|
|
|
|
|
|
|
|
|
|
Previous: MORTGAGE ASSET BACKED PASS THROUGH CERT SERIES 2000-1, 8-K, 2000-12-11 |
Next: STRUCTURED ASSET SEC CORP MORT PAS THR CERT SER 2000-4, 8-K, 2000-12-11 |
<TABLE>
<CAPTION>
Wells Fargo Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 10/31/00
Distribution Date: 11/27/00
WFALT Series: 2000-1
Contact: Customer Service - CTSLink
Wells Fargo Bank Minnesota, N.A.
Securities Administration Services
7485 New Horizon Way
Frederick, MD 21703
Telephone: (301) 815-6600
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 949747AA7 SEQ 7.50000% 10,476,000.00 65,475.00 375,254.06
I-A-PO 949747AB5 PO 0.00000% 92,074.83 0.00 397.28
II-A-1 949747AC3 SEQ 7.50000% 89,128,000.00 557,050.00 2,146,444.71
II-A-PO 949747AD1 PO 0.00000% 101,003.52 0.00 104.52
II-AR 949747AE9 R 7.50000% 100.00 0.63 100.00
III-A-1 949747AF6 SEQ 7.50000% 34,000,000.00 212,500.00 1,524,167.95
III-A-2 949747AG4 SEQ 7.50000% 1,647,000.00 10,293.75 0.00
III-A-3 949747AH2 SEQ 7.50000% 624,000.00 3,900.00 0.00
III-A-PO 949747AJ8 PO 0.00000% 102,429.62 0.00 135.07
B-1 949747AK5 SUB 7.50000% 3,880,000.00 24,250.00 3,085.01
B-2 949747AL3 SUB 7.50000% 2,343,000.00 14,643.75 1,862.93
B-3 949747AM1 SUB 7.50000% 1,903,000.00 11,893.75 1,513.08
B-4 949747AN9 SUB 7.50000% 952,000.00 5,950.00 756.94
B-5 949747AP4 SUB 7.50000% 366,000.00 2,287.50 291.01
B-6 949747AQ2 SUB 7.50000% 806,786.44 4,761.86 0.00
Totals 146,421,394.41 913,006.24 4,054,112.56
</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 10,100,745.94 440,729.06 0.00
I-A-PO 0.00 91,677.55 397.28 0.00
II-A-1 0.00 86,981,555.29 2,703,494.71 0.00
II-A-PO 0.00 100,899.00 104.52 0.00
II-AR 0.00 0.00 100.63 0.00
III-A-1 0.00 32,475,832.05 1,736,667.95 0.00
III-A-2 0.00 1,647,000.00 10,293.75 0.00
III-A-3 0.00 624,000.00 3,900.00 0.00
III-A-PO 0.00 102,294.55 135.07 0.00
B-1 0.00 3,876,914.99 27,335.01 0.00
B-2 0.00 2,341,137.07 16,506.68 0.00
B-3 0.00 1,901,486.92 13,406.83 0.00
B-4 0.00 951,243.06 6,706.94 0.00
B-5 0.00 365,708.99 2,578.51 0.00
B-6 641.48 806,144.96 4,761.86 641.48
Totals 641.48 142,366,640.37 4,967,118.80 641.48
<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 10,476,000.00 10,476,000.00 32,706.65 342,547.41 0.00 0.00
I-A-PO 92,074.83 92,074.83 355.30 41.98 0.00 0.00
II-A-1 89,128,000.00 89,128,000.00 52,454.09 2,093,990.62 0.00 0.00
II-A-PO 101,003.52 101,003.52 100.69 3.83 0.00 0.00
II-AR 100.00 100.00 2.44 97.56 0.00 0.00
III-A-1 34,000,000.00 34,000,000.00 22,680.63 1,501,487.32 0.00 0.00
III-A-2 1,647,000.00 1,647,000.00 0.00 0.00 0.00 0.00
III-A-3 624,000.00 624,000.00 0.00 0.00 0.00 0.00
III-A-PO 102,429.62 102,429.62 119.32 15.75 0.00 0.00
B-1 3,880,000.00 3,880,000.00 3,085.01 0.00 0.00 0.00
B-2 2,343,000.00 2,343,000.00 1,862.93 0.00 0.00 0.00
B-3 1,903,000.00 1,903,000.00 1,513.08 0.00 0.00 0.00
B-4 952,000.00 952,000.00 756.94 0.00 0.00 0.00
B-5 366,000.00 366,000.00 291.01 0.00 0.00 0.00
B-6 806,786.44 806,786.44 0.00 0.00 0.00 641.48
Totals 146,421,394.41 146,421,394.41 115,928.09 3,938,184.47 0.00 641.48
<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-1 375,254.06 10,100,745.94 0.96417964 375,254.06
I-A-PO 397.28 91,677.55 0.99568525 397.28
II-A-1 2,146,444.71 86,981,555.29 0.97591728 2,146,444.71
II-A-PO 104.52 100,899.00 0.99896518 104.52
II-AR 100.00 0.00 0.00000000 100.00
III-A-1 1,524,167.95 32,475,832.05 0.95517153 1,524,167.95
III-A-2 0.00 1,647,000.00 1.00000000 0.00
III-A-3 0.00 624,000.00 1.00000000 0.00
III-A-PO 135.07 102,294.55 0.99868134 135.07
B-1 3,085.01 3,876,914.99 0.99920489 3,085.01
B-2 1,862.93 2,341,137.07 0.99920490 1,862.93
B-3 1,513.08 1,901,486.92 0.99920490 1,513.08
B-4 756.94 951,243.06 0.99920489 756.94
B-5 291.01 365,708.99 0.99920489 291.01
B-6 641.48 806,144.96 0.99920489 0.00
Totals 4,054,754.04 142,366,640.37 0.97230764 4,054,112.56
</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 10,476,000.00 1000.00000000 3.12205517 32.69830183 0.00000000
I-A-PO 92,074.83 1000.00000000 3.85881788 0.45593351 0.00000000
II-A-1 89,128,000.00 1000.00000000 0.58852538 23.49419509 0.00000000
II-A-PO 101,003.52 1000.00000000 0.99689595 0.03791947 0.00000000
II-AR 100.00 1000.00000000 24.40000000 975.60000000 0.00000000
III-A-1 34,000,000.00 1000.00000000 0.66707735 44.16139176 0.00000000
III-A-2 1,647,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
III-A-3 624,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
III-A-PO 102,429.62 1000.00000000 1.16489742 0.15376412 0.00000000
B-1 3,880,000.00 1000.00000000 0.79510567 0.00000000 0.00000000
B-2 2,343,000.00 1000.00000000 0.79510457 0.00000000 0.00000000
B-3 1,903,000.00 1000.00000000 0.79510247 0.00000000 0.00000000
B-4 952,000.00 1000.00000000 0.79510504 0.00000000 0.00000000
B-5 366,000.00 1000.00000000 0.79510929 0.00000000 0.00000000
B-6 806,786.44 1000.00000000 0.00000000 0.00000000 0.00000000
<FN>
(2) per $1000 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 35.82035701 964.17964299 0.96417964 35.82035701
I-A-PO 0.00000000 4.31475138 995.68524862 0.99568525 4.31475138
II-A-1 0.00000000 24.08272047 975.91727953 0.97591728 24.08272047
II-A-PO 0.00000000 1.03481542 998.96518458 0.99896518 1.03481542
II-AR 0.00000000 1000.00000000 0.00000000 0.00000000 1000.00000000
III-A-1 0.00000000 44.82846912 955.17153088 0.95517153 44.82846912
III-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
III-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
III-A-PO 0.00000000 1.31866154 998.68133846 0.99868134 1.31866154
B-1 0.00000000 0.79510567 999.20489433 0.99920489 0.79510567
B-2 0.00000000 0.79510457 999.20489543 0.99920490 0.79510457
B-3 0.00000000 0.79510247 999.20489753 0.99920490 0.79510247
B-4 0.00000000 0.79510504 999.20489496 0.99920489 0.79510504
B-5 0.00000000 0.79510929 999.20489071 0.99920489 0.79510929
B-6 0.79510508 0.79510508 999.20489492 0.99920489 0.00000000
<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 10,476,000.00 7.50000% 10,476,000.00 65,475.00 0.00 0.00
I-A-PO 92,074.83 0.00000% 92,074.83 0.00 0.00 0.00
II-A-1 89,128,000.00 7.50000% 89,128,000.00 557,050.00 0.00 0.00
II-A-PO 101,003.52 0.00000% 101,003.52 0.00 0.00 0.00
II-AR 100.00 7.50000% 100.00 0.63 0.00 0.00
III-A-1 34,000,000.00 7.50000% 34,000,000.00 212,500.00 0.00 0.00
III-A-2 1,647,000.00 7.50000% 1,647,000.00 10,293.75 0.00 0.00
III-A-3 624,000.00 7.50000% 624,000.00 3,900.00 0.00 0.00
III-A-PO 102,429.62 0.00000% 102,429.62 0.00 0.00 0.00
B-1 3,880,000.00 7.50000% 3,880,000.00 24,250.00 0.00 0.00
B-2 2,343,000.00 7.50000% 2,343,000.00 14,643.75 0.00 0.00
B-3 1,903,000.00 7.50000% 1,903,000.00 11,893.75 0.00 0.00
B-4 952,000.00 7.50000% 952,000.00 5,950.00 0.00 0.00
B-5 366,000.00 7.50000% 366,000.00 2,287.50 0.00 0.00
B-6 806,786.44 7.50000% 806,786.44 5,042.42 0.00 280.56
Totals 146,421,394.41 913,286.80 0.00 280.56
</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 65,475.00 0.00 10,100,745.94
I-A-PO 0.00 0.00 0.00 0.00 91,677.55
II-A-1 0.00 0.00 557,050.00 0.00 86,981,555.29
II-A-PO 0.00 0.00 0.00 0.00 100,899.00
II-AR 0.00 0.00 0.63 0.00 0.00
III-A-1 0.00 0.00 212,500.00 0.00 32,475,832.05
III-A-2 0.00 0.00 10,293.75 0.00 1,647,000.00
III-A-3 0.00 0.00 3,900.00 0.00 624,000.00
III-A-PO 0.00 0.00 0.00 0.00 102,294.55
B-1 0.00 0.00 24,250.00 0.00 3,876,914.99
B-2 0.00 0.00 14,643.75 0.00 2,341,137.07
B-3 0.00 0.00 11,893.75 0.00 1,901,486.92
B-4 0.00 0.00 5,950.00 0.00 951,243.06
B-5 0.00 0.00 2,287.50 0.00 365,708.99
B-6 0.00 0.00 4,761.86 280.56 806,144.96
Totals 0.00 0.00 913,006.24 280.56
<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 10,476,000.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000
I-A-PO 92,074.83 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
II-A-1 89,128,000.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000
II-A-PO 101,003.52 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
II-AR 100.00 7.50000% 1000.00000000 6.30000000 0.00000000 0.00000000
III-A-1 34,000,000.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000
III-A-2 1,647,000.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000
III-A-3 624,000.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000
III-A-PO 102,429.62 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
B-1 3,880,000.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000
B-2 2,343,000.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000
B-3 1,903,000.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000
B-4 952,000.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000
B-5 366,000.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000
B-6 806,786.44 7.50000% 1000.00000000 6.25000589 0.00000000 0.34775002
<FN>
(5) Per $1 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 6.25000000 0.00000000 964.17964299
I-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 995.68524862
II-A-1 0.00000000 0.00000000 6.25000000 0.00000000 975.91727953
II-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 998.96518458
II-AR 0.00000000 0.00000000 6.30000000 0.00000000 0.00000000
III-A-1 0.00000000 0.00000000 6.25000000 0.00000000 955.17153088
III-A-2 0.00000000 0.00000000 6.25000000 0.00000000 1000.00000000
III-A-3 0.00000000 0.00000000 6.25000000 0.00000000 1000.00000000
III-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 998.68133846
B-1 0.00000000 0.00000000 6.25000000 0.00000000 999.20489433
B-2 0.00000000 0.00000000 6.25000000 0.00000000 999.20489543
B-3 0.00000000 0.00000000 6.25000000 0.00000000 999.20489753
B-4 0.00000000 0.00000000 6.25000000 0.00000000 999.20489496
B-5 0.00000000 0.00000000 6.25000000 0.00000000 999.20489071
B-6 0.00000000 0.00000000 5.90225587 0.34775002 999.20489492
<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 0.00
Deposits
Payments of Interest and Principal 5,021,155.12
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 0.00
Realized Losses 0.00
Total Deposits 5,021,155.12
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 30,607.81
Payment of Interest and Principal 4,967,118.78
Total Withdrawals (Pool Distribution Amount) 4,997,726.59
Ending Balance 23,428.53
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 1,962.20
Servicing Fee Support 1,962.20
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 30,496.26
Master Servicing Fee 2,073.75
Supported Prepayment/Curtailment Interest Shortfall 1,962.20
Net Servicing Fee 30,607.81
</TABLE>
<TABLE>
<CAPTION> LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT
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 7 0 0 0 7
575,424.52 0.00 0.00 0.00 575,424.52
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 7 0 0 0 7
575,424.52 0.00 0.00 0.00 575,424.52
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 0.669216% 0.000000% 0.000000% 0.000000% 0.669216%
0.398586% 0.000000% 0.000000% 0.000000% 0.398586%
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 0.669216% 0.000000% 0.000000% 0.000000% 0.669216%
0.398586% 0.000000% 0.000000% 0.000000% 0.398586%
</TABLE>
<TABLE> Delinquency Status By Group
<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 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%
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 7 0 0 0 7
575,424.52 0.00 0.00 0.00 575,424.52
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 7 0 0 0 7
575,424.52 0.00 0.00 0.00 575,424.52
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.813008% 0.000000% 0.000000% 0.000000% 0.813008%
0.610352% 0.000000% 0.000000% 0.000000% 0.610352%
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 0.813008% 0.000000% 0.000000% 0.000000% 0.813008%
0.610352% 0.000000% 0.000000% 0.000000% 0.610352%
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
Group 3 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 641.48
Cumulative Realized Losses - Includes Interest Shortfall 641.48
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 420,822.93
</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 I-A-1 135,853,319.58 92.78242440% 132,174,216.88 92.84072204% 7.109608% 0.000000%
Class II-A-1 46,624,316.06 31.84255706% 45,091,762.59 31.67298355% 61.223673% 0.000000%
Class II-A-R 46,624,216.06 31.84248876% 45,091,762.59 31.67298355% 0.000000% 0.000000%
Class III-A-1 12,521,786.44 8.55188307% 12,513,635.99 8.78972487% 22.858751% 0.000000%
Class III-A-2 10,874,786.44 7.42704745% 10,866,635.99 7.63285272% 1.159273% 0.000000%
Class III-A-3 10,250,786.44 7.00088022% 10,242,635.99 7.19454780% 0.439215% 0.000000%
Class B-1 6,370,786.44 4.35099424% 6,365,721.00 4.47135718% 2.728843% 0.000000%
Class B-2 4,027,786.44 2.75081825% 4,024,583.93 2.82691501% 1.647855% 0.000000%
Class B-3 2,124,786.44 1.45114479% 2,123,097.01 1.49128827% 1.338399% 0.000000%
Class B-4 1,172,786.44 0.80096658% 1,171,853.95 0.82312398% 0.669551% 0.000000%
Class B-5 806,786.44 0.55100311% 806,144.96 0.56624569% 0.257411% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.567421% 0.000000%
<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 164,012.41 0.11201397% 164,012.41 0.11520424%
Fraud 4,392,641.83 3.00000000% 4,392,641.83 3.08544320%
Special Hazard 2,003,901.83 1.36858540% 2,003,901.83 1.40756418%
<FN>
Limit of Subordinate's Exposure to Certain Types of Losses
</FN>
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Mixed Fixed
Weighted Average Gross Coupon 8.912709%
Weighted Average Pass-Through Rate 0.000000%
Weighted Average Maturity(Stepdown Calculation ) 351
Beginning Scheduled Collateral Loan Count 1,068
Number Of Loans Paid In Full 22
Ending Scheduled Collateral Loan Count 1,046
Beginning Scheduled Collateral Balance 146,421,394.41
Ending Scheduled Collateral Balance 142,366,640.39
Ending Actual Collateral Balance at 31-Oct-2000 144,366,581.17
Ending Scheduled Balance For Norwest 77,854,807.86
Ending Scheduled Balance For Other Services 64,511,832.53
Monthly P &I Constant 1,063,696.13
Class A Optimal Amount 4,895,186.10
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 137,335,285.97
Ending scheduled Balance For discounted Loans 5,031,354.42
Unpaid Principal Balance Of Outstanding Mortgage Loans
With Original LTV:
Less Than Or Equal To 80% 98,566,986.51
Greater Than 80%, less than or equal to 85% 4,076,284.14
Greater than 85%, less than or equal to 95% 36,156,233.40
Greater than 95% 3,608,863.09
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
</TABLE>
<TABLE>
<CAPTION>
Group Level Collateral Statement
<S> <C>
Group ID 1 2 3 Total
Collateral Description Fixed 15 Year Fixed 30 Year Fixed 30 Year
Weighted Average Coupon Rate 8.413986 9.046610 8.728835
Weighted Average Net Rate 7.439106 7.492100 7.480356
Weighted Average Maturity 170.00 351.00 352.00
Beginning Loan Count 84 878 106 1,068
Loans Paid In Full 2 17 3 22
Ending Loan Count 82 861 103 1,046
Beginning Scheduled Balance 10,568,074.00 89,229,103.00 36,373,429.00 136,170,606.00
Ending scheduled Balance 10,985,941.44 93,795,192.18 37,585,506.77 142,366,640.39
Record Date 10/31/00 10/31/00 10/31/00
Principal And Interest Constant 108,521.95 677,600.72 277,573.45 1,063,696.13
Scheduled Principal 35,547.11 56,510.34 24,512.11 116,569.56
Unscheduled Principal 342,589.39 2,094,092.01 1,501,503.06 3,938,184.46
Scheduled Interest 72,822.88 620,317.98 252,469.91 945,610.77
Servicing Fees 2,362.51 19,986.79 8,146.97 30,496.26
Master Servicing Fees 160.65 1,359.10 553.99 2,073.75
Trustee Fee 0.00 0.00 0.00 0.00
FRY Amount 6,689.48 102,932.75 31,984.31 141,606.54
Special Hazard Fee 0.00 0.00 0.00 0.00
Other Fee 0.00 0.00 0.00 0.00
Pool Insurance Fee 0.00 0.00 0.00 0.00
Spread Fee 1 0.00 0.00 0.00 0.00
Spread Fee 2 0.00 0.00 0.00 0.00
Spread Fee 3 0.00 0.00 0.00 0.00
Net Interest 63,610.24 496,039.34 211,784.64 771,434.22
Realized Loss Amount 0.00 0.00 0.00 0.00
Cumulative Realized Loss 0.00 0.00 0.00 0.00
Percentage of Cumulative Losses 0.00 0.00 0.00 0.00
</TABLE>
|
|