0.000000% 0.000000% 0.879397%
0.949560% 0.000000% 0.000000% 0.000000% 0.949560%
</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
30 Days 3 0 0 0 3
875,730.11 0.00 0.00 0.00 875,730.11
60 Days 1 0 0 0 1
306,000.00 0.00 0.00 0.00 306,000.00
90 Days 1 0 0 0 1
359,573.39 0.00 0.00 0.00 359,573.39
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 5 0 0 0 5
1,541,303.50 0.00 0.00 0.00 1,541,303.50
30 Days 0.874636% 0.000000% 0.000000% 0.000000% 0.874636%
0.808170% 0.000000% 0.000000% 0.000000% 0.808170%
60 Days 0.291545% 0.000000% 0.000000% 0.000000% 0.291545%
0.282393% 0.000000% 0.000000% 0.000000% 0.282393%
90 Days 0.291545% 0.000000% 0.000000% 0.000000% 0.291545%
0.331833% 0.000000% 0.000000% 0.000000% 0.331833%
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 1.457726% 0.000000% 0.000000% 0.000000% 1.457726%
1.422396% 0.000000% 0.000000% 0.000000% 1.422396%
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
30 Days 2 0 0 0 2
890,062.85 0.00 0.00 0.00 890,062.85
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 2 0 0 0 2
890,062.85 0.00 0.00 0.00 890,062.85
30 Days 0.441501% 0.000000% 0.000000% 0.000000% 0.441501%
0.603502% 0.000000% 0.000000% 0.000000% 0.603502%
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 0.441501% 0.000000% 0.000000% 0.000000% 0.441501%
0.603502% 0.000000% 0.000000% 0.000000% 0.603502%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 1,124.33
Cumulative Realized Losses - Includes Interest Shortfall 1,333.97
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 829,207.04
</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% 183,505,238.15 71.94728994% 27.847086% 0.000000%
Class I-A-2 179,804,017.26 68.98117422% 176,254,725.80 69.10456611% 2.870939% 0.000000%
Class I-A-3 172,590,017.26 66.21354868% 169,040,725.80 66.27615775% 2.856481% 0.000000%
Class I-A-4 161,590,017.26 61.99343765% 158,040,725.80 61.96336430% 4.355600% 0.000000%
Class I-A-5 153,719,017.26 58.97375638% 150,016,238.15 58.81718632% 3.177405% 0.000000%
Class I-AR 153,718,817.26 58.97367965% 150,016,238.15 58.81718632% 0.000000% 0.000000%
Class II-A-1 7,820,888.63 3.00045622% 7,770,786.26 3.04670874% 55.815540% 0.000000%
Class B-1 4,431,888.63 1.70027837% 4,403,496.96 1.72648844% 1.333324% 0.000000%
Class B-2 2,737,888.63 1.05038127% 2,720,349.11 1.06657308% 0.666465% 0.000000%
Class B-3 1,694,888.63 0.65023802% 1,684,030.80 0.66026155% 0.410344% 0.000000%
Class B-4 913,888.63 0.35061014% 908,034.06 0.35601485% 0.307266% 0.000000%
Class B-5 521,888.63 0.20022072% 518,545.30 0.20330716% 0.154223% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.205325% 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 0.03920721%
Fraud 5,213,132.98 2.00000000% 5,213,132.98 2.04392416%
Special Hazard 2,606,566.50 1.00000000% 2,606,566.50 1.02196208%
<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 7.893895%
Weighted Average Pass-Through Rate 0.000000%
Weighted Average Maturity(Stepdown Calculation ) 248
Beginning Scheduled Collateral Loan Count 799
Number Of Loans Paid In Full 3
Ending Scheduled Collateral Loan Count 796
Beginning Scheduled Collateral Balance 257,144,381.29
Ending Scheduled Collateral Balance 255,055,108.11
Ending Actual Collateral Balance at 30-Jun-2000 256,051,950.19
Ending Scheduled Balance For Norwest 166,279,863.09
Ending Scheduled Balance For Other Services 88,775,245.02
Monthly P &I Constant 2,175,780.32
Class A Optimal Amount 3,571,389.56
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 189,123,901.91
Ending scheduled Balance For discounted Loans 65,931,206.20
Unpaid Principal Balance Of Outstanding Mortgage Loans Wit
Less Than Or Equal To 80% 226,425,025.45
Greater Than 80%, less than or equal to 85% 3,433,535.28
Greater than 85%, less than or equal to 95% 16,946,831.41
Greater than 95% 8,470,969.37
</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 8.219493 7.656064
Weighted Average Net Rate 7.662750 6.939370
Weighted Average Maturity 353.00 172.00
Record Date 6/30/00 6/30/00
Principal And Interest Constant 795,940.75 1,379,839.57 2,175,780.32
Beginning Loan Count 344 455 799
Loans Paid In Full 1 2 3
Ending Loan Count 343 453 796
Beginning Scheduled Balance 108,547,780.78 148,596,600.51 257,144,381.29
Ending scheduled Balance 108,339,881.13 146,715,226.98 255,055,108.11
Scheduled Principal 73,775.07 484,532.34 558,307.41
Unscheduled Principal 134,124.58 1,396,841.19 1,530,965.77
Scheduled Interest 717,323.15 892,440.76 1,609,763.91
Servicing Fees 22,692.66 31,045.55 53,738.21
Master Servicing Fees 1,537.64 2,105.08 3,642.72
Trustee Fee 0.00 0.00 0.00
FRY Amount 26,126.91 55,596.30 81,723.21
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 666,965.93 803,693.83 1,470,659.77
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>
|
|