|
|
|
|
|
|
|
|
|
|
Previous: NORWEST ASSET SECURITIES CORP MORT PASS THR CERT SER 2000 1, 8-K, 2000-10-04 |
Next: OPTION ONE MORT ACCEP CORP ASSET BACKED CERT SER 2000-1, 8-K, 2000-10-04 |
<TABLE>
<CAPTION>
Norwest Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 8/31/00
Distribution Date: 9/25/00
NASCOR Series: 2000-1
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>
I-A-PO NMB001PO1 PO 0.00000% 909,647.51 0.00 974.17
I-A-1 66937RT90 SEQ 7.25000% 54,633,628.79 330,078.17 236,831.26
I-A-2 66937RU23 SEQ 7.25000% 33,400,507.02 201,794.73 227,267.94
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 0.00 0.00
II-A-PO NMB001PO2 PO 0.00000% 212,828.23 0.00 224.68
II-A-1 66937RU80 SEQ 7.25000% 19,460,246.99 117,572.33 19,244.51
II-A-2 66937RU98 SEQ 7.25000% 3,256,600.00 19,675.29 0.00
B-1 66937RV22 SUB 7.25000% 3,593,096.24 21,708.29 2,715.88
B-2 66937RV30 SUB 7.25000% 1,497,538.03 9,047.63 1,131.93
B-3 66937RV48 SUB 7.25000% 897,527.78 5,422.56 678.41
B-4 66937RV55 SUB 7.25000% 599,015.21 3,619.05 452.77
B-5 66937RV63 SUB 7.25000% 400,006.84 2,416.71 302.35
B-6 66937RV71 SUB 7.25000% 499,176.69 1,457.91 0.00
Totals 183,441,119.33 1,099,950.52 489,823.90
</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 0.00 908,673.33 974.17 0.00
I-A-1 0.00 54,396,797.53 566,909.43 0.00
I-A-2 0.00 33,173,239.08 429,062.67 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 0.00 0.00
II-A-PO 0.00 212,603.55 224.68 0.00
II-A-1 0.00 19,441,002.48 136,816.84 0.00
II-A-2 0.00 3,256,600.00 19,675.29 0.00
B-1 0.00 3,590,380.36 24,424.17 0.00
B-2 0.00 1,496,406.10 10,179.56 0.00
B-3 0.00 896,849.37 6,100.97 0.00
B-4 0.00 598,562.44 4,071.82 0.00
B-5 0.00 399,704.49 2,719.06 0.00
B-6 377.31 498,799.38 1,457.91 840.57
Totals 377.31 182,950,918.11 1,589,774.42 840.57
<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 1,034,410.75 909,647.51 816.78 157.39 0.00 0.00
I-A-1 62,731,000.00 54,633,628.79 58,681.56 178,149.70 0.00 0.00
I-A-2 41,171,000.00 33,400,507.02 56,311.98 170,955.96 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 214,378.78 212,828.23 189.19 35.49 0.00 0.00
II-A-1 20,616,000.00 19,460,246.99 17,154.45 2,090.06 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 3,593,096.24 2,715.88 0.00 0.00 0.00
B-2 1,505,000.00 1,497,538.03 1,131.93 0.00 0.00 0.00
B-3 902,000.00 897,527.78 678.41 0.00 0.00 0.00
B-4 602,000.00 599,015.21 452.77 0.00 0.00 0.00
B-5 402,000.00 400,006.84 302.35 0.00 0.00 0.00
B-6 501,663.99 499,176.69 0.00 0.00 0.00 377.31
Totals 200,628,453.52 183,441,119.33 138,435.30 351,388.60 0.00 377.31
<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 974.17 908,673.33 0.87844537 974.17
I-A-1 236,831.26 54,396,797.53 0.86714380 236,831.26
I-A-2 227,267.94 33,173,239.08 0.80574285 227,267.94
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 224.68 212,603.55 0.99171919 224.68
II-A-1 19,244.51 19,441,002.48 0.94300555 19,244.51
II-A-2 0.00 3,256,600.00 1.00000000 0.00
B-1 2,715.88 3,590,380.36 0.99428977 2,715.88
B-2 1,131.93 1,496,406.10 0.99428977 1,131.93
B-3 678.41 896,849.37 0.99428977 678.41
B-4 452.77 598,562.44 0.99428977 452.77
B-5 302.35 399,704.49 0.99428978 302.35
B-6 377.31 498,799.38 0.99428978 0.00
Totals 490,201.21 182,950,918.11 0.91188919 489,823.90
</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 1,034,410.75 879.38713901 0.78960896 0.15215426 0.00000000
I-A-1 62,731,000.00 870.91914349 0.93544755 2.83989893 0.00000000
I-A-2 41,171,000.00 811.26295256 1.36775837 4.15233927 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 214,378.78 992.76724124 0.88250339 0.16554810 0.00000000
II-A-1 20,616,000.00 943.93902745 0.83209400 0.10138048 0.00000000
II-A-2 3,256,600.00 1000.00000000 0.00000000 0.00000000 0.00000000
B-1 3,611,000.00 995.04188313 0.75211299 0.00000000 0.00000000
B-2 1,505,000.00 995.04188040 0.75211296 0.00000000 0.00000000
B-3 902,000.00 995.04188470 0.75211752 0.00000000 0.00000000
B-4 602,000.00 995.04187708 0.75210963 0.00000000 0.00000000
B-5 402,000.00 995.04189055 0.75211443 0.00000000 0.00000000
B-6 501,663.99 995.04190046 0.00000000 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 0.94176322 878.44536612 0.87844537 0.94176322
I-A-1 0.00000000 3.77534648 867.14379701 0.86714380 3.77534648
I-A-2 0.00000000 5.52009764 805.74285492 0.80574285 5.52009764
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 1.04805149 991.71918974 0.99171919 1.04805149
II-A-1 0.00000000 0.93347449 943.00555297 0.94300555 0.93347449
II-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
B-1 0.00000000 0.75211299 994.28977015 0.99428977 0.75211299
B-2 0.00000000 0.75211296 994.28976744 0.99428977 0.75211296
B-3 0.00000000 0.75211752 994.28976718 0.99428977 0.75211752
B-4 0.00000000 0.75210963 994.28976744 0.99428977 0.75210963
B-5 0.00000000 0.75211443 994.28977612 0.99428978 0.75211443
B-6 0.75211697 0.75211697 994.28978349 0.99428978 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-PO 1,034,410.75 0.00000% 909,647.51 0.00 0.00 0.00
I-A-1 62,731,000.00 7.25000% 54,633,628.79 330,078.17 0.00 0.00
I-A-2 41,171,000.00 7.25000% 33,400,507.02 201,794.73 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% 212,828.23 0.00 0.00 0.00
II-A-1 20,616,000.00 7.25000% 19,460,246.99 117,572.33 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% 3,593,096.24 21,708.29 0.00 0.00
B-2 1,505,000.00 7.25000% 1,497,538.03 9,047.63 0.00 0.00
B-3 902,000.00 7.25000% 897,527.78 5,422.56 0.00 0.00
B-4 602,000.00 7.25000% 599,015.21 3,619.05 0.00 0.00
B-5 402,000.00 7.25000% 400,006.84 2,416.71 0.00 0.00
B-6 501,663.99 7.25000% 499,176.69 3,015.86 0.00 1,557.95
Totals 200,628,453.52 1,101,508.47 0.00 1,557.95
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement (continued)
Payment of 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 0.00 908,673.33
I-A-1 0.00 0.00 330,078.17 0.00 54,396,797.53
I-A-2 0.00 0.00 201,794.73 0.00 33,173,239.08
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 0.00 0.00 0.00
II-A-PO 0.00 0.00 0.00 0.00 212,603.55
II-A-1 0.00 0.00 117,572.33 0.00 19,441,002.48
II-A-2 0.00 0.00 19,675.29 0.00 3,256,600.00
B-1 0.00 0.00 21,708.29 0.00 3,590,380.36
B-2 0.00 0.00 9,047.63 0.00 1,496,406.10
B-3 0.00 0.00 5,422.56 0.00 896,849.37
B-4 0.00 0.00 3,619.05 0.00 598,562.44
B-5 0.00 0.00 2,416.71 0.00 399,704.49
B-6 0.00 0.00 1,457.91 1,557.95 498,799.38
Totals 0.00 0.00 1,099,950.52 1,557.95
<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% 879.38713901 0.00000000 0.00000000 0.00000000
I-A-1 62,731,000.00 7.25000% 870.91914349 5.26180310 0.00000000 0.00000000
I-A-2 41,171,000.00 7.25000% 811.26295256 4.90138034 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% 992.76724124 0.00000000 0.00000000 0.00000000
II-A-1 20,616,000.00 7.25000% 943.93902745 5.70296517 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% 995.04188313 6.01171144 0.00000000 0.00000000
B-2 1,505,000.00 7.25000% 995.04188040 6.01171429 0.00000000 0.00000000
B-3 902,000.00 7.25000% 995.04188470 6.01170732 0.00000000 0.00000000
B-4 602,000.00 7.25000% 995.04187708 6.01171096 0.00000000 0.00000000
B-5 402,000.00 7.25000% 995.04189055 6.01171642 0.00000000 0.00000000
B-6 501,663.99 7.25000% 995.04190046 6.01171314 0.00000000 3.10556474
<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 878.44536612
I-A-1 0.00000000 0.00000000 5.26180310 0.00000000 867.14379701
I-A-2 0.00000000 0.00000000 4.90138034 0.00000000 805.74285492
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 0.00000000 0.00000000 0.00000000
II-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 991.71918974
II-A-1 0.00000000 0.00000000 5.70296517 0.00000000 943.00555297
II-A-2 0.00000000 0.00000000 6.04166615 0.00000000 1000.00000000
B-1 0.00000000 0.00000000 6.01171144 0.00000000 994.28977015
B-2 0.00000000 0.00000000 6.01171429 0.00000000 994.28976744
B-3 0.00000000 0.00000000 6.01170732 0.00000000 994.28976718
B-4 0.00000000 0.00000000 6.01171096 0.00000000 994.28976744
B-5 0.00000000 0.00000000 6.01171642 0.00000000 994.28977612
B-6 0.00000000 0.00000000 2.90614840 3.10556474 994.28978349
<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 434.42
Deposits
Payments of Interest and Principal 1,477,378.47
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 152,703.75
Realized Losses 0.00
Total Deposits 1,630,082.22
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 40,742.22
Payment of Interest and Principal 1,589,774.42
Total Withdrawals (Pool Distribution Amount) 1,630,516.64
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 0.00
Servicing Fee Support 0.00
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 38,148.15
Master Servicing Fee 2,594.07
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 40,742.23
</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 5 0 0 0 5
1,646,067.30 0.00 0.00 0.00 1,646,067.30
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 5 0 0 0 5
1,646,067.30 0.00 0.00 0.00 1,646,067.30
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 0.943396% 0.000000% 0.000000% 0.000000% 0.943396%
0.899091% 0.000000% 0.000000% 0.000000% 0.899091%
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 0.943396% 0.000000% 0.000000% 0.000000% 0.943396%
0.899091% 0.000000% 0.000000% 0.000000% 0.899091%
</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 5 0 0 0 5
1,646,067.30 0.00 0.00 0.00 1,646,067.30
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 5 0 0 0 5
1,646,067.30 0.00 0.00 0.00 1,646,067.30
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 1.079914% 0.000000% 0.000000% 0.000000% 1.079914%
1.034413% 0.000000% 0.000000% 0.000000% 1.034413%
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 1.079914% 0.000000% 0.000000% 0.000000% 1.079914%
1.034413% 0.000000% 0.000000% 0.000000% 1.034413%
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 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 377.31
Cumulative Realized Losses - Includes Interest Shortfall 840.57
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 257,001.96
</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% 127,645,447.25 69.77032341% 29.916353% 0.000000%
Class I-A-2 95,692,042.77 47.69614733% 94,472,208.17 51.63800715% 18.244132% 0.000000%
Class I-A-3 75,936,142.77 37.84913926% 74,716,308.17 40.83953715% 10.865060% 0.000000%
Class I-A-4 59,137,742.77 29.47624912% 57,917,908.17 31.65762094% 9.238538% 0.000000%
Class I-A-5 40,110,742.77 19.99254944% 38,890,908.17 21.25756382% 10.464190% 0.000000%
Class I-A-6 31,610,742.77 15.75586225% 30,390,908.17 16.61150897% 4.674705% 0.000000%
Class I-AR 31,610,642.77 15.75581241% 30,390,908.17 16.61150897% 0.000000% 0.000000%
Class II-A- 10,780,263.99 5.37324781% 10,737,302.14 5.86895231% 10.691877% 0.000000%
Class II-A- 7,523,663.99 3.75004834% 7,480,702.14 4.08891205% 1.791017% 0.000000%
Class B-1 3,912,663.99 1.95020393% 3,890,321.78 2.12642922% 1.974585% 0.000000%
Class B-2 2,407,663.99 1.20006108% 2,393,915.68 1.30850159% 0.822971% 0.000000%
Class B-3 1,505,663.99 0.75047381% 1,497,066.31 0.81828849% 0.493236% 0.000000%
Class B-4 903,663.99 0.45041667% 898,503.87 0.49111744% 0.329189% 0.000000%
Class B-5 501,663.99 0.25004628% 498,799.38 0.27264109% 0.219824% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.274322% 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 0.05465947%
Fraud 4,012,569.07 2.00000000% 4,012,569.07 2.19324894%
Special Hazard 2,006,284.54 1.00000000% 2,006,284.54 1.09662447%
<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 7.941287%
Weighted Average Pass-Through Rate 7.250000%
Weighted Average Maturity(Stepdown Calculation ) 349
Beginning Scheduled Collateral Loan Count 530
Number Of Loans Paid In Full 0
Ending Scheduled Collateral Loan Count 530
Beginning Scheduled Collateral Balance 183,441,119.32
Ending Scheduled Collateral Balance 182,950,918.11
Ending Actual Collateral Balance at 31-Aug-2000 183,081,298.42
Ending Scheduled Balance For Norwest 172,172,910.65
Ending Scheduled Balance For Other Services 10,778,007.46
Monthly P &I Constant 1,279,130.12
Class A Optimal Amount 1,539,622.08
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 147,047,277.84
Ending scheduled Balance For discounted Loans 35,903,640.27
Unpaid Principal Balance Of Outstanding Mortgage Loans Wit
Less Than Or Equal To 80% 151,173,757.90
Greater Than 80%, less than or equal to 85% 4,366,469.34
Greater than 85%, less than or equal to 95% 26,334,489.48
Greater than 95% 1,100,801.59
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
</TABLE>
<TABLE>
<CAPTION>
Group Level Collateral Statement
<S> <C>
Group ID 1 2 Total
Collateral Description Fixed 30 Year Fixed 30 year - Relocation
Weighted Average Coupon Rate 7.972017 7.736217
Weighted Average Net Rate 7.209043 7.185340
Weighted Average Maturity 349.00 351.00
Beginning Loan Count 463 67 530
Loans Paid In Full 0 0 0
Ending Loan Count 463 67 530
Beginning Scheduled Balance 159,577,739.49 23,863,379.83 183,441,119.32
Ending scheduled Balance 159,107,712.55 23,843,205.56 182,950,918.11
Record Date 8/31/00 8/31/00
Principal And Interest Constant 1,112,883.05 166,247.07 1,279,130.12
Scheduled Principal 120,763.89 18,048.72 138,812.61
Unscheduled Principal 349,263.05 2,125.55 351,388.60
Scheduled Interest 992,119.16 148,198.35 1,140,317.51
Servicing Fees 33,176.61 4,971.54 38,148.15
Master Servicing Fees 2,256.01 338.06 2,594.07
Trustee Fee 0.00 0.00 0.00
FRY Amount 65,818.94 5,645.21 71,464.16
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 890,867.59 137,243.53 1,028,111.13
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>
|
|