|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: WELLS FARGO ASSET SEC CORP MORT PASS THR CERT SER 2000-2, 8-K, 2000-08-04 |
Next: SHOW AT HOME INC, SB-2, 2000-08-04 |
<TABLE>
<CAPTION>
Wells Fargo Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 06/30/00
Distribution Date: 07/25/00
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% 76,080,757.92 491,354.89 1,299,437.94
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% 1,777,980.64 0.00 1,749.42
II-A-1 94975WAH6 SEQ 7.75000% 92,552,300.10 597,733.60 1,214,427.73
II-A-2 94975WAJ2 SEQ 7.75000% 22,300,000.00 144,020.83 0.00
II-A-PO 94975WAK9 PO 0.00000% 4,768,690.42 0.00 15,807.17
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% 2,313,501.11 14,941.36 1,519.60
I-B-2 94975WAQ6 SUB 7.75000% 1,126,270.30 7,273.83 739.78
I-B-3 94975WAR4 SUB 7.75000% 687,554.54 4,440.46 451.61
I-B-4 94975WBB8 SUB 7.75000% 437,716.41 2,826.92 287.51
I-B-5 94975WBC6 SUB 7.75000% 312,797.35 2,020.15 205.46
I-B-6 94975WBD4 SUB 7.75000% 438,401.03 3,002.28 43.09
II-B-1 94975WAS2 SUB 7.75000% 2,382,301.05 15,385.69 1,700.83
II-B-2 94975WAT0 SUB 7.75000% 630,550.32 4,072.30 450.18
II-B-3 94975WAU7 SUB 7.75000% 420,699.98 2,717.02 300.36
II-B-4 94975WBE2 SUB 7.75000% 350,749.86 2,265.26 250.42
II-B-5 94975WBF9 SUB 7.75000% 209,850.34 1,355.28 149.82
II-B-6 94975WBG7 SUB 7.75000% 211,438.79 1,365.54 148.88
Totals 263,724,800.16 1,659,612.91 2,537,669.80
</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 74,781,319.98 1,790,792.83 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 1,776,231.22 1,749.42 0.00
II-A-1 0.00 91,337,872.37 1,812,161.33 0.00
II-A-2 0.00 22,300,000.00 144,020.83 0.00
II-A-PO 0.00 4,752,883.24 15,807.17 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 2,311,981.51 16,460.96 0.00
I-B-2 0.00 1,125,530.52 8,013.61 0.00
I-B-3 0.00 687,102.93 4,892.07 0.00
I-B-4 0.00 437,428.90 3,114.43 0.00
I-B-5 0.00 312,591.89 2,225.61 0.00
I-B-6 244.87 438,113.07 3,045.37 528.91
II-B-1 0.00 2,380,600.22 17,086.52 0.00
II-B-2 0.00 630,100.14 4,522.48 0.00
II-B-3 0.00 420,399.62 3,017.38 0.00
II-B-4 0.00 350,499.45 2,515.68 0.00
II-B-5 0.00 209,700.52 1,505.10 0.00
II-B-6 2.07 211,287.83 1,514.42 2.07
Totals 246.94 261,186,883.41 4,197,282.71 530.98
<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 76,080,757.92 76,503.32 1,222,934.63 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-4 623,240.00 623,240.00 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 1,777,980.64 1,486.20 263.22 0.00 0.00
II-A-1 92,664,600.00 92,552,300.10 93,658.39 1,120,769.34 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 4,768,690.42 3,833.08 11,974.09 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 2,313,501.11 1,519.60 0.00 0.00 0.00
I-B-2 1,127,000.00 1,126,270.30 739.78 0.00 0.00 0.00
I-B-3 688,000.00 687,554.54 451.61 0.00 0.00 0.00
I-B-4 438,000.00 437,716.41 287.51 0.00 0.00 0.00
I-B-5 313,000.00 312,797.35 205.46 0.00 0.00 0.00
I-B-6 438,685.07 438,401.03 43.09 0.00 0.00 244.87
II-B-1 2,384,000.00 2,382,301.05 1,700.83 0.00 0.00 0.00
II-B-2 631,000.00 630,550.32 450.18 0.00 0.00 0.00
II-B-3 421,000.00 420,699.98 300.36 0.00 0.00 0.00
II-B-4 351,000.00 350,749.86 250.42 0.00 0.00 0.00
II-B-5 210,000.00 209,850.34 149.82 0.00 0.00 0.00
II-B-6 211,589.57 211,438.79 148.88 0.00 0.00 2.07
Totals 265,433,658.62 263,724,800.16 181,728.53 2,355,941.28 0.00 246.94
<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 1,299,437.94 74,781,319.98 0.96289507 1,299,437.94
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-4 0.00 623,240.00 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 1,749.42 1,776,231.22 0.99781163 1,749.42
II-A-1 1,214,427.73 91,337,872.37 0.98568248 1,214,427.73
II-A-2 0.00 22,300,000.00 1.00000000 0.00
II-A-PO 15,807.17 4,752,883.24 0.99553142 15,807.17
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 1,519.60 2,311,981.51 0.99869612 1,519.60
I-B-2 739.78 1,125,530.52 0.99869611 739.78
I-B-3 451.61 687,102.93 0.99869612 451.61
I-B-4 287.51 437,428.90 0.99869612 287.51
I-B-5 205.46 312,591.89 0.99869613 205.46
I-B-6 287.96 438,113.07 0.99869610 43.09
II-B-1 1,700.83 2,380,600.22 0.99857392 1,700.83
II-B-2 450.18 630,100.14 0.99857391 450.18
II-B-3 300.36 420,399.62 0.99857392 300.36
II-B-4 250.42 350,499.45 0.99857393 250.42
II-B-5 149.82 209,700.52 0.99857390 149.82
II-B-6 150.95 211,287.83 0.99857394 148.88
Totals 2,537,916.74 261,186,883.41 0.98400062 2,537,669.80
</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 77,663,000.00 979.62682255 0.98506779 15.74668285 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 1,780,126.79 998.79438363 0.83488435 0.14786587 0.00000000
II-A-1 92,664,600.00 998.78810355 1.01072459 12.09490291 0.00000000
II-A-2 22,300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 4,774,217.19 998.84237148 0.80287089 2.50807400 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 2,315,000.00 999.35253132 0.65641469 0.00000000 0.00000000
I-B-2 1,127,000.00 999.35252884 0.65641526 0.00000000 0.00000000
I-B-3 688,000.00 999.35252907 0.65640988 0.00000000 0.00000000
I-B-4 438,000.00 999.35253425 0.65641553 0.00000000 0.00000000
I-B-5 313,000.00 999.35255591 0.65642173 0.00000000 0.00000000
I-B-6 438,685.07 999.35251956 0.09822536 0.00000000 0.00000000
II-B-1 2,384,000.00 999.28735319 0.71343540 0.00000000 0.00000000
II-B-2 631,000.00 999.28735341 0.71343899 0.00000000 0.00000000
II-B-3 421,000.00 999.28736342 0.71344418 0.00000000 0.00000000
II-B-4 351,000.00 999.28735043 0.71344729 0.00000000 0.00000000
II-B-5 210,000.00 999.28733333 0.71342857 0.00000000 0.00000000
II-B-6 211,589.57 999.28739399 0.70362636 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 16.73175051 962.89507204 0.96289507 16.73175051
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 0.98275022 997.81163341 0.99781163 0.98275022
II-A-1 0.00000000 13.10562750 985.68247605 0.98568248 13.10562750
II-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
II-A-PO 0.00000000 3.31094489 995.53142449 0.99553142 3.31094489
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 0.65641469 998.69611663 0.99869612 0.65641469
I-B-2 0.00000000 0.65641526 998.69611358 0.99869611 0.65641526
I-B-3 0.00000000 0.65640988 998.69611919 0.99869612 0.65640988
I-B-4 0.00000000 0.65641553 998.69611872 0.99869612 0.65641553
I-B-5 0.00000000 0.65642173 998.69613419 0.99869613 0.65642173
I-B-6 0.55819087 0.65641623 998.69610333 0.99869610 0.09822536
II-B-1 0.00000000 0.71343540 998.57391779 0.99857392 0.71343540
II-B-2 0.00000000 0.71343899 998.57391442 0.99857391 0.71343899
II-B-3 0.00000000 0.71344418 998.57391924 0.99857392 0.71344418
II-B-4 0.00000000 0.71344729 998.57393162 0.99857393 0.71344729
II-B-5 0.00000000 0.71342857 998.57390476 0.99857390 0.71342857
II-B-6 0.00978309 0.71340946 998.57393727 0.99857394 0.70362636
<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% 76,080,757.92 491,354.89 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% 1,777,980.64 0.00 0.00 0.00
II-A-1 92,664,600.00 7.75000% 92,552,300.10 597,733.60 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% 4,768,690.42 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% 2,313,501.11 14,941.36 0.00 0.00
I-B-2 1,127,000.00 7.75000% 1,126,270.30 7,273.83 0.00 0.00
I-B-3 688,000.00 7.75000% 687,554.54 4,440.46 0.00 0.00
I-B-4 438,000.00 7.75000% 437,716.41 2,826.92 0.00 0.00
I-B-5 313,000.00 7.75000% 312,797.35 2,020.15 0.00 0.00
I-B-6 438,685.07 7.75000% 438,401.03 2,831.34 170.94 0.00
II-B-1 2,384,000.00 7.75000% 2,382,301.05 15,385.69 0.00 0.00
II-B-2 631,000.00 7.75000% 630,550.32 4,072.30 0.00 0.00
II-B-3 421,000.00 7.75000% 420,699.98 2,717.02 0.00 0.00
II-B-4 351,000.00 7.75000% 350,749.86 2,265.26 0.00 0.00
II-B-5 210,000.00 7.75000% 209,850.34 1,355.28 0.00 0.00
II-B-6 211,589.57 7.75000% 211,438.79 1,365.54 0.00 0.00
Totals 265,433,658.62 1,659,441.97 170.94 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 0.00 491,354.89 0.00 74,781,319.98
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 1,776,231.22
II-A-1 0.00 0.00 597,733.60 0.00 91,337,872.37
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 4,752,883.24
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 14,941.36 0.00 2,311,981.51
I-B-2 0.00 0.00 7,273.83 0.00 1,125,530.52
I-B-3 0.00 0.00 4,440.46 0.00 687,102.93
I-B-4 0.00 0.00 2,826.92 0.00 437,428.90
I-B-5 0.00 0.00 2,020.15 0.00 312,591.89
I-B-6 0.00 0.00 3,002.28 0.00 438,113.07
II-B-1 0.00 0.00 15,385.69 0.00 2,380,600.22
II-B-2 0.00 0.00 4,072.30 0.00 630,100.14
II-B-3 0.00 0.00 2,717.02 0.00 420,399.62
II-B-4 0.00 0.00 2,265.26 0.00 350,499.45
II-B-5 0.00 0.00 1,355.28 0.00 209,700.52
II-B-6 0.00 0.00 1,365.54 0.00 211,287.83
Totals 0.00 0.00 1,659,612.91 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% 979.62682255 6.32675650 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% 998.79438363 0.00000000 0.00000000 0.00000000
II-A-1 92,664,600.00 7.75000% 998.78810355 6.45050645 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% 998.84237148 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% 999.35253132 6.45415119 0.00000000 0.00000000
I-B-2 1,127,000.00 7.75000% 999.35252884 6.45415262 0.00000000 0.00000000
I-B-3 688,000.00 7.75000% 999.35252907 6.45415698 0.00000000 0.00000000
I-B-4 438,000.00 7.75000% 999.35253425 6.45415525 0.00000000 0.00000000
I-B-5 313,000.00 7.75000% 999.35255591 6.45415335 0.00000000 0.00000000
I-B-6 438,685.07 7.75000% 999.35251956 6.45415172 0.38966450 0.00000000
II-B-1 2,384,000.00 7.75000% 999.28735319 6.45372903 0.00000000 0.00000000
II-B-2 631,000.00 7.75000% 999.28735341 6.45372425 0.00000000 0.00000000
II-B-3 421,000.00 7.75000% 999.28736342 6.45372922 0.00000000 0.00000000
II-B-4 351,000.00 7.75000% 999.28735043 6.45373219 0.00000000 0.00000000
II-B-5 210,000.00 7.75000% 999.28733333 6.45371429 0.00000000 0.00000000
II-B-6 211,589.57 7.75000% 999.28739399 6.45372076 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 6.32675650 0.00000000 962.89507204
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 997.81163341
II-A-1 0.00000000 0.00000000 6.45050645 0.00000000 985.68247605
II-A-2 0.00000000 0.00000000 6.45833318 0.00000000 1000.00000000
II-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 995.53142449
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 6.45415119 0.00000000 998.69611663
I-B-2 0.00000000 0.00000000 6.45415262 0.00000000 998.69611358
I-B-3 0.00000000 0.00000000 6.45415698 0.00000000 998.69611919
I-B-4 0.00000000 0.00000000 6.45415525 0.00000000 998.69611872
I-B-5 0.00000000 0.00000000 6.45415335 0.00000000 998.69613419
I-B-6 0.00000000 0.00000000 6.84381623 0.00000000 998.69610333
II-B-1 0.00000000 0.00000000 6.45372903 0.00000000 998.57391779
II-B-2 0.00000000 0.00000000 6.45372425 0.00000000 998.57391442
II-B-3 0.00000000 0.00000000 6.45372922 0.00000000 998.57391924
II-B-4 0.00000000 0.00000000 6.45373219 0.00000000 998.57393162
II-B-5 0.00000000 0.00000000 6.45371429 0.00000000 998.57390476
II-B-6 0.00000000 0.00000000 6.45372076 0.00000000 998.57393727
<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
Rate Balance Balance Balance Balance Percentage
Class
<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 13,215.01
Deposits
Payments of Interest and Principal 4,204,539.92
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 40,955.24
Realized Losses 0.00
Total Deposits 4,245,495.16
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 59,927.44
Payment of Interest and Principal 4,198,782.73
Total Withdrawals (Pool Distribution Amount) 4,258,710.17
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 827.39
Servicing Fee Support 827.39
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 57,018.82
Master Servicing Fee 3,736.06
Supported Prepayment/Curtailment Interest Shortfall 827.39
Net Servicing Fee 59,927.49
</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
Reserve Fund 999.99 0.00 0.00 999.99
</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 5 0 0 0 5
1,457,000.02 0.00 0.00 0.00 1,457,000.02
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 5 0 0 0 5
1,457,000.02 0.00 0.00 0.00 1,457,000.02
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 0.674764% 0.000000% 0.000000% 0.000000% 0.674764%
0.553295% 0.000000% 0.000000% 0.000000% 0.553295%
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 0.674764% 0.000000% 0.000000% 0.000000% 0.674764%
0.553295% 0.000000% 0.000000% 0.000000% 0.553295%
</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 4 0 0 0 4
1,196,188.93 0.00 0.00 0.00 1,196,188.93
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 4 0 0 0 4
1,196,188.93 0.00 0.00 0.00 1,196,188.93
30 Days 1.139601% 0.000000% 0.000000% 0.000000% 1.139601%
0.978257% 0.000000% 0.000000% 0.000000% 0.978257%
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 1.139601% 0.000000% 0.000000% 0.000000% 1.139601%
0.978257% 0.000000% 0.000000% 0.000000% 0.978257%
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 1 0 0 0 1
260,811.09 0.00 0.00 0.00 260,811.09
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
260,811.09 0.00 0.00 0.00 260,811.09
30 Days 0.256410% 0.000000% 0.000000% 0.000000% 0.256410%
0.187722% 0.000000% 0.000000% 0.000000% 0.187722%
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 0.256410% 0.000000% 0.000000% 0.000000% 0.256410%
0.187722% 0.000000% 0.000000% 0.000000% 0.187722%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 246.94
Cumulative Realized Losses - Includes Interest Shortfall 530.98
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 311,932.00
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Fixed 30 Year
Weighted Average Gross Coupon 8.070686%
Weighted Average Pass-Through Rate 0.000000%
Weighted Average Maturity(Stepdown Calculation) 354
Beginning Scheduled Collateral Loan Count 746
Number Of Loans Paid In Full 5
Ending Scheduled Collateral Loan Count 741
Beginning Scheduled Collateral Balance 263,724,800.15
Ending Scheduled Collateral Balance 261,186,883.41
Ending Actual Collateral Balance at 30-Jun-2000 263,331,598.45
Ending Scheduled Balance For Norwest 221,724,806.17
Ending Scheduled Balance For Other Services 39,462,077.24
Monthly P&I Constant 1,905,039.29
Class A Optimal Amount 4,111,812.50
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 123,464,999.68
Ending scheduled Balance For discounted Loans 137,721,883.73
Unpaid Principal Balance Of Outstanding Mortgage Loans Wit
Less Than Or Equal To 80% 206,219,098.30
Greater Than 80%, less than or equal to 85% 7,293,580.30
Greater than 85%, less than or equal to 95% 46,899,947.14
Greater than 95% 799,953.09
</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
Weighted Average Coupon Rate 8.330755 7.841412
Weighted Average Net Rate 7.638532 7.486329
Weighted Average Maturity 354.00 355.00
Record Date 6/30/00 6/30/00
Principal And Interest Constant 898,073.69 1,006,965.61 1,905,039.29
Beginning Loan Count 354 392 746
Loans Paid In Full 3 2 5
Ending Loan Count 351 390 741
Beginning Scheduled Balance 123,565,819.30 140,158,980.85 263,724,800.15
Ending scheduled Balance 122,261,140.01 138,925,743.40 261,186,883.41
Scheduled Principal 81,481.44 100,494.02 181,975.46
Unscheduled Principal 1,223,197.85 1,132,743.43 2,355,941.28
Scheduled Interest 815,968.28 905,714.87 1,721,683.14
Servicing Fees 27,686.11 29,332.72 57,018.82
Master Servicing Fees 1,750.47 1,985.59 3,736.06
Trustee Fee 0.00 0.00 0.00
FRY Amount 41,840.94 10,155.09 51,996.03
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 744,690.76 864,241.47 1,608,932.23
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>
|
|