|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: WELLS FARGO ASSET SEC CORP MORT PASS THR CERT SER 2000-2, 8-K, 2000-10-03 |
Next: EMISSIONS TESTING INC, S-1/A, 2000-10-03 |
<TABLE>
<CAPTION>
Wells Fargo Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 8/31/00
Distribution Date: 9/25/00
WFMBS Series: 2000-2
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-1 94975WAA1 SEQ 7.75000% 71,644,792.23 462,705.95 751,495.84
I-A-2 94975WAB9 SEQ 8.00000% 5,909,375.00 39,395.83 0.00
I-A-3 94975WAL7 SEQ 7.85000% 30,000,000.00 196,250.00 0.00
I-A-4 94975WAM5 PO 0.00000% 623,240.00 0.00 0.00
I-A-5 94975WAN3 SEQ 0.00100% 0.00 25.00 0.00
I-A-6 94975WAC7 SEQ 0.00000% 190,625.00 0.00 0.00
I-A-7 94975WAD5 SEQ 7.75000% 20,000,000.00 129,166.67 0.00
I-A-PO 94975WAE3 PO 0.00000% 1,773,856.55 0.00 1,804.08
II-A-1 94975WAH6 SEQ 7.75000% 91,247,286.47 589,305.39 436,797.73
II-A-2 94975WAJ2 SEQ 7.75000% 22,300,000.00 144,020.83 0.00
II-A-PO 94975WAK9 PO 0.00000% 4,739,109.89 0.00 4,823.68
I-A-AR 94975WAF0 R 7.75000% 0.00 0.00 0.00
I-A-ALR 94975WAG8 LR 7.75000% 0.00 0.00 0.00
I-B-1 94975WAP8 SUB 7.75000% 2,310,477.04 14,921.83 1,549.83
I-B-2 94975WAQ6 SUB 7.75000% 1,124,798.11 7,264.32 754.50
I-B-3 94975WAR4 SUB 7.75000% 686,655.81 4,434.65 460.60
I-B-4 94975WBB8 SUB 7.75000% 437,144.25 2,823.22 293.23
I-B-5 94975WBC6 SUB 7.75000% 312,388.48 2,017.51 209.54
I-B-6 94975WBD4 SUB 7.75000% 437,827.98 2,827.64 268.25
II-B-1 94975WAS2 SUB 7.75000% 2,378,871.87 15,363.55 1,736.86
II-B-2 94975WAT0 SUB 7.75000% 629,642.68 4,066.44 459.71
II-B-3 94975WAU7 SUB 7.75000% 420,094.40 2,713.11 306.72
II-B-4 94975WBE2 SUB 7.75000% 350,244.98 2,262.00 255.72
II-B-5 94975WBF9 SUB 7.75000% 209,548.28 1,353.33 153.00
II-B-6 94975WBG7 SUB 7.75000% 211,134.43 1,363.58 151.72
Totals 257,937,113.45 1,622,280.85 1,201,521.01
</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-1 0.00 70,893,296.38 1,214,201.79 0.00
I-A-2 0.00 5,909,375.00 39,395.83 0.00
I-A-3 0.00 30,000,000.00 196,250.00 0.00
I-A-4 0.00 623,240.00 0.00 0.00
I-A-5 0.00 0.00 25.00 0.00
I-A-6 0.00 190,625.00 0.00 0.00
I-A-7 0.00 20,000,000.00 129,166.67 0.00
I-A-PO 0.00 1,772,052.47 1,804.08 0.00
II-A-1 0.00 90,810,488.74 1,026,103.12 0.00
II-A-2 0.00 22,300,000.00 144,020.83 0.00
II-A-PO 0.00 4,734,286.21 4,823.68 0.00
I-A-AR 0.00 0.00 0.00 0.00
I-A-ALR 0.00 0.00 0.00 0.00
I-B-1 0.00 2,308,927.21 16,471.66 0.00
I-B-2 0.00 1,124,043.61 8,018.82 0.00
I-B-3 0.00 686,195.21 4,895.25 0.00
I-B-4 0.00 436,851.02 3,116.45 0.00
I-B-5 0.00 312,178.93 2,227.05 0.00
I-B-6 25.44 437,534.30 3,095.89 575.01
II-B-1 0.00 2,377,135.01 17,100.41 0.00
II-B-2 0.00 629,182.97 4,526.15 0.00
II-B-3 0.00 419,787.68 3,019.83 0.00
II-B-4 0.00 349,989.26 2,517.72 0.00
II-B-5 0.00 209,395.28 1,506.33 0.00
II-B-6 2.43 210,980.28 1,515.30 4.50
Totals 27.87 256,735,564.56 2,823,801.86 579.51
<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-1 77,663,000.00 71,644,792.23 75,151.61 676,344.23 0.00 0.00
I-A-2 5,909,375.00 5,909,375.00 0.00 0.00 0.00 0.00
I-A-3 30,000,000.00 30,000,000.00 0.00 0.00 0.00 0.00
I-A-5 0.00 0.00 0.00 0.00 0.00 0.00
I-A-6 190,625.00 190,625.00 0.00 0.00 0.00 0.00
I-A-7 20,000,000.00 20,000,000.00 0.00 0.00 0.00 0.00
I-A-PO 1,780,126.79 1,773,856.55 1,506.75 297.34 0.00 0.00
II-A-1 92,664,600.00 91,247,286.47 94,827.59 341,970.14 0.00 0.00
II-A-2 22,300,000.00 22,300,000.00 0.00 0.00 0.00 0.00
II-A-PO 4,774,217.19 4,739,109.89 3,879.72 943.96 0.00 0.00
I-A-AR 100.00 0.00 0.00 0.00 0.00 0.00
I-A-ALR 100.00 0.00 0.00 0.00 0.00 0.00
I-B-1 2,315,000.00 2,310,477.04 1,549.83 0.00 0.00 0.00
I-B-2 1,127,000.00 1,124,798.11 754.50 0.00 0.00 0.00
I-B-3 688,000.00 686,655.81 460.60 0.00 0.00 0.00
I-B-4 438,000.00 437,144.25 293.23 0.00 0.00 0.00
I-B-5 313,000.00 312,388.48 209.54 0.00 0.00 0.00
I-B-6 438,685.07 437,827.98 268.25 0.00 0.00 25.44
II-B-1 2,384,000.00 2,378,871.87 1,736.86 0.00 0.00 0.00
II-B-2 631,000.00 629,642.68 459.71 0.00 0.00 0.00
II-B-3 421,000.00 420,094.40 306.72 0.00 0.00 0.00
II-B-4 351,000.00 350,244.98 255.72 0.00 0.00 0.00
II-B-5 210,000.00 209,548.28 153.00 0.00 0.00 0.00
II-B-6 211,589.57 211,134.43 151.72 0.00 0.00 2.43
Totals 264,810,418.62 257,313,873.45 181,965.35 1,019,555.67 0.00 27.87
<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-1 751,495.84 70,893,296.38 0.91283232 751,495.84
I-A-2 0.00 5,909,375.00 1.00000000 0.00
I-A-3 0.00 30,000,000.00 1.00000000 0.00
I-A-5 0.00 0.00 0.00000000 0.00
I-A-6 0.00 190,625.00 1.00000000 0.00
I-A-7 0.00 20,000,000.00 1.00000000 0.00
I-A-PO 1,804.08 1,772,052.47 0.99546419 1,804.08
II-A-1 436,797.73 90,810,488.74 0.97999116 436,797.73
II-A-2 0.00 22,300,000.00 1.00000000 0.00
II-A-PO 4,823.68 4,734,286.21 0.99163612 4,823.68
I-A-AR 0.00 0.00 0.00000000 0.00
I-A-ALR 0.00 0.00 0.00000000 0.00
I-B-1 1,549.83 2,308,927.21 0.99737676 1,549.83
I-B-2 754.50 1,124,043.61 0.99737676 754.50
I-B-3 460.60 686,195.21 0.99737676 460.60
I-B-4 293.23 436,851.02 0.99737676 293.23
I-B-5 209.54 312,178.93 0.99737677 209.54
I-B-6 293.69 437,534.30 0.99737677 268.25
II-B-1 1,736.86 2,377,135.01 0.99712039 1,736.86
II-B-2 459.71 629,182.97 0.99712040 459.71
II-B-3 306.72 419,787.68 0.99712038 306.72
II-B-4 255.72 349,989.26 0.99712040 255.72
II-B-5 153.00 209,395.28 0.99712038 153.00
II-B-6 154.15 210,980.28 0.99712042 151.72
Totals 1,201,548.88 256,112,324.56 0.96715351 1,201,521.01
</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-1 77,663,000.00 922.50868792 0.96766298 8.70870595 0.00000000
I-A-2 5,909,375.00 1000.00000000 0.00000000 0.00000000 0.00000000
I-A-3 30,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
I-A-4 623,240.00 1000.00000000 0.00000000 0.00000000 0.00000000
I-A-5 0.00 0.00000000 0.00000000 0.00000000 0.00000000
I-A-6 190,625.00 1000.00000000 0.00000000 0.00000000 0.00000000
I-A-7 20,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
I-A-PO 1,780,126.79 996.47764416 0.84642847 0.16703305 0.00000000
II-A-1 92,664,600.00 984.70490856 1.02334214 3.69040756 0.00000000
II-A-2 22,300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 4,774,217.19 992.64648033 0.81264003 0.19772037 0.00000000
I-A-AR 100.00 0.00000000 0.00000000 0.00000000 0.00000000
I-A-ALR 100.00 0.00000000 0.00000000 0.00000000 0.00000000
I-B-1 2,315,000.00 998.04623758 0.66947300 0.00000000 0.00000000
I-B-2 1,127,000.00 998.04623780 0.66947649 0.00000000 0.00000000
I-B-3 688,000.00 998.04623547 0.66947674 0.00000000 0.00000000
I-B-4 438,000.00 998.04623288 0.66947489 0.00000000 0.00000000
I-B-5 313,000.00 998.04626198 0.66945687 0.00000000 0.00000000
I-B-6 438,685.07 998.04622938 0.61148650 0.00000000 0.00000000
II-B-1 2,384,000.00 997.84893876 0.72854866 0.00000000 0.00000000
II-B-2 631,000.00 997.84893819 0.72854200 0.00000000 0.00000000
II-B-3 421,000.00 997.84893112 0.72855107 0.00000000 0.00000000
II-B-4 351,000.00 997.84894587 0.72854701 0.00000000 0.00000000
II-B-5 210,000.00 997.84895238 0.72857143 0.00000000 0.00000000
II-B-6 211,589.57 997.84894879 0.71704858 0.00000000 0.00000000
<FN>
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-1 0.00000000 9.67636893 912.83231886 0.91283232 9.67636893
I-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
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 0.00000000 0.00000000 0.00000000 0.00000000
I-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
I-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
I-A-PO 0.00000000 1.01345590 995.46418826 0.99546419 1.01345590
II-A-1 0.00000000 4.71374970 979.99115887 0.97999116 4.71374970
II-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
II-A-PO 0.00000000 1.01036040 991.63611993 0.99163612 1.01036040
I-A-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
I-A-ALR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
I-B-1 0.00000000 0.66947300 997.37676458 0.99737676 0.66947300
I-B-2 0.00000000 0.66947649 997.37676131 0.99737676 0.66947649
I-B-3 0.00000000 0.66947674 997.37675872 0.99737676 0.66947674
I-B-4 0.00000000 0.66947489 997.37675799 0.99737676 0.66947489
I-B-5 0.00000000 0.66945687 997.37677316 0.99737677 0.66945687
I-B-6 0.05799149 0.66947799 997.37677419 0.99737677 0.61148650
II-B-1 0.00000000 0.72854866 997.12039010 0.99712039 0.72854866
II-B-2 0.00000000 0.72854200 997.12039620 0.99712040 0.72854200
II-B-3 0.00000000 0.72855107 997.12038005 0.99712038 0.72855107
II-B-4 0.00000000 0.72854701 997.12039886 0.99712040 0.72854701
II-B-5 0.00000000 0.72857143 997.12038095 0.99712038 0.72857143
II-B-6 0.01148450 0.72853307 997.12041572 0.99712042 0.71704858
<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-1 77,663,000.00 7.75000% 71,644,792.23 462,705.95 0.00 0.00
I-A-2 5,909,375.00 8.00000% 5,909,375.00 39,395.83 0.00 0.00
I-A-3 30,000,000.00 7.85000% 30,000,000.00 196,250.00 0.00 0.00
I-A-4 623,240.00 0.00000% 623,240.00 0.00 0.00 0.00
I-A-5 0.00 0.00100% 30,000,000.00 25.00 0.00 0.00
I-A-6 190,625.00 0.00000% 190,625.00 0.00 0.00 0.00
I-A-7 20,000,000.00 7.75000% 20,000,000.00 129,166.67 0.00 0.00
I-A-PO 1,780,126.79 0.00000% 1,773,856.55 0.00 0.00 0.00
II-A-1 92,664,600.00 7.75000% 91,247,286.47 589,305.39 0.00 0.00
II-A-2 22,300,000.00 7.75000% 22,300,000.00 144,020.83 0.00 0.00
II-A-PO 4,774,217.19 0.00000% 4,739,109.89 0.00 0.00 0.00
I-A-AR 100.00 7.75000% 0.00 0.00 0.00 0.00
I-A-ALR 100.00 7.75000% 0.00 0.00 0.00 0.00
I-B-1 2,315,000.00 7.75000% 2,310,477.04 14,921.83 0.00 0.00
I-B-2 1,127,000.00 7.75000% 1,124,798.11 7,264.32 0.00 0.00
I-B-3 688,000.00 7.75000% 686,655.81 4,434.65 0.00 0.00
I-B-4 438,000.00 7.75000% 437,144.25 2,823.22 0.00 0.00
I-B-5 313,000.00 7.75000% 312,388.48 2,017.51 0.00 0.00
I-B-6 438,685.07 7.75000% 437,827.98 2,827.64 0.00 0.00
II-B-1 2,384,000.00 7.75000% 2,378,871.87 15,363.55 0.00 0.00
II-B-2 631,000.00 7.75000% 629,642.68 4,066.44 0.00 0.00
II-B-3 421,000.00 7.75000% 420,094.40 2,713.11 0.00 0.00
II-B-4 351,000.00 7.75000% 350,244.98 2,262.00 0.00 0.00
II-B-5 210,000.00 7.75000% 209,548.28 1,353.33 0.00 0.00
II-B-6 211,589.57 7.75000% 211,134.43 1,363.58 0.00 0.00
Totals 265,433,658.62 1,622,280.85 0.00 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-1 0.00 0.00 462,705.95 0.00 70,893,296.38
I-A-2 0.00 0.00 39,395.83 0.00 5,909,375.00
I-A-3 0.00 0.00 196,250.00 0.00 30,000,000.00
I-A-4 0.00 0.00 0.00 0.00 623,240.00
I-A-5 0.00 0.00 25.00 0.00 30,000,000.00
I-A-6 0.00 0.00 0.00 0.00 190,625.00
I-A-7 0.00 0.00 129,166.67 0.00 20,000,000.00
I-A-PO 0.00 0.00 0.00 0.00 1,772,052.47
II-A-1 0.00 0.00 589,305.39 0.00 90,810,488.74
II-A-2 0.00 0.00 144,020.83 0.00 22,300,000.00
II-A-PO 0.00 0.00 0.00 0.00 4,734,286.21
I-A-AR 0.00 0.00 0.00 0.00 0.00
I-A-ALR 0.00 0.00 0.00 0.00 0.00
I-B-1 0.00 0.00 14,921.83 0.00 2,308,927.21
I-B-2 0.00 0.00 7,264.32 0.00 1,124,043.61
I-B-3 0.00 0.00 4,434.65 0.00 686,195.21
I-B-4 0.00 0.00 2,823.22 0.00 436,851.02
I-B-5 0.00 0.00 2,017.51 0.00 312,178.93
I-B-6 0.00 0.00 2,827.64 0.00 437,534.30
II-B-1 0.00 0.00 15,363.55 0.00 2,377,135.01
II-B-2 0.00 0.00 4,066.44 0.00 629,182.97
II-B-3 0.00 0.00 2,713.11 0.00 419,787.68
II-B-4 0.00 0.00 2,262.00 0.00 349,989.26
II-B-5 0.00 0.00 1,353.33 0.00 209,395.28
II-B-6 0.00 0.00 1,363.58 0.00 210,980.28
Totals 0.00 0.00 1,622,280.85 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-1 77,663,000.00 7.75000% 922.50868792 5.95786861 0.00000000 0.00000000
I-A-2 5,909,375.00 8.00000% 1000.00000000 6.66666610 0.00000000 0.00000000
I-A-3 30,000,000.00 7.85000% 1000.00000000 6.54166667 0.00000000 0.00000000
I-A-4 623,240.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
I-A-5 0.00 0.00100% 1000.00000000 0.00083333 0.00000000 0.00000000
I-A-6 190,625.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
I-A-7 20,000,000.00 7.75000% 1000.00000000 6.45833350 0.00000000 0.00000000
I-A-PO 1,780,126.79 0.00000% 996.47764416 0.00000000 0.00000000 0.00000000
II-A-1 92,664,600.00 7.75000% 984.70490856 6.35955252 0.00000000 0.00000000
II-A-2 22,300,000.00 7.75000% 1000.00000000 6.45833318 0.00000000 0.00000000
II-A-PO 4,774,217.19 0.00000% 992.64648033 0.00000000 0.00000000 0.00000000
I-A-AR 100.00 7.75000% 0.00000000 0.00000000 0.00000000 0.00000000
I-A-ALR 100.00 7.75000% 0.00000000 0.00000000 0.00000000 0.00000000
I-B-1 2,315,000.00 7.75000% 998.04623758 6.44571490 0.00000000 0.00000000
I-B-2 1,127,000.00 7.75000% 998.04623780 6.44571429 0.00000000 0.00000000
I-B-3 688,000.00 7.75000% 998.04623547 6.44571221 0.00000000 0.00000000
I-B-4 438,000.00 7.75000% 998.04623288 6.44570776 0.00000000 0.00000000
I-B-5 313,000.00 7.75000% 998.04626198 6.44571885 0.00000000 0.00000000
I-B-6 438,685.07 7.75000% 998.04622938 6.44571743 0.00000000 0.00000000
II-B-1 2,384,000.00 7.75000% 997.84893876 6.44444211 0.00000000 0.00000000
II-B-2 631,000.00 7.75000% 997.84893819 6.44443740 0.00000000 0.00000000
II-B-3 421,000.00 7.75000% 997.84893112 6.44444181 0.00000000 0.00000000
II-B-4 351,000.00 7.75000% 997.84894587 6.44444444 0.00000000 0.00000000
II-B-5 210,000.00 7.75000% 997.84895238 6.44442857 0.00000000 0.00000000
II-B-6 211,589.57 7.75000% 997.84894879 6.44445754 0.00000000 0.00000000
<FN>
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-1 0.00000000 0.00000000 5.95786861 0.00000000 912.83231886
I-A-2 0.00000000 0.00000000 6.66666610 0.00000000 1000.00000000
I-A-3 0.00000000 0.00000000 6.54166667 0.00000000 1000.00000000
I-A-4 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000
I-A-5 0.00000000 0.00000000 0.00083333 0.00000000 1000.00000000
I-A-6 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000
I-A-7 0.00000000 0.00000000 6.45833350 0.00000000 1000.00000000
I-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 995.46418826
II-A-1 0.00000000 0.00000000 6.35955252 0.00000000 979.99115887
II-A-2 0.00000000 0.00000000 6.45833318 0.00000000 1000.00000000
II-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 991.63611993
I-A-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
I-A-ALR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
I-B-1 0.00000000 0.00000000 6.44571490 0.00000000 997.37676458
I-B-2 0.00000000 0.00000000 6.44571429 0.00000000 997.37676131
I-B-3 0.00000000 0.00000000 6.44571221 0.00000000 997.37675872
I-B-4 0.00000000 0.00000000 6.44570776 0.00000000 997.37675799
I-B-5 0.00000000 0.00000000 6.44571885 0.00000000 997.37677316
I-B-6 0.00000000 0.00000000 6.44571743 0.00000000 997.37677419
II-B-1 0.00000000 0.00000000 6.44444211 0.00000000 997.12039010
II-B-2 0.00000000 0.00000000 6.44443740 0.00000000 997.12039620
II-B-3 0.00000000 0.00000000 6.44444181 0.00000000 997.12038005
II-B-4 0.00000000 0.00000000 6.44444444 0.00000000 997.12039886
II-B-5 0.00000000 0.00000000 6.44442857 0.00000000 997.12038095
II-B-6 0.00000000 0.00000000 6.44445754 0.00000000 997.12041572
<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 Component Statement
Component Beginning Ending Beginning Ending Ending
Pass-Through Notional Notional Component Component Component
Class Rate Balance Balance Balance Balance Percentage
<S> <C> <C> <C> <C> <C> <C>
IA3 COMP 7.85000% 0.00 0.00 14,000,000.00 14,000,000.00 100.00000000%
IA3 COMP 7.85000% 0.00 0.00 16,000,000.00 16,000,000.00 100.00000000%
IA4 PO COMP 0.00000% 0.00 0.00 290,840.00 290,840.00 100.00000000%
IA4 PO COMP 0.00000% 0.00 0.00 332,400.00 332,400.00 100.00000000%
IA5 COMP 0.00100% 14,000,000.00 14,000,000.00 0.00 0.00 100.00000000%
IA5 COMP 0.00100% 16,000,000.00 16,000,000.00 0.00 0.00 100.00000000%
</TABLE>
<TABLE>
<CAPTION>
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<S> <C>
Beginning Balance 14,880.97
Deposits
Payments of Interest and Principal 2,745,156.70
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 123,988.56
Realized Losses 0.00
Total Deposits 2,869,145.26
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 58,724.35
Payment of Interest and Principal 2,825,301.87
Total Withdrawals (Pool Distribution Amount) 2,884,026.22
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 674.03
Servicing Fee Support 674.03
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 55,744.28
Master Servicing Fee 3,654.10
Supported Prepayment/Curtailment Interest Shortfall 674.03
Net Servicing Fee 58,724.35
</TABLE>
<TABLE>
<CAPTION>
OTHER ACCOUNTS
Beginning Current Current Ending
Account Type Balance Withdrawals Deposits Balance
<S> <C> <C> <C> <C>
Financial Guaranty 0.00 0.00 700.00 0.00
Financial Guaranty 0.00 0.00 800.00 0.00
Reserve Fund 3,000.00 0.00 0.00 3,000.00
</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 4 0 0 0 4
1,211,039.28 0.00 0.00 0.00 1,211,039.28
60 Days 1 0 0 0 1
314,654.59 0.00 0.00 0.00 314,654.59
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 5 0 0 0 5
1,525,693.87 0.00 0.00 0.00 1,525,693.87
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 0.546448% 0.000000% 0.000000% 0.000000% 0.546448%
0.470740% 0.000000% 0.000000% 0.000000% 0.470740%
60 Days 0.136612% 0.000000% 0.000000% 0.000000% 0.136612%
0.122309% 0.000000% 0.000000% 0.000000% 0.122309%
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 0.683060% 0.000000% 0.000000% 0.000000% 0.683060%
0.593048% 0.000000% 0.000000% 0.000000% 0.593048%
</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
836,858.72 0.00 0.00 0.00 836,858.72
60 Days 1 0 0 0 1
314,654.59 0.00 0.00 0.00 314,654.59
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
1,151,513.31 0.00 0.00 0.00 1,151,513.31
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.874636% 0.000000% 0.000000% 0.000000% 0.874636%
0.705333% 0.000000% 0.000000% 0.000000% 0.705333%
60 Days 0.291545% 0.000000% 0.000000% 0.000000% 0.291545%
0.265202% 0.000000% 0.000000% 0.000000% 0.265202%
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 1.166181% 0.000000% 0.000000% 0.000000% 1.166181%
0.970535% 0.000000% 0.000000% 0.000000% 0.970535%
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
374,180.56 0.00 0.00 0.00 374,180.56
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
374,180.56 0.00 0.00 0.00 374,180.56
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.257069% 0.000000% 0.000000% 0.000000% 0.257069%
0.270385% 0.000000% 0.000000% 0.000000% 0.270385%
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 0.257069% 0.000000% 0.000000% 0.000000% 0.257069%
0.270385% 0.000000% 0.000000% 0.000000% 0.270385%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 27.87
Cumulative Realized Losses - Includes Interest Shortfall 579.51
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 406,331.78
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Mixed Fixed
Weighted Average Gross Coupon 8.054035%
Weighted Average Pass-Through Rate 0.000000%
Weighted Average Maturity(Stepdown Calculation ) 352
Beginning Scheduled Collateral Loan Count 735
Number Of Loans Paid In Full 3
Ending Scheduled Collateral Loan Count 732
Beginning Scheduled Collateral Balance 257,937,113.45
Ending Scheduled Collateral Balance 256,735,564.57
Ending Actual Collateral Balance at 31-Aug-2000 257,263,029.65
Ending Scheduled Balance For Norwest 217,973,037.33
Ending Scheduled Balance For Other Services 38,762,527.24
Monthly P &I Constant 1,865,811.08
Class A Optimal Amount 2,749,163.24
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 119,891,341.86
Ending scheduled Balance For discounted Loans 136,844,222.71
Unpaid Principal Balance Of Outstanding Mortgage Loans Wit
Less Than Or Equal To 80% 203,165,805.19
Greater Than 80%, less than or equal to 85% 6,976,653.92
Greater than 85%, less than or equal to 95% 45,829,872.11
Greater than 95% 798,665.91
</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 30 year - Relo
Weighted Average Coupon Rate 8.302739 7.840625
Weighted Average Net Rate 7.634601 7.485448
Weighted Average Maturity 352.00 353.00
Beginning Loan Count 345 390 735
Loans Paid In Full 2 1 3
Ending Loan Count 343 389 732
Beginning Scheduled Balance 119,118,780.45 138,818,333.00 257,937,113.45
Ending scheduled Balance 118,361,919.14 138,373,645.43 256,735,564.57
Record Date 8/31/00 8/31/00
Principal And Interest Constant 866,854.93 998,956.15 1,865,811.08
Scheduled Principal 80,219.74 101,773.47 181,993.21
Unscheduled Principal 676,641.57 342,914.10 1,019,555.67
Scheduled Interest 786,231.42 896,948.27 1,683,179.69
Servicing Fees 26,691.18 29,053.10 55,744.28
Master Servicing Fees 1,687.51 1,966.59 3,654.10
Trustee Fee 0.00 0.00 0.00
FRY Amount 37,944.30 10,067.77 48,012.06
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 719,908.43 855,860.82 1,575,769.24
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>
|
|