|
|
|
|
|
|
|
|
|
|
Previous: WELLS FARGO ASSET SEC CORP MORT PASS THR CERT SER 2000-2, 8-K, 2000-09-08 |
Next: EQUITY INVESTOR FUND SEL TEN 2000 INT S3 UK PORT DEF AS FUND, 497, 2000-09-08 |
<TABLE>
<CAPTION>
Wells Fargo Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 7/31/00
Distribution Date: 8/25/00
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% 74,781,319.98 482,962.69 3,136,527.75
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% 1,776,231.22 0.00 2,374.67
II-A-1 94975WAH6 SEQ 7.75000% 91,337,872.37 589,890.43 90,585.90
II-A-2 94975WAJ2 SEQ 7.75000% 22,300,000.00 144,020.83 0.00
II-A-PO 94975WAK9 PO 0.00000% 4,752,883.24 0.00 13,773.36
I-A-AR 94975WAF0 R 7.75000% 0.00 0.00 0.00
I-A-ALR 94975WAG8 LR 7.75000% 0.00 2,020.72 0.00
I-B-1 94975WAP8 SUB 7.75000% 2,311,981.51 14,931.55 1,504.46
I-B-2 94975WAQ6 SUB 7.75000% 1,125,530.52 7,269.05 732.41
I-B-3 94975WAR4 SUB 7.75000% 687,102.93 4,437.54 447.12
I-B-4 94975WBB8 SUB 7.75000% 437,428.90 2,825.06 284.65
I-B-5 94975WBC6 SUB 7.75000% 312,591.89 2,018.82 203.41
I-B-6 94975WBD4 SUB 7.75000% 438,113.07 2,829.48 264.43
II-B-1 94975WAS2 SUB 7.75000% 2,380,600.22 15,374.71 1,728.35
II-B-2 94975WAT0 SUB 7.75000% 630,100.14 4,069.40 457.46
II-B-3 94975WAU7 SUB 7.75000% 420,399.62 2,715.08 305.22
II-B-4 94975WBE2 SUB 7.75000% 350,499.45 2,263.64 254.47
II-B-5 94975WBF9 SUB 7.75000% 209,700.52 1,354.32 152.25
II-B-6 94975WBG7 SUB 7.75000% 211,287.83 1,364.57 153.40
Totals 261,186,883.41 1,645,185.39 3,249,749.31
</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 71,644,792.23 3,619,490.44 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 1,773,856.55 2,374.67 0.00
II-A-1 0.00 91,247,286.47 680,476.33 0.00
II-A-2 0.00 22,300,000.00 144,020.83 0.00
II-A-PO 0.00 4,739,109.89 13,773.36 0.00
I-A-AR 0.00 0.00 0.00 0.00
I-A-ALR 0.00 0.00 2,020.72 0.00
I-B-1 0.00 2,310,477.04 16,436.01 0.00
I-B-2 0.00 1,124,798.11 8,001.46 0.00
I-B-3 0.00 686,655.81 4,884.66 0.00
I-B-4 0.00 437,144.25 3,109.71 0.00
I-B-5 0.00 312,388.48 2,222.23 0.00
I-B-6 20.66 437,827.98 3,093.91 549.57
II-B-1 0.00 2,378,871.87 17,103.06 0.00
II-B-2 0.00 629,642.68 4,526.86 0.00
II-B-3 0.00 420,094.40 3,020.30 0.00
II-B-4 0.00 350,244.98 2,518.11 0.00
II-B-5 0.00 209,548.28 1,506.57 0.00
II-B-6 0.00 211,134.43 1,517.97 2.07
Totals 20.66 257,937,113.45 4,894,934.70 551.64
<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 74,781,319.98 74,945.44 3,061,582.31 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 1,776,231.22 1,496.11 878.56 0.00 0.00
II-A-1 92,664,600.00 91,337,872.37 90,585.90 0.00 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 4,752,883.24 3,855.50 9,917.86 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 2,311,981.51 1,504.46 0.00 0.00 0.00
I-B-2 1,127,000.00 1,125,530.52 732.41 0.00 0.00 0.00
I-B-3 688,000.00 687,102.93 447.12 0.00 0.00 0.00
I-B-4 438,000.00 437,428.90 284.65 0.00 0.00 0.00
I-B-5 313,000.00 312,591.89 203.41 0.00 0.00 0.00
I-B-6 438,685.07 438,113.07 264.43 0.00 0.00 20.66
II-B-1 2,384,000.00 2,380,600.22 1,728.35 0.00 0.00 0.00
II-B-2 631,000.00 630,100.14 457.46 0.00 0.00 0.00
II-B-3 421,000.00 420,399.62 305.22 0.00 0.00 0.00
II-B-4 351,000.00 350,499.45 254.47 0.00 0.00 0.00
II-B-5 210,000.00 209,700.52 152.25 0.00 0.00 0.00
II-B-6 211,589.57 211,287.83 153.40 0.00 0.00 0.00
Totals 264,810,418.62 260,563,643.41 177,370.58 3,072,378.73 0.00 20.66
<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 3,136,527.75 71,644,792.23 0.92250869 3,136,527.75
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 2,374.67 1,773,856.55 0.99647764 2,374.67
II-A-1 90,585.90 91,247,286.47 0.98470491 90,585.90
II-A-2 0.00 22,300,000.00 1.00000000 0.00
II-A-PO 13,773.36 4,739,109.89 0.99264648 13,773.36
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 1,504.46 2,310,477.04 0.99804624 1,504.46
I-B-2 732.41 1,124,798.11 0.99804624 732.41
I-B-3 447.12 686,655.81 0.99804624 447.12
I-B-4 284.65 437,144.25 0.99804623 284.65
I-B-5 203.41 312,388.48 0.99804626 203.41
I-B-6 285.09 437,827.98 0.99804623 264.43
II-B-1 1,728.35 2,378,871.87 0.99784894 1,728.35
II-B-2 457.46 629,642.68 0.99784894 457.46
II-B-3 305.22 420,094.40 0.99784893 305.22
II-B-4 254.47 350,244.98 0.99784895 254.47
II-B-5 152.25 209,548.28 0.99784895 152.25
II-B-6 153.40 211,134.43 0.99784895 153.40
Totals 3,249,769.97 257,313,873.45 0.97169090 3,249,749.31
</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 77,663,000.00 962.89507204 0.96500831 39.42137582 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 1,780,126.79 997.81163341 0.84045137 0.49353788 0.00000000
II-A-1 92,664,600.00 985.68247605 0.97756749 0.00000000 0.00000000
II-A-2 22,300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 4,774,217.19 995.53142449 0.80756695 2.07737931 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 2,315,000.00 998.69611663 0.64987473 0.00000000 0.00000000
I-B-2 1,127,000.00 998.69611358 0.64987578 0.00000000 0.00000000
I-B-3 688,000.00 998.69611919 0.64988372 0.00000000 0.00000000
I-B-4 438,000.00 998.69611872 0.64988584 0.00000000 0.00000000
I-B-5 313,000.00 998.69613419 0.64987220 0.00000000 0.00000000
I-B-6 438,685.07 998.69610333 0.60277866 0.00000000 0.00000000
II-B-1 2,384,000.00 998.57391779 0.72497903 0.00000000 0.00000000
II-B-2 631,000.00 998.57391442 0.72497623 0.00000000 0.00000000
II-B-3 421,000.00 998.57391924 0.72498812 0.00000000 0.00000000
II-B-4 351,000.00 998.57393162 0.72498575 0.00000000 0.00000000
II-B-5 210,000.00 998.57390476 0.72500000 0.00000000 0.00000000
II-B-6 211,589.57 998.57393727 0.72498848 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 40.38638412 922.50868792 0.92250869 40.38638412
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 1.33398925 996.47764416 0.99647764 1.33398925
II-A-1 0.00000000 0.97756749 984.70490856 0.98470491 0.97756749
II-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
II-A-PO 0.00000000 2.88494625 992.64648033 0.99264648 2.88494625
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 0.64987473 998.04623758 0.99804624 0.64987473
I-B-2 0.00000000 0.64987578 998.04623780 0.99804624 0.64987578
I-B-3 0.00000000 0.64988372 998.04623547 0.99804624 0.64988372
I-B-4 0.00000000 0.64988584 998.04623288 0.99804623 0.64988584
I-B-5 0.00000000 0.64987220 998.04626198 0.99804626 0.64987220
I-B-6 0.04709529 0.64987395 998.04622938 0.99804623 0.60277866
II-B-1 0.00000000 0.72497903 997.84893876 0.99784894 0.72497903
II-B-2 0.00000000 0.72497623 997.84893819 0.99784894 0.72497623
II-B-3 0.00000000 0.72498812 997.84893112 0.99784893 0.72498812
II-B-4 0.00000000 0.72498575 997.84894587 0.99784895 0.72498575
II-B-5 0.00000000 0.72500000 997.84895238 0.99784895 0.72500000
II-B-6 0.00000000 0.72498848 997.84894879 0.99784895 0.72498848
<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% 74,781,319.98 482,962.69 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% 1,776,231.22 0.00 0.00 0.00
II-A-1 92,664,600.00 7.75000% 91,337,872.37 589,890.43 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% 4,752,883.24 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% 2,311,981.51 14,931.55 0.00 0.00
I-B-2 1,127,000.00 7.75000% 1,125,530.52 7,269.05 0.00 0.00
I-B-3 688,000.00 7.75000% 687,102.93 4,437.54 0.00 0.00
I-B-4 438,000.00 7.75000% 437,428.90 2,825.06 0.00 0.00
I-B-5 313,000.00 7.75000% 312,591.89 2,018.82 0.00 0.00
I-B-6 438,685.07 7.75000% 438,113.07 2,829.48 0.00 0.00
II-B-1 2,384,000.00 7.75000% 2,380,600.22 15,374.71 0.00 0.00
II-B-2 631,000.00 7.75000% 630,100.14 4,069.40 0.00 0.00
II-B-3 421,000.00 7.75000% 420,399.62 2,715.08 0.00 0.00
II-B-4 351,000.00 7.75000% 350,499.45 2,263.64 0.00 0.00
II-B-5 210,000.00 7.75000% 209,700.52 1,354.32 0.00 0.00
II-B-6 211,589.57 7.75000% 211,287.83 1,364.57 0.00 0.00
Totals 265,433,658.62 1,643,164.67 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-1 0.00 0.00 482,962.69 0.00 71,644,792.23
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 1,773,856.55
II-A-1 0.00 0.00 589,890.43 0.00 91,247,286.47
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 4,739,109.89
I-A-AR 0.00 0.00 0.00 0.00 0.00
I-A-ALR 0.00 0.00 2,020.72 0.00 0.00
I-B-1 0.00 0.00 14,931.55 0.00 2,310,477.04
I-B-2 0.00 0.00 7,269.05 0.00 1,124,798.11
I-B-3 0.00 0.00 4,437.54 0.00 686,655.81
I-B-4 0.00 0.00 2,825.06 0.00 437,144.25
I-B-5 0.00 0.00 2,018.82 0.00 312,388.48
I-B-6 0.00 0.00 2,829.48 0.00 437,827.98
II-B-1 0.00 0.00 15,374.71 0.00 2,378,871.87
II-B-2 0.00 0.00 4,069.40 0.00 629,642.68
II-B-3 0.00 0.00 2,715.08 0.00 420,094.40
II-B-4 0.00 0.00 2,263.64 0.00 350,244.98
II-B-5 0.00 0.00 1,354.32 0.00 209,548.28
II-B-6 0.00 0.00 1,364.57 0.00 211,134.43
Totals 0.00 0.00 1,645,185.39 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% 962.89507204 6.21869732 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% 997.81163341 0.00000000 0.00000000 0.00000000
II-A-1 92,664,600.00 7.75000% 985.68247605 6.36586604 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% 995.53142449 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% 998.69611663 6.44991361 0.00000000 0.00000000
I-B-2 1,127,000.00 7.75000% 998.69611358 6.44991127 0.00000000 0.00000000
I-B-3 688,000.00 7.75000% 998.69611919 6.44991279 0.00000000 0.00000000
I-B-4 438,000.00 7.75000% 998.69611872 6.44990868 0.00000000 0.00000000
I-B-5 313,000.00 7.75000% 998.69613419 6.44990415 0.00000000 0.00000000
I-B-6 438,685.07 7.75000% 998.69610333 6.44991178 0.00000000 0.00000000
II-B-1 2,384,000.00 7.75000% 998.57391779 6.44912332 0.00000000 0.00000000
II-B-2 631,000.00 7.75000% 998.57391442 6.44912837 0.00000000 0.00000000
II-B-3 421,000.00 7.75000% 998.57391924 6.44912114 0.00000000 0.00000000
II-B-4 351,000.00 7.75000% 998.57393162 6.44911681 0.00000000 0.00000000
II-B-5 210,000.00 7.75000% 998.57390476 6.44914286 0.00000000 0.00000000
II-B-6 211,589.57 7.75000% 998.57393727 6.44913641 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 6.21869732 0.00000000 922.50868792
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 996.47764416
II-A-1 0.00000000 0.00000000 6.36586604 0.00000000 984.70490856
II-A-2 0.00000000 0.00000000 6.45833318 0.00000000 1000.00000000
II-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 992.64648033
I-A-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
I-A-ALR 0.00000000 0.00000000 20207.20000000 0.00000000 0.00000000
I-B-1 0.00000000 0.00000000 6.44991361 0.00000000 998.04623758
I-B-2 0.00000000 0.00000000 6.44991127 0.00000000 998.04623780
I-B-3 0.00000000 0.00000000 6.44991279 0.00000000 998.04623547
I-B-4 0.00000000 0.00000000 6.44990868 0.00000000 998.04623288
I-B-5 0.00000000 0.00000000 6.44990415 0.00000000 998.04626198
I-B-6 0.00000000 0.00000000 6.44991178 0.00000000 998.04622938
II-B-1 0.00000000 0.00000000 6.44912332 0.00000000 997.84893876
II-B-2 0.00000000 0.00000000 6.44912837 0.00000000 997.84893819
II-B-3 0.00000000 0.00000000 6.44912114 0.00000000 997.84893112
II-B-4 0.00000000 0.00000000 6.44911681 0.00000000 997.84894587
II-B-5 0.00000000 0.00000000 6.44914286 0.00000000 997.84895238
II-B-6 0.00000000 0.00000000 6.44913641 0.00000000 997.84894879
<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
Class Component Beginning Ending Beginning Ending Ending
Pass-Through Notional Notional Component Component Component
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 0.00
Deposits
Payments of Interest and Principal 5,011,369.87
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 5,011,369.87
Withdrawals
Reimbursement for Servicer Advances 40,955.24
Payment of Service Fee 59,098.98
Payment of Interest and Principal 4,896,434.68
Total Withdrawals (Pool Distribution Amount) 4,996,488.90
Ending Balance 14,880.97
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 1,089.85
Servicing Fee Support 1,089.85
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 56,488.71
Master Servicing Fee 3,700.13
Supported Prepayment/Curtailment Interest Shortfall 1,089.85
Net Servicing Fee 59,098.99
</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> CERTIFICATEHOLDER DELINQUENCY/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
30 Days 1 0 0 0 1
296,952.53 0.00 0.00 0.00 296,952.53
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
296,952.53 0.00 0.00 0.00 296,952.53
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
30 Days 0.136054% 0.000000% 0.000000% 0.000000% 0.136054%
0.114319% 0.000000% 0.000000% 0.000000% 0.114319%
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 0.136054% 0.000000% 0.000000% 0.000000% 0.136054%
0.114319% 0.000000% 0.000000% 0.000000% 0.114319%
</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
30 Days 1 0 0 0 1
296,952.53 0.00 0.00 0.00 296,952.53
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
296,952.53 0.00 0.00 0.00 296,952.53
30 Days 0.289855% 0.000000% 0.000000% 0.000000% 0.289855%
0.249259% 0.000000% 0.000000% 0.000000% 0.249259%
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 0.289855% 0.000000% 0.000000% 0.000000% 0.289855%
0.249259% 0.000000% 0.000000% 0.000000% 0.249259%
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
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
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 20.66
Cumulative Realized Losses - Includes Interest Shortfall 551.64
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 292,531.41
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Mixed Fixed
Weighted Average Gross Coupon 0.000000%
Weighted Average Pass-Through Rate 0.000000%
Weighted Average Maturity(Stepdown Calculation ) 353
Beginning Scheduled Collateral Loan Count 741
Number Of Loans Paid In Full 6
Ending Scheduled Collateral Loan Count 735
Beginning Scheduled Collateral Balance 261,186,883.41
Ending Scheduled Collateral Balance 257,937,113.45
Ending Actual Collateral Balance at 31-Jul-2000 259,757,000.10
Ending Scheduled Balance For Norwest 219,137,493.22
Ending Scheduled Balance For Other Services 38,799,620.23
Monthly P &I Constant 1,890,587.83
Class A Optimal Amount 4,808,825.10
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 120,639,617.81
Ending scheduled Balance For discounted Loans 137,297,495.64
Unpaid Principal Balance Of Outstanding Mortgage Loans Wit
Less Than Or Equal To 80% 203,716,036.21
Greater Than 80%, less than or equal to 85% 6,981,160.65
Greater than 85%, less than or equal to 95% 46,462,866.33
Greater than 95% 799,311.71
</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 8.321494 7.857531
Weighted Average Net Rate 7.637406 7.502354
Weighted Average Maturity 353.00 354.00
Beginning Loan Count 351 390 741
Loans Paid In Full 6 0 6
Ending Loan Count 345 390 735
Beginning Scheduled Balance 122,261,140.01 138,925,743.40 261,186,883.41
Ending scheduled Balance 119,118,780.45 138,818,333.00 257,937,113.45
Record Date 7/31/00 7/31/00
Principal And Interest Constant 889,485.74 1,001,102.09 1,890,587.83
Scheduled Principal 79,898.69 101,267.14 181,165.83
Unscheduled Principal 3,062,460.87 6,143.26 3,068,604.13
Scheduled Interest 807,274.35 899,597.33 1,706,871.68
Servicing Fees 27,413.19 29,075.53 56,488.71
Master Servicing Fees 1,732.03 1,968.10 3,700.13
Trustee Fee 0.00 0.00 0.00
FRY Amount 40,552.32 10,075.56 50,627.89
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 737,576.82 858,478.13 1,596,054.95
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>
|
|