|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: MORTGAGE PASS THROUGH CERT SERIES 2000-1, 8-K, 2000-10-04 |
Next: ASIA GLOBAL CROSSING LTD, 8-A12G, 2000-10-04 |
<TABLE>
<CAPTION>
Wells Fargo Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 8/31/00
Distribution Date: 9/25/00
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% 1,221,411.02 0.00 18,484.20
I-A-1 94975EAA1 SEQ 7.75000% 68,791,136.28 444,276.09 503,101.00
I-A-2 94975EAB9 SEQ 7.75000% 7,198,687.54 46,491.52 52,159.52
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% 8,076,312.46 52,159.52 -52,159.52
I-AR 94975EAF0 R 7.75000% 0.00 0.00 0.00
II-A-PO 94975EAH6 PO 0.00000% 1,279,247.72 0.00 38,190.76
II-A-1 94975EAG8 SEQ 7.00000% 139,353,147.10 812,893.36 1,091,674.49
B-1 94975EAJ2 SUB 7.31908% 3,359,925.36 20,492.97 7,453.69
B-2 94975EAK9 SUB 7.31908% 1,679,466.97 10,243.46 3,725.74
B-3 94975EAL7 SUB 7.31908% 1,034,051.98 6,306.92 2,293.95
B-4 94975EAN3 SUB 7.31908% 774,299.71 4,722.63 1,717.71
B-5 94975EAP8 SUB 7.31908% 388,636.98 2,370.39 862.16
B-6 94975EAQ6 SUB 7.31908% 517,411.29 3,640.77 0.00
Totals 251,887,734.41 1,521,229.72 1,667,503.70
</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 1,202,926.83 18,484.20 0.00
I-A-1 0.00 68,288,035.28 947,377.09 0.00
I-A-2 0.00 7,146,528.02 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 8,128,471.98 0.00 0.00
I-AR 0.00 0.00 0.00 0.00
II-A-PO 0.00 1,241,056.96 38,190.76 0.00
II-A-1 0.00 138,261,472.61 1,904,567.85 0.00
B-1 0.00 3,352,471.67 27,946.66 0.00
B-2 0.00 1,675,741.22 13,969.20 0.00
B-3 0.00 1,031,758.03 8,600.87 0.00
B-4 0.00 772,581.99 6,440.34 0.00
B-5 0.00 387,774.83 3,232.55 0.00
B-6 1,147.83 516,263.46 3,640.77 3,615.81
Totals 1,147.83 250,219,082.88 3,188,733.42 3,615.81
<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 1,221,411.02 958.62 17,525.58 0.00 0.00
I-A-1 72,223,000.00 68,791,136.28 71,243.29 431,857.71 0.00 0.00
I-A-2 7,404,000.00 7,198,687.54 7,386.22 44,773.30 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 8,076,312.46 0.00 0.00 -52,159.52 0.00
I-AR 200.00 0.00 0.00 0.00 0.00 0.00
II-A-PO 1,305,928.63 1,279,247.72 4,612.83 33,577.93 0.00 0.00
II-A-1 144,592,000.00 139,353,147.10 466,176.49 625,498.00 0.00 0.00
B-1 3,389,000.00 3,359,925.36 7,453.69 0.00 0.00 0.00
B-2 1,694,000.00 1,679,466.97 3,725.74 0.00 0.00 0.00
B-3 1,043,000.00 1,034,051.98 2,293.95 0.00 0.00 0.00
B-4 781,000.00 774,299.71 1,717.71 0.00 0.00 0.00
B-5 392,000.00 388,636.98 862.16 0.00 0.00 0.00
B-6 521,888.63 517,411.29 0.00 0.00 0.00 1,147.83
Totals 260,656,649.14 251,887,734.41 566,430.70 1,153,232.52 (52,159.52) 1,147.83
<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 18,484.20 1,202,926.83 0.98147482 18,484.20
I-A-1 503,101.00 68,288,035.28 0.94551646 503,101.00
I-A-2 52,159.52 7,146,528.02 0.96522529 52,159.52
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 (52,159.52) 8,128,471.98 1.03271147 (52,159.52)
I-AR 0.00 0.00 0.00000000 0.00
II-A-PO 38,190.76 1,241,056.96 0.95032526 38,190.76
II-A-1 1,091,674.49 138,261,472.61 0.95621800 1,091,674.49
B-1 7,453.69 3,352,471.67 0.98922150 7,453.69
B-2 3,725.74 1,675,741.22 0.98922150 3,725.74
B-3 2,293.95 1,031,758.03 0.98922151 2,293.95
B-4 1,717.71 772,581.99 0.98922150 1,717.71
B-5 862.16 387,774.83 0.98922151 862.16
B-6 1,147.83 516,263.46 0.98922151 0.00
Totals 1,668,651.53 250,219,082.88 0.95995665 1,667,503.70
</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 1,225,631.88 996.55617639 0.78214349 14.29922009 0.00000000
I-A-1 72,223,000.00 952.48239868 0.98643493 5.97950390 0.00000000
I-A-2 7,404,000.00 972.27006213 0.99759860 6.04717720 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 1026.08467285 0.00000000 0.00000000 -6.62679710
I-AR 200.00 0.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 1,305,928.63 979.56939653 3.53222212 25.71191812 0.00000000
II-A-1 144,592,000.00 963.76803073 3.22408218 4.32595164 0.00000000
B-1 3,389,000.00 991.42087932 2.19937740 0.00000000 0.00000000
B-2 1,694,000.00 991.42087957 2.19937426 0.00000000 0.00000000
B-3 1,043,000.00 991.42088207 2.19937680 0.00000000 0.00000000
B-4 781,000.00 991.42088348 2.19937260 0.00000000 0.00000000
B-5 392,000.00 991.42086735 2.19938776 0.00000000 0.00000000
B-6 521,888.63 991.42088993 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 15.08136358 981.47482097 0.98147482 15.08136358
I-A-1 0.00000000 6.96593883 945.51645985 0.94551646 6.96593883
I-A-2 0.00000000 7.04477580 965.22528633 0.96522529 7.04477580
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 -6.62679710 1,032.71146995 1.03271147 -6.62679710
I-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 0.00000000 29.24414024 950.32525629 0.95032526 29.24414024
II-A-1 0.00000000 7.55003382 956.21799692 0.95621800 7.55003382
B-1 0.00000000 2.19937740 989.22150192 0.98922150 2.19937740
B-2 0.00000000 2.19937426 989.22149941 0.98922150 2.19937426
B-3 0.00000000 2.19937680 989.22150527 0.98922151 2.19937680
B-4 0.00000000 2.19937260 989.22149808 0.98922150 2.19937260
B-5 0.00000000 2.19938776 989.22150510 0.98922151 2.19938776
B-6 2.19937729 2.19937729 989.22151264 0.98922151 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% 1,221,411.02 0.00 0.00 0.00
I-A-1 72,223,000.00 7.75000% 68,791,136.28 444,276.09 0.00 0.00
I-A-2 7,404,000.00 7.75000% 7,198,687.54 46,491.52 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% 8,076,312.46 52,159.52 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% 1,279,247.72 0.00 0.00 0.00
II-A-1 144,592,000.00 7.00000% 139,353,147.10 812,893.36 0.00 0.00
B-1 3,389,000.00 7.31908% 3,359,925.36 20,492.97 0.00 0.00
B-2 1,694,000.00 7.31908% 1,679,466.97 10,243.46 0.00 0.00
B-3 1,043,000.00 7.31908% 1,034,051.98 6,306.92 0.00 0.00
B-4 781,000.00 7.31908% 774,299.71 4,722.63 0.00 0.00
B-5 392,000.00 7.31908% 388,636.98 2,370.39 0.00 0.00
B-6 521,888.63 7.31908% 517,411.29 3,155.81 484.96 0.00
Totals 260,656,649.14 1,520,744.76 484.96 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 1,202,926.83
I-A-1 0.00 0.00 444,276.09 0.00 68,288,035.28
I-A-2 0.00 0.00 46,491.52 0.00 7,146,528.02
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 52,159.52 0.00 8,128,471.98
I-AR 0.00 0.00 0.00 0.00 0.00
II-A-PO 0.00 0.00 0.00 0.00 1,241,056.96
II-A-1 0.00 0.00 812,893.36 0.00 138,261,472.61
B-1 0.00 0.00 20,492.97 0.00 3,352,471.67
B-2 0.00 0.00 10,243.46 0.00 1,675,741.22
B-3 0.00 0.00 6,306.92 0.00 1,031,758.03
B-4 0.00 0.00 4,722.63 0.00 772,581.99
B-5 0.00 0.00 2,370.39 0.00 387,774.83
B-6 0.00 0.00 3,640.77 35.29 516,263.46
Totals 0.00 0.00 1,521,229.72 35.29
<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% 996.55617639 0.00000000 0.00000000 0.00000000
I-A-1 72,223,000.00 7.75000% 952.48239868 6.15144885 0.00000000 0.00000000
I-A-2 7,404,000.00 7.75000% 972.27006213 6.27924365 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% 1026.08467285 6.62679710 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% 979.56939653 0.00000000 0.00000000 0.00000000
II-A-1 144,592,000.00 7.00000% 963.76803073 5.62198019 0.00000000 0.00000000
B-1 3,389,000.00 7.31908% 991.42087932 6.04690764 0.00000000 0.00000000
B-2 1,694,000.00 7.31908% 991.42087957 6.04690673 0.00000000 0.00000000
B-3 1,043,000.00 7.31908% 991.42088207 6.04690316 0.00000000 0.00000000
B-4 781,000.00 7.31908% 991.42088348 6.04690141 0.00000000 0.00000000
B-5 392,000.00 7.31908% 991.42086735 6.04691327 0.00000000 0.00000000
B-6 521,888.63 7.31908% 991.42088993 6.04690315 0.92924040 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 981.47482097
I-A-1 0.00000000 0.00000000 6.15144885 0.00000000 945.51645985
I-A-2 0.00000000 0.00000000 6.27924365 0.00000000 965.22528633
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 6.62679710 0.00000000 1032.71146995
I-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 950.32525629
II-A-1 0.00000000 0.00000000 5.62198019 0.00000000 956.21799692
B-1 0.00000000 0.00000000 6.04690764 0.00000000 989.22150192
B-2 0.00000000 0.00000000 6.04690673 0.00000000 989.22149941
B-3 0.00000000 0.00000000 6.04690316 0.00000000 989.22150527
B-4 0.00000000 0.00000000 6.04690141 0.00000000 989.22149808
B-5 0.00000000 0.00000000 6.04691327 0.00000000 989.22150510
B-6 0.00000000 0.00000000 6.97614355 0.06761979 989.22151264
<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 14,777.46
Deposits
Payments of Interest and Principal 3,084,935.59
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 145,214.29
Realized Losses 0.00
Total Deposits 3,230,149.88
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 56,193.82
Payment of Interest and Principal 3,188,733.42
Total Withdrawals (Pool Distribution Amount) 3,244,927.24
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 52,626.69
Master Servicing Fee 3,567.20
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 56,193.89
</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 3 0 0 0 3
1,225,506.59 0.00 0.00 0.00 1,225,506.59
60 Days 3 0 0 0 3
908,615.03 0.00 0.00 0.00 908,615.03
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 6 0 0 0 6
2,134,121.62 0.00 0.00 0.00 2,134,121.62
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 0.381194% 0.000000% 0.000000% 0.000000% 0.381194%
0.487040% 0.000000% 0.000000% 0.000000% 0.487040%
60 Days 0.381194% 0.000000% 0.000000% 0.000000% 0.381194%
0.361101% 0.000000% 0.000000% 0.000000% 0.361101%
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 0.762389% 0.000000% 0.000000% 0.000000% 0.762389%
0.848141% 0.000000% 0.000000% 0.000000% 0.848141%
</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 2 0 0 0 2
627,852.08 0.00 0.00 0.00 627,852.08
60 Days 2 0 0 0 2
664,594.98 0.00 0.00 0.00 664,594.98
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
1,292,447.06 0.00 0.00 0.00 1,292,447.06
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.591716% 0.000000% 0.000000% 0.000000% 0.591716%
0.590655% 0.000000% 0.000000% 0.000000% 0.590655%
60 Days 0.591716% 0.000000% 0.000000% 0.000000% 0.591716%
0.625221% 0.000000% 0.000000% 0.000000% 0.625221%
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 1.183432% 0.000000% 0.000000% 0.000000% 1.183432%
1.215876% 0.000000% 0.000000% 0.000000% 1.215876%
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 1 0 0 0 1
597,654.51 0.00 0.00 0.00 597,654.51
60 Days 1 0 0 0 1
244,020.05 0.00 0.00 0.00 244,020.05
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
841,674.56 0.00 0.00 0.00 841,674.56
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.222717% 0.000000% 0.000000% 0.000000% 0.222717%
0.412841% 0.000000% 0.000000% 0.000000% 0.412841%
60 Days 0.222717% 0.000000% 0.000000% 0.000000% 0.222717%
0.168561% 0.000000% 0.000000% 0.000000% 0.168561%
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 0.445434% 0.000000% 0.000000% 0.000000% 0.445434%
0.581402% 0.000000% 0.000000% 0.000000% 0.581402%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 1,147.83
Cumulative Realized Losses - Includes Interest Shortfall 3,615.81
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 886,350.58
</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% 180,728,120.77 72.22795268% 27.560492% 0.000000%
Class I-A-2 179,804,017.26 68.98117422% 173,581,592.75 69.37184437% 2.884280% 0.000000%
Class I-A-3 172,590,017.26 66.21354868% 166,367,592.75 66.48877090% 2.911511% 0.000000%
Class I-A-4 161,590,017.26 61.99343765% 155,367,592.75 62.09262338% 4.439510% 0.000000%
Class I-A-5 153,719,017.26 58.97375638% 147,239,120.77 58.84408139% 3.280585% 0.000000%
Class I-AR 153,718,817.26 58.97367965% 147,239,120.77 58.84408139% 0.000000% 0.000000%
Class II-A- 7,820,888.63 3.00045622% 7,736,591.20 3.09192693% 55.801198% 0.000000%
Class B-1 4,431,888.63 1.70027837% 4,384,119.53 1.75211238% 1.353030% 0.000000%
Class B-2 2,737,888.63 1.05038127% 2,708,378.31 1.08240278% 0.676315% 0.000000%
Class B-3 1,694,888.63 0.65023802% 1,676,620.28 0.67006092% 0.416409% 0.000000%
Class B-4 913,888.63 0.35061014% 904,038.29 0.36129870% 0.311808% 0.000000%
Class B-5 521,888.63 0.20022072% 516,263.46 0.20632458% 0.156503% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.208360% 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 0.03996498%
Fraud 5,213,132.98 2.00000000% 5,213,132.98 2.08342742%
Special Hazard 2,606,566.50 1.00000000% 2,606,566.50 1.04171371%
<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 7.887561%
Weighted Average Pass-Through Rate 0.000000%
Weighted Average Maturity(Stepdown Calculation ) 246
Beginning Scheduled Collateral Loan Count 789
Number Of Loans Paid In Full 2
Ending Scheduled Collateral Loan Count 787
Beginning Scheduled Collateral Balance 251,887,734.40
Ending Scheduled Collateral Balance 250,219,082.87
Ending Actual Collateral Balance at 31-Aug-2000 251,623,415.46
Ending Scheduled Balance For Norwest 162,273,508.60
Ending Scheduled Balance For Other Services 87,945,574.27
Monthly P &I Constant 2,139,106.85
Class A Optimal Amount 3,068,228.07
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 185,510,824.37
Ending scheduled Balance For discounted Loans 64,708,258.50
Unpaid Principal Balance Of Outstanding Mortgage Loans Wit
Less Than Or Equal To 80% 222,548,542.02
Greater Than 80%, less than or equal to 85% 3,006,135.49
Greater than 85%, less than or equal to 95% 16,476,111.09
Greater than 95% 8,435,480.24
</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 8.210296 7.650179
Weighted Average Net Rate 7.661388 6.938281
Weighted Average Maturity 351.00 170.00
Beginning Loan Count 339 450 789
Loans Paid In Full 1 1 2
Ending Loan Count 338 449 787
Beginning Scheduled Balance 106,800,321.48 145,087,412.92 251,887,734.40
Ending scheduled Balance 106,276,438.52 143,942,644.35 250,219,082.87
Record Date 8/31/00 8/31/00
Principal And Interest Constant 779,908.88 1,359,197.97 2,139,106.85
Scheduled Principal 74,499.67 485,692.64 560,192.31
Unscheduled Principal 449,383.29 659,075.93 1,108,459.22
Scheduled Interest 705,150.06 871,244.32 1,576,394.38
Servicing Fees 22,312.45 30,314.24 52,626.69
Master Servicing Fees 1,511.81 2,055.39 3,567.20
Trustee Fee 0.00 0.00 0.00
FRY Amount 24,990.00 53,702.63 78,692.62
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 656,335.80 785,172.07 1,441,507.87
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>
|
|