|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: NORWEST ASSET SECURITIES CORP MORT PASS THR CERT SER 2000 1, 8-K, 2000-07-07 |
Next: SOHU COM INC, 8-A12G, 2000-07-07 |
<TABLE>
<CAPTION>
Norwest Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 05/31/2000
Distribution Date: 06/26/2000
NASCOR Series: 2000-1
Contact: Customer Service - SecuritiesLink
Norwest 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-PO NMB001PO1 PO 0.00000% 929,272.51 0.00 940.89
I-A-1 66937RT90 SEQ 7.25000% 56,195,305.36 339,513.30 639,412.49
I-A-2 66937RU23 SEQ 7.25000% 34,899,122.64 210,848.87 613,592.83
I-A-3 66937RU31 SEQ 7.25000% 19,755,900.00 119,358.56 0.00
I-A-4 66937RU49 SEQ 7.25000% 16,798,400.00 101,490.33 0.00
I-A-5 66937RU56 SEQ 7.25000% 19,027,000.00 114,954.79 0.00
I-A-6 66937RU64 SEQ 7.25000% 8,500,000.00 51,354.17 0.00
I-AR 66937RU72 R 7.25000% 0.00 15.66 0.00
II-A-PO NMB001PO2 PO 0.00000% 213,494.62 0.00 220.87
II-A-1 66937RU80 SEQ 7.25000% 20,023,402.54 120,974.72 19,617.54
II-A-2 66937RU98 SEQ 7.25000% 3,256,600.00 19,675.29 0.00
B-1 66937RV22 SUB 7.25000% 3,600,940.51 21,755.68 2,590.32
B-2 66937RV30 SUB 7.25000% 1,500,807.38 9,067.38 1,079.60
B-3 66937RV48 SUB 7.25000% 899,487.22 5,434.40 647.04
B-4 66937RV55 SUB 7.25000% 600,322.95 3,626.95 431.84
B-5 66937RV63 SUB 7.25000% 400,880.11 2,421.98 288.37
B-6 66937RV71 SUB 7.25000% 500,266.47 3,022.44 359.86
Totals 187,101,202.31 1,123,514.52 1,279,181.65
</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-PO 0.00 928,331.62 940.89 0.00
I-A-1 0.00 55,555,892.87 978,925.79 0.00
I-A-2 0.00 34,285,529.81 824,441.70 0.00
I-A-3 0.00 19,755,900.00 119,358.56 0.00
I-A-4 0.00 16,798,400.00 101,490.33 0.00
I-A-5 0.00 19,027,000.00 114,954.79 0.00
I-A-6 0.00 8,500,000.00 51,354.17 0.00
I-AR 0.00 0.00 15.66 0.00
II-A-PO 0.00 213,273.75 220.87 0.00
II-A-1 0.00 20,003,785.00 140,592.26 0.00
II-A-2 0.00 3,256,600.00 19,675.29 0.00
B-1 0.00 3,598,350.19 24,346.00 0.00
B-2 0.00 1,499,727.79 10,146.98 0.00
B-3 0.00 898,840.17 6,081.44 0.00
B-4 0.00 599,891.11 4,058.79 0.00
B-5 0.00 400,591.74 2,710.35 0.00
B-6 0.00 499,906.60 3,382.30 287.60
Totals 0.00 185,822,020.65 2,402,696.17 287.60
<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-PO 1,034,410.75 929,272.51 811.60 129.29 0.00 0.00
I-A-1 62,731,000.00 56,195,305.36 56,779.21 582,633.28 0.00 0.00
I-A-2 41,171,000.00 34,899,122.64 54,486.45 559,106.37 0.00 0.00
I-A-3 19,755,900.00 19,755,900.00 0.00 0.00 0.00 0.00
I-A-4 16,798,400.00 16,798,400.00 0.00 0.00 0.00 0.00
I-A-5 19,027,000.00 19,027,000.00 0.00 0.00 0.00 0.00
I-A-6 8,500,000.00 8,500,000.00 0.00 0.00 0.00 0.00
I-AR 100.00 0.00 0.00 0.00 0.00 0.00
II-A-PO 214,378.78 213,494.62 185.36 35.51 0.00 0.00
II-A-1 20,616,000.00 20,023,402.54 17,124.62 2,492.92 0.00 0.00
II-A-2 3,256,600.00 3,256,600.00 0.00 0.00 0.00 0.00
B-1 3,611,000.00 3,600,940.51 2,590.32 0.00 0.00 0.00
B-2 1,505,000.00 1,500,807.38 1,079.60 0.00 0.00 0.00
B-3 902,000.00 899,487.22 647.04 0.00 0.00 0.00
B-4 602,000.00 600,322.95 431.84 0.00 0.00 0.00
B-5 402,000.00 400,880.11 288.37 0.00 0.00 0.00
B-6 501,663.99 500,266.47 359.86 0.00 0.00 0.00
Totals 200,628,453.52 187,101,202.31 134,784.27 1,144,397.37 0.00 0.00
<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-PO 940.89 928,331.62 0.89744970 940.89
I-A-1 639,412.49 55,555,892.87 0.88562103 639,412.49
I-A-2 613,592.83 34,285,529.81 0.83275922 613,592.83
I-A-3 0.00 19,755,900.00 1.00000000 0.00
I-A-4 0.00 16,798,400.00 1.00000000 0.00
I-A-5 0.00 19,027,000.00 1.00000000 0.00
I-A-6 0.00 8,500,000.00 1.00000000 0.00
I-AR 0.00 0.00 0.00000000 0.00
II-A-PO 220.87 213,273.75 0.99484543 220.87
II-A-1 19,617.54 20,003,785.00 0.97030389 19,617.54
II-A-2 0.00 3,256,600.00 1.00000000 0.00
B-1 2,590.32 3,598,350.19 0.99649687 2,590.32
B-2 1,079.60 1,499,727.79 0.99649687 1,079.60
B-3 647.04 898,840.17 0.99649686 647.04
B-4 431.84 599,891.11 0.99649686 431.84
B-5 288.37 400,591.74 0.99649687 288.37
B-6 359.86 499,906.60 0.99649688 359.86
Totals 1,279,181.65 185,822,020.65 0.92619974 1,279,181.65
</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-PO 1,034,410.75 898.35929296 0.78460128 0.12498903 0.00000000
I-A-1 62,731,000.00 895.81395737 0.90512203 9.28780475 0.00000000
I-A-2 41,171,000.00 847.66273931 1.32341818 13.58010177 0.00000000
I-A-3 19,755,900.00 1000.00000000 0.00000000 0.00000000 0.00000000
I-A-4 16,798,400.00 1000.00000000 0.00000000 0.00000000 0.00000000
I-A-5 19,027,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
I-A-6 8,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
I-AR 100.00 0.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 214,378.78 995.87571121 0.86463782 0.16564139 0.00000000
II-A-1 20,616,000.00 971.25545887 0.83064707 0.12092161 0.00000000
II-A-2 3,256,600.00 1000.00000000 0.00000000 0.00000000 0.00000000
B-1 3,611,000.00 997.21420936 0.71734146 0.00000000 0.00000000
B-2 1,505,000.00 997.21420598 0.71734219 0.00000000 0.00000000
B-3 902,000.00 997.21421286 0.71733925 0.00000000 0.00000000
B-4 602,000.00 997.21420266 0.71734219 0.00000000 0.00000000
B-5 402,000.00 997.21420398 0.71733831 0.00000000 0.00000000
B-6 501,663.99 997.21423098 0.71733273 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-PO 0.00000000 0.90959032 897.44970264 0.89744970 0.90959032
I-A-1 0.00000000 10.19292678 885.62103059 0.88562103 10.19292678
I-A-2 0.00000000 14.90352020 832.75921911 0.83275922 14.90352020
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 1,000.00000000 1.00000000 0.00000000
I-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
I-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 0.00000000 1.03027921 994.84543200 0.99484543 1.03027921
II-A-1 0.00000000 0.95156868 970.30389018 0.97030389 0.95156868
II-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
B-1 0.00000000 0.71734146 996.49686790 0.99649687 0.71734146
B-2 0.00000000 0.71734219 996.49687043 0.99649687 0.71734219
B-3 0.00000000 0.71733925 996.49686253 0.99649686 0.71733925
B-4 0.00000000 0.71734219 996.49686047 0.99649686 0.71734219
B-5 0.00000000 0.71733831 996.49686567 0.99649687 0.71733831
B-6 0.00000000 0.71733273 996.49687832 0.99649688 0.71733273
<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-PO 1,034,410.75 0.00000% 929,272.51 0.00 0.00 0.00
I-A-1 62,731,000.00 7.25000% 56,195,305.36 339,513.30 0.00 0.00
I-A-2 41,171,000.00 7.25000% 34,899,122.64 210,848.87 0.00 0.00
I-A-3 19,755,900.00 7.25000% 19,755,900.00 119,358.56 0.00 0.00
I-A-4 16,798,400.00 7.25000% 16,798,400.00 101,490.33 0.00 0.00
I-A-5 19,027,000.00 7.25000% 19,027,000.00 114,954.79 0.00 0.00
I-A-6 8,500,000.00 7.25000% 8,500,000.00 51,354.17 0.00 0.00
I-AR 100.00 7.25000% 0.00 0.00 0.00 0.00
II-A-PO 214,378.78 0.00000% 213,494.62 0.00 0.00 0.00
II-A-1 20,616,000.00 7.25000% 20,023,402.54 120,974.72 0.00 0.00
II-A-2 3,256,600.00 7.25000% 3,256,600.00 19,675.29 0.00 0.00
B-1 3,611,000.00 7.25000% 3,600,940.51 21,755.68 0.00 0.00
B-2 1,505,000.00 7.25000% 1,500,807.38 9,067.38 0.00 0.00
B-3 902,000.00 7.25000% 899,487.22 5,434.40 0.00 0.00
B-4 602,000.00 7.25000% 600,322.95 3,626.95 0.00 0.00
B-5 402,000.00 7.25000% 400,880.11 2,421.98 0.00 0.00
B-6 501,663.99 7.25000% 500,266.47 3,022.44 0.00 0.00
Totals 200,628,453.52 1,123,498.86 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>
I-A-PO 0.00 0.00 0.00 0.00 928,331.62
I-A-1 0.00 0.00 339,513.30 0.00 55,555,892.87
I-A-2 0.00 0.00 210,848.87 0.00 34,285,529.81
I-A-3 0.00 0.00 119,358.56 0.00 19,755,900.00
I-A-4 0.00 0.00 101,490.33 0.00 16,798,400.00
I-A-5 0.00 0.00 114,954.79 0.00 19,027,000.00
I-A-6 0.00 0.00 51,354.17 0.00 8,500,000.00
I-AR 0.00 0.00 15.66 0.00 0.00
II-A-PO 0.00 0.00 0.00 0.00 213,273.75
II-A-1 0.00 0.00 120,974.72 0.00 20,003,785.00
II-A-2 0.00 0.00 19,675.29 0.00 3,256,600.00
B-1 0.00 0.00 21,755.68 0.00 3,598,350.19
B-2 0.00 0.00 9,067.38 0.00 1,499,727.79
B-3 0.00 0.00 5,434.40 0.00 898,840.17
B-4 0.00 0.00 3,626.95 0.00 599,891.11
B-5 0.00 0.00 2,421.98 0.00 400,591.74
B-6 0.00 0.00 3,022.44 0.00 499,906.60
Totals 0.00 0.00 1,123,514.52 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-PO 1,034,410.75 0.00000% 898.35929296 0.00000000 0.00000000 0.00000000
I-A-1 62,731,000.00 7.25000% 895.81395737 5.41220927 0.00000000 0.00000000
I-A-2 41,171,000.00 7.25000% 847.66273931 5.12129582 0.00000000 0.00000000
I-A-3 19,755,900.00 7.25000% 1000.00000000 6.04166654 0.00000000 0.00000000
I-A-4 16,798,400.00 7.25000% 1000.00000000 6.04166647 0.00000000 0.00000000
I-A-5 19,027,000.00 7.25000% 1000.00000000 6.04166658 0.00000000 0.00000000
I-A-6 8,500,000.00 7.25000% 1000.00000000 6.04166706 0.00000000 0.00000000
I-AR 100.00 7.25000% 0.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 214,378.78 0.00000% 995.87571121 0.00000000 0.00000000 0.00000000
II-A-1 20,616,000.00 7.25000% 971.25545887 5.86800155 0.00000000 0.00000000
II-A-2 3,256,600.00 7.25000% 1000.00000000 6.04166615 0.00000000 0.00000000
B-1 3,611,000.00 7.25000% 997.21420936 6.02483523 0.00000000 0.00000000
B-2 1,505,000.00 7.25000% 997.21420598 6.02483721 0.00000000 0.00000000
B-3 902,000.00 7.25000% 997.21421286 6.02483370 0.00000000 0.00000000
B-4 602,000.00 7.25000% 997.21420266 6.02483389 0.00000000 0.00000000
B-5 402,000.00 7.25000% 997.21420398 6.02482587 0.00000000 0.00000000
B-6 501,663.99 7.25000% 997.21423098 6.02482949 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-PO 0.00000000 0.00000000 0.00000000 0.00000000 897.44970264
I-A-1 0.00000000 0.00000000 5.41220927 0.00000000 885.62103059
I-A-2 0.00000000 0.00000000 5.12129582 0.00000000 832.75921911
I-A-3 0.00000000 0.00000000 6.04166654 0.00000000 1000.00000000
I-A-4 0.00000000 0.00000000 6.04166647 0.00000000 1000.00000000
I-A-5 0.00000000 0.00000000 6.04166658 0.00000000 1000.00000000
I-A-6 0.00000000 0.00000000 6.04166706 0.00000000 1000.00000000
I-AR 0.00000000 0.00000000 156.60000000 0.00000000 0.00000000
II-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 994.84543200
II-A-1 0.00000000 0.00000000 5.86800155 0.00000000 970.30389018
II-A-2 0.00000000 0.00000000 6.04166615 0.00000000 1000.00000000
B-1 0.00000000 0.00000000 6.02483523 0.00000000 996.49686790
B-2 0.00000000 0.00000000 6.02483721 0.00000000 996.49687043
B-3 0.00000000 0.00000000 6.02483370 0.00000000 996.49686253
B-4 0.00000000 0.00000000 6.02483389 0.00000000 996.49686047
B-5 0.00000000 0.00000000 6.02482587 0.00000000 996.49686567
B-6 0.00000000 0.00000000 6.02482949 0.00000000 996.49687832
<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 14,635.61
Deposits
Payments of Interest and Principal 2,365,583.20
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 62,984.74
Realized Losses 0.00
Total Deposits 2,428,567.94
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 40,507.36
Payment of Interest and Principal 2,402,696.19
Total Withdrawals (Pool Distribution Amount) 2,443,203.55
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 1,122.60
Servicing Fee Support 1,122.60
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 38,979.36
Master Servicing Fee 2,650.60
Supported Prepayment/Curtailment Interest Shortfall 1,122.60
Net Servicing Fee 40,507.36
</TABLE>
<TABLE>
<CAPTION> CERTIFICATEHOLDER DELINQUENCY/CREDIT ENHANCEMENT STATEMENT
DELINQUENCY STATUS
Percentage Delinquent
Based On
Current Unpaid
Number Principal Number Unpaid
Of Loans Balance Of Loans Balance
<S> <C> <C> <C> <C>
30 Days 1 706,231.05 0.186220% 0.380058%
60 Days 1 188,592.99 0.186220% 0.101491%
90+ Days 0 0.00 0.000000% 0.000000%
Foreclosure 0 0.00 0.000000% 0.000000%
REO 0 0.00 0.000000% 0.000000%
Totals 2 894,824.04 0.372439% 0.481549%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 0.00
Cumulative Realized Losses - Includes Interest Shortfall 287.60
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 191,788.75
</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-1 136,863,042.77 68.21716480% 129,337,796.16 69.60305119% 30.082179% 0.000000%
Class I-A-2 95,692,042.77 47.69614733% 95,052,266.35 51.15231554% 18.564789% 0.000000%
Class I-A-3 75,936,142.77 37.84913926% 75,296,366.35 40.52069076% 10.697344% 0.000000%
Class I-A-4 59,137,742.77 29.47624912% 58,497,966.35 31.48064268% 9.095929% 0.000000%
Class I-A-5 40,110,742.77 19.99254944% 39,470,966.35 21.24127496% 10.302663% 0.000000%
Class I-A-6 31,610,742.77 15.75586225% 30,970,966.35 16.66700547% 4.602545% 0.000000%
Class I-AR 31,610,642.77 15.75581241% 30,970,966.35 16.66700547% 0.000000% 0.000000%
Class II-A- 10,780,263.99 5.37324781% 10,753,907.60 5.78720841% 10.831568% 0.000000%
Class II-A- 7,523,663.99 3.75004834% 7,497,307.60 4.03467123% 1.763371% 0.000000%
Class B-1 3,912,663.99 1.95020393% 3,898,957.41 2.09822140% 1.948420% 0.000000%
Class B-2 2,407,663.99 1.20006108% 2,399,229.62 1.29114387% 0.812067% 0.000000%
Class B-3 1,505,663.99 0.75047381% 1,500,389.45 0.80743361% 0.486700% 0.000000%
Class B-4 903,663.99 0.45041667% 900,498.34 0.48460260% 0.324827% 0.000000%
Class B-5 501,663.99 0.25004628% 499,906.60 0.26902441% 0.216911% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.270687% 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 100,000.00 0.04984338% 100,000.00 0.05381494%
Fraud 4,012,569.07 2.00000000% 4,012,569.07 2.15936144%
Special Hazard 2,006,284.54 1.00000000% 2,006,284.54 1.07968073%
<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 7.947993%
Weighted Average Pass-Through Rate 7.250000%
Weighted Average Maturity(Stepdown Calculation ) 352
Beginning Scheduled Collateral Loan Count 540
Number Of Loans Paid In Full 3
Ending Scheduled Collateral Loan Count 537
Beginning Scheduled Collateral Balance 187,101,202.31
Ending Scheduled Collateral Balance 185,822,020.66
Ending Actual Collateral Balance at 31-May-2000 186,408,908.44
Ending Scheduled Balance For Norwest 175,016,305.35
Ending Scheduled Balance For Other Services 10,805,715.31
Monthly P &I Constant 1,300,611.44
Class A Optimal Amount 2,350,792.88
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 149,174,556.69
Ending scheduled Balance For discounted Loans 36,647,463.97
Unpaid Principal Balance Of Outstanding Mortgage Loans
With Original LTV:
Less Than Or Equal To 80% 153,166,044.42
Greater Than 80%, less than or equal to 85% 4,375,568.91
Greater than 85%, less than or equal to 95% 27,192,453.66
Greater than 95% 1,103,248.49
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
</TABLE>
<TABLE>
<CAPTION>
Group Level Collateral Statement
<S> <C>
Group ID 1 2 Total
Collateral Description Mixed Fixed Mixed Fixed
Weighted Average Coupon Rate 7.977995 7.748215
Weighted Average Net Rate 7.208740 7.186639
Weighted Average Maturity 352.00 354.00
Beginning Loan Count 471 69 540
Loans Paid In Full 3 0 3
Ending Loan Count 468 69 537
Beginning Scheduled Balance 162,671,932.67 24,429,269.64 187,101,202.31
Ending scheduled Balance 161,413,277.78 24,408,742.88 185,822,020.66
Record Date 05/31/2000 05/31/2000
Principal And Interest Constant 1,130,873.98 169,737.46 1,300,611.44
Scheduled Principal 116,785.95 17,998.33 134,784.28
Unscheduled Principal 1,141,868.94 2,528.43 1,144,397.37
Scheduled Interest 1,013,409.23 151,739.13 1,165,148.36
Servicing Fees 33,889.93 5,089.43 38,979.36
Master Servicing Fees 2,304.52 346.08 2,650.60
Trustee Fee 0.00 0.00 0.00
FRY Amount 68,085.61 5,996.89 74,082.51
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 909,129.17 140,306.73 1,049,435.89
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>
<TABLE>
<CAPTION> Delinquency Status By Groups
<S> <C> <C> <C> <C> <C> <C>
Group 30 Days 60 Days 90 + Days Foreclosure REO Bankruptcy
1 Principal Balance 706,231.05 188,592.99 0.00 0.00 0.00 0.00
Percentage Of Balance 0.438% 0.117% 0.000% 0.000% 0.000% 0.000%
Loan Count 1 1 0 0 0 0
Percentage Of Loans 0.214% 0.214% 0.000% 0.000% 0.000% 0.000%
2 Principal Balance 0.00 0.00 0.00 0.00 0.00 0.00
Percentage Of Balance 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
Loan Count 0 0 0 0 0 0
Percentage Of Loans 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
Totals:Principal Balance 706,231.05 188,592.99 0.00 0.00 0.00 0.00
Percentage of Balance 0.380% 0.101% 0.000% 0.000% 0.000% 0.000%
Loan Count 1 1 0 0 0 0
Percentage Of Loans 0.186% 0.186% 0.000% 0.000% 0.000% 0.000%
</TABLE>
|
|