|
|
|
|
|
|
|
|
|
|
Previous: NORWEST ASSET SECURITIES CORP MORT PASS THR CERT SER 2000 1, 8-K, 2000-12-11 |
Next: OPTION ONE MORT ACCEP CORP ASSET BACKED CERT SER 2000-1, 8-K, 2000-12-11 |
<TABLE>
<CAPTION>
Norwest Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 10/31/2000
Distribution Date: 11/27/2000
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% 907,663.58 0.00 1,023.51
I-A-1 66937RT90 SEQ 7.25000% 53,717,809.94 324,545.10 540,569.86
I-A-2 66937RU23 SEQ 7.25000% 32,521,669.21 196,485.08 518,741.49
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% 190,578.75 0.00 43,016.32
II-A-1 66937RU80 SEQ 7.25000% 18,469,770.40 111,588.20 740,151.93
II-A-2 66937RU98 SEQ 7.25000% 3,256,600.00 19,675.29 0.00
B-1 66937RV22 SUB 7.25000% 3,587,671.22 21,675.51 2,691.22
B-2 66937RV30 SUB 7.25000% 1,495,276.98 9,033.97 1,121.65
B-3 66937RV48 SUB 7.25000% 896,172.65 5,414.38 672.25
B-4 66937RV55 SUB 7.25000% 598,110.79 3,613.59 448.66
B-5 66937RV63 SUB 7.25000% 399,402.89 2,413.06 299.60
B-6 66937RV71 SUB 7.25000% 498,423.01 3,369.21 0.00
Totals 180,620,449.42 1,084,971.24 1,848,736.49
</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 0.00 906,640.07 1,023.51 0.00
I-A-1 0.00 53,177,240.08 865,114.96 0.00
I-A-2 0.00 32,002,927.71 715,226.57 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 0.00 147,562.43 43,016.32 0.00
II-A-1 0.00 17,729,618.47 851,740.13 0.00
II-A-2 0.00 3,256,600.00 19,675.29 0.00
B-1 0.00 3,584,980.00 24,366.73 0.00
B-2 0.00 1,494,155.33 10,155.62 0.00
B-3 0.00 895,500.41 6,086.63 0.00
B-4 0.00 597,662.13 4,062.25 0.00
B-5 0.00 399,103.28 2,712.66 0.00
B-6 373.88 498,049.13 3,369.21 1,590.82
Totals 373.88 178,771,339.04 2,933,707.73 1,590.82
<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 1,034,410.75 907,663.58 828.69 194.81 0.00 0.00
I-A-1 62,731,000.00 53,717,809.94 57,672.17 482,897.69 0.00 0.00
I-A-2 41,171,000.00 32,521,669.21 55,343.35 463,398.14 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 214,378.78 190,578.75 134.62 42,881.70 0.00 0.00
II-A-1 20,616,000.00 18,469,770.40 16,038.51 724,113.42 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 3,587,671.22 2,691.22 0.00 0.00 0.00
B-2 1,505,000.00 1,495,276.98 1,121.65 0.00 0.00 0.00
B-3 902,000.00 896,172.65 672.25 0.00 0.00 0.00
B-4 602,000.00 598,110.79 448.66 0.00 0.00 0.00
B-5 402,000.00 399,402.89 299.60 0.00 0.00 0.00
B-6 501,663.99 498,423.01 0.00 0.00 0.00 373.88
Totals 200,628,453.52 180,620,449.42 135,250.72 1,713,485.76 0.00 373.88
<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 1,023.51 906,640.07 0.87647974 1,023.51
I-A-1 540,569.86 53,177,240.08 0.84770273 540,569.86
I-A-2 518,741.49 32,002,927.71 0.77731723 518,741.49
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 43,016.32 147,562.43 0.68832573 43,016.32
II-A-1 740,151.93 17,729,618.47 0.85999313 740,151.93
II-A-2 0.00 3,256,600.00 1.00000000 0.00
B-1 2,691.22 3,584,980.00 0.99279424 2,691.22
B-2 1,121.65 1,494,155.33 0.99279424 1,121.65
B-3 672.25 895,500.41 0.99279425 672.25
B-4 448.66 597,662.13 0.99279424 448.66
B-5 299.60 399,103.28 0.99279423 299.60
B-6 373.88 498,049.13 0.99279426 0.00
Totals 1,849,110.37 178,771,339.04 0.89105676 1,848,736.49
</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 1,034,410.75 877.46920650 0.80112276 0.18832944 0.00000000
I-A-1 62,731,000.00 856.32000032 0.91935678 7.69791156 0.00000000
I-A-2 41,171,000.00 789.91691263 1.34423138 11.25545020 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 214,378.78 888.98140945 0.62795394 200.02772662 0.00000000
II-A-1 20,616,000.00 895.89495537 0.77796420 35.12385623 0.00000000
II-A-2 3,256,600.00 1000.00000000 0.00000000 0.00000000 0.00000000
B-1 3,611,000.00 993.53952368 0.74528385 0.00000000 0.00000000
B-2 1,505,000.00 993.53952159 0.74528239 0.00000000 0.00000000
B-3 902,000.00 993.53952328 0.74528825 0.00000000 0.00000000
B-4 602,000.00 993.53951827 0.74528239 0.00000000 0.00000000
B-5 402,000.00 993.53952736 0.74527363 0.00000000 0.00000000
B-6 501,663.99 993.53954028 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 0.98946187 876.47974463 0.87647974 0.98946187
I-A-1 0.00000000 8.61726834 847.70273198 0.84770273 8.61726834
I-A-2 0.00000000 12.59968157 777.31723082 0.77731723 12.59968157
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 200.65568057 688.32572888 0.68832573 200.65568057
II-A-1 0.00000000 35.90182043 859.99313494 0.85999313 35.90182043
II-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
B-1 0.00000000 0.74528385 992.79423982 0.99279424 0.74528385
B-2 0.00000000 0.74528239 992.79423920 0.99279424 0.74528239
B-3 0.00000000 0.74528825 992.79424612 0.99279425 0.74528825
B-4 0.00000000 0.74528239 992.79423588 0.99279424 0.74528239
B-5 0.00000000 0.74527363 992.79422886 0.99279423 0.74527363
B-6 0.74527972 0.74527972 992.79426056 0.99279426 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% 907,663.58 0.00 0.00 0.00
I-A-1 62,731,000.00 7.25000% 53,717,809.94 324,545.10 0.00 0.00
I-A-2 41,171,000.00 7.25000% 32,521,669.21 196,485.08 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% 190,578.75 0.00 0.00 0.00
II-A-1 20,616,000.00 7.25000% 18,469,770.40 111,588.20 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% 3,587,671.22 21,675.51 0.00 0.00
B-2 1,505,000.00 7.25000% 1,495,276.98 9,033.97 0.00 0.00
B-3 902,000.00 7.25000% 896,172.65 5,414.38 0.00 0.00
B-4 602,000.00 7.25000% 598,110.79 3,613.59 0.00 0.00
B-5 402,000.00 7.25000% 399,402.89 2,413.06 0.00 0.00
B-6 501,663.99 7.25000% 498,423.01 3,011.31 357.91 0.00
Totals 200,628,453.52 1,084,613.34 357.91 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 0.00 906,640.07
I-A-1 0.00 0.00 324,545.10 0.00 53,177,240.08
I-A-2 0.00 0.00 196,485.08 0.00 32,002,927.71
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 0.00 147,562.43
II-A-1 0.00 0.00 111,588.20 0.00 17,729,618.47
II-A-2 0.00 0.00 19,675.29 0.00 3,256,600.00
B-1 0.00 0.00 21,675.51 0.00 3,584,980.00
B-2 0.00 0.00 9,033.97 0.00 1,494,155.33
B-3 0.00 0.00 5,414.38 0.00 895,500.41
B-4 0.00 0.00 3,613.59 0.00 597,662.13
B-5 0.00 0.00 2,413.06 0.00 399,103.28
B-6 0.00 0.00 3,369.21 836.04 498,049.13
Totals 0.00 0.00 1,084,971.24 836.04
<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% 877.46920650 0.00000000 0.00000000 0.00000000
I-A-1 62,731,000.00 7.25000% 856.32000032 5.17359997 0.00000000 0.00000000
I-A-2 41,171,000.00 7.25000% 789.91691263 4.77241456 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% 888.98140945 0.00000000 0.00000000 0.00000000
II-A-1 20,616,000.00 7.25000% 895.89495537 5.41269887 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% 993.53952368 6.00263362 0.00000000 0.00000000
B-2 1,505,000.00 7.25000% 993.53952159 6.00263787 0.00000000 0.00000000
B-3 902,000.00 7.25000% 993.53952328 6.00263858 0.00000000 0.00000000
B-4 602,000.00 7.25000% 993.53951827 6.00264120 0.00000000 0.00000000
B-5 402,000.00 7.25000% 993.53952736 6.00263682 0.00000000 0.00000000
B-6 501,663.99 7.25000% 993.53954028 6.00264332 0.71344567 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 876.47974463
I-A-1 0.00000000 0.00000000 5.17359997 0.00000000 847.70273198
I-A-2 0.00000000 0.00000000 4.77241456 0.00000000 777.31723082
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 688.32572888
II-A-1 0.00000000 0.00000000 5.41269887 0.00000000 859.99313494
II-A-2 0.00000000 0.00000000 6.04166615 0.00000000 1000.00000000
B-1 0.00000000 0.00000000 6.00263362 0.00000000 992.79423982
B-2 0.00000000 0.00000000 6.00263787 0.00000000 992.79423920
B-3 0.00000000 0.00000000 6.00263858 0.00000000 992.79424612
B-4 0.00000000 0.00000000 6.00264120 0.00000000 992.79423588
B-5 0.00000000 0.00000000 6.00263682 0.00000000 992.79422886
B-6 0.00000000 0.00000000 6.71606906 1.66653381 992.79426056
<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 2,971,153.39
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 39,881.25
Realized Losses 0.00
Total Deposits 3,011,034.64
Withdrawals
Reimbursement for Servicer Advances 38,578.27
Payment of Service Fee 38,748.66
Payment of Interest and Principal 2,933,707.73
Total Withdrawals (Pool Distribution Amount) 3,011,034.66
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 1,438.47
Servicing Fee Support 1,438.47
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 37,628.40
Master Servicing Fee 2,558.73
Supported Prepayment/Curtailment Interest Shortfall 1,438.47
Net Servicing Fee 38,748.66
</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 2 0 0 0 2
639,569.80 0.00 0.00 0.00 639,569.80
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 2 0 0 0 2
639,569.80 0.00 0.00 0.00 639,569.80
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 0.386100% 0.000000% 0.000000% 0.000000% 0.386100%
0.355996% 0.000000% 0.000000% 0.000000% 0.355996%
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 0.386100% 0.000000% 0.000000% 0.000000% 0.386100%
0.355996% 0.000000% 0.000000% 0.000000% 0.355996%
</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 2 0 0 0 2
639,569.80 0.00 0.00 0.00 639,569.80
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 2 0 0 0 2
639,569.80 0.00 0.00 0.00 639,569.80
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.439560% 0.000000% 0.000000% 0.000000% 0.439560%
0.406578% 0.000000% 0.000000% 0.000000% 0.406578%
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 0.439560% 0.000000% 0.000000% 0.000000% 0.439560%
0.406578% 0.000000% 0.000000% 0.000000% 0.406578%
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 373.88
Cumulative Realized Losses - Includes Interest Shortfall 1,590.82
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 154,257.43
</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% 124,687,458.89 69.74689542% 29.922404% 0.000000%
Class I-A-2 95,692,042.77 47.69614733% 92,684,531.18 51.84529672% 18.007789% 0.000000%
Class I-A-3 75,936,142.77 37.84913926% 72,928,631.18 40.79436422% 11.116486% 0.000000%
Class I-A-4 59,137,742.77 29.47624912% 56,130,231.18 31.39777969% 9.452324% 0.000000%
Class I-A-5 40,110,742.77 19.99254944% 37,103,231.18 20.75457474% 10.706340% 0.000000%
Class I-A-6 31,610,742.77 15.75586225% 28,603,231.18 15.99989760% 4.782881% 0.000000%
Class I-AR 31,610,642.77 15.75581241% 28,603,231.18 15.99989760% 0.000000% 0.000000%
Class II-A-1 10,780,263.99 5.37324781% 10,726,050.28 5.99987131% 9.976313% 0.000000%
Class II-A-2 7,523,663.99 3.75004834% 7,469,450.28 4.17821465% 1.832463% 0.000000%
Class B-1 3,912,663.99 1.95020393% 3,884,470.28 2.17287083% 2.017239% 0.000000%
Class B-2 2,407,663.99 1.20006108% 2,390,314.95 1.33707951% 0.840749% 0.000000%
Class B-3 1,505,663.99 0.75047381% 1,494,814.54 0.83616006% 0.503891% 0.000000%
Class B-4 903,663.99 0.45041667% 897,152.41 0.50184354% 0.336300% 0.000000%
Class B-5 501,663.99 0.25004628% 498,049.13 0.27859563% 0.224572% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.280248% 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 0.05593738%
Fraud 4,012,569.07 2.00000000% 4,012,569.07 2.24452594%
Special Hazard 2,006,284.54 1.00000000% 2,006,284.54 1.12226297%
<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 7.941071%
Weighted Average Pass-Through Rate 7.250000%
Weighted Average Maturity(Stepdown Calculation ) 347
Beginning Scheduled Collateral Loan Count 524
Number Of Loans Paid In Full 6
Ending Scheduled Collateral Loan Count 518
Beginning Scheduled Collateral Balance 180,620,449.43
Ending Scheduled Collateral Balance 178,771,339.06
Ending Actual Collateral Balance at 31-Oct-2000 179,656,475.80
Ending Scheduled Balance For Norwest 168,312,867.93
Ending Scheduled Balance For Other Services 10,458,471.13
Monthly P &I Constant 1,264,035.60
Class A Optimal Amount 2,838,914.80
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 144,679,662.51
Ending scheduled Balance For discounted Loans 34,091,676.55
Unpaid Principal Balance Of Outstanding Mortgage Loans Wit
Less Than Or Equal To 80% 147,725,366.67
Greater Than 80%, less than or equal to 85% 4,356,769.87
Greater than 85%, less than or equal to 95% 25,603,680.67
Greater than 95% 1,098,885.97
</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 - Relo
Weighted Average Coupon Rate 7.968377 7.752532
Weighted Average Net Rate 7.208405 7.189531
Weighted Average Maturity 347.00 349.00
Beginning Loan Count 459 65 524
Loans Paid In Full 4 2 6
Ending Loan Count 455 63 518
Beginning Scheduled Balance 157,771,180.55 22,849,268.88 180,620,449.43
Ending scheduled Balance 156,705,926.67 22,065,412.39 178,771,339.06
Record Date 10/31/2000 10/31/2000
Principal And Interest Constant 1,104,545.09 159,490.51 1,264,035.60
Scheduled Principal 118,763.24 16,861.37 135,624.61
Unscheduled Principal 946,490.64 766,995.12 1,713,485.76
Scheduled Interest 982,810.59 141,980.24 1,124,790.83
Servicing Fees 32,868.14 4,760.26 37,628.40
Master Servicing Fees 2,235.03 323.70 2,558.73
Trustee Fee 0.00 0.00 0.00
FRY Amount 64,812.18 5,636.17 70,448.35
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 882,895.24 131,260.11 1,014,155.35
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>
|
|