|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: MORTGAGE PASS THROUGH CERT SERIES 2000-1, 8-K, 2000-12-11 |
Next: POOLED AUTO SECURITIES SHELF LLC, S-3/A, 2000-12-11 |
<TABLE>
<CAPTION>
Wells Fargo Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 10/31/2000
Distribution Date: 11/27/2000
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% 1,201,881.52 0.00 2,171.45
I-A-1 94975EAA1 SEQ 7.75000% 67,942,797.32 438,797.23 1,041,932.83
I-A-2 94975EAB9 SEQ 7.75000% 7,094,031.64 45,815.62 52,835.42
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% 8,180,968.36 52,835.42 -52,835.42
I-AR 94975EAF0 R 7.75000% 0.00 0.00 0.00
II-A-PO 94975EAH6 PO 0.00000% 1,236,178.12 0.00 25,773.95
II-A-1 94975EAG8 SEQ 7.00000% 137,136,392.41 799,962.29 1,513,400.13
B-1 94975EAJ2 SUB 7.32006% 3,344,953.31 20,404.38 7,574.45
B-2 94975EAK9 SUB 7.32006% 1,671,983.15 10,199.18 3,786.11
B-3 94975EAL7 SUB 7.32006% 1,029,444.17 6,279.66 2,331.12
B-4 94975EAN3 SUB 7.32006% 770,849.38 4,702.22 1,745.54
B-5 94975EAP8 SUB 7.32006% 386,905.19 2,360.14 876.12
B-6 94975EAQ6 SUB 7.32006% 515,105.67 3,142.17 371.55
Totals 248,725,490.24 1,502,130.40 2,599,963.25
</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 1,199,710.06 2,171.45 0.00
I-A-1 0.00 66,900,864.48 1,480,730.06 0.00
I-A-2 0.00 7,041,196.22 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 8,233,803.78 0.00 0.00
I-AR 0.00 0.00 0.00 0.00
II-A-PO 0.00 1,210,404.17 25,773.95 0.00
II-A-1 0.00 135,622,992.28 2,313,362.42 0.00
B-1 0.00 3,337,378.85 27,978.83 0.00
B-2 0.00 1,668,197.04 13,985.29 0.00
B-3 0.00 1,027,113.06 8,610.78 0.00
B-4 0.00 769,103.83 6,447.76 0.00
B-5 0.00 386,029.07 3,236.26 0.00
B-6 794.88 513,939.24 3,513.72 4,579.57
Totals 794.88 246,124,732.08 4,102,093.65 4,579.57
<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 1,201,881.52 974.83 1,196.62 0.00 0.00
I-A-1 72,223,000.00 67,942,797.32 71,775.92 970,156.92 0.00 0.00
I-A-2 7,404,000.00 7,094,031.64 3,639.69 49,195.73 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 8,180,968.36 0.00 0.00 -52,835.42 0.00
I-AR 200.00 0.00 0.00 0.00 0.00 0.00
II-A-PO 1,305,928.63 1,236,178.12 4,589.86 21,184.09 0.00 0.00
II-A-1 144,592,000.00 137,136,392.41 469,469.60 1,043,930.53 0.00 0.00
B-1 3,389,000.00 3,344,953.31 7,574.45 0.00 0.00 0.00
B-2 1,694,000.00 1,671,983.15 3,786.11 0.00 0.00 0.00
B-3 1,043,000.00 1,029,444.17 2,331.12 0.00 0.00 0.00
B-4 781,000.00 770,849.38 1,745.54 0.00 0.00 0.00
B-5 392,000.00 386,905.19 876.12 0.00 0.00 0.00
B-6 521,888.63 515,105.67 371.55 0.00 0.00 794.88
Totals 260,656,649.14 248,725,490.24 567,134.79 2,085,663.89 (52,835.42) 794.88
<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 2,171.45 1,199,710.06 0.97885024 2,171.45
I-A-1 1,041,932.83 66,900,864.48 0.92630969 1,041,932.83
I-A-2 52,835.42 7,041,196.22 0.95099895 52,835.42
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 (52,835.42) 8,233,803.78 1.04609373 (52,835.42)
I-AR 0.00 0.00 0.00000000 0.00
II-A-PO 25,773.95 1,210,404.17 0.92685323 25,773.95
II-A-1 1,513,400.13 135,622,992.28 0.93797024 1,513,400.13
B-1 7,574.45 3,337,378.85 0.98476803 7,574.45
B-2 3,786.11 1,668,197.04 0.98476803 3,786.11
B-3 2,331.12 1,027,113.06 0.98476803 2,331.12
B-4 1,745.54 769,103.83 0.98476803 1,745.54
B-5 876.12 386,029.07 0.98476804 876.12
B-6 1,166.43 513,939.24 0.98476803 371.55
Totals 2,600,758.13 246,124,732.08 0.94424882 2,599,963.25
</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 1,225,631.88 980.62194662 0.79536932 0.97632904 0.00000000
I-A-1 72,223,000.00 940.73629342 0.99380973 13.43279731 0.00000000
I-A-2 7,404,000.00 958.13501351 0.49158428 6.64448001 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 1039.38106467 0.00000000 0.00000000 -6.71266929
I-AR 200.00 0.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 1,305,928.63 946.58934003 3.51463311 16.22147605 0.00000000
II-A-1 144,592,000.00 948.43692881 3.24685736 7.21983602 0.00000000
B-1 3,389,000.00 987.00304220 2.23501033 0.00000000 0.00000000
B-2 1,694,000.00 987.00304014 2.23501181 0.00000000 0.00000000
B-3 1,043,000.00 987.00303931 2.23501438 0.00000000 0.00000000
B-4 781,000.00 987.00304738 2.23500640 0.00000000 0.00000000
B-5 392,000.00 987.00303571 2.23500000 0.00000000 0.00000000
B-6 521,888.63 987.00305082 0.71193350 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 1.77169837 978.85024009 0.97885024 1.77169837
I-A-1 0.00000000 14.42660690 926.30968639 0.92630969 14.42660690
I-A-2 0.00000000 7.13606429 950.99894922 0.95099895 7.13606429
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 -6.71266929 1,046.09373396 1.04609373 -6.71266929
I-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 0.00000000 19.73610916 926.85323087 0.92685323 19.73610916
II-A-1 0.00000000 10.46669339 937.97023542 0.93797024 10.46669339
B-1 0.00000000 2.23501033 984.76802892 0.98476803 2.23501033
B-2 0.00000000 2.23501181 984.76802834 0.98476803 2.23501181
B-3 0.00000000 2.23501438 984.76803452 0.98476803 2.23501438
B-4 0.00000000 2.23500640 984.76802817 0.98476803 2.23500640
B-5 0.00000000 2.23500000 984.76803571 0.98476804 2.23500000
B-6 1.52308357 2.23501708 984.76803375 0.98476803 0.71193350
<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% 1,201,881.52 0.00 0.00 0.00
I-A-1 72,223,000.00 7.75000% 67,942,797.32 438,797.23 0.00 0.00
I-A-2 7,404,000.00 7.75000% 7,094,031.64 45,815.62 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% 8,180,968.36 52,835.42 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% 1,236,178.12 0.00 0.00 0.00
II-A-1 144,592,000.00 7.00000% 137,136,392.41 799,962.29 0.00 0.00
B-1 3,389,000.00 7.32006% 3,344,953.31 20,404.38 0.00 0.00
B-2 1,694,000.00 7.32006% 1,671,983.15 10,199.18 0.00 0.00
B-3 1,043,000.00 7.32006% 1,029,444.17 6,279.66 0.00 0.00
B-4 781,000.00 7.32006% 770,849.38 4,702.22 0.00 0.00
B-5 392,000.00 7.32006% 386,905.19 2,360.14 0.00 0.00
B-6 521,888.63 7.32006% 515,105.67 3,142.17 0.00 0.00
Totals 260,656,649.14 1,502,130.40 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 1,199,710.06
I-A-1 0.00 0.00 438,797.23 0.00 66,900,864.48
I-A-2 0.00 0.00 45,815.62 0.00 7,041,196.22
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 52,835.42 0.00 8,233,803.78
I-AR 0.00 0.00 0.00 0.00 0.00
II-A-PO 0.00 0.00 0.00 0.00 1,210,404.17
II-A-1 0.00 0.00 799,962.29 0.00 135,622,992.28
B-1 0.00 0.00 20,404.38 0.00 3,337,378.85
B-2 0.00 0.00 10,199.18 0.00 1,668,197.04
B-3 0.00 0.00 6,279.66 0.00 1,027,113.06
B-4 0.00 0.00 4,702.22 0.00 769,103.83
B-5 0.00 0.00 2,360.14 0.00 386,029.07
B-6 0.00 0.00 3,142.17 0.00 513,939.24
Totals 0.00 0.00 1,502,130.40 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% 980.62194662 0.00000000 0.00000000 0.00000000
I-A-1 72,223,000.00 7.75000% 940.73629342 6.07558852 0.00000000 0.00000000
I-A-2 7,404,000.00 7.75000% 958.13501351 6.18795516 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% 1039.38106467 6.71266929 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% 946.58934003 0.00000000 0.00000000 0.00000000
II-A-1 144,592,000.00 7.00000% 948.43692881 5.53254876 0.00000000 0.00000000
B-1 3,389,000.00 7.32006% 987.00304220 6.02076719 0.00000000 0.00000000
B-2 1,694,000.00 7.32006% 987.00304014 6.02076741 0.00000000 0.00000000
B-3 1,043,000.00 7.32006% 987.00303931 6.02076702 0.00000000 0.00000000
B-4 781,000.00 7.32006% 987.00304738 6.02076825 0.00000000 0.00000000
B-5 392,000.00 7.32006% 987.00303571 6.02076531 0.00000000 0.00000000
B-6 521,888.63 7.32006% 987.00305082 6.02076730 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 Loss (6) Distribution Shortfall Balance
<S> <C> <C> <C> <C> <C>
I-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 978.85024009
I-A-1 0.00000000 0.00000000 6.07558852 0.00000000 926.30968639
I-A-2 0.00000000 0.00000000 6.18795516 0.00000000 950.99894922
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 6.71266929 0.00000000 1046.09373396
I-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 926.85323087
II-A-1 0.00000000 0.00000000 5.53254876 0.00000000 937.97023542
B-1 0.00000000 0.00000000 6.02076719 0.00000000 984.76802892
B-2 0.00000000 0.00000000 6.02076741 0.00000000 984.76802834
B-3 0.00000000 0.00000000 6.02076702 0.00000000 984.76803452
B-4 0.00000000 0.00000000 6.02076825 0.00000000 984.76802817
B-5 0.00000000 0.00000000 6.02076531 0.00000000 984.76803571
B-6 0.00000000 0.00000000 6.02076730 0.00000000 984.76803375
<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 4,209,845.23
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 4,209,845.23
Withdrawals
Reimbursement for Servicer Advances 43,205.91
Payment of Service Fee 53,570.59
Payment of Interest and Principal 4,102,093.67
Total Withdrawals (Pool Distribution Amount) 4,198,870.17
Ending Balance 10,974.96
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 1,915.60
Servicing Fee Support 1,915.60
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 51,964.06
Master Servicing Fee 3,522.19
Supported Prepayment/Curtailment Interest Shortfall 1,915.60
Net Servicing Fee 53,570.65
</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
259,601.34 0.00 0.00 0.00 259,601.34
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 1 0 1 0 2
358,921.90 0.00 305,673.08 0.00 664,594.98
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 1 0 3
618,523.24 0.00 305,673.08 0.00 924,196.32
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 0.128535% 0.000000% 0.000000% 0.000000% 0.128535%
0.104712% 0.000000% 0.000000% 0.000000% 0.104712%
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 0.128535% 0.000000% 0.128535% 0.000000% 0.257069%
0.144773% 0.000000% 0.123295% 0.000000% 0.268068%
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 0.257069% 0.000000% 0.128535% 0.000000% 0.385604%
0.249485% 0.000000% 0.123295% 0.000000% 0.372780%
</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 1 0 0 0 1
259,601.34 0.00 0.00 0.00 259,601.34
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 1 0 1 0 2
358,921.90 0.00 305,673.08 0.00 664,594.98
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 1 0 3
618,523.24 0.00 305,673.08 0.00 924,196.32
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.299401% 0.000000% 0.000000% 0.000000% 0.299401%
0.246828% 0.000000% 0.000000% 0.000000% 0.246828%
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 0.299401% 0.000000% 0.299401% 0.000000% 0.598802%
0.341261% 0.000000% 0.290632% 0.000000% 0.631894%
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 0.598802% 0.000000% 0.299401% 0.000000% 0.898204%
0.588089% 0.000000% 0.290632% 0.000000% 0.878721%
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 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
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 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
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 0.000000% 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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 794.88
Cumulative Realized Losses - Includes Interest Shortfall 4,579.57
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 768,806.60
</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% 178,024,157.54 72.33086900% 27.450493% 0.000000%
Class I-A-2 179,804,017.26 68.98117422% 170,982,961.32 69.47004467% 2.889115% 0.000000%
Class I-A-3 172,590,017.26 66.21354868% 163,768,961.32 66.53901050% 2.960019% 0.000000%
Class I-A-4 161,590,017.26 61.99343765% 152,768,961.32 62.06973189% 4.513476% 0.000000%
Class I-A-5 153,719,017.26 58.97375638% 144,535,157.54 58.72435343% 3.378461% 0.000000%
Class I-AR 153,718,817.26 58.97367965% 144,535,157.54 58.72435343% 0.000000% 0.000000%
Class II-A- 7,820,888.63 3.00045622% 7,701,761.09 3.12921055% 55.648280% 0.000000%
Class B-1 4,431,888.63 1.70027837% 4,364,382.24 1.77324002% 1.369380% 0.000000%
Class B-2 2,737,888.63 1.05038127% 2,696,185.20 1.09545480% 0.684488% 0.000000%
Class B-3 1,694,888.63 0.65023802% 1,669,072.14 0.67814076% 0.421441% 0.000000%
Class B-4 913,888.63 0.35061014% 899,968.31 0.36565537% 0.315576% 0.000000%
Class B-5 521,888.63 0.20022072% 513,939.24 0.20881251% 0.158394% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.210877% 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 0.04062981%
Fraud 5,213,132.98 2.00000000% 5,213,132.98 2.11808579%
Special Hazard 2,606,566.50 1.00000000% 2,606,566.50 1.05904290%
<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 7.889464%
Weighted Average Pass-Through Rate 0.000000%
Weighted Average Maturity(Stepdown Calculation ) 244
Beginning Scheduled Collateral Loan Count 784
Number Of Loans Paid In Full 6
Ending Scheduled Collateral Loan Count 778
Beginning Scheduled Collateral Balance 248,725,490.23
Ending Scheduled Collateral Balance 246,124,732.09
Ending Actual Collateral Balance at 31-Oct-2000 247,920,199.16
Ending Scheduled Balance For Norwest 159,634,614.69
Ending Scheduled Balance For Other Services 86,490,117.40
Monthly P &I Constant 2,122,815.71
Class A Optimal Amount 4,010,375.62
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 182,271,869.71
Ending scheduled Balance For discounted Loans 63,852,862.38
Unpaid Principal Balance Of Outstanding Mortgage Loans Wit
Less Than Or Equal To 80% 218,538,133.25
Greater Than 80%, less than or equal to 85% 2,985,629.93
Greater than 85%, less than or equal to 95% 16,415,654.36
Greater than 95% 8,400,465.64
</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 8.211424 7.650480
Weighted Average Net Rate 7.662062 6.939362
Weighted Average Maturity 349.00 168.00
Beginning Loan Count 337 447 784
Loans Paid In Full 3 3 6
Ending Loan Count 334 444 778
Beginning Scheduled Balance 105,927,833.12 142,797,657.11 248,725,490.23
Ending scheduled Balance 104,881,397.80 141,243,334.29 246,124,732.09
Record Date 10/31/2000 10/31/2000
Principal And Interest Constant 775,629.52 1,347,186.19 2,122,815.71
Scheduled Principal 75,081.78 489,208.20 564,289.98
Unscheduled Principal 971,353.54 1,065,114.62 2,036,468.16
Scheduled Interest 699,978.53 857,051.97 1,557,030.50
Servicing Fees 22,147.25 29,816.80 51,964.06
Master Servicing Fees 1,500.59 2,021.60 3,522.19
Trustee Fee 0.00 0.00 0.00
FRY Amount 24,844.35 52,726.20 77,570.55
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 651,486.33 772,487.37 1,423,973.70
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>
|
|