|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: MORTGAGE PASS THROUGH CERT SERIES 2000-1, 8-K, 2000-11-08 |
Next: MEDICINES CO/ MA, 10-Q, 2000-11-08 |
<TABLE>
<CAPTION>
Wells Fargo Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 09/30/2000
Distribution Date: 10/25/2000
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% 1,202,926.83 0.00 1,045.31
I-A-1 94975EAA1 SEQ 7.75000% 68,288,035.28 441,026.89 345,237.96
I-A-2 94975EAB9 SEQ 7.75000% 7,146,528.02 46,154.66 52,496.38
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% 8,128,471.98 52,496.38 -52,496.38
I-AR 94975EAF0 R 7.75000% 0.00 0.00 0.00
II-A-PO 94975EAH6 PO 0.00000% 1,241,056.96 0.00 4,878.84
II-A-1 94975EAG8 SEQ 7.00000% 138,261,472.61 806,525.26 1,125,080.21
B-1 94975EAJ2 SUB 7.31957% 3,352,471.67 20,448.87 7,518.36
B-2 94975EAK9 SUB 7.31957% 1,675,741.22 10,221.42 3,758.07
B-3 94975EAL7 SUB 7.31957% 1,031,758.03 6,293.35 2,313.85
B-4 94975EAN3 SUB 7.31957% 772,581.99 4,712.47 1,732.62
B-5 94975EAP8 SUB 7.31957% 387,774.83 2,365.29 869.64
B-6 94975EAQ6 SUB 7.31957% 516,263.46 3,184.31 988.91
Totals 250,219,082.88 1,511,060.99 1,493,423.77
</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 1,201,881.52 1,045.31 0.00
I-A-1 0.00 67,942,797.32 786,264.85 0.00
I-A-2 0.00 7,094,031.64 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 8,180,968.36 0.00 0.00
I-AR 0.00 0.00 0.00 0.00
II-A-PO 0.00 1,236,178.12 4,878.84 0.00
II-A-1 0.00 137,136,392.41 1,931,605.47 0.00
B-1 0.00 3,344,953.31 27,967.23 0.00
B-2 0.00 1,671,983.15 13,979.49 0.00
B-3 0.00 1,029,444.17 8,607.20 0.00
B-4 0.00 770,849.38 6,445.09 0.00
B-5 0.00 386,905.19 3,234.93 0.00
B-6 168.88 515,105.67 4,173.22 3,784.69
Totals 168.88 248,725,490.24 3,004,484.76 3,784.69
<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 1,202,926.83 965.74 79.57 0.00 0.00
I-A-1 72,223,000.00 68,288,035.28 71,694.63 273,543.33 0.00 0.00
I-A-2 7,404,000.00 7,146,528.02 10,901.78 41,594.60 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 8,128,471.98 0.00 0.00 (52,496.38) 0.00
I-AR 200.00 0.00 0.00 0.00 0.00 0.00
II-A-PO 1,305,928.63 1,241,056.96 4,640.31 238.53 0.00 0.00
II-A-1 144,592,000.00 138,261,472.61 467,965.57 657,114.63 0.00 0.00
B-1 3,389,000.00 3,352,471.67 7,518.36 0.00 0.00 0.00
B-2 1,694,000.00 1,675,741.22 3,758.07 0.00 0.00 0.00
B-3 1,043,000.00 1,031,758.03 2,313.85 0.00 0.00 0.00
B-4 781,000.00 772,581.99 1,732.62 0.00 0.00 0.00
B-5 392,000.00 387,774.83 869.64 0.00 0.00 0.00
B-6 521,888.63 516,263.46 988.91 0.00 0.00 168.88
Totals 260,656,649.14 250,219,082.88 573,349.48 972,570.66 (52,496.38) 168.88
<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 1,045.31 1,201,881.52 0.98062195 1,045.31
I-A-1 345,237.96 67,942,797.32 0.94073629 345,237.96
I-A-2 52,496.38 7,094,031.64 0.95813501 52,496.38
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 (52,496.38) 8,180,968.36 1.03938106 (52,496.38)
I-AR 0.00 0.00 0.00000000 0.00
II-A-PO 4,878.84 1,236,178.12 0.94658934 4,878.84
II-A-1 1,125,080.21 137,136,392.41 0.94843693 1,125,080.21
B-1 7,518.36 3,344,953.31 0.98700304 7,518.36
B-2 3,758.07 1,671,983.15 0.98700304 3,758.07
B-3 2,313.85 1,029,444.17 0.98700304 2,313.85
B-4 1,732.62 770,849.38 0.98700305 1,732.62
B-5 869.64 386,905.19 0.98700304 869.64
B-6 1,157.79 515,105.67 0.98700305 988.91
Totals 1,493,592.65 248,725,490.24 0.95422653 1,493,423.77
</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 1,225,631.88 981.47482097 0.78795274 0.06492161 0.00000000
I-A-1 72,223,000.00 945.51645985 0.99268419 3.78748224 0.00000000
I-A-2 7,404,000.00 965.22528633 1.47241761 5.61785521 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 1032.71146995 0.00000000 0.00000000 (6.66959471)
I-AR 200.00 0.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 1,305,928.63 950.32525629 3.55326462 0.18265164 0.00000000
II-A-1 144,592,000.00 956.21799692 3.23645547 4.54461263 0.00000000
B-1 3,389,000.00 989.22150192 2.21845972 0.00000000 0.00000000
B-2 1,694,000.00 989.22149941 2.21845927 0.00000000 0.00000000
B-3 1,043,000.00 989.22150527 2.21845638 0.00000000 0.00000000
B-4 781,000.00 989.22149808 2.21846351 0.00000000 0.00000000
B-5 392,000.00 989.22150510 2.21846939 0.00000000 0.00000000
B-6 521,888.63 989.22151264 1.89486788 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 0.85287436 980.62194662 0.98062195 0.85287436
I-A-1 0.00000000 4.78016643 940.73629342 0.94073629 4.78016643
I-A-2 0.00000000 7.09027283 958.13501351 0.95813501 7.09027283
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 -6.66959471 1,039.38106467 1.03938106 -6.66959471
I-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 0.00000000 3.73591626 946.58934003 0.94658934 3.73591626
II-A-1 0.00000000 7.78106818 948.43692881 0.94843693 7.78106818
B-1 0.00000000 2.21845972 987.00304220 0.98700304 2.21845972
B-2 0.00000000 2.21845927 987.00304014 0.98700304 2.21845927
B-3 0.00000000 2.21845638 987.00303931 0.98700304 2.21845638
B-4 0.00000000 2.21846351 987.00304738 0.98700305 2.21846351
B-5 0.00000000 2.21846939 987.00303571 0.98700304 2.21846939
B-6 0.32359394 2.21846182 987.00305082 0.98700305 1.89486788
<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% 1,202,926.83 0.00 0.00 0.00
I-A-1 72,223,000.00 7.75000% 68,288,035.28 441,026.89 0.00 0.00
I-A-2 7,404,000.00 7.75000% 7,146,528.02 46,154.66 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% 8,128,471.98 52,496.38 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% 1,241,056.96 0.00 0.00 0.00
II-A-1 144,592,000.00 7.00000% 138,261,472.61 806,525.26 0.00 0.00
B-1 3,389,000.00 7.31957% 3,352,471.67 20,448.87 0.00 0.00
B-2 1,694,000.00 7.31957% 1,675,741.22 10,221.42 0.00 0.00
B-3 1,043,000.00 7.31957% 1,031,758.03 6,293.35 0.00 0.00
B-4 781,000.00 7.31957% 772,581.99 4,712.47 0.00 0.00
B-5 392,000.00 7.31957% 387,774.83 2,365.29 0.00 0.00
B-6 521,888.63 7.31957% 516,263.46 3,149.02 35.29 0.00
Totals 260,656,649.14 1,511,025.70 35.29 0.00
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement (continued)
Payment of 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 1,201,881.52
I-A-1 0.00 0.00 441,026.89 0.00 67,942,797.32
I-A-2 0.00 0.00 46,154.66 0.00 7,094,031.64
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 52,496.38 0.00 8,180,968.36
I-AR 0.00 0.00 0.00 0.00 0.00
II-A-PO 0.00 0.00 0.00 0.00 1,236,178.12
II-A-1 0.00 0.00 806,525.26 0.00 137,136,392.41
B-1 0.00 0.00 20,448.87 0.00 3,344,953.31
B-2 0.00 0.00 10,221.42 0.00 1,671,983.15
B-3 0.00 0.00 6,293.35 0.00 1,029,444.17
B-4 0.00 0.00 4,712.47 0.00 770,849.38
B-5 0.00 0.00 2,365.29 0.00 386,905.19
B-6 0.00 0.00 3,184.31 0.00 515,105.67
Totals 0.00 0.00 1,511,060.99 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% 981.47482097 0.00000000 0.00000000 0.00000000
I-A-1 72,223,000.00 7.75000% 945.51645985 6.10646041 0.00000000 0.00000000
I-A-2 7,404,000.00 7.75000% 965.22528633 6.23374662 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% 1032.71146995 6.66959471 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% 950.32525629 0.00000000 0.00000000 0.00000000
II-A-1 144,592,000.00 7.00000% 956.21799692 5.57793834 0.00000000 0.00000000
B-1 3,389,000.00 7.31957% 989.22150192 6.03389495 0.00000000 0.00000000
B-2 1,694,000.00 7.31957% 989.22149941 6.03389610 0.00000000 0.00000000
B-3 1,043,000.00 7.31957% 989.22150527 6.03389262 0.00000000 0.00000000
B-4 781,000.00 7.31957% 989.22149808 6.03389245 0.00000000 0.00000000
B-5 392,000.00 7.31957% 989.22150510 6.03390306 0.00000000 0.00000000
B-6 521,888.63 7.31957% 989.22151264 6.03389271 0.06761979 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 980.62194662
I-A-1 0.00000000 0.00000000 6.10646041 0.00000000 940.73629342
I-A-2 0.00000000 0.00000000 6.23374662 0.00000000 958.13501351
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 6.66959471 0.00000000 1039.38106467
I-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 946.58934003
II-A-1 0.00000000 0.00000000 5.57793834 0.00000000 948.43692881
B-1 0.00000000 0.00000000 6.03389495 0.00000000 987.00304220
B-2 0.00000000 0.00000000 6.03389610 0.00000000 987.00304014
B-3 0.00000000 0.00000000 6.03389262 0.00000000 987.00303931
B-4 0.00000000 0.00000000 6.03389245 0.00000000 987.00304738
B-5 0.00000000 0.00000000 6.03390306 0.00000000 987.00303571
B-6 0.00000000 0.00000000 6.10151250 0.00000000 987.00305082
<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 3,162,137.13
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 43,205.91
Realized Losses 0.00
Total Deposits 3,205,343.04
Withdrawals
Reimbursement for Servicer Advances 145,214.29
Payment of Service Fee 55,644.03
Payment of Interest and Principal 3,004,484.74
Total Withdrawals (Pool Distribution Amount) 3,205,343.06
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 196.70
Servicing Fee Support 196.70
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 52,296.00
Master Servicing Fee 3,544.74
Supported Prepayment/Curtailment Interest Shortfall 196.70
Net Servicing Fee 55,644.03
</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 1 0 0 0 1
442,557.32 0.00 0.00 0.00 442,557.32
60 Days 1 0 0 0 1
367,893.96 0.00 0.00 0.00 367,893.96
90 Days 2 0 0 0 2
664,594.98 0.00 0.00 0.00 664,594.98
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
1,475,046.26 0.00 0.00 0.00 1,475,046.26
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 0.127551% 0.000000% 0.000000% 0.000000% 0.127551%
0.177172% 0.000000% 0.000000% 0.000000% 0.177172%
60 Days 0.127551% 0.000000% 0.000000% 0.000000% 0.127551%
0.147281% 0.000000% 0.000000% 0.000000% 0.147281%
90 Days 0.255102% 0.000000% 0.000000% 0.000000% 0.255102%
0.266062% 0.000000% 0.000000% 0.000000% 0.266062%
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 0.510204% 0.000000% 0.000000% 0.000000% 0.510204%
0.590515% 0.000000% 0.000000% 0.000000% 0.590515%
</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 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
60 Days 1 0 0 0 1
367,893.96 0.00 0.00 0.00 367,893.96
90 Days 2 0 0 0 2
664,594.98 0.00 0.00 0.00 664,594.98
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 3 0 0 0 3
1,032,488.94 0.00 0.00 0.00 1,032,488.94
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
60 Days 0.296736% 0.000000% 0.000000% 0.000000% 0.296736%
0.347245% 0.000000% 0.000000% 0.000000% 0.347245%
90 Days 0.593472% 0.000000% 0.000000% 0.000000% 0.593472%
0.627293% 0.000000% 0.000000% 0.000000% 0.627293%
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 0.890208% 0.000000% 0.000000% 0.000000% 0.890208%
0.974539% 0.000000% 0.000000% 0.000000% 0.974539%
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
442,557.32 0.00 0.00 0.00 442,557.32
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 1 0 0 0 1
442,557.32 0.00 0.00 0.00 442,557.32
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.223714% 0.000000% 0.000000% 0.000000% 0.223714%
0.309327% 0.000000% 0.000000% 0.000000% 0.309327%
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 0.223714% 0.000000% 0.000000% 0.000000% 0.223714%
0.309326% 0.000000% 0.000000% 0.000000% 0.309326%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 168.88
Cumulative Realized Losses - Includes Interest Shortfall 3,784.69
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 842,395.28
</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% 179,580,811.40 72.20040505% 27.586790% 0.000000%
Class I-A-2 179,804,017.26 68.98117422% 172,486,779.76 69.34825200% 2.880387% 0.000000%
Class I-A-3 172,590,017.26 66.21354868% 165,272,779.76 66.44786572% 2.929098% 0.000000%
Class I-A-4 161,590,017.26 61.99343765% 154,272,779.76 62.02531941% 4.466326% 0.000000%
Class I-A-5 153,719,017.26 58.97375638% 146,091,811.40 58.73616382% 3.321716% 0.000000%
Class I-AR 153,718,817.26 58.97367965% 146,091,811.40 58.73616382% 0.000000% 0.000000%
Class II-A-1 7,820,888.63 3.00045622% 7,719,240.87 3.10351821% 55.681442% 0.000000%
Class B-1 4,431,888.63 1.70027837% 4,374,287.56 1.75868085% 1.358150% 0.000000%
Class B-2 2,737,888.63 1.05038127% 2,702,304.41 1.08646058% 0.678875% 0.000000%
Class B-3 1,694,888.63 0.65023802% 1,672,860.24 0.67257290% 0.417985% 0.000000%
Class B-4 913,888.63 0.35061014% 902,010.86 0.36265316% 0.312988% 0.000000%
Class B-5 521,888.63 0.20022072% 515,105.67 0.20709806% 0.157095% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.209148% 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 0.04020497%
Fraud 5,213,132.98 2.00000000% 5,213,132.98 2.09593837%
Special Hazard 2,606,566.50 1.00000000% 2,606,566.50 1.04796919%
<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 7.890692%
Weighted Average Pass-Through Rate 0.000000%
Weighted Average Maturity(Stepdown Calculation ) 245
Beginning Scheduled Collateral Loan Count 787
Number Of Loans Paid In Full 3
Ending Scheduled Collateral Loan Count 784
Beginning Scheduled Collateral Balance 250,219,082.87
Ending Scheduled Collateral Balance 248,725,490.23
Ending Actual Collateral Balance at 30-Sep-2000 249,789,981.19
Ending Scheduled Balance For Norwest 161,097,384.36
Ending Scheduled Balance For Other Services 87,628,105.87
Monthly P &I Constant 2,131,221.60
Class A Optimal Amount 2,934,153.44
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 184,158,594.01
Ending scheduled Balance For discounted Loans 64,566,896.22
Unpaid Principal Balance Of Outstanding Mortgage Loans Wit
Less Than Or Equal To 80% 221,100,484.63
Greater Than 80%, less than or equal to 85% 3,001,498.12
Greater than 85%, less than or equal to 95% 16,442,231.28
Greater than 95% 8,417,169.24
</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 8.212115 7.653378
Weighted Average Net Rate 7.662278 6.939650
Weighted Average Maturity 350.00 169.00
Beginning Loan Count 338 449 787
Loans Paid In Full 1 2 3
Ending Loan Count 337 447 784
Beginning Scheduled Balance 106,276,438.52 143,942,644.35 250,219,082.87
Ending scheduled Balance 105,927,833.12 142,797,657.11 248,725,490.23
Record Date 09/30/2000 09/30/2000
Principal And Interest Constant 777,467.26 1,353,754.34 2,131,221.60
Scheduled Principal 74,982.50 487,634.08 562,616.58
Unscheduled Principal 273,622.90 657,353.16 930,976.06
Scheduled Interest 702,318.98 864,533.51 1,566,852.49
Servicing Fees 22,220.57 30,075.42 52,296.00
Master Servicing Fees 1,505.57 2,039.17 3,544.74
Trustee Fee 0.00 0.00 0.00
FRY Amount 24,969.04 53,497.79 78,466.83
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 653,623.80 778,921.13 1,432,544.93
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>
|
|