|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: WELLS FARGO ASSET SECURITIES CORP MORT BK SEC 2000-9 TRUST, 8-K, 2001-01-04 |
Next: WELLS FARGO ASSET SEC CORP MORT PASS THR CERT SER 2000-11, 8-K, 2001-01-04 |
<TABLE>
<CAPTION>
Wells Fargo Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 11/30/2000
Distribution Date: 12/26/2000
WFMBS Series: 2000-9
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>
A-PO 94976DAP9 PO 0.00000% 359,873.24 0.00 282.29
A-1 94976DAA2 SEQ 7.75000% 98,313,223.81 634,939.57 335,989.27
A-2 94976DAB0 SEQ 7.75000% 68,706,586.81 443,730.04 1,487,788.86
A-3 94976DAC8 SEQ 7.75000% 15,930,000.00 102,881.25 0.00
A-4 94976DAD6 SEQ 7.50000% 2,500,000.00 15,625.00 0.00
A-5 94976DAE4 SEQ 7.50000% 2,500,000.00 15,625.00 0.00
A-6 94976DAF1 SEQ 7.50000% 2,500,000.00 15,625.00 0.00
A-7 94976DAG9 SEQ 7.50000% 2,500,000.00 15,625.00 0.00
A-8 94976DAH7 SEQ 8.25000% 1,250,000.00 8,593.75 0.00
A-9 94976DAJ3 SEQ 8.25000% 1,250,000.00 8,593.75 0.00
A-10 94976DAK0 SEQ 8.25000% 1,250,000.00 8,593.75 0.00
A-11 94976DAL8 SEQ 8.25000% 1,250,000.00 8,593.75 0.00
A-12 94976DAM6 SEQ 7.75000% 14,933,828.75 96,447.64 -96,447.64
A-13 94976DAN4 SEQ 7.75000% 0.00 0.00 0.00
A-R 94976DAQ7 RES 7.75000% 0.00 0.00 0.00
B-1 94976DAR5 SUB 7.75000% 4,166,395.00 26,907.97 2,652.06
B-2 94976DAS3 SUB 7.75000% 2,026,732.81 13,089.32 1,290.09
B-3 94976DAT1 SUB 7.75000% 1,238,225.81 7,996.88 788.18
B-4 94976DAU8 SUB 7.75000% 788,506.99 5,092.44 501.91
B-5 94976DAV6 SUB 7.75000% 562,648.21 3,633.77 358.15
B-6 94976DAW4 SUB 7.75000% 788,651.73 5,093.38 447.75
Totals 222,814,673.16 1,436,687.26 1,733,650.92
</TABLE>
<TABLE>
<CAPTION>
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<S> <C> <C> <C> <C>
A-PO 0.00 359,590.96 282.29 0.00
A-1 0.00 97,977,234.54 970,928.84 0.00
A-2 0.00 67,218,797.95 1,931,518.90 0.00
A-3 0.00 15,930,000.00 102,881.25 0.00
A-4 0.00 2,500,000.00 15,625.00 0.00
A-5 0.00 2,500,000.00 15,625.00 0.00
A-6 0.00 2,500,000.00 15,625.00 0.00
A-7 0.00 2,500,000.00 15,625.00 0.00
A-8 0.00 1,250,000.00 8,593.75 0.00
A-9 0.00 1,250,000.00 8,593.75 0.00
A-10 0.00 1,250,000.00 8,593.75 0.00
A-11 0.00 1,250,000.00 8,593.75 0.00
A-12 0.00 15,030,276.39 0.00 0.00
A-13 0.00 0.00 0.00 0.00
A-R 0.00 0.00 0.00 0.00
B-1 0.00 4,163,742.94 29,560.03 0.00
B-2 0.00 2,025,442.72 14,379.41 0.00
B-3 0.00 1,237,437.64 8,785.06 0.00
B-4 0.00 788,005.08 5,594.35 0.00
B-5 0.00 562,290.06 3,991.92 0.00
B-6 54.25 788,149.73 5,541.13 143.30
Totals 54.25 221,080,968.01 3,170,338.18 143.30
<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>
A-PO 360,176.12 359,873.24 278.84 3.44 0.00 0.00
A-1 98,627,000.00 98,313,223.81 26,358.16 309,631.11 0.00 0.00
A-2 70,000,000.00 68,706,586.81 116,716.15 1,371,072.71 0.00 0.00
A-3 15,930,000.00 15,930,000.00 0.00 0.00 0.00 0.00
A-4 2,500,000.00 2,500,000.00 0.00 0.00 0.00 0.00
A-5 2,500,000.00 2,500,000.00 0.00 0.00 0.00 0.00
A-6 2,500,000.00 2,500,000.00 0.00 0.00 0.00 0.00
A-7 2,500,000.00 2,500,000.00 0.00 0.00 0.00 0.00
A-8 1,250,000.00 1,250,000.00 0.00 0.00 0.00 0.00
A-9 1,250,000.00 1,250,000.00 0.00 0.00 0.00 0.00
A-10 1,250,000.00 1,250,000.00 0.00 0.00 0.00 0.00
A-11 1,250,000.00 1,250,000.00 0.00 0.00 0.00 0.00
A-12 14,838,000.00 14,933,828.75 0.00 0.00 -96,447.64 0.00
A-13 1,000,000.00 0.00 0.00 0.00 0.00 0.00
A-R 100.00 0.00 0.00 0.00 0.00 0.00
B-1 4,169,000.00 4,166,395.00 2,652.06 0.00 0.00 0.00
B-2 2,028,000.00 2,026,732.81 1,290.09 0.00 0.00 0.00
B-3 1,239,000.00 1,238,225.81 788.18 0.00 0.00 0.00
B-4 789,000.00 788,506.99 501.91 0.00 0.00 0.00
B-5 563,000.00 562,648.21 358.15 0.00 0.00 0.00
B-6 789,144.82 788,651.73 447.75 0.00 0.00 54.25
Totals 225,332,420.94 222,814,673.16 149,391.29 1,680,707.26 (96,447.64) 54.25
<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>
A-PO 282.29 359,590.96 0.99837535 282.29
A-1 335,989.27 97,977,234.54 0.99341189 335,989.27
A-2 1,487,788.86 67,218,797.95 0.96026854 1,487,788.86
A-3 0.00 15,930,000.00 1.00000000 0.00
A-4 0.00 2,500,000.00 1.00000000 0.00
A-5 0.00 2,500,000.00 1.00000000 0.00
A-6 0.00 2,500,000.00 1.00000000 0.00
A-7 0.00 2,500,000.00 1.00000000 0.00
A-8 0.00 1,250,000.00 1.00000000 0.00
A-9 0.00 1,250,000.00 1.00000000 0.00
A-10 0.00 1,250,000.00 1.00000000 0.00
A-11 0.00 1,250,000.00 1.00000000 0.00
A-12 (96,447.64) 15,030,276.39 1.01295838 (96,447.64)
A-13 0.00 0.00 0.00000000 0.00
A-R 0.00 0.00 0.00000000 0.00
B-1 2,652.06 4,163,742.94 0.99873901 2,652.06
B-2 1,290.09 2,025,442.72 0.99873901 1,290.09
B-3 788.18 1,237,437.64 0.99873902 788.18
B-4 501.91 788,005.08 0.99873901 501.91
B-5 358.15 562,290.06 0.99873901 358.15
B-6 502.00 788,149.73 0.99873903 447.75
Totals 1,733,705.17 221,080,968.01 0.98113253 1,733,650.92
</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>
A-PO 360,176.12 999.15907806 0.77417681 0.00955088 0.00000000
A-1 98,627,000.00 996.81855689 0.26725096 3.13941527 0.00000000
A-2 70,000,000.00 981.52266871 1.66737357 19.58675300 0.00000000
A-3 15,930,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-4 2,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-5 2,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-6 2,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-7 2,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-8 1,250,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-9 1,250,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-10 1,250,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-11 1,250,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-12 14,838,000.00 1006.45833333 0.00000000 0.00000000 -6.50004313
A-13 1,000,000.00 0.00000000 0.00000000 0.00000000 0.00000000
A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000
B-1 4,169,000.00 999.37514992 0.63613816 0.00000000 0.00000000
B-2 2,028,000.00 999.37515286 0.63613905 0.00000000 0.00000000
B-3 1,239,000.00 999.37514931 0.63614205 0.00000000 0.00000000
B-4 789,000.00 999.37514575 0.63613435 0.00000000 0.00000000
B-5 563,000.00 999.37515098 0.63614565 0.00000000 0.00000000
B-6 789,144.82 999.37515905 0.56738635 0.00000000 0.00000000
<FN>
(2) 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>
A-PO 0.00000000 0.78375546 998.37535037 0.99837535 0.78375546
A-1 0.00000000 3.40666623 993.41189066 0.99341189 3.40666623
A-2 0.00000000 21.25412657 960.26854214 0.96026854 21.25412657
A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-12 0.00000000 -6.50004313 1,012.95837647 1.01295838 -6.50004313
A-13 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-1 0.00000000 0.63613816 998.73901175 0.99873901 0.63613816
B-2 0.00000000 0.63613905 998.73901381 0.99873901 0.63613905
B-3 0.00000000 0.63614205 998.73901533 0.99873902 0.63614205
B-4 0.00000000 0.63613435 998.73901141 0.99873901 0.63613435
B-5 0.00000000 0.63614565 998.73900533 0.99873901 0.63614565
B-6 0.06874530 0.63613165 998.73902739 0.99873903 0.56738635
<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>
A-PO 360,176.12 0.00000% 359,873.24 0.00 0.00 0.00
A-1 98,627,000.00 7.75000% 98,313,223.81 634,939.57 0.00 0.00
A-2 70,000,000.00 7.75000% 68,706,586.81 443,730.04 0.00 0.00
A-3 15,930,000.00 7.75000% 15,930,000.00 102,881.25 0.00 0.00
A-4 2,500,000.00 7.50000% 2,500,000.00 15,625.00 0.00 0.00
A-5 2,500,000.00 7.50000% 2,500,000.00 15,625.00 0.00 0.00
A-6 2,500,000.00 7.50000% 2,500,000.00 15,625.00 0.00 0.00
A-7 2,500,000.00 7.50000% 2,500,000.00 15,625.00 0.00 0.00
A-8 1,250,000.00 8.25000% 1,250,000.00 8,593.75 0.00 0.00
A-9 1,250,000.00 8.25000% 1,250,000.00 8,593.75 0.00 0.00
A-10 1,250,000.00 8.25000% 1,250,000.00 8,593.75 0.00 0.00
A-11 1,250,000.00 8.25000% 1,250,000.00 8,593.75 0.00 0.00
A-12 14,838,000.00 7.75000% 14,933,828.75 96,447.64 0.00 0.00
A-13 1,000,000.00 7.75000% 0.00 0.00 0.00 0.00
A-R 100.00 7.75000% 0.00 0.00 0.00 0.00
B-1 4,169,000.00 7.75000% 4,166,395.00 26,907.97 0.00 0.00
B-2 2,028,000.00 7.75000% 2,026,732.81 13,089.32 0.00 0.00
B-3 1,239,000.00 7.75000% 1,238,225.81 7,996.88 0.00 0.00
B-4 789,000.00 7.75000% 788,506.99 5,092.44 0.00 0.00
B-5 563,000.00 7.75000% 562,648.21 3,633.77 0.00 0.00
B-6 789,144.82 7.75000% 788,651.73 5,093.38 0.00 0.00
Totals 225,332,420.94 1,436,687.26 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>
A-PO 0.00 0.00 0.00 0.00 359,590.96
A-1 0.00 0.00 634,939.57 0.00 97,977,234.54
A-2 0.00 0.00 443,730.04 0.00 67,218,797.95
A-3 0.00 0.00 102,881.25 0.00 15,930,000.00
A-4 0.00 0.00 15,625.00 0.00 2,500,000.00
A-5 0.00 0.00 15,625.00 0.00 2,500,000.00
A-6 0.00 0.00 15,625.00 0.00 2,500,000.00
A-7 0.00 0.00 15,625.00 0.00 2,500,000.00
A-8 0.00 0.00 8,593.75 0.00 1,250,000.00
A-9 0.00 0.00 8,593.75 0.00 1,250,000.00
A-10 0.00 0.00 8,593.75 0.00 1,250,000.00
A-11 0.00 0.00 8,593.75 0.00 1,250,000.00
A-12 0.00 0.00 96,447.64 0.00 15,030,276.39
A-13 0.00 0.00 0.00 0.00 0.00
A-R 0.00 0.00 0.00 0.00 0.00
B-1 0.00 0.00 26,907.97 0.00 4,163,742.94
B-2 0.00 0.00 13,089.32 0.00 2,025,442.72
B-3 0.00 0.00 7,996.88 0.00 1,237,437.64
B-4 0.00 0.00 5,092.44 0.00 788,005.08
B-5 0.00 0.00 3,633.77 0.00 562,290.06
B-6 0.00 0.00 5,093.38 0.00 788,149.73
Totals 0.00 0.00 1,436,687.26 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>
A-PO 360,176.12 0.00000% 999.15907806 0.00000000 0.00000000 0.00000000
A-1 98,627,000.00 7.75000% 996.81855689 6.43778651 0.00000000 0.00000000
A-2 70,000,000.00 7.75000% 981.52266871 6.33900057 0.00000000 0.00000000
A-3 15,930,000.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
A-4 2,500,000.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000
A-5 2,500,000.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000
A-6 2,500,000.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000
A-7 2,500,000.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000
A-8 1,250,000.00 8.25000% 1000.00000000 6.87500000 0.00000000 0.00000000
A-9 1,250,000.00 8.25000% 1000.00000000 6.87500000 0.00000000 0.00000000
A-10 1,250,000.00 8.25000% 1000.00000000 6.87500000 0.00000000 0.00000000
A-11 1,250,000.00 8.25000% 1000.00000000 6.87500000 0.00000000 0.00000000
A-12 14,838,000.00 7.75000% 1006.45833333 6.50004313 0.00000000 0.00000000
A-13 1,000,000.00 7.75000% 0.00000000 0.00000000 0.00000000 0.00000000
A-R 100.00 7.75000% 0.00000000 0.00000000 0.00000000 0.00000000
B-1 4,169,000.00 7.75000% 999.37514992 6.45429839 0.00000000 0.00000000
B-2 2,028,000.00 7.75000% 999.37515286 6.45429980 0.00000000 0.00000000
B-3 1,239,000.00 7.75000% 999.37514931 6.45430186 0.00000000 0.00000000
B-4 789,000.00 7.75000% 999.37514575 6.45429658 0.00000000 0.00000000
B-5 563,000.00 7.75000% 999.37515098 6.45429840 0.00000000 0.00000000
B-6 789,144.82 7.75000% 999.37515905 6.45430328 0.00000000 0.00000000
<FN>
(5) 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>
A-PO 0.00000000 0.00000000 0.00000000 0.00000000 998.37535037
A-1 0.00000000 0.00000000 6.43778651 0.00000000 993.41189066
A-2 0.00000000 0.00000000 6.33900057 0.00000000 960.26854214
A-3 0.00000000 0.00000000 6.45833333 0.00000000 1000.00000000
A-4 0.00000000 0.00000000 6.25000000 0.00000000 1000.00000000
A-5 0.00000000 0.00000000 6.25000000 0.00000000 1000.00000000
A-6 0.00000000 0.00000000 6.25000000 0.00000000 1000.00000000
A-7 0.00000000 0.00000000 6.25000000 0.00000000 1000.00000000
A-8 0.00000000 0.00000000 6.87500000 0.00000000 1000.00000000
A-9 0.00000000 0.00000000 6.87500000 0.00000000 1000.00000000
A-10 0.00000000 0.00000000 6.87500000 0.00000000 1000.00000000
A-11 0.00000000 0.00000000 6.87500000 0.00000000 1000.00000000
A-12 0.00000000 0.00000000 6.50004313 0.00000000 1012.95837647
A-13 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-1 0.00000000 0.00000000 6.45429839 0.00000000 998.73901175
B-2 0.00000000 0.00000000 6.45429980 0.00000000 998.73901381
B-3 0.00000000 0.00000000 6.45430186 0.00000000 998.73901533
B-4 0.00000000 0.00000000 6.45429658 0.00000000 998.73901141
B-5 0.00000000 0.00000000 6.45429840 0.00000000 998.73900533
B-6 0.00000000 0.00000000 6.45430328 0.00000000 998.73902739
<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 ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<S> <C>
Beginning Balance 5,505.69
Deposits
Payments of Interest and Principal 3,151,076.35
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 61,247.27
Realized Losses 0.00
Total Deposits 3,212,323.62
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 47,491.12
Payment of Interest and Principal 3,170,338.15
Total Withdrawals (Pool Distribution Amount) 3,217,829.27
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 2,218.78
Servicing Fee Support 2,218.78
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 46,553.36
Master Servicing Fee 3,156.54
Supported Prepayment/Curtailment Interest Shortfall 2,218.78
Net Servicing Fee 47,491.12
</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
2,411,082.11 0.00 0.00 0.00 2,411,082.11
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
2,411,082.11 0.00 0.00 0.00 2,411,082.11
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 0.692042% 0.000000% 0.000000% 0.000000% 0.692042%
1.086879% 0.000000% 0.000000% 0.000000% 1.086879%
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 0.692042% 0.000000% 0.000000% 0.000000% 0.692042%
1.086879% 0.000000% 0.000000% 0.000000% 1.086879%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 54.25
Cumulative Realized Losses - Includes Interest Shortfall 143.30
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 713,842.63
</TABLE>
<TABLE>
<CAPTION>
SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE
Current Next
Original $ Original % Current $ Current % Class% Prepayment%
<S> <C> <C> <C> <C> <C> <C> <C>
Class A 9,577,144.82 4.25022941% 9,565,068.17 4.32650004% 95.666451% 0.000000%
Class B-1 5,408,144.82 2.40007399% 5,401,325.23 2.44314347% 1.886425% 43.530719%
Class B-2 3,380,144.82 1.50007034% 3,375,882.51 1.52698920% 0.917647% 21.175413%
Class B-3 2,141,144.82 0.95021605% 2,138,444.87 0.96726773% 0.560633% 12.937050%
Class B-4 1,352,144.82 0.60006670% 1,350,439.79 0.61083494% 0.357013% 8.238363%
Class B-5 789,144.82 0.35021362% 788,149.73 0.35649823% 0.254751% 5.878579%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.357079% 8.239876%
<FN>
Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure
</FN>
</TABLE>
<TABLE>
<CAPTION>
CREDIT ENHANCEMENT
Original $ Original % Current $ Current %
<S> <C> <C> <C> <C>
Bankruptcy 100,000.00 0.04437888% 100,000.00 0.04523230%
Fraud 4,506,648.42 2.00000000% 4,506,648.42 2.03846060%
Special Hazard 2,253,324.21 1.00000000% 2,253,324.21 1.01923030%
<FN>
Limit of Subordinate's Exposure to Certain Types of Losses
</FN>
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Fixed 30 Year
Weighted Average Gross Coupon 8.483729%
Weighted Average Pass-Through Rate 7.750000%
Weighted Average Maturity(Stepdown Calculation ) 355
Beginning Scheduled Collateral Loan Count 582
Number Of Loans Paid In Full 4
Ending Scheduled Collateral Loan Count 578
Beginning Scheduled Collateral Balance 222,814,673.16
Ending Scheduled Collateral Balance 221,080,968.01
Ending Actual Collateral Balance at 30-Nov-2000 221,835,407.30
Ending Scheduled Balance For Norwest 109,251,709.18
Ending Scheduled Balance For Other Services 111,829,258.83
Monthly P &I Constant 1,628,873.80
Class A Optimal Amount 3,102,203.99
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 204,825,050.52
Ending scheduled Balance For discounted Loans 16,255,917.49
Unpaid Principal Balance Of Outstanding Mortgage Loans With
Origianl LTV:
Less Than Or Equal To 80% 196,379,875.07
Greater Than 80%, less than or equal to 85% 4,717,828.16
Greater than 85%, less than or equal to 95% 20,042,623.17
Greater than 95% 0.00
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
</TABLE>
|
|