|
|
|
|
|
|
|
|
|
|
Previous: WELLS FARGO ASSET SEC CORP MORT PASS THR CERT SER 2000-13, 8-K, 2000-12-28 |
Next: BEAR STEARNS ASSET BACKED SEC INC ASSET BACK CERT SER 2000-2, 8-K, 2000-12-28 |
<TABLE>
<CAPTION>
Wells Fargo Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 11/30/00
Distribution Date: 12/26/00
WFMBS Series: 2000-13
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>
A-PO 94976HAK1 PO 0.00000% 104,537.61 0.00 78.73
A-1 94976HAA3 SEQ 7.75000% 50,135,000.00 323,788.54 1,070,217.23
A-2 94976HAB1 SEQ 7.75000% 50,000,000.00 322,916.67 1,124,543.62
A-3 94976HAC9 SEQ 7.50000% 177,113,000.00 1,106,956.25 3,983,425.90
A-4 94976HAD7 SEQ 7.25000% 98,137,000.00 592,911.04 2,207,186.75
A-5 94976HAE5 SEQ 7.46300% 13,500,000.00 83,958.75 -83,958.75
A-6 94976HAF2 SEQ 7.50000% 14,606,000.00 91,287.50 96,187.50
A-7 94976HAG0 SEQ 7.50000% 10,000,000.00 62,500.00 0.00
A-8 94976HAH8 SEQ 7.50000% 15,390,000.00 96,187.50 -96,187.50
A-9 94976HAJ4 SEQ 7.50000% 50,028,000.00 312,675.00 0.00
A-R 94976HAL9 RES 7.50000% 100.00 0.63 100.00
B-1 94976HAM7 SUB 7.50000% 9,256,000.00 57,850.00 5,753.68
B-2 94976HAN5 SUB 7.50000% 4,502,000.00 28,137.50 2,798.52
B-3 94976HAP0 SUB 7.50000% 2,752,000.00 17,200.00 1,710.69
B-4 94976HAQ8 SUB 7.50000% 1,751,000.00 10,943.75 1,088.45
B-5 94976HAR6 SUB 7.50000% 1,250,000.00 7,812.50 777.02
B-6 94976HAS4 SUB 7.50000% 1,751,674.83 10,947.97 278.87
Totals 500,276,312.44 3,126,073.60 8,314,000.71
</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 0.00 104,458.88 78.73 0.00
A-1 0.00 49,064,782.77 1,394,005.77 0.00
A-2 0.00 48,875,456.38 1,447,460.29 0.00
A-3 0.00 173,129,574.10 5,090,382.15 0.00
A-4 0.00 95,929,813.25 2,800,097.79 0.00
A-5 0.00 13,583,958.75 0.00 0.00
A-6 0.00 14,509,812.50 187,475.00 0.00
A-7 0.00 10,000,000.00 62,500.00 0.00
A-8 0.00 15,486,187.50 0.00 0.00
A-9 0.00 50,028,000.00 312,675.00 0.00
A-R 0.00 0.00 100.63 0.00
B-1 0.00 9,250,246.32 63,603.68 0.00
B-2 0.00 4,499,201.48 30,936.02 0.00
B-3 0.00 2,750,289.31 18,910.69 0.00
B-4 0.00 1,749,911.55 12,032.20 0.00
B-5 0.00 1,249,222.98 8,589.52 0.00
B-6 809.99 1,750,585.96 11,226.84 809.99
Totals 809.99 491,961,501.73 11,440,074.31 809.99
<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 104,537.61 104,537.61 78.17 0.56 0.00 0.00
A-1 50,135,000.00 50,135,000.00 38,378.68 1,031,838.56 0.00 0.00
A-2 50,000,000.00 50,000,000.00 40,326.85 1,084,216.77 0.00 0.00
A-3 177,113,000.00 177,113,000.00 142,848.20 3,840,577.69 0.00 0.00
A-4 98,137,000.00 98,137,000.00 79,151.13 2,128,035.62 0.00 0.00
A-5 13,500,000.00 13,500,000.00 0.00 0.00 -83,958.75 0.00
A-6 14,606,000.00 14,606,000.00 3,449.35 92,738.15 0.00 0.00
A-7 10,000,000.00 10,000,000.00 0.00 0.00 0.00 0.00
A-8 15,390,000.00 15,390,000.00 0.00 0.00 -96,187.50 0.00
A-9 50,028,000.00 50,028,000.00 0.00 0.00 0.00 0.00
A-R 100.00 100.00 3.59 96.41 0.00 0.00
B-1 9,256,000.00 9,256,000.00 5,753.68 0.00 0.00 0.00
B-2 4,502,000.00 4,502,000.00 2,798.52 0.00 0.00 0.00
B-3 2,752,000.00 2,752,000.00 1,710.69 0.00 0.00 0.00
B-4 1,751,000.00 1,751,000.00 1,088.45 0.00 0.00 0.00
B-5 1,250,000.00 1,250,000.00 777.02 0.00 0.00 0.00
B-6 1,751,674.83 1,751,674.83 278.87 0.00 0.00 809.99
Totals 500,276,312.44 500,276,312.44 316,643.20 8,177,503.76 (180,146.25) 809.99
<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 78.73 104,458.88 0.99924687 78.73
A-1 1,070,217.23 49,064,782.77 0.97865329 1,070,217.23
A-2 1,124,543.62 48,875,456.38 0.97750913 1,124,543.62
A-3 3,983,425.90 173,129,574.10 0.97750913 3,983,425.90
A-4 2,207,186.75 95,929,813.25 0.97750913 2,207,186.75
A-5 (83,958.75) 13,583,958.75 1.00621917 (83,958.75)
A-6 96,187.50 14,509,812.50 0.99341452 96,187.50
A-7 0.00 10,000,000.00 1.00000000 0.00
A-8 (96,187.50) 15,486,187.50 1.00625000 (96,187.50)
A-9 0.00 50,028,000.00 1.00000000 0.00
A-R 100.00 0.00 0.00000000 100.00
B-1 5,753.68 9,250,246.32 0.99937838 5,753.68
B-2 2,798.52 4,499,201.48 0.99937838 2,798.52
B-3 1,710.69 2,750,289.31 0.99937838 1,710.69
B-4 1,088.45 1,749,911.55 0.99937838 1,088.45
B-5 777.02 1,249,222.98 0.99937838 777.02
B-6 1,088.86 1,750,585.96 0.99937838 278.87
Totals 8,314,810.70 491,961,501.73 0.98337956 8,314,000.71
</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 104,537.61 1000.00000000 0.74776915 0.00535692 0.00000000
A-1 50,135,000.00 1000.00000000 0.76550673 20.58120195 0.00000000
A-2 50,000,000.00 1000.00000000 0.80653700 21.68433540 0.00000000
A-3 177,113,000.00 1000.00000000 0.80653707 21.68433537 0.00000000
A-4 98,137,000.00 1000.00000000 0.80653709 21.68433537 0.00000000
A-5 13,500,000.00 1000.00000000 0.00000000 0.00000000 -6.21916667
A-6 14,606,000.00 1000.00000000 0.23615980 6.34931877 0.00000000
A-7 10,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-8 15,390,000.00 1000.00000000 0.00000000 0.00000000 -6.25000000
A-9 50,028,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-R 100.00 1000.00000000 35.90000000 964.10000000 0.00000000
B-1 9,256,000.00 1000.00000000 0.62161625 0.00000000 0.00000000
B-2 4,502,000.00 1000.00000000 0.62161706 0.00000000 0.00000000
B-3 2,752,000.00 1000.00000000 0.62161701 0.00000000 0.00000000
B-4 1,751,000.00 1000.00000000 0.62161622 0.00000000 0.00000000
B-5 1,250,000.00 1000.00000000 0.62161600 0.00000000 0.00000000
B-6 1,751,674.83 1000.00000000 0.15920192 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 0.75312608 999.24687392 0.99924687 0.75312608
A-1 0.00000000 21.34670849 978.65329151 0.97865329 21.34670849
A-2 0.00000000 22.49087240 977.50912760 0.97750913 22.49087240
A-3 0.00000000 22.49087249 977.50912751 0.97750913 22.49087249
A-4 0.00000000 22.49087245 977.50912755 0.97750913 22.49087245
A-5 0.00000000 -6.21916667 1,006.21916667 1.00621917 -6.21916667
A-6 0.00000000 6.58547857 993.41452143 0.99341452 6.58547857
A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-8 0.00000000 -6.25000000 1,006.25000000 1.00625000 -6.25000000
A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-R 0.00000000 1000.00000000 0.00000000 0.00000000 1000.00000000
B-1 0.00000000 0.62161625 999.37838375 0.99937838 0.62161625
B-2 0.00000000 0.62161706 999.37838294 0.99937838 0.62161706
B-3 0.00000000 0.62161701 999.37838299 0.99937838 0.62161701
B-4 0.00000000 0.62161622 999.37838378 0.99937838 0.62161622
B-5 0.00000000 0.62161600 999.37838400 0.99937838 0.62161600
B-6 0.46240888 0.62161080 999.37838349 0.99937838 0.15920192
<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 104,537.61 0.00000% 104,537.61 0.00 0.00 0.00
A-1 50,135,000.00 7.75000% 50,135,000.00 323,788.54 0.00 0.00
A-2 50,000,000.00 7.75000% 50,000,000.00 322,916.67 0.00 0.00
A-3 177,113,000.00 7.50000% 177,113,000.00 1,106,956.25 0.00 0.00
A-4 98,137,000.00 7.25000% 98,137,000.00 592,911.04 0.00 0.00
A-5 13,500,000.00 7.46300% 13,500,000.00 83,958.75 0.00 0.00
A-6 14,606,000.00 7.50000% 14,606,000.00 91,287.50 0.00 0.00
A-7 10,000,000.00 7.50000% 10,000,000.00 62,500.00 0.00 0.00
A-8 15,390,000.00 7.50000% 15,390,000.00 96,187.50 0.00 0.00
A-9 50,028,000.00 7.50000% 50,028,000.00 312,675.00 0.00 0.00
A-R 100.00 7.50000% 100.00 0.63 0.00 0.00
B-1 9,256,000.00 7.50000% 9,256,000.00 57,850.00 0.00 0.00
B-2 4,502,000.00 7.50000% 4,502,000.00 28,137.50 0.00 0.00
B-3 2,752,000.00 7.50000% 2,752,000.00 17,200.00 0.00 0.00
B-4 1,751,000.00 7.50000% 1,751,000.00 10,943.75 0.00 0.00
B-5 1,250,000.00 7.50000% 1,250,000.00 7,812.50 0.00 0.00
B-6 1,751,674.83 7.50000% 1,751,674.83 10,947.97 0.00 0.00
Totals 500,276,312.44 3,126,073.60 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 0.00 104,458.88
A-1 0.00 0.00 323,788.54 0.00 49,064,782.77
A-2 0.00 0.00 322,916.67 0.00 48,875,456.38
A-3 0.00 0.00 1,106,956.25 0.00 173,129,574.10
A-4 0.00 0.00 592,911.04 0.00 95,929,813.25
A-5 0.00 0.00 83,958.75 0.00 13,583,958.75
A-6 0.00 0.00 91,287.50 0.00 14,509,812.50
A-7 0.00 0.00 62,500.00 0.00 10,000,000.00
A-8 0.00 0.00 96,187.50 0.00 15,486,187.50
A-9 0.00 0.00 312,675.00 0.00 50,028,000.00
A-R 0.00 0.00 0.63 0.00 0.00
B-1 0.00 0.00 57,850.00 0.00 9,250,246.32
B-2 0.00 0.00 28,137.50 0.00 4,499,201.48
B-3 0.00 0.00 17,200.00 0.00 2,750,289.31
B-4 0.00 0.00 10,943.75 0.00 1,749,911.55
B-5 0.00 0.00 7,812.50 0.00 1,249,222.98
B-6 0.00 0.00 10,947.97 0.00 1,750,585.96
Totals 0.00 0.00 3,126,073.60 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 104,537.61 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
A-1 50,135,000.00 7.75000% 1000.00000000 6.45833330 0.00000000 0.00000000
A-2 50,000,000.00 7.75000% 1000.00000000 6.45833340 0.00000000 0.00000000
A-3 177,113,000.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000
A-4 98,137,000.00 7.25000% 1000.00000000 6.04166665 0.00000000 0.00000000
A-5 13,500,000.00 7.46300% 1000.00000000 6.21916667 0.00000000 0.00000000
A-6 14,606,000.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000
A-7 10,000,000.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000
A-8 15,390,000.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000
A-9 50,028,000.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000
A-R 100.00 7.50000% 1000.00000000 6.30000000 0.00000000 0.00000000
B-1 9,256,000.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000
B-2 4,502,000.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000
B-3 2,752,000.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000
B-4 1,751,000.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000
B-5 1,250,000.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000
B-6 1,751,674.83 7.50000% 1000.00000000 6.25000132 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 999.24687392
A-1 0.00000000 0.00000000 6.45833330 0.00000000 978.65329151
A-2 0.00000000 0.00000000 6.45833340 0.00000000 977.50912760
A-3 0.00000000 0.00000000 6.25000000 0.00000000 977.50912751
A-4 0.00000000 0.00000000 6.04166665 0.00000000 977.50912755
A-5 0.00000000 0.00000000 6.21916667 0.00000000 1006.21916667
A-6 0.00000000 0.00000000 6.25000000 0.00000000 993.41452143
A-7 0.00000000 0.00000000 6.25000000 0.00000000 1000.00000000
A-8 0.00000000 0.00000000 6.25000000 0.00000000 1006.25000000
A-9 0.00000000 0.00000000 6.25000000 0.00000000 1000.00000000
A-R 0.00000000 0.00000000 6.30000000 0.00000000 0.00000000
B-1 0.00000000 0.00000000 6.25000000 0.00000000 999.37838375
B-2 0.00000000 0.00000000 6.25000000 0.00000000 999.37838294
B-3 0.00000000 0.00000000 6.25000000 0.00000000 999.37838299
B-4 0.00000000 0.00000000 6.25000000 0.00000000 999.37838378
B-5 0.00000000 0.00000000 6.25000000 0.00000000 999.37838400
B-6 0.00000000 0.00000000 6.25000132 0.00000000 999.37838349
<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 11,385,501.57
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 158,397.30
Realized Losses 0.00
Total Deposits 11,543,898.87
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 103,824.56
Payment of Interest and Principal 11,440,074.31
Total Withdrawals (Pool Distribution Amount) 11,543,898.87
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 7,472.58
Servicing Fee Support 7,472.58
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 104,210.81
Master Servicing Fee 7,086.33
Supported Prepayment/Curtailment Interest Shortfall 7,472.58
Net Servicing Fee 103,824.56
</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
2,487,401.96 0.00 0.00 0.00 2,487,401.96
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
2,487,401.96 0.00 0.00 0.00 2,487,401.96
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 0.538462% 0.000000% 0.000000% 0.000000% 0.538462%
0.501329% 0.000000% 0.000000% 0.000000% 0.501329%
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 0.538462% 0.000000% 0.000000% 0.000000% 0.538462%
0.501329% 0.000000% 0.000000% 0.000000% 0.501329%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 809.99
Cumulative Realized Losses - Includes Interest Shortfall 809.99
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 1,397,278.98
</TABLE>
<TABLE>
<CAPTION>
SUBORDINATION LEVEL/CREDIT ENHANCEMENT/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE
Current Next
Original $ Original % Current $ Current % Class% Prepayment%
<S> <C> <C> <C> <C> <C> <C> <C>
Class A 21,262,674.83 4.25018621% 21,249,457.60 4.31933343% 95.679749% 0.000000%
Class B-1 12,006,674.83 2.40000866% 11,999,211.28 2.43905493% 1.880678% 43.531682%
Class B-2 7,504,674.83 1.50010597% 7,500,009.80 1.52451153% 0.914738% 21.173253%
Class B-3 4,752,674.83 0.95000997% 4,749,720.49 0.96546589% 0.559164% 12.942868%
Class B-4 3,001,674.83 0.60000339% 2,999,808.94 0.60976498% 0.355776% 8.235088%
Class B-5 1,751,674.83 0.35014147% 1,750,585.96 0.35583800% 0.253981% 5.878846%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.355914% 8.238262%
<FN>
Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure
</FN>
</TABLE>
<TABLE>
<CAPTION>
Original $ Original % Current $ Current %
<S> <C> <C> <C> <C>
Bankruptcy 111,741.87 0.02233603% 111,741.87 0.02271354%
Fraud 10,005,526.25 2.00000000% 10,005,526.25 2.03380269%
Special Hazard 5,002,763.12 1.00000000% 5,002,763.12 1.01690134%
<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 8.453531%
Weighted Average Pass-Through Rate 7.500000%
Weighted Average Maturity(Stepdown Calculation ) 357
Beginning Scheduled Collateral Loan Count 1,318
Number Of Loans Paid In Full 18
Ending Scheduled Collateral Loan Count 1,300
Beginning Scheduled Collateral Balance 500,276,312.44
Ending Scheduled Collateral Balance 491,961,501.73
Ending Actual Collateral Balance at 30-Nov-2000 496,161,944.67
Ending Scheduled Balance For Wells Fargo Serviced 267,506,127.08
Ending Scheduled Balance For Other Servicers 224,455,374.65
Monthly P &I Constant 3,551,889.22
Class A Optimal Amount 11,294,696.63
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 483,796,232.75
Ending scheduled Balance For Discount Loans 8,165,268.98
Unpaid Principal Balance Of Outstanding Mortgage Loans with
Original LTV:
Less Than Or Equal To 80% 449,403,508.46
Greater Than 80%, less than or equal to 85% 4,457,142.38
Greater than 85%, less than or equal to 95% 38,217,571.12
Greater than 95% 0.00
</TABLE>
|
|