|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: WELLS FARGO ASSET SEC CORP MORT PASS THR CERT SER 2000-2, 8-K, 2000-11-08 |
Next: ZURICKIRCH CORP, SB-2/A, 2000-11-08 |
<TABLE>
<CAPTION>
Wells Fargo Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 09/30/2000
Distribution Date: 10/25/2000
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% 70,893,296.38 457,852.54 474,654.52
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% 1,772,052.47 0.00 3,533.62
II-A-1 94975WAH6 SEQ 7.75000% 90,810,488.74 586,484.41 1,453,543.64
II-A-2 94975WAJ2 SEQ 7.75000% 22,300,000.00 144,020.83 0.00
II-A-PO 94975WAK9 PO 0.00000% 4,734,286.21 0.00 38,925.42
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% 2,308,927.21 14,911.82 1,568.11
I-B-2 94975WAQ6 SUB 7.75000% 1,124,043.61 7,259.45 763.39
I-B-3 94975WAR4 SUB 7.75000% 686,195.21 4,431.68 466.03
I-B-4 94975WBB8 SUB 7.75000% 436,851.02 2,821.33 296.69
I-B-5 94975WBC6 SUB 7.75000% 312,178.93 2,016.16 212.02
I-B-6 94975WBD4 SUB 7.75000% 437,534.30 2,825.74 264.95
II-B-1 94975WAS2 SUB 7.75000% 2,377,135.01 15,352.33 1,737.46
II-B-2 94975WAT0 SUB 7.75000% 629,182.97 4,063.47 459.87
II-B-3 94975WAU7 SUB 7.75000% 419,787.68 2,711.13 306.83
II-B-4 94975WBE2 SUB 7.75000% 349,989.26 2,260.35 255.81
II-B-5 94975WBF9 SUB 7.75000% 209,395.28 1,352.34 153.05
II-B-6 94975WBG7 SUB 7.75000% 210,980.28 1,362.58 134.05
Totals 256,735,564.56 1,614,563.66 1,977,275.46
</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 70,418,641.86 932,507.06 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 1,768,518.85 3,533.62 0.00
II-A-1 0.00 89,356,945.10 2,040,028.05 0.00
II-A-2 0.00 22,300,000.00 144,020.83 0.00
II-A-PO 0.00 4,695,360.79 38,925.42 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 2,307,359.10 16,479.93 0.00
I-B-2 0.00 1,123,280.22 8,022.84 0.00
I-B-3 0.00 685,729.19 4,897.71 0.00
I-B-4 0.00 436,554.34 3,118.02 0.00
I-B-5 0.00 311,966.92 2,228.18 0.00
I-B-6 32.20 437,237.14 3,090.69 607.21
II-B-1 0.00 2,375,397.55 17,089.79 0.00
II-B-2 0.00 628,723.09 4,523.34 0.00
II-B-3 0.00 419,480.86 3,017.96 0.00
II-B-4 0.00 349,733.45 2,516.16 0.00
II-B-5 0.00 209,242.23 1,505.39 0.00
II-B-6 20.15 210,826.07 1,496.63 24.65
Totals 52.35 254,758,236.76 3,591,839.12 631.86
<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 70,893,296.38 75,578.55 399,075.97 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 1,772,052.47 1,517.93 2,015.69 0.00 0.00
II-A-1 92,664,600.00 90,810,488.74 94,610.62 1,358,933.02 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 4,734,286.21 3,877.33 35,048.09 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 2,308,927.21 1,568.11 0.00 0.00 0.00
I-B-2 1,127,000.00 1,124,043.61 763.39 0.00 0.00 0.00
I-B-3 688,000.00 686,195.21 466.03 0.00 0.00 0.00
I-B-4 438,000.00 436,851.02 296.69 0.00 0.00 0.00
I-B-5 313,000.00 312,178.93 212.02 0.00 0.00 0.00
I-B-6 438,685.07 437,534.30 264.95 0.00 0.00 32.20
II-B-1 2,384,000.00 2,377,135.01 1,737.46 0.00 0.00 0.00
II-B-2 631,000.00 629,182.97 459.87 0.00 0.00 0.00
II-B-3 421,000.00 419,787.68 306.83 0.00 0.00 0.00
II-B-4 351,000.00 349,989.26 255.81 0.00 0.00 0.00
II-B-5 210,000.00 209,395.28 153.05 0.00 0.00 0.00
II-B-6 211,589.57 210,980.28 134.05 0.00 0.00 20.15
Totals 264,810,418.62 256,112,324.56 182,202.69 1,795,072.77 0.00 52.35
<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-1 474,654.52 70,418,641.86 0.90672060 474,654.52
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 3,533.62 1,768,518.85 0.99347915 3,533.62
II-A-1 1,453,543.64 89,356,945.10 0.96430509 1,453,543.64
II-A-2 0.00 22,300,000.00 1.00000000 0.00
II-A-PO 38,925.42 4,695,360.79 0.98348286 38,925.42
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 1,568.11 2,307,359.10 0.99669940 1,568.11
I-B-2 763.39 1,123,280.22 0.99669940 763.39
I-B-3 466.03 685,729.19 0.99669940 466.03
I-B-4 296.69 436,554.34 0.99669941 296.69
I-B-5 212.02 311,966.92 0.99669942 212.02
I-B-6 297.15 437,237.14 0.99669939 264.95
II-B-1 1,737.46 2,375,397.55 0.99639159 1,737.46
II-B-2 459.87 628,723.09 0.99639158 459.87
II-B-3 306.83 419,480.86 0.99639159 306.83
II-B-4 255.81 349,733.45 0.99639160 255.81
II-B-5 153.05 209,242.23 0.99639157 153.05
II-B-6 154.20 210,826.07 0.99639160 134.05
Totals 1,977,327.81 254,134,996.76 0.95968655 1,977,275.46
<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 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 77,663,000.00 912.83231886 0.97316032 5.13855980 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 1,780,126.79 995.46418826 0.85270892 1.13232946 0.00000000
II-A-1 92,664,600.00 979.99115887 1.02100068 14.66507188 0.00000000
II-A-2 22,300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 4,774,217.19 991.63611993 0.81213942 7.34111763 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 2,315,000.00 997.37676458 0.67736933 0.00000000 0.00000000
I-B-2 1,127,000.00 997.37676131 0.67736469 0.00000000 0.00000000
I-B-3 688,000.00 997.37675872 0.67736919 0.00000000 0.00000000
I-B-4 438,000.00 997.37675799 0.67737443 0.00000000 0.00000000
I-B-5 313,000.00 997.37677316 0.67738019 0.00000000 0.00000000
I-B-6 438,685.07 997.37677419 0.60396402 0.00000000 0.00000000
II-B-1 2,384,000.00 997.12039010 0.72880034 0.00000000 0.00000000
II-B-2 631,000.00 997.12039620 0.72879556 0.00000000 0.00000000
II-B-3 421,000.00 997.12038005 0.72881235 0.00000000 0.00000000
II-B-4 351,000.00 997.12039886 0.72880342 0.00000000 0.00000000
II-B-5 210,000.00 997.12038095 0.72880952 0.00000000 0.00000000
II-B-6 211,589.57 997.12041572 0.63353784 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 6.11172012 906.72059874 0.90672060 6.11172012
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 1.98503838 993.47914988 0.99347915 1.98503838
II-A-1 0.00000000 15.68607257 964.30508630 0.96430509 15.68607257
II-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
II-A-PO 0.00000000 8.15325706 983.48286287 0.98348286 8.15325706
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 0.67736933 996.69939525 0.99669940 0.67736933
I-B-2 0.00000000 0.67736469 996.69939663 0.99669940 0.67736469
I-B-3 0.00000000 0.67736919 996.69940407 0.99669940 0.67736919
I-B-4 0.00000000 0.67737443 996.69940639 0.99669941 0.67737443
I-B-5 0.00000000 0.67738019 996.69942492 0.99669942 0.67738019
I-B-6 0.07340118 0.67736520 996.69938619 0.99669939 0.60396402
II-B-1 0.00000000 0.72880034 996.39158977 0.99639159 0.72880034
II-B-2 0.00000000 0.72879556 996.39158479 0.99639158 0.72879556
II-B-3 0.00000000 0.72881235 996.39159145 0.99639159 0.72881235
II-B-4 0.00000000 0.72880342 996.39159544 0.99639160 0.72880342
II-B-5 0.00000000 0.72880952 996.39157143 0.99639157 0.72880952
II-B-6 0.09523154 0.72876938 996.39159908 0.99639160 0.63353784
<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% 70,893,296.38 457,852.54 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% 1,772,052.47 0.00 0.00 0.00
II-A-1 92,664,600.00 7.75000% 90,810,488.74 586,484.41 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% 4,734,286.21 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% 2,308,927.21 14,911.82 0.00 0.00
I-B-2 1,127,000.00 7.75000% 1,124,043.61 7,259.45 0.00 0.00
I-B-3 688,000.00 7.75000% 686,195.21 4,431.68 0.00 0.00
I-B-4 438,000.00 7.75000% 436,851.02 2,821.33 0.00 0.00
I-B-5 313,000.00 7.75000% 312,178.93 2,016.16 0.00 0.00
I-B-6 438,685.07 7.75000% 437,534.30 2,825.74 0.00 0.00
II-B-1 2,384,000.00 7.75000% 2,377,135.01 15,352.33 0.00 0.00
II-B-2 631,000.00 7.75000% 629,182.97 4,063.47 0.00 0.00
II-B-3 421,000.00 7.75000% 419,787.68 2,711.13 0.00 0.00
II-B-4 351,000.00 7.75000% 349,989.26 2,260.35 0.00 0.00
II-B-5 210,000.00 7.75000% 209,395.28 1,352.34 0.00 0.00
II-B-6 211,589.57 7.75000% 210,980.28 1,362.58 0.00 0.00
Totals 265,433,658.62 1,614,563.66 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 0.00 457,852.54 0.00 70,418,641.86
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 1,768,518.85
II-A-1 0.00 0.00 586,484.41 0.00 89,356,945.10
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 4,695,360.79
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 14,911.82 0.00 2,307,359.10
I-B-2 0.00 0.00 7,259.45 0.00 1,123,280.22
I-B-3 0.00 0.00 4,431.68 0.00 685,729.19
I-B-4 0.00 0.00 2,821.33 0.00 436,554.34
I-B-5 0.00 0.00 2,016.16 0.00 311,966.92
I-B-6 0.00 0.00 2,825.74 0.00 437,237.14
II-B-1 0.00 0.00 15,352.33 0.00 2,375,397.55
II-B-2 0.00 0.00 4,063.47 0.00 628,723.09
II-B-3 0.00 0.00 2,711.13 0.00 419,480.86
II-B-4 0.00 0.00 2,260.35 0.00 349,733.45
II-B-5 0.00 0.00 1,352.34 0.00 209,242.23
II-B-6 0.00 0.00 1,362.58 0.00 210,826.07
Totals 0.00 0.00 1,614,563.66 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% 912.83231886 5.89537540 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% 995.46418826 0.00000000 0.00000000 0.00000000
II-A-1 92,664,600.00 7.75000% 979.99115887 6.32910961 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% 991.63611993 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% 997.37676458 6.44139093 0.00000000 0.00000000
I-B-2 1,127,000.00 7.75000% 997.37676131 6.44139308 0.00000000 0.00000000
I-B-3 688,000.00 7.75000% 997.37675872 6.44139535 0.00000000 0.00000000
I-B-4 438,000.00 7.75000% 997.37675799 6.44139269 0.00000000 0.00000000
I-B-5 313,000.00 7.75000% 997.37677316 6.44140575 0.00000000 0.00000000
I-B-6 438,685.07 7.75000% 997.37677419 6.44138630 0.00000000 0.00000000
II-B-1 2,384,000.00 7.75000% 997.12039010 6.43973574 0.00000000 0.00000000
II-B-2 631,000.00 7.75000% 997.12039620 6.43973059 0.00000000 0.00000000
II-B-3 421,000.00 7.75000% 997.12038005 6.43973872 0.00000000 0.00000000
II-B-4 351,000.00 7.75000% 997.12039886 6.43974359 0.00000000 0.00000000
II-B-5 210,000.00 7.75000% 997.12038095 6.43971429 0.00000000 0.00000000
II-B-6 211,589.57 7.75000% 997.12041572 6.43973141 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 5.89537540 0.00000000 906.72059874
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 993.47914988
II-A-1 0.00000000 0.00000000 6.32910961 0.00000000 964.30508630
II-A-2 0.00000000 0.00000000 6.45833318 0.00000000 1000.00000000
II-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 983.48286287
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 6.44139093 0.00000000 996.69939525
I-B-2 0.00000000 0.00000000 6.44139308 0.00000000 996.69939663
I-B-3 0.00000000 0.00000000 6.44139535 0.00000000 996.69940407
I-B-4 0.00000000 0.00000000 6.44139269 0.00000000 996.69940639
I-B-5 0.00000000 0.00000000 6.44140575 0.00000000 996.69942492
I-B-6 0.00000000 0.00000000 6.44138630 0.00000000 996.69938619
II-B-1 0.00000000 0.00000000 6.43973574 0.00000000 996.39158977
II-B-2 0.00000000 0.00000000 6.43973059 0.00000000 996.39158479
II-B-3 0.00000000 0.00000000 6.43973872 0.00000000 996.39159145
II-B-4 0.00000000 0.00000000 6.43974359 0.00000000 996.39159544
II-B-5 0.00000000 0.00000000 6.43971429 0.00000000 996.39157143
II-B-6 0.00000000 0.00000000 6.43973141 0.00000000 996.39159908
<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 3,759,092.25
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 15,790.70
Realized Losses 0.00
Total Deposits 3,774,882.95
Withdrawals
Reimbursement for Servicer Advances 123,988.56
Payment of Service Fee 57,555.27
Payment of Interest and Principal 3,593,339.11
Total Withdrawals (Pool Distribution Amount) 3,774,882.94
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 1,573.32
Servicing Fee Support 1,573.32
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 55,491.54
Master Servicing Fee 3,637.07
Supported Prepayment/Curtailment Interest Shortfall 1,573.32
Net Servicing Fee 57,555.29
</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 2 0 0 0 2
1,053,480.02 0.00 0.00 0.00 1,053,480.02
60 Days 1 0 0 0 1
374,180.56 0.00 0.00 0.00 374,180.56
90 Days 1 0 0 0 1
314,654.59 0.00 0.00 0.00 314,654.59
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
1,742,315.17 0.00 0.00 0.00 1,742,315.17
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 0.275103% 0.000000% 0.000000% 0.000000% 0.275103%
0.412103% 0.000000% 0.000000% 0.000000% 0.412103%
60 Days 0.137552% 0.000000% 0.000000% 0.000000% 0.137552%
0.146373% 0.000000% 0.000000% 0.000000% 0.146373%
90 Days 0.137552% 0.000000% 0.000000% 0.000000% 0.137552%
0.123087% 0.000000% 0.000000% 0.000000% 0.123087%
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 0.550206% 0.000000% 0.000000% 0.000000% 0.550206%
0.681563% 0.000000% 0.000000% 0.000000% 0.681563%
</TABLE>
<TABLE> Delinquency Status By Groups
<CAPTION>
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
Group 1 No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 1 0 0 0 1
797,340.55 0.00 0.00 0.00 797,340.55
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
90 Days 1 0 0 0 1
314,654.59 0.00 0.00 0.00 314,654.59
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
1,111,995.14 0.00 0.00 0.00 1,111,995.14
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.292398% 0.000000% 0.000000% 0.000000% 0.292398%
0.676307% 0.000000% 0.000000% 0.000000% 0.676307%
60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
90 Days 0.292398% 0.000000% 0.000000% 0.000000% 0.292398%
0.266891% 0.000000% 0.000000% 0.000000% 0.266891%
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 0.584795% 0.000000% 0.000000% 0.000000% 0.584795%
0.943198% 0.000000% 0.000000% 0.000000% 0.943198%
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
256,139.47 0.00 0.00 0.00 256,139.47
60 Days 1 0 0 0 1
374,180.56 0.00 0.00 0.00 374,180.56
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
630,320.03 0.00 0.00 0.00 630,320.03
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.259740% 0.000000% 0.000000% 0.000000% 0.259740%
0.187119% 0.000000% 0.000000% 0.000000% 0.187119%
60 Days 0.259740% 0.000000% 0.000000% 0.000000% 0.259740%
0.273352% 0.000000% 0.000000% 0.000000% 0.273352%
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 0.519481% 0.000000% 0.000000% 0.000000% 0.519481%
0.460471% 0.000000% 0.000000% 0.000000% 0.460471%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 52.35
Cumulative Realized Losses - Includes Interest Shortfall 631.86
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 318,191.89
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Mixed Fixed
Weighted Average Gross Coupon 8.052736%
Weighted Average Pass-Through Rate 0.000000%
Weighted Average Maturity(Stepdown Calculation ) 351
Beginning Scheduled Collateral Loan Count 732
Number Of Loans Paid In Full 5
Ending Scheduled Collateral Loan Count 727
Beginning Scheduled Collateral Balance 256,735,564.57
Ending Scheduled Collateral Balance 254,758,236.76
Ending Actual Collateral Balance at 30-Sep-2000 255,635,204.96
Ending Scheduled Balance For Norwest 216,311,504.63
Ending Scheduled Balance For Other Services 38,446,732.13
Monthly P &I Constant 1,858,583.10
Class A Optimal Amount 3,481,393.44
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 118,664,983.51
Ending scheduled Balance For discounted Loans 136,093,253.25
Unpaid Principal Balance Of Outstanding Mortgage Loans Wit
Less Than Or Equal To 80% 202,213,914.65
Greater Than 80%, less than or equal to 85% 6,969,860.74
Greater than 85%, less than or equal to 95% 44,800,523.74
Greater than 95% 798,015.66
</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 8.301272 7.840144
Weighted Average Net Rate 7.633972 7.484750
Weighted Average Maturity 351.00 352.00
Beginning Loan Count 343 389 732
Loans Paid In Full 1 4 5
Ending Loan Count 342 385 727
Beginning Scheduled Balance 118,361,919.14 138,373,645.43 256,735,564.57
Ending scheduled Balance 117,880,127.62 136,878,109.14 254,758,236.76
Record Date 09/30/2000 09/30/2000
Principal And Interest Constant 862,080.90 996,502.20 1,858,583.10
Scheduled Principal 80,699.86 101,555.18 182,255.04
Unscheduled Principal 401,091.66 1,393,981.11 1,795,072.77
Scheduled Interest 781,179.85 893,992.22 1,675,172.07
Servicing Fees 26,531.29 28,960.25 55,491.54
Master Servicing Fees 1,676.78 1,960.28 3,637.07
Trustee Fee 0.00 0.00 0.00
FRY Amount 37,610.66 10,060.18 47,670.84
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 715,361.12 853,011.51 1,568,372.63
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>
|
|