|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: MORTGAGE ASSET BACKED PASS THROUGH CERT SERIES 2000-1, 8-K, 2001-01-08 |
Next: STRUCTURED ASSET SEC CORP MORT PAS THR CERT SER 2000-4, 8-K, 2001-01-08 |
<TABLE>
<CAPTION>
Wells Fargo Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 11/30/2000
Distribution Date: 12/26/2000
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% 10,100,745.94 63,129.66 140,230.00
I-A-PO 949747AB5 PO 0.00000% 91,677.55 0.00 6,025.21
II-A-1 949747AC3 SEQ 7.50000% 86,981,555.29 543,634.72 1,911,069.82
II-A-PO 949747AD1 PO 0.00000% 100,899.00 0.00 125.18
II-AR 949747AE9 R 7.50000% 0.00 0.00 0.00
III-A-1 949747AF6 SEQ 7.50000% 32,475,832.05 202,973.95 902,874.58
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% 102,294.55 0.00 127.96
B-1 949747AK5 SUB 7.50000% 3,876,914.99 24,230.72 3,162.86
B-2 949747AL3 SUB 7.50000% 2,341,137.07 14,632.11 1,909.94
B-3 949747AM1 SUB 7.50000% 1,901,486.92 11,884.29 1,551.27
B-4 949747AN9 SUB 7.50000% 951,243.06 5,945.27 776.04
B-5 949747AP4 SUB 7.50000% 365,708.99 2,285.68 298.35
B-6 949747AQ2 SUB 7.50000% 806,144.96 5,318.97 360.13
Totals 142,366,640.37 888,229.12 2,968,511.34
</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 9,960,515.94 203,359.66 0.00
I-A-PO 0.00 85,652.34 6,025.21 0.00
II-A-1 0.00 85,070,485.47 2,454,704.54 0.00
II-A-PO 0.00 100,773.82 125.18 0.00
II-AR 0.00 0.00 0.00 0.00
III-A-1 0.00 31,572,957.47 1,105,848.53 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 0.00 102,166.59 127.96 0.00
B-1 0.00 3,873,752.13 27,393.58 0.00
B-2 0.00 2,339,227.13 16,542.05 0.00
B-3 0.00 1,899,935.65 13,435.56 0.00
B-4 0.00 950,467.02 6,721.31 0.00
B-5 0.00 365,410.64 2,584.03 0.00
B-6 297.54 805,487.30 5,679.10 939.02
Totals 297.54 139,397,831.50 3,856,740.46 939.02
<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 10,100,745.94 32,535.10 107,694.90 0.00 0.00
I-A-PO 92,074.83 91,677.55 336.90 5,688.31 0.00 0.00
II-A-1 89,128,000.00 86,981,555.29 51,988.27 1,859,081.55 0.00 0.00
II-A-PO 101,003.52 100,899.00 101.28 23.91 0.00 0.00
II-AR 100.00 0.00 0.00 0.00 0.00 0.00
III-A-1 34,000,000.00 32,475,832.05 22,704.41 880,170.17 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 102,429.62 102,294.55 120.09 7.87 0.00 0.00
B-1 3,880,000.00 3,876,914.99 3,162.86 0.00 0.00 0.00
B-2 2,343,000.00 2,341,137.07 1,909.94 0.00 0.00 0.00
B-3 1,903,000.00 1,901,486.92 1,551.27 0.00 0.00 0.00
B-4 952,000.00 951,243.06 776.04 0.00 0.00 0.00
B-5 366,000.00 365,708.99 298.35 0.00 0.00 0.00
B-6 806,786.44 806,144.96 360.13 0.00 0.00 297.54
Totals 146,421,394.41 142,366,640.37 115,844.64 2,852,666.71 0.00 297.54
<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-1 140,230.00 9,960,515.94 0.95079381 140,230.00
I-A-PO 6,025.21 85,652.34 0.93024706 6,025.21
II-A-1 1,911,069.82 85,070,485.47 0.95447542 1,911,069.82
II-A-PO 125.18 100,773.82 0.99772582 125.18
II-AR 0.00 0.00 0.00000000 0.00
III-A-1 902,874.58 31,572,957.47 0.92861640 902,874.58
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 127.96 102,166.59 0.99743209 127.96
B-1 3,162.86 3,873,752.13 0.99838972 3,162.86
B-2 1,909.94 2,339,227.13 0.99838973 1,909.94
B-3 1,551.27 1,899,935.65 0.99838973 1,551.27
B-4 776.04 950,467.02 0.99838973 776.04
B-5 298.35 365,410.64 0.99838973 298.35
B-6 657.67 805,487.30 0.99838973 360.13
Totals 2,968,808.88 139,397,831.50 0.95203185 2,968,511.34
</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 10,476,000.00 964.17964299 3.10567965 10.28015464 0.00000000
I-A-PO 92,074.83 995.68524862 3.65898042 61.77920719 0.00000000
II-A-1 89,128,000.00 975.91727953 0.58329896 20.85855792 0.00000000
II-A-PO 101,003.52 998.96518458 1.00273733 0.23672442 0.00000000
II-AR 100.00 0.00000000 0.00000000 0.00000000 0.00000000
III-A-1 34,000,000.00 955.17153088 0.66777676 25.88735794 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 102,429.62 998.68133846 1.17241478 0.07683324 0.00000000
B-1 3,880,000.00 999.20489433 0.81517010 0.00000000 0.00000000
B-2 2,343,000.00 999.20489543 0.81516859 0.00000000 0.00000000
B-3 1,903,000.00 999.20489753 0.81517078 0.00000000 0.00000000
B-4 952,000.00 999.20489496 0.81516807 0.00000000 0.00000000
B-5 366,000.00 999.20489071 0.81516393 0.00000000 0.00000000
B-6 806,786.44 999.20489492 0.44637587 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 13.38583429 950.79380871 0.95079381 13.38583429
I-A-PO 0.00000000 65.43818761 930.24706100 0.93024706 65.43818761
II-A-1 0.00000000 21.44185688 954.47542265 0.95447542 21.44185688
II-A-PO 0.00000000 1.23936275 997.72582183 0.99772582 1.23936275
II-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
III-A-1 0.00000000 26.55513471 928.61639618 0.92861640 26.55513471
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 1.24924802 997.43209044 0.99743209 1.24924802
B-1 0.00000000 0.81517010 998.38972423 0.99838972 0.81517010
B-2 0.00000000 0.81516859 998.38972685 0.99838973 0.81516859
B-3 0.00000000 0.81517078 998.38972675 0.99838973 0.81517078
B-4 0.00000000 0.81516807 998.38972689 0.99838973 0.81516807
B-5 0.00000000 0.81516393 998.38972678 0.99838973 0.81516393
B-6 0.36879648 0.81517235 998.38973496 0.99838973 0.44637587
<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% 10,100,745.94 63,129.66 0.00 0.00
I-A-PO 92,074.83 0.00000% 91,677.55 0.00 0.00 0.00
II-A-1 89,128,000.00 7.50000% 86,981,555.29 543,634.72 0.00 0.00
II-A-PO 101,003.52 0.00000% 100,899.00 0.00 0.00 0.00
II-AR 100.00 7.50000% 0.00 0.00 0.00 0.00
III-A-1 34,000,000.00 7.50000% 32,475,832.05 202,973.95 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% 102,294.55 0.00 0.00 0.00
B-1 3,880,000.00 7.50000% 3,876,914.99 24,230.72 0.00 0.00
B-2 2,343,000.00 7.50000% 2,341,137.07 14,632.11 0.00 0.00
B-3 1,903,000.00 7.50000% 1,901,486.92 11,884.29 0.00 0.00
B-4 952,000.00 7.50000% 951,243.06 5,945.27 0.00 0.00
B-5 366,000.00 7.50000% 365,708.99 2,285.68 0.00 0.00
B-6 806,786.44 7.50000% 806,144.96 5,038.41 280.56 0.00
Totals 146,421,394.41 887,948.56 280.56 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 63,129.66 0.00 9,960,515.94
I-A-PO 0.00 0.00 0.00 0.00 85,652.34
II-A-1 0.00 0.00 543,634.72 0.00 85,070,485.47
II-A-PO 0.00 0.00 0.00 0.00 100,773.82
II-AR 0.00 0.00 0.00 0.00 0.00
III-A-1 0.00 0.00 202,973.95 0.00 31,572,957.47
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 0.00 102,166.59
B-1 0.00 0.00 24,230.72 0.00 3,873,752.13
B-2 0.00 0.00 14,632.11 0.00 2,339,227.13
B-3 0.00 0.00 11,884.29 0.00 1,899,935.65
B-4 0.00 0.00 5,945.27 0.00 950,467.02
B-5 0.00 0.00 2,285.68 0.00 365,410.64
B-6 0.00 0.00 5,318.97 0.00 805,487.30
Totals 0.00 0.00 888,229.12 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 10,476,000.00 7.50000% 964.17964299 6.02612257 0.00000000 0.00000000
I-A-PO 92,074.83 0.00000% 995.68524862 0.00000000 0.00000000 0.00000000
II-A-1 89,128,000.00 7.50000% 975.91727953 6.09948299 0.00000000 0.00000000
II-A-PO 101,003.52 0.00000% 998.96518458 0.00000000 0.00000000 0.00000000
II-AR 100.00 7.50000% 0.00000000 0.00000000 0.00000000 0.00000000
III-A-1 34,000,000.00 7.50000% 955.17153088 5.96982206 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% 998.68133846 0.00000000 0.00000000 0.00000000
B-1 3,880,000.00 7.50000% 999.20489433 6.24503093 0.00000000 0.00000000
B-2 2,343,000.00 7.50000% 999.20489543 6.24503201 0.00000000 0.00000000
B-3 1,903,000.00 7.50000% 999.20489753 6.24502890 0.00000000 0.00000000
B-4 952,000.00 7.50000% 999.20489496 6.24503151 0.00000000 0.00000000
B-5 366,000.00 7.50000% 999.20489071 6.24502732 0.00000000 0.00000000
B-6 806,786.44 7.50000% 999.20489492 6.24503555 0.34775002 0.00000000
<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 6.02612257 0.00000000 950.79380871
I-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 930.24706100
II-A-1 0.00000000 0.00000000 6.09948299 0.00000000 954.47542265
II-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 997.72582183
II-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
III-A-1 0.00000000 0.00000000 5.96982206 0.00000000 928.61639618
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 997.43209044
B-1 0.00000000 0.00000000 6.24503093 0.00000000 998.38972423
B-2 0.00000000 0.00000000 6.24503201 0.00000000 998.38972685
B-3 0.00000000 0.00000000 6.24502890 0.00000000 998.38972675
B-4 0.00000000 0.00000000 6.24503151 0.00000000 998.38972689
B-5 0.00000000 0.00000000 6.24502732 0.00000000 998.38972678
B-6 0.00000000 0.00000000 6.59278557 0.00000000 998.38973496
<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 23,428.53
Deposits
Payments of Interest and Principal 3,812,771.33
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 49,128.86
Realized Losses 0.00
Total Deposits 3,861,900.19
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 28,588.25
Payment of Interest and Principal 3,856,740.47
Total Withdrawals (Pool Distribution Amount) 3,885,328.72
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 3,088.32
Servicing Fee Support 3,088.32
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 29,659.71
Master Servicing Fee 2,016.86
Supported Prepayment/Curtailment Interest Shortfall 3,088.32
Net Servicing Fee 28,588.25
</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 8 0 0 0 8
1,275,687.37 0.00 0.00 0.00 1,275,687.37
60 Days 1 0 0 0 1
127,249.66 0.00 0.00 0.00 127,249.66
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 9 0 0 0 9
1,402,937.03 0.00 0.00 0.00 1,402,937.03
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 0.778968% 0.000000% 0.000000% 0.000000% 0.778968%
0.903741% 0.000000% 0.000000% 0.000000% 0.903741%
60 Days 0.097371% 0.000000% 0.000000% 0.000000% 0.097371%
0.090148% 0.000000% 0.000000% 0.000000% 0.090148%
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 0.876339% 0.000000% 0.000000% 0.000000% 0.876339%
0.993889% 0.000000% 0.000000% 0.000000% 0.993889%
</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
253,252.33 0.00 0.00 0.00 253,252.33
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
253,252.33 0.00 0.00 0.00 253,252.33
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 1.234568% 0.000000% 0.000000% 0.000000% 1.234568%
2.309676% 0.000000% 0.000000% 0.000000% 2.309676%
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 1.234568% 0.000000% 0.000000% 0.000000% 1.234568%
2.309676% 0.000000% 0.000000% 0.000000% 2.309676%
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 6 0 0 0 6
624,948.75 0.00 0.00 0.00 624,948.75
60 Days 1 0 0 0 1
127,249.66 0.00 0.00 0.00 127,249.66
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
752,198.41 0.00 0.00 0.00 752,198.41
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.710059% 0.000000% 0.000000% 0.000000% 0.710059%
0.674171% 0.000000% 0.000000% 0.000000% 0.674171%
60 Days 0.118343% 0.000000% 0.000000% 0.000000% 0.118343%
0.137272% 0.000000% 0.000000% 0.000000% 0.137272%
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 0.828402% 0.000000% 0.000000% 0.000000% 0.828402%
0.811443% 0.000000% 0.000000% 0.000000% 0.811443%
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 1 0 0 0 1
397,486.29 0.00 0.00 0.00 397,486.29
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
397,486.29 0.00 0.00 0.00 397,486.29
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.990099% 0.000000% 0.000000% 0.000000% 0.990099%
1.083288% 0.000000% 0.000000% 0.000000% 1.083288%
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 0.990099% 0.000000% 0.000000% 0.000000% 0.990099%
1.083288% 0.000000% 0.000000% 0.000000% 1.083288%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 297.54
Cumulative Realized Losses - Includes Interest Shortfall 939.02
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 488,685.69
</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% 129,351,663.22 92.79316746% 7.160212% 0.000000%
Class II-A-1 46,624,316.06 31.84255706% 44,180,403.93 31.69375266% 61.153728% 0.000000%
Class II-A-R 46,624,216.06 31.84248876% 44,180,403.93 31.69375266% 0.000000% 0.000000%
Class III-A-1 12,521,786.44 8.55188307% 12,505,279.87 8.97092855% 22.696521% 0.000000%
Class III-A-2 10,874,786.44 7.42704745% 10,858,279.87 7.78941807% 1.183962% 0.000000%
Class III-A-3 10,250,786.44 7.00088022% 10,234,279.87 7.34177839% 0.448568% 0.000000%
Class B-1 6,370,786.44 4.35099424% 6,360,527.74 4.56285989% 2.784684% 0.000000%
Class B-2 4,027,786.44 2.75081825% 4,021,300.61 2.88476554% 1.681576% 0.000000%
Class B-3 2,124,786.44 1.45114479% 2,121,364.96 1.52180628% 1.365787% 0.000000%
Class B-4 1,172,786.44 0.80096658% 1,170,897.94 0.83996855% 0.683252% 0.000000%
Class B-5 806,786.44 0.55100311% 805,487.30 0.57783345% 0.262679% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.579032% 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 0.11765779%
Fraud 4,392,641.83 3.00000000% 4,392,641.83 3.15115507%
Special Hazard 2,003,901.83 1.36858540% 2,003,901.83 1.43754161%
<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 8.906438%
Weighted Average Pass-Through Rate 0.000000%
Weighted Average Maturity(Stepdown Calculation ) 350
Beginning Scheduled Collateral Loan Count 1,046
Number Of Loans Paid In Full 19
Ending Scheduled Collateral Loan Count 1,027
Beginning Scheduled Collateral Balance 142,366,640.39
Ending Scheduled Collateral Balance 139,397,831.50
Ending Actual Collateral Balance at 30-Nov-2000 141,156,312.66
Ending Scheduled Balance For Norwest 75,865,601.24
Ending Scheduled Balance For Other Services 63,532,230.26
Monthly P &I Constant 1,036,905.13
Class A Optimal Amount 3,778,106.48
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 134,485,504.69
Ending scheduled Balance For discounted Loans 4,912,326.81
Unpaid Principal Balance Of Outstanding Mortgage Loans With
Original LTV:
Less Than Or Equal To 80% 96,223,396.81
Greater Than 80%, less than or equal to 85% 4,073,208.99
Greater than 85%, less than or equal to 95% 35,545,698.46
Greater than 95% 3,606,564.20
</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 8.406930 9.037265 8.725960
Weighted Average Net Rate 7.437413 7.492137 7.479587
Weighted Average Maturity 169.00 350.00 351.00
Beginning Loan Count 82 861 103 1,046
Loans Paid In Full 1 16 2 19
Ending Loan Count 81 845 101 1,027
Beginning Scheduled Balance 10,985,941.44 93,795,192.18 37,585,506.77 142,366,640.39
Ending scheduled Balance 10,837,130.27 91,879,985.02 36,680,716.21 139,397,831.50
Record Date 11/30/2000 11/30/2000 11/30/2000
Principal And Interest Constant 105,961.48 663,237.71 267,705.93 1,036,905.13
Scheduled Principal 35,427.96 56,101.70 24,612.52 116,142.18
Unscheduled Principal 113,383.21 1,859,105.46 880,178.04 2,852,666.71
Scheduled Interest 70,533.52 606,474.72 242,632.82 919,641.07
Servicing Fees 2,288.74 19,540.66 7,830.31 29,659.71
Master Servicing Fees 155.63 1,328.76 532.46 2,016.86
Trustee Fee 0.00 0.00 0.00 0.00
FRY Amount 6,431.51 99,901.81 30,675.21 137,008.53
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 61,657.64 485,703.48 203,594.85 750,955.97
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>
|
|