|
|
|
|
|
|
|
|
|
|
|
|
|
<TABLE>
<CAPTION>
Wells Fargo Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 4/30/2000
Distribution Date: 5/25/2000
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% 1,225,631.88 0.00 973.14
I-A-1 94975EAA1 SEQ 7.75000% 72,223,000.00 466,440.21 1,114,515.47
I-A-2 94975EAB9 SEQ 7.75000% 7,404,000.00 47,817.50 50,833.54
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% 7,871,000.00 50,833.54 -50,833.54
I-AR 94975EAF0 R 7.75000% 200.00 1.29 200.00
II-A-PO 94975EAH6 PO 0.00000% 1,305,928.63 0.00 5,091.21
II-A-1 94975EAG8 SEQ 7.00000% 144,592,000.00 843,453.33 563,925.35
B-1 94975EAJ2 SUB 7.31720% 3,389,000.00 20,664.98 7,190.22
B-2 94975EAK9 SUB 7.31720% 1,694,000.00 10,329.44 3,594.05
B-3 94975EAL7 SUB 7.31720% 1,043,000.00 6,359.86 2,212.87
B-4 94975EAN3 SUB 7.31720% 781,000.00 4,762.27 1,657.00
B-5 94975EAP8 SUB 7.31720% 392,000.00 2,390.28 831.68
B-6 94975EAQ6 SUB 7.31720% 521,888.63 3,182.30 897.61
Totals 260,656,649.14 1,573,867.09 1,701,088.60
</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 1,224,658.74 973.14 0.00
I-A-1 0.00 71,108,484.53 1,580,955.68 0.00
I-A-2 0.00 7,353,166.46 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 7,921,833.54 0.00 0.00
I-AR 0.00 0.00 201.29 0.00
II-A-PO 0.00 1,300,837.42 5,091.21 0.00
II-A-1 0.00 144,028,074.65 1,407,378.68 0.00
B-1 0.00 3,381,809.78 27,855.20 0.00
B-2 0.00 1,690,405.95 13,923.49 0.00
B-3 0.00 1,040,787.13 8,572.73 0.00
B-4 0.00 779,343.00 6,419.27 0.00
B-5 0.00 391,168.32 3,221.96 0.00
B-6 209.64 520,781.38 4,079.91 209.64
Totals 209.64 258,955,350.90 3,274,955.69 209.64
<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 1,225,631.88 945.35 27.79 0.00 0.00
I-A-1 72,223,000.00 72,223,000.00 70,102.90 1,044,412.57 0.00 0.00
I-A-2 7,404,000.00 7,404,000.00 3,197.42 47,636.12 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 7,871,000.00 0.00 0.00 -50,833.54 0.00
I-AR 200.00 200.00 12.58 187.42 0.00 0.00
II-A-PO 1,305,928.63 1,305,928.63 4,651.41 439.79 0.00 0.00
II-A-1 144,592,000.00 144,592,000.00 461,313.65 102,611.70 0.00 0.00
B-1 3,389,000.00 3,389,000.00 7,190.22 0.00 0.00 0.00
B-2 1,694,000.00 1,694,000.00 3,594.05 0.00 0.00 0.00
B-3 1,043,000.00 1,043,000.00 2,212.87 0.00 0.00 0.00
B-4 781,000.00 781,000.00 1,657.00 0.00 0.00 0.00
B-5 392,000.00 392,000.00 831.68 0.00 0.00 0.00
B-6 521,888.63 521,888.63 897.61 0.00 0.00 209.64
Totals 260,656,649.14 260,656,649.14 556,606.74 1,195,315.39 (50,833.54) 209.64
<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 973.14 1,224,658.74 0.99920601 973.14
I-A-1 1,114,515.47 71,108,484.53 0.98456841 1,114,515.47
I-A-2 50,833.54 7,353,166.46 0.99313431 50,833.54
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 (50,833.54) 7,921,833.54 1.00645833 (50,833.54)
I-AR 200.00 0.00 0.00000000 200.00
II-A-PO 5,091.21 1,300,837.42 0.99610146 5,091.21
II-A-1 563,925.35 144,028,074.65 0.99609989 563,925.35
B-1 7,190.22 3,381,809.78 0.99787837 7,190.22
B-2 3,594.05 1,690,405.95 0.99787836 3,594.05
B-3 2,212.87 1,040,787.13 0.99787836 2,212.87
B-4 1,657.00 779,343.00 0.99787836 1,657.00
B-5 831.68 391,168.32 0.99787837 831.68
B-6 1,107.25 520,781.38 0.99787838 897.61
Totals 1,701,298.24 258,955,350.90 0.99347303 1,701,088.60
</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 1000.00000000 0.77131642 0.02267402 0.00000000
I-A-1 72,223,000.00 1000.00000000 0.97064509 14.46094139 0.00000000
I-A-2 7,404,000.00 1000.00000000 0.43185035 6.43383576 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 1000.00000000 0.00000000 0.00000000 -6.45833312
I-AR 200.00 1000.00000000 62.90000000 937.10000000 0.00000000
II-A-PO 1,305,928.63 1000.00000000 3.56176432 0.33676419 0.00000000
II-A-1 144,592,000.00 1000.00000000 3.19045072 0.70966374 0.00000000
B-1 3,389,000.00 1000.00000000 2.12163470 0.00000000 0.00000000
B-2 1,694,000.00 1000.00000000 2.12163518 0.00000000 0.00000000
B-3 1,043,000.00 1000.00000000 2.12163950 0.00000000 0.00000000
B-4 781,000.00 1000.00000000 2.12163892 0.00000000 0.00000000
B-5 392,000.00 1000.00000000 2.12163265 0.00000000 0.00000000
B-6 521,888.63 1000.00000000 1.71992634 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 0.79399044 999.20600956 0.99920601 0.79399044
I-A-1 0.00000000 15.43158648 984.56841352 0.98456841 15.43158648
I-A-2 0.00000000 6.86568612 993.13431388 0.99313431 6.86568612
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 -6.45833312 1,006.45833312 1.00645833 -6.45833312
I-AR 0.00000000 1000.00000000 0.00000000 0.00000000 1000.00000000
II-A-PO 0.00000000 3.89853617 996.10146383 0.99610146 3.89853617
II-A-1 0.00000000 3.90011446 996.09988554 0.99609989 3.90011446
B-1 0.00000000 2.12163470 997.87836530 0.99787837 2.12163470
B-2 0.00000000 2.12163518 997.87836482 0.99787836 2.12163518
B-3 0.00000000 2.12163950 997.87836050 0.99787836 2.12163950
B-4 0.00000000 2.12163892 997.87836108 0.99787836 2.12163892
B-5 0.00000000 2.12163265 997.87836735 0.99787837 2.12163265
B-6 0.40169490 2.12162124 997.87837876 0.99787838 1.71992634
<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% 1,225,631.88 0.00 0.00 0.00
I-A-1 72,223,000.00 7.75000% 72,223,000.00 466,440.21 0.00 0.00
I-A-2 7,404,000.00 7.75000% 7,404,000.00 47,817.50 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% 7,871,000.00 50,833.54 0.00 0.00
I-AR 200.00 7.75000% 200.00 1.29 0.00 0.00
II-A-PO 1,305,928.63 0.00000% 1,305,928.63 0.00 0.00 0.00
II-A-1 144,592,000.00 7.00000% 144,592,000.00 843,453.33 0.00 0.00
B-1 3,389,000.00 7.31720% 3,389,000.00 20,664.98 0.00 0.00
B-2 1,694,000.00 7.31720% 1,694,000.00 10,329.44 0.00 0.00
B-3 1,043,000.00 7.31720% 1,043,000.00 6,359.86 0.00 0.00
B-4 781,000.00 7.31720% 781,000.00 4,762.27 0.00 0.00
B-5 392,000.00 7.31720% 392,000.00 2,390.28 0.00 0.00
B-6 521,888.63 7.31720% 521,888.63 3,182.30 0.00 0.00
Totals 260,656,649.14 1,573,867.09 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 1,224,658.74
I-A-1 0.00 0.00 466,440.21 0.00 71,108,484.53
I-A-2 0.00 0.00 47,817.50 0.00 7,353,166.46
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 50,833.54 0.00 7,921,833.54
I-AR 0.00 0.00 1.29 0.00 0.00
II-A-PO 0.00 0.00 0.00 0.00 1,300,837.42
II-A-1 0.00 0.00 843,453.33 0.00 144,028,074.65
B-1 0.00 0.00 20,664.98 0.00 3,381,809.78
B-2 0.00 0.00 10,329.44 0.00 1,690,405.95
B-3 0.00 0.00 6,359.86 0.00 1,040,787.13
B-4 0.00 0.00 4,762.27 0.00 779,343.00
B-5 0.00 0.00 2,390.28 0.00 391,168.32
B-6 0.00 0.00 3,182.30 0.00 520,781.38
Totals 0.00 0.00 1,573,867.09 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% 1000.00000000 0.00000000 0.00000000 0.00000000
I-A-1 72,223,000.00 7.75000% 1000.00000000 6.45833336 0.00000000 0.00000000
I-A-2 7,404,000.00 7.75000% 1000.00000000 6.45833333 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% 1000.00000000 6.45833312 0.00000000 0.00000000
I-AR 200.00 7.75000% 1000.00000000 6.45000000 0.00000000 0.00000000
II-A-PO 1,305,928.63 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
II-A-1 144,592,000.00 7.00000% 1000.00000000 5.83333331 0.00000000 0.00000000
B-1 3,389,000.00 7.31720% 1000.00000000 6.09766303 0.00000000 0.00000000
B-2 1,694,000.00 7.31720% 1000.00000000 6.09766234 0.00000000 0.00000000
B-3 1,043,000.00 7.31720% 1000.00000000 6.09766059 0.00000000 0.00000000
B-4 781,000.00 7.31720% 1000.00000000 6.09765685 0.00000000 0.00000000
B-5 392,000.00 7.31720% 1000.00000000 6.09765306 0.00000000 0.00000000
B-6 521,888.63 7.31720% 1000.00000000 6.09766110 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 999.20600956
I-A-1 0.00000000 0.00000000 6.45833336 0.00000000 984.56841352
I-A-2 0.00000000 0.00000000 6.45833333 0.00000000 993.13431388
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 6.45833312 0.00000000 1006.45833312
I-AR 0.00000000 0.00000000 6.45000000 0.00000000 0.00000000
II-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 996.10146383
II-A-1 0.00000000 0.00000000 5.83333331 0.00000000 996.09988554
B-1 0.00000000 0.00000000 6.09766303 0.00000000 997.87836530
B-2 0.00000000 0.00000000 6.09766234 0.00000000 997.87836482
B-3 0.00000000 0.00000000 6.09766059 0.00000000 997.87836050
B-4 0.00000000 0.00000000 6.09765685 0.00000000 997.87836108
B-5 0.00000000 0.00000000 6.09765306 0.00000000 997.87836735
B-6 0.00000000 0.00000000 6.09766110 0.00000000 997.87837876
<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 3,347,158.51
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 3,347,158.51
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 56,986.65
Payment of Interest and Principal 3,274,955.68
Total Withdrawals (Pool Distribution Amount) 3,331,942.33
Ending Balance 15,216.18
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 1,177.51
Servicing Fee Support 1,177.51
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 54,471.63
Master Servicing Fee 3,692.54
Supported Prepayment/Curtailment Interest Shortfall 1,177.51
Net Servicing Fee 56,986.66
</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 2 764,564.87 0.249377% 0.295250%
60 Days 0 0.00 0.000000% 0.000000%
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 2 764,564.87 0.249377% 0.295250%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 209.64
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 854,915.37
</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% 186,622,207.63 72.06733013% 27.730189% 0.000000%
Class I-A-2 179,804,017.26 68.98117422% 179,269,041.17 69.22778021% 2.867516% 0.000000%
Class I-A-3 172,590,017.26 66.21354868% 172,055,041.17 66.44197178% 2.813245% 0.000000%
Class I-A-4 161,590,017.26 61.99343765% 161,055,041.17 62.19413525% 4.289672% 0.000000%
Class I-A-5 153,719,017.26 58.97375638% 153,133,207.63 59.13498489% 3.089279% 0.000000%
Class I-AR 153,718,817.26 58.97367965% 153,133,207.63 59.13498489% 0.000000% 0.000000%
Class II-A-1 7,820,888.63 3.00045622% 7,804,295.56 3.01376107% 56.166656% 0.000000%
Class B-1 4,431,888.63 1.70027837% 4,422,485.78 1.70781788% 1.318805% 0.000000%
Class B-2 2,737,888.63 1.05038127% 2,732,079.83 1.05503896% 0.659208% 0.000000%
Class B-3 1,694,888.63 0.65023802% 1,691,292.70 0.65312136% 0.405876% 0.000000%
Class B-4 913,888.63 0.35061014% 911,949.70 0.35216484% 0.303921% 0.000000%
Class B-5 521,888.63 0.20022072% 520,781.38 0.20110856% 0.152544% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.203089% 0.000000%
<FN>
Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure
</FN>
</TABLE>
<TABLE>
<CAPTION>
CREDIT ENHANCEMENT
<S> <C> Original $<C> Original % Current $<C><C> Current %
Bankruptcy 100,000.00 0.03836465% 100,000.00 0.03861670%
Fraud 5,213,132.98 2.00000000% 5,213,132.98 2.01313970%
Special Hazard 2,606,566.50 1.00000000% 2,606,566.50 1.00656985%
<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 7.898751%
Weighted Average Pass-Through Rate 0.000000%
Weighted Average Maturity(Stepdown Calculation ) 250
Beginning Scheduled Collateral Loan Count 803
Number Of Loans Paid In Full 1
Ending Scheduled Collateral Loan Count 802
Beginning Scheduled Collateral Balance 260,656,649.14
Ending Scheduled Collateral Balance 258,955,350.91
Ending Actual Collateral Balance at 30-Apr-2000 257,591,033.72
Ending Scheduled Balance For Norwest 167,852,012.15
Ending Scheduled Balance For Other Services 91,103,338.76
Monthly P &I Constant 2,185,852.39
Class A Optimal Amount 3,204,818.78
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 192,414,739.48
Ending scheduled Balance For discounted Loans 66,540,611.43
Unpaid Principal Balance Of Outstanding Mortgage Loans
With Original LTV:
Less Than Or Equal To 80% 230,234,417.66
Greater Than 80%, less than or equal to 85% 3,447,885.70
Greater than 85%, less than or equal to 95% 16,992,704.67
Greater than 95% 8,507,222.38
</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 8.230076 7.655902
Weighted Average Net Rate 7.663839 6.939223
Weighted Average Maturity 355.00 174.00
Beginning Loan Count 346 457 803
Loans Paid In Full 1 0 1
Ending Loan Count 345 457 802
Beginning Scheduled Balance 110,245,502.84 150,411,146.30 260,656,649.14
Ending scheduled Balance 109,127,620.36 149,827,730.55 258,955,350.91
Record Date 4/30/00 4/30/00
Principal And Interest Constant 802,179.05 1,383,673.35 2,185,852.39
Scheduled Principal 73,254.70 480,364.26 553,618.96
Unscheduled Principal 1,044,627.78 103,051.49 1,147,679.27
Scheduled Interest 728,680.37 903,309.09 1,631,989.45
Servicing Fees 23,047.80 31,423.82 54,471.63
Master Servicing Fees 1,561.78 2,130.76 3,692.54
Trustee Fee 0.00 0.00 0.00
FRY Amount 27,410.09 56,273.08 83,683.17
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 676,660.69 813,481.42 1,490,142.11
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 359,573.39 0.00 0.00 0.00 0.00 0.00
Percentage Of Balance 0.329% 0.000% 0.000% 0.000% 0.000% 0.000%
Loan Count 1 0 0 0 0 0
Percentage Of Loans 0.290% 0.000% 0.000% 0.000% 0.000% 0.000%
2 Principal Balance 404,991.48 0.00 0.00 0.00 0.00 0.00
Percentage Of Balance 0.270% 0.000% 0.000% 0.000% 0.000% 0.000%
Loan Count 1 0 0 0 0 0
Percentage Of Loans 0.219% 0.000% 0.000% 0.000% 0.000% 0.000%
Totals:Principal Balance 764,564.87 0.00 0.00 0.00 0.00 0.00
Percentage of Balance 0.295% 0.000% 0.000% 0.000% 0.000% 0.000%
Loan Count 2 0 0 0 0 0
Percentage Of Loans 0.249% 0.000% 0.000% 0.000% 0.000% 0.000%
</TABLE>
|
|