|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: MORTGAGE PASS THROUGH CERT SERIES 2000-1, 8-K, 2001-01-04 |
Next: KINGDOM VISION NETWORK INC, SB-2/A, 2001-01-04 |
<TABLE>
<CAPTION>
Wells Fargo Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 11/30/2000
Distribution Date: 12/26/2000
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% 1,199,710.06 0.00 2,518.02
I-A-1 94975EAA1 SEQ 7.75000% 66,900,864.48 432,068.08 313,631.37
I-A-2 94975EAB9 SEQ 7.75000% 7,041,196.22 45,474.39 53,176.65
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% 8,233,803.78 53,176.65 -53,176.65
I-AR 94975EAF0 R 7.75000% 0.00 0.00 0.00
II-A-PO 94975EAH6 PO 0.00000% 1,210,404.17 0.00 4,870.08
II-A-1 94975EAG8 SEQ 7.00000% 135,622,992.28 791,134.12 1,500,652.35
B-1 94975EAJ2 SUB 7.32056% 3,337,378.85 20,359.57 7,646.46
B-2 94975EAK9 SUB 7.32056% 1,668,197.04 10,176.78 3,822.10
B-3 94975EAL7 SUB 7.32056% 1,027,113.06 6,265.87 2,353.28
B-4 94975EAN3 SUB 7.32056% 769,103.83 4,691.89 1,762.14
B-5 94975EAP8 SUB 7.32056% 386,029.07 2,354.96 884.45
B-6 94975EAQ6 SUB 7.32056% 513,939.24 3,135.27 1,132.66
Totals 246,124,732.08 1,486,469.67 1,839,272.91
</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 1,197,192.04 2,518.02 0.00
I-A-1 0.00 66,587,233.12 745,699.45 0.00
I-A-2 0.00 6,988,019.57 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 8,286,980.43 0.00 0.00
I-AR 0.00 0.00 0.00 0.00
II-A-PO 0.00 1,205,534.09 4,870.08 0.00
II-A-1 0.00 134,122,339.93 2,291,786.47 0.00
B-1 0.00 3,329,732.39 28,006.03 0.00
B-2 0.00 1,664,374.94 13,998.88 0.00
B-3 0.00 1,024,759.78 8,619.15 0.00
B-4 0.00 767,341.69 6,454.03 0.00
B-5 0.00 385,144.61 3,239.41 0.00
B-6 44.86 512,761.73 4,267.93 4,624.43
Totals 44.86 244,285,414.32 3,325,742.58 4,624.43
<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 1,199,710.06 980.50 1,537.52 0.00 0.00
I-A-1 72,223,000.00 66,900,864.48 72,210.20 241,421.17 0.00 0.00
I-A-2 7,404,000.00 7,041,196.22 12,243.34 40,933.31 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 8,233,803.78 0.00 0.00 (53,176.65) 0.00
I-AR 200.00 0.00 0.00 0.00 0.00 0.00
II-A-PO 1,305,928.63 1,210,404.17 4,617.11 252.97 0.00 0.00
II-A-1 144,592,000.00 135,622,992.28 469,863.33 1,030,789.02 0.00 0.00
B-1 3,389,000.00 3,337,378.85 7,646.46 0.00 0.00 0.00
B-2 1,694,000.00 1,668,197.04 3,822.10 0.00 0.00 0.00
B-3 1,043,000.00 1,027,113.06 2,353.28 0.00 0.00 0.00
B-4 781,000.00 769,103.83 1,762.14 0.00 0.00 0.00
B-5 392,000.00 386,029.07 884.45 0.00 0.00 0.00
B-6 521,888.63 513,939.24 1,132.66 0.00 0.00 44.86
Totals 260,656,649.14 246,124,732.08 577,515.57 1,314,933.99 (53,176.65) 44.86
<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 2,518.02 1,197,192.04 0.97679577 2,518.02
I-A-1 313,631.37 66,587,233.12 0.92196715 313,631.37
I-A-2 53,176.65 6,988,019.57 0.94381680 53,176.65
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 (53,176.65) 8,286,980.43 1.05284976 (53,176.65)
I-AR 0.00 0.00 0.00000000 0.00
II-A-PO 4,870.08 1,205,534.09 0.92312402 4,870.08
II-A-1 1,500,652.35 134,122,339.93 0.92759171 1,500,652.35
B-1 7,646.46 3,329,732.39 0.98251177 7,646.46
B-2 3,822.10 1,664,374.94 0.98251177 3,822.10
B-3 2,353.28 1,024,759.78 0.98251177 2,353.28
B-4 1,762.14 767,341.69 0.98251177 1,762.14
B-5 884.45 385,144.61 0.98251176 884.45
B-6 1,177.52 512,761.73 0.98251179 1,132.66
Totals 1,839,317.77 244,285,414.32 0.93719234 1,839,272.91
</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 1,225,631.88 978.85024009 0.79999551 1.25447129 0.00000000
I-A-1 72,223,000.00 926.30968639 0.99982277 3.34271866 0.00000000
I-A-2 7,404,000.00 950.99894922 1.65361156 5.52853998 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 1046.09373396 0.00000000 0.00000000 (6.75602211)
I-AR 200.00 0.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 1,305,928.63 926.85323087 3.53549949 0.19370890 0.00000000
II-A-1 144,592,000.00 937.97023542 3.24958041 7.12894918 0.00000000
B-1 3,389,000.00 984.76802892 2.25625848 0.00000000 0.00000000
B-2 1,694,000.00 984.76802834 2.25625738 0.00000000 0.00000000
B-3 1,043,000.00 984.76803452 2.25626079 0.00000000 0.00000000
B-4 781,000.00 984.76802817 2.25626120 0.00000000 0.00000000
B-5 392,000.00 984.76803571 2.25625000 0.00000000 0.00000000
B-6 521,888.63 984.76803375 2.17030978 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 2.05446679 976.79577330 0.97679577 2.05446679
I-A-1 0.00000000 4.34254143 921.96714509 0.92196715 4.34254143
I-A-2 0.00000000 7.18215154 943.81679768 0.94381680 7.18215154
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 (6.75602211) 1,052.84975607 1.05284976 (6.75602211)
I-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 0.00000000 3.72920839 923.12402248 0.92312402 3.72920839
II-A-1 0.00000000 10.37852959 927.59170583 0.92759171 10.37852959
B-1 0.00000000 2.25625848 982.51177043 0.98251177 2.25625848
B-2 0.00000000 2.25625738 982.51177096 0.98251177 2.25625738
B-3 0.00000000 2.25626079 982.51177373 0.98251177 2.25626079
B-4 0.00000000 2.25626120 982.51176697 0.98251177 2.25626120
B-5 0.00000000 2.25625000 982.51176020 0.98251176 2.25625000
B-6 0.08595704 2.25626682 982.51178609 0.98251179 2.17030978
<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% 1,199,710.06 0.00 0.00 0.00
I-A-1 72,223,000.00 7.75000% 66,900,864.48 432,068.08 0.00 0.00
I-A-2 7,404,000.00 7.75000% 7,041,196.22 45,474.39 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% 8,233,803.78 53,176.65 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% 1,210,404.17 0.00 0.00 0.00
II-A-1 144,592,000.00 7.00000% 135,622,992.28 791,134.12 0.00 0.00
B-1 3,389,000.00 7.32056% 3,337,378.85 20,359.57 0.00 0.00
B-2 1,694,000.00 7.32056% 1,668,197.04 10,176.78 0.00 0.00
B-3 1,043,000.00 7.32056% 1,027,113.06 6,265.87 0.00 0.00
B-4 781,000.00 7.32056% 769,103.83 4,691.89 0.00 0.00
B-5 392,000.00 7.32056% 386,029.07 2,354.96 0.00 0.00
B-6 521,888.63 7.32056% 513,939.24 3,135.27 0.00 0.00
Totals 260,656,649.14 1,486,469.67 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 1,197,192.04
I-A-1 0.00 0.00 432,068.08 0.00 66,587,233.12
I-A-2 0.00 0.00 45,474.39 0.00 6,988,019.57
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 53,176.65 0.00 8,286,980.43
I-AR 0.00 0.00 0.00 0.00 0.00
II-A-PO 0.00 0.00 0.00 0.00 1,205,534.09
II-A-1 0.00 0.00 791,134.12 0.00 134,122,339.93
B-1 0.00 0.00 20,359.57 0.00 3,329,732.39
B-2 0.00 0.00 10,176.78 0.00 1,664,374.94
B-3 0.00 0.00 6,265.87 0.00 1,024,759.78
B-4 0.00 0.00 4,691.89 0.00 767,341.69
B-5 0.00 0.00 2,354.96 0.00 385,144.61
B-6 0.00 0.00 3,135.27 0.00 512,761.73
Totals 0.00 0.00 1,486,469.67 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% 978.85024009 0.00000000 0.00000000 0.00000000
I-A-1 72,223,000.00 7.75000% 926.30968639 5.98241668 0.00000000 0.00000000
I-A-2 7,404,000.00 7.75000% 950.99894922 6.14186791 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% 1046.09373396 6.75602211 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% 926.85323087 0.00000000 0.00000000 0.00000000
II-A-1 144,592,000.00 7.00000% 937.97023542 5.47149303 0.00000000 0.00000000
B-1 3,389,000.00 7.32056% 984.76802892 6.00754500 0.00000000 0.00000000
B-2 1,694,000.00 7.32056% 984.76802834 6.00754427 0.00000000 0.00000000
B-3 1,043,000.00 7.32056% 984.76803452 6.00754554 0.00000000 0.00000000
B-4 781,000.00 7.32056% 984.76802817 6.00754161 0.00000000 0.00000000
B-5 392,000.00 7.32056% 984.76803571 6.00755102 0.00000000 0.00000000
B-6 521,888.63 7.32056% 984.76803375 6.00754609 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 976.79577330
I-A-1 0.00000000 0.00000000 5.98241668 0.00000000 921.96714509
I-A-2 0.00000000 0.00000000 6.14186791 0.00000000 943.81679768
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 6.75602211 0.00000000 1052.84975607
I-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 923.12402248
II-A-1 0.00000000 0.00000000 5.47149303 0.00000000 927.59170583
B-1 0.00000000 0.00000000 6.00754500 0.00000000 982.51177043
B-2 0.00000000 0.00000000 6.00754427 0.00000000 982.51177096
B-3 0.00000000 0.00000000 6.00754554 0.00000000 982.51177373
B-4 0.00000000 0.00000000 6.00754161 0.00000000 982.51176697
B-5 0.00000000 0.00000000 6.00755102 0.00000000 982.51176020
B-6 0.00000000 0.00000000 6.00754609 0.00000000 982.51178609
<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 10,974.96
Deposits
Payments of Interest and Principal 3,228,771.22
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 140,068.45
Realized Losses 0.00
Total Deposits 3,368,839.67
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 54,072.02
Payment of Interest and Principal 3,325,742.57
Total Withdrawals (Pool Distribution Amount) 3,379,814.59
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 857.10
Servicing Fee Support 857.10
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 51,442.38
Master Servicing Fee 3,486.75
Supported Prepayment/Curtailment Interest Shortfall 857.10
Net Servicing Fee 54,072.02
</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 5 0 0 0 5
1,181,451.67 0.00 0.00 0.00 1,181,451.67
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 1 0 1 0 2
358,921.90 0.00 305,673.08 0.00 664,594.98
180+ Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 6 0 1 0 7
1,540,373.57 0.00 305,673.08 0.00 1,846,046.65
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 0.646831% 0.000000% 0.000000% 0.000000% 0.646831%
0.481326% 0.000000% 0.000000% 0.000000% 0.481326%
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 0.129366% 0.000000% 0.129366% 0.000000% 0.258732%
0.146226% 0.000000% 0.124532% 0.000000% 0.270758%
180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 0.776197% 0.000000% 0.129366% 0.000000% 0.905563%
0.627552% 0.000000% 0.124532% 0.000000% 0.752084%
</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 3 0 0 0 3
1,021,005.22 0.00 0.00 0.00 1,021,005.22
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 1 0 1 0 2
358,921.90 0.00 305,673.08 0.00 664,594.98
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 4 0 1 0 5
1,379,927.12 0.00 305,673.08 0.00 1,685,600.20
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.903614% 0.000000% 0.000000% 0.000000% 0.903614%
0.974838% 0.000000% 0.000000% 0.000000% 0.974838%
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 0.301205% 0.000000% 0.301205% 0.000000% 0.602410%
0.342692% 0.000000% 0.291851% 0.000000% 0.634544%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 1.204819% 0.000000% 0.301205% 0.000000% 1.506024%
1.317530% 0.000000% 0.291851% 0.000000% 1.609382%
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 2 0 0 0 2
160,446.45 0.00 0.00 0.00 160,446.45
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
160,446.45 0.00 0.00 0.00 160,446.45
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.453515% 0.000000% 0.000000% 0.000000% 0.453515%
0.114199% 0.000000% 0.000000% 0.000000% 0.114199%
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 0.453515% 0.000000% 0.000000% 0.000000% 0.453515%
0.114199% 0.000000% 0.000000% 0.000000% 0.114199%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 44.86
Cumulative Realized Losses - Includes Interest Shortfall 4,624.43
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 914,706.26
</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% 176,500,989.16 72.25195563% 27.528730% 0.000000%
Class I-A-2 179,804,017.26 68.98117422% 169,512,969.59 69.39135931% 2.889012% 0.000000%
Class I-A-3 172,590,017.26 66.21354868% 162,298,969.59 66.43825627% 2.982438% 0.000000%
Class I-A-4 161,590,017.26 61.99343765% 151,298,969.59 61.93532676% 4.547659% 0.000000%
Class I-A-5 153,719,017.26 58.97375638% 143,011,989.16 58.54299143% 3.426033% 0.000000%
Class I-AR 153,718,817.26 58.97367965% 143,011,989.16 58.54299143% 0.000000% 0.000000%
Class II-A-1 7,820,888.63 3.00045622% 7,684,115.14 3.14554807% 55.449334% 0.000000%
Class B-1 4,431,888.63 1.70027837% 4,354,382.75 1.78249805% 1.376590% 0.000000%
Class B-2 2,737,888.63 1.05038127% 2,690,007.81 1.10117414% 0.688092% 0.000000%
Class B-3 1,694,888.63 0.65023802% 1,665,248.03 0.68168132% 0.423660% 0.000000%
Class B-4 913,888.63 0.35061014% 897,906.34 0.36756445% 0.317237% 0.000000%
Class B-5 521,888.63 0.20022072% 512,761.73 0.20990272% 0.159228% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.211988% 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 0.04093572%
Fraud 5,213,132.98 2.00000000% 5,213,132.98 2.13403366%
Special Hazard 2,606,566.50 1.00000000% 2,606,566.50 1.06701684%
<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 7.888067%
Weighted Average Pass-Through Rate 0.000000%
Weighted Average Maturity(Stepdown Calculation ) 243
Beginning Scheduled Collateral Loan Count 778
Number Of Loans Paid In Full 5
Ending Scheduled Collateral Loan Count 773
Beginning Scheduled Collateral Balance 246,124,732.09
Ending Scheduled Collateral Balance 244,285,414.32
Ending Actual Collateral Balance at 30-Nov-2000 245,457,567.83
Ending Scheduled Balance For Norwest 158,819,911.35
Ending Scheduled Balance For Other Services 85,465,502.97
Monthly P &I Constant 2,110,071.43
Class A Optimal Amount 3,253,769.05
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 180,653,765.56
Ending scheduled Balance For discounted Loans 63,631,648.76
Unpaid Principal Balance Of Outstanding Mortgage Loans With
Original LTV:
Less Than Or Equal To 80% 216,791,524.38
Greater Than 80%, less than or equal to 85% 2,978,232.60
Greater than 85%, less than or equal to 95% 16,391,979.74
Greater than 95% 8,382,589.33
</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 8.206148 7.651871
Weighted Average Net Rate 7.661562 6.940318
Weighted Average Maturity 348.00 167.00
Beginning Loan Count 334 444 778
Loans Paid In Full 2 3 5
Ending Loan Count 332 441 773
Beginning Scheduled Balance 104,881,397.80 141,243,334.29 246,124,732.09
Ending scheduled Balance 104,562,880.61 139,722,533.71 244,285,414.32
Record Date 11/30/2000 11/30/2000
Principal And Interest Constant 768,763.76 1,341,307.68 2,110,071.43
Scheduled Principal 75,558.50 489,758.59 565,317.09
Unscheduled Principal 242,958.69 1,031,041.99 1,274,000.68
Scheduled Interest 693,045.12 848,400.12 1,541,445.23
Servicing Fees 21,929.90 29,512.48 51,442.38
Master Servicing Fees 1,485.82 2,000.93 3,486.75
Trustee Fee 0.00 0.00 0.00
FRY Amount 24,181.73 52,237.58 76,419.31
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 645,447.67 764,649.13 1,410,096.80
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>
|
|