|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: WELLS FARGO ASSET SEC CORP MORT PASS THR CERT SER 2000-2, 8-K, 2000-12-11 |
Next: ZURICKIRCH CORP, SB-2/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: 2000-2
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% 70,418,641.86 454,787.06 859,678.74
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% 1,768,518.85 0.00 2,547.23
II-A-1 94975WAH6 SEQ 7.75000% 89,356,945.10 577,096.94 476,889.31
II-A-2 94975WAJ2 SEQ 7.75000% 22,300,000.00 144,020.83 0.00
II-A-PO 94975WAK9 PO 0.00000% 4,695,360.79 0.00 4,868.75
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% 2,307,359.10 14,901.69 1,578.24
I-B-2 94975WAQ6 SUB 7.75000% 1,123,280.22 7,254.52 768.33
I-B-3 94975WAR4 SUB 7.75000% 685,729.19 4,428.67 469.04
I-B-4 94975WBB8 SUB 7.75000% 436,554.34 2,819.41 298.60
I-B-5 94975WBC6 SUB 7.75000% 311,966.92 2,014.79 213.39
I-B-6 94975WBD4 SUB 7.75000% 437,237.14 2,823.82 264.61
II-B-1 94975WAS2 SUB 7.75000% 2,375,397.55 15,341.11 1,769.70
II-B-2 94975WAT0 SUB 7.75000% 628,723.09 4,060.50 468.41
II-B-3 94975WAU7 SUB 7.75000% 419,480.86 2,709.15 312.52
II-B-4 94975WBE2 SUB 7.75000% 349,733.45 2,258.70 260.56
II-B-5 94975WBF9 SUB 7.75000% 209,242.23 1,351.36 155.89
II-B-6 94975WBG7 SUB 7.75000% 210,826.07 1,361.59 139.39
Totals 254,758,236.76 1,602,067.64 1,350,682.71
</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 69,558,963.12 1,314,465.80 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 1,765,971.62 2,547.23 0.00
II-A-1 0.00 88,880,055.79 1,053,986.25 0.00
II-A-2 0.00 22,300,000.00 144,020.83 0.00
II-A-PO 0.00 4,690,492.04 4,868.75 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 2,305,780.86 16,479.93 0.00
I-B-2 0.00 1,122,511.89 8,022.85 0.00
I-B-3 0.00 685,260.14 4,897.71 0.00
I-B-4 0.00 436,255.73 3,118.01 0.00
I-B-5 0.00 311,753.53 2,228.18 0.00
I-B-6 34.46 436,938.07 3,088.43 641.67
II-B-1 0.00 2,373,627.85 17,110.81 0.00
II-B-2 0.00 628,254.69 4,528.91 0.00
II-B-3 0.00 419,168.34 3,021.67 0.00
II-B-4 0.00 349,472.89 2,519.26 0.00
II-B-5 0.00 209,086.35 1,507.25 0.00
II-B-6 17.68 210,669.00 1,500.98 42.33
Totals 52.14 253,407,501.91 2,952,750.35 684.00
<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 70,418,641.86 75,794.03 783,884.71 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 1,768,518.85 1,538.42 1,008.81 0.00 0.00
II-A-1 92,664,600.00 89,356,945.10 95,353.56 381,535.75 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 4,695,360.79 3,902.03 966.72 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 2,307,359.10 1,578.24 0.00 0.00 0.00
I-B-2 1,127,000.00 1,123,280.22 768.33 0.00 0.00 0.00
I-B-3 688,000.00 685,729.19 469.04 0.00 0.00 0.00
I-B-4 438,000.00 436,554.34 298.60 0.00 0.00 0.00
I-B-5 313,000.00 311,966.92 213.39 0.00 0.00 0.00
I-B-6 438,685.07 437,237.14 264.61 0.00 0.00 34.46
II-B-1 2,384,000.00 2,375,397.55 1,769.70 0.00 0.00 0.00
II-B-2 631,000.00 628,723.09 468.41 0.00 0.00 0.00
II-B-3 421,000.00 419,480.86 312.52 0.00 0.00 0.00
II-B-4 351,000.00 349,733.45 260.56 0.00 0.00 0.00
II-B-5 210,000.00 209,242.23 155.89 0.00 0.00 0.00
II-B-6 211,589.57 210,826.07 139.39 0.00 0.00 17.68
Totals 264,810,418.62 254,134,996.76 183,286.72 1,167,395.99 0.00 52.14
<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-1 859,678.74 69,558,963.12 0.89565125 859,678.74
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 2,547.23 1,765,971.62 0.99204822 2,547.23
II-A-1 476,889.31 88,880,055.79 0.95915868 476,889.31
II-A-2 0.00 22,300,000.00 1.00000000 0.00
II-A-PO 4,868.75 4,690,492.04 0.98246306 4,868.75
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 1,578.24 2,305,780.86 0.99601765 1,578.24
I-B-2 768.33 1,122,511.89 0.99601765 768.33
I-B-3 469.04 685,260.14 0.99601765 469.04
I-B-4 298.60 436,255.73 0.99601765 298.60
I-B-5 213.39 311,753.53 0.99601767 213.39
I-B-6 299.07 436,938.07 0.99601764 264.61
II-B-1 1,769.70 2,373,627.85 0.99564927 1,769.70
II-B-2 468.41 628,254.69 0.99564927 468.41
II-B-3 312.52 419,168.34 0.99564926 312.52
II-B-4 260.56 349,472.89 0.99564926 260.56
II-B-5 155.89 209,086.35 0.99564929 155.89
II-B-6 157.07 210,669.00 0.99564927 139.39
Totals 1,350,734.85 252,784,261.91 0.95458579 1,350,682.71
</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 77,663,000.00 906.72059874 0.97593487 10.09341269 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 1,780,126.79 993.47914988 0.86421934 0.56670682 0.00000000
II-A-1 92,664,600.00 964.30508630 1.02901820 4.11738409 0.00000000
II-A-2 22,300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 4,774,217.19 983.48286287 0.81731305 0.20248765 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 2,315,000.00 996.69939525 0.68174514 0.00000000 0.00000000
I-B-2 1,127,000.00 996.69939663 0.68174800 0.00000000 0.00000000
I-B-3 688,000.00 996.69940407 0.68174419 0.00000000 0.00000000
I-B-4 438,000.00 996.69940639 0.68173516 0.00000000 0.00000000
I-B-5 313,000.00 996.69942492 0.68175719 0.00000000 0.00000000
I-B-6 438,685.07 996.69938619 0.60318898 0.00000000 0.00000000
II-B-1 2,384,000.00 996.39158977 0.74232383 0.00000000 0.00000000
II-B-2 631,000.00 996.39158479 0.74232964 0.00000000 0.00000000
II-B-3 421,000.00 996.39159145 0.74232779 0.00000000 0.00000000
II-B-4 351,000.00 996.39159544 0.74233618 0.00000000 0.00000000
II-B-5 210,000.00 996.39157143 0.74233333 0.00000000 0.00000000
II-B-6 211,589.57 996.39159908 0.65877538 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 11.06934757 895.65125117 0.89565125 11.06934757
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 1.43092616 992.04822371 0.99204822 1.43092616
II-A-1 0.00000000 5.14640229 959.15868401 0.95915868 5.14640229
II-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
II-A-PO 0.00000000 1.01980069 982.46306218 0.98246306 1.01980069
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 0.68174514 996.01765011 0.99601765 0.68174514
I-B-2 0.00000000 0.68174800 996.01764862 0.99601765 0.68174800
I-B-3 0.00000000 0.68174419 996.01764535 0.99601765 0.68174419
I-B-4 0.00000000 0.68173516 996.01764840 0.99601765 0.68173516
I-B-5 0.00000000 0.68175719 996.01766773 0.99601767 0.68175719
I-B-6 0.07855294 0.68174192 996.01764427 0.99601764 0.60318898
II-B-1 0.00000000 0.74232383 995.64926594 0.99564927 0.74232383
II-B-2 0.00000000 0.74232964 995.64927100 0.99564927 0.74232964
II-B-3 0.00000000 0.74232779 995.64926366 0.99564926 0.74232779
II-B-4 0.00000000 0.74233618 995.64925926 0.99564926 0.74233618
II-B-5 0.00000000 0.74233333 995.64928571 0.99564929 0.74233333
II-B-6 0.08355799 0.74233338 995.64926570 0.99564927 0.65877538
<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% 70,418,641.86 454,787.06 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% 1,768,518.85 0.00 0.00 0.00
II-A-1 92,664,600.00 7.75000% 89,356,945.10 577,096.94 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% 4,695,360.79 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% 2,307,359.10 14,901.69 0.00 0.00
I-B-2 1,127,000.00 7.75000% 1,123,280.22 7,254.52 0.00 0.00
I-B-3 688,000.00 7.75000% 685,729.19 4,428.67 0.00 0.00
I-B-4 438,000.00 7.75000% 436,554.34 2,819.41 0.00 0.00
I-B-5 313,000.00 7.75000% 311,966.92 2,014.79 0.00 0.00
I-B-6 438,685.07 7.75000% 437,237.14 2,823.82 0.00 0.00
II-B-1 2,384,000.00 7.75000% 2,375,397.55 15,341.11 0.00 0.00
II-B-2 631,000.00 7.75000% 628,723.09 4,060.50 0.00 0.00
II-B-3 421,000.00 7.75000% 419,480.86 2,709.15 0.00 0.00
II-B-4 351,000.00 7.75000% 349,733.45 2,258.70 0.00 0.00
II-B-5 210,000.00 7.75000% 209,242.23 1,351.36 0.00 0.00
II-B-6 211,589.57 7.75000% 210,826.07 1,361.59 0.00 0.00
Totals 265,433,658.62 1,602,067.64 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 0.00 454,787.06 0.00 69,558,963.12
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 1,765,971.62
II-A-1 0.00 0.00 577,096.94 0.00 88,880,055.79
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 4,690,492.04
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 14,901.69 0.00 2,305,780.86
I-B-2 0.00 0.00 7,254.52 0.00 1,122,511.89
I-B-3 0.00 0.00 4,428.67 0.00 685,260.14
I-B-4 0.00 0.00 2,819.41 0.00 436,255.73
I-B-5 0.00 0.00 2,014.79 0.00 311,753.53
I-B-6 0.00 0.00 2,823.82 0.00 436,938.07
II-B-1 0.00 0.00 15,341.11 0.00 2,373,627.85
II-B-2 0.00 0.00 4,060.50 0.00 628,254.69
II-B-3 0.00 0.00 2,709.15 0.00 419,168.34
II-B-4 0.00 0.00 2,258.70 0.00 349,472.89
II-B-5 0.00 0.00 1,351.36 0.00 209,086.35
II-B-6 0.00 0.00 1,361.59 0.00 210,669.00
Totals 0.00 0.00 1,602,067.64 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% 906.72059874 5.85590384 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% 993.47914988 0.00000000 0.00000000 0.00000000
II-A-1 92,664,600.00 7.75000% 964.30508630 6.22780371 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% 983.48286287 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% 996.69939525 6.43701512 0.00000000 0.00000000
I-B-2 1,127,000.00 7.75000% 996.69939663 6.43701863 0.00000000 0.00000000
I-B-3 688,000.00 7.75000% 996.69940407 6.43702035 0.00000000 0.00000000
I-B-4 438,000.00 7.75000% 996.69940639 6.43700913 0.00000000 0.00000000
I-B-5 313,000.00 7.75000% 996.69942492 6.43702875 0.00000000 0.00000000
I-B-6 438,685.07 7.75000% 996.69938619 6.43700958 0.00000000 0.00000000
II-B-1 2,384,000.00 7.75000% 996.39158977 6.43502936 0.00000000 0.00000000
II-B-2 631,000.00 7.75000% 996.39158479 6.43502377 0.00000000 0.00000000
II-B-3 421,000.00 7.75000% 996.39159145 6.43503563 0.00000000 0.00000000
II-B-4 351,000.00 7.75000% 996.39159544 6.43504274 0.00000000 0.00000000
II-B-5 210,000.00 7.75000% 996.39157143 6.43504762 0.00000000 0.00000000
II-B-6 211,589.57 7.75000% 996.39159908 6.43505254 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 5.85590384 0.00000000 895.65125117
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 992.04822371
II-A-1 0.00000000 0.00000000 6.22780371 0.00000000 959.15868401
II-A-2 0.00000000 0.00000000 6.45833318 0.00000000 1000.00000000
II-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 982.46306218
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 6.43701512 0.00000000 996.01765011
I-B-2 0.00000000 0.00000000 6.43701863 0.00000000 996.01764862
I-B-3 0.00000000 0.00000000 6.43702035 0.00000000 996.01764535
I-B-4 0.00000000 0.00000000 6.43700913 0.00000000 996.01764840
I-B-5 0.00000000 0.00000000 6.43702875 0.00000000 996.01766773
I-B-6 0.00000000 0.00000000 6.43700958 0.00000000 996.01764427
II-B-1 0.00000000 0.00000000 6.43502936 0.00000000 995.64926594
II-B-2 0.00000000 0.00000000 6.43502377 0.00000000 995.64927100
II-B-3 0.00000000 0.00000000 6.43503563 0.00000000 995.64926366
II-B-4 0.00000000 0.00000000 6.43504274 0.00000000 995.64925926
II-B-5 0.00000000 0.00000000 6.43504762 0.00000000 995.64928571
II-B-6 0.00000000 0.00000000 6.43505254 0.00000000 995.64926570
<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 0.00
Deposits
Payments of Interest and Principal 3,051,173.99
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 3,051,173.99
Withdrawals
Reimbursement for Servicer Advances 15,790.70
Payment of Service Fee 57,446.20
Payment of Interest and Principal 2,954,250.32
Total Withdrawals (Pool Distribution Amount) 3,027,487.22
Ending Balance 23,686.77
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 1,240.41
Servicing Fee Support 1,240.41
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 55,077.58
Master Servicing Fee 3,609.04
Supported Prepayment/Curtailment Interest Shortfall 1,240.41
Net Servicing Fee 57,446.22
</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
1,160,875.53 0.00 0.00 0.00 1,160,875.53
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 1 0 0 0 1
314,654.59 0.00 0.00 0.00 314,654.59
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
1,475,530.12 0.00 0.00 0.00 1,475,530.12
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 0.553250% 0.000000% 0.000000% 0.000000% 0.553250%
0.457060% 0.000000% 0.000000% 0.000000% 0.457060%
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 0.138313% 0.000000% 0.000000% 0.000000% 0.138313%
0.123886% 0.000000% 0.000000% 0.000000% 0.123886%
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 0.691563% 0.000000% 0.000000% 0.000000% 0.691563%
0.580945% 0.000000% 0.000000% 0.000000% 0.580945%
</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 4 0 0 0 4
1,160,875.53 0.00 0.00 0.00 1,160,875.53
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 1 0 0 0 1
314,654.59 0.00 0.00 0.00 314,654.59
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
1,475,530.12 0.00 0.00 0.00 1,475,530.12
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 1.179941% 0.000000% 0.000000% 0.000000% 1.179941%
0.990989% 0.000000% 0.000000% 0.000000% 0.990989%
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 0.294985% 0.000000% 0.000000% 0.000000% 0.294985%
0.268607% 0.000000% 0.000000% 0.000000% 0.268607%
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 1.474926% 0.000000% 0.000000% 0.000000% 1.474926%
1.259596% 0.000000% 0.000000% 0.000000% 1.259596%
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 52.14
Cumulative Realized Losses - Includes Interest Shortfall 684.00
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 292,232.90
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Mixed Fixed
Weighted Average Gross Coupon 8.050975%
Weighted Average Pass-Through Rate 0.000000%
Weighted Average Maturity(Stepdown Calculation ) 350
Beginning Scheduled Collateral Loan Count 727
Number Of Loans Paid In Full 4
Ending Scheduled Collateral Loan Count 723
Beginning Scheduled Collateral Balance 254,758,236.76
Ending Scheduled Collateral Balance 253,407,501.93
Ending Actual Collateral Balance at 31-Oct-2000 253,987,801.62
Ending Scheduled Balance For Norwest 215,110,812.47
Ending Scheduled Balance For Other Services 38,296,689.46
Monthly P &I Constant 1,846,264.13
Class A Optimal Amount 2,877,310.38
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 118,121,422.27
Ending scheduled Balance For discounted Loans 135,286,079.66
Unpaid Principal Balance Of Outstanding Mortgage Loans Wit
Less Than Or Equal To 80% 200,902,827.22
Greater Than 80%, less than or equal to 85% 6,964,600.03
Greater than 85%, less than or equal to 95% 44,763,257.74
Greater than 95% 797,360.93
</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 8.298507 7.837799
Weighted Average Net Rate 7.633728 7.484064
Weighted Average Maturity 350.00 351.00
Beginning Loan Count 342 385 727
Loans Paid In Full 3 1 4
Ending Loan Count 339 384 723
Beginning Scheduled Balance 117,880,127.62 136,878,109.14 254,758,236.76
Ending scheduled Balance 117,014,274.98 136,393,226.95 253,407,501.93
Record Date 10/31/2000 10/31/2000
Principal And Interest Constant 859,372.25 986,891.88 1,846,264.13
Scheduled Principal 80,959.12 102,379.72 183,338.84
Unscheduled Principal 784,893.52 382,502.47 1,167,395.99
Scheduled Interest 777,978.12 884,252.40 1,662,230.52
Servicing Fees 26,429.05 28,648.54 55,077.58
Master Servicing Fees 1,669.95 1,939.09 3,609.04
Trustee Fee 0.00 0.00 0.00
FRY Amount 37,203.82 9,760.94 46,964.76
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 712,675.30 843,903.83 1,556,579.13
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>
|
|