|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: NORWEST ASSET SECURITIES CORP MORT PASS THR CERT SER 2000 1, 8-K, 2000-11-08 |
Next: OPTION ONE MORT ACCEP CORP ASSET BACKED CERT SER 2000-1, 8-K, 2000-11-08 |
<TABLE>
<CAPTION>
Norwest Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 09/30/2000
Distribution Date: 10/25/2000
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% 908,673.33 0.00 1,009.76
I-A-1 66937RT90 SEQ 7.25000% 54,396,797.53 328,647.32 678,987.58
I-A-2 66937RU23 SEQ 7.25000% 33,173,239.08 200,421.65 651,569.87
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% 212,603.55 0.00 22,024.80
II-A-1 66937RU80 SEQ 7.25000% 19,441,002.48 117,456.06 971,232.08
II-A-2 66937RU98 SEQ 7.25000% 3,256,600.00 19,675.29 0.00
B-1 66937RV22 SUB 7.25000% 3,590,380.36 21,691.88 2,709.14
B-2 66937RV30 SUB 7.25000% 1,496,406.10 9,040.79 1,129.12
B-3 66937RV48 SUB 7.25000% 896,849.37 5,418.46 676.72
B-4 66937RV55 SUB 7.25000% 598,562.44 3,616.31 451.65
B-5 66937RV63 SUB 7.25000% 399,704.49 2,414.88 301.60
B-6 66937RV71 SUB 7.25000% 498,799.38 3,377.58 0.00
Totals 182,950,918.11 1,098,918.07 2,330,092.32
</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 0.00 907,663.58 1,009.76 0.00
I-A-1 0.00 53,717,809.94 1,007,634.90 0.00
I-A-2 0.00 32,521,669.21 851,991.52 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 0.00 190,578.75 22,024.80 0.00
II-A-1 0.00 18,469,770.40 1,088,688.14 0.00
II-A-2 0.00 3,256,600.00 19,675.29 0.00
B-1 0.00 3,587,671.22 24,401.02 0.00
B-2 0.00 1,495,276.98 10,169.91 0.00
B-3 0.00 896,172.65 6,095.18 0.00
B-4 0.00 598,110.79 4,067.96 0.00
B-5 0.00 399,402.89 2,716.48 0.00
B-6 376.37 498,423.01 3,377.58 1,216.94
Totals 376.37 180,620,449.42 3,429,010.39 1,216.94
<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 1,034,410.75 908,673.33 822.59 187.17 0.00 0.00
I-A-1 62,731,000.00 54,396,797.53 58,679.50 620,308.09 0.00 0.00
I-A-2 41,171,000.00 33,173,239.08 56,310.00 595,259.87 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 214,378.78 212,603.55 172.42 21,852.38 0.00 0.00
II-A-1 20,616,000.00 19,441,002.48 16,537.94 954,694.13 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 3,590,380.36 2,709.14 0.00 0.00 0.00
B-2 1,505,000.00 1,496,406.10 1,129.12 0.00 0.00 0.00
B-3 902,000.00 896,849.37 676.72 0.00 0.00 0.00
B-4 602,000.00 598,562.44 451.65 0.00 0.00 0.00
B-5 402,000.00 399,704.49 301.60 0.00 0.00 0.00
B-6 501,663.99 498,799.38 0.00 0.00 0.00 376.37
Totals 200,628,453.52 182,950,918.11 137,790.68 2,192,301.64 0.00 376.37
<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 1,009.76 907,663.58 0.87746921 1,009.76
I-A-1 678,987.58 53,717,809.94 0.85632000 678,987.58
I-A-2 651,569.87 32,521,669.21 0.78991691 651,569.87
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 22,024.80 190,578.75 0.88898141 22,024.80
II-A-1 971,232.08 18,469,770.40 0.89589496 971,232.08
II-A-2 0.00 3,256,600.00 1.00000000 0.00
B-1 2,709.14 3,587,671.22 0.99353952 2,709.14
B-2 1,129.12 1,495,276.98 0.99353952 1,129.12
B-3 676.72 896,172.65 0.99353952 676.72
B-4 451.65 598,110.79 0.99353952 451.65
B-5 301.60 399,402.89 0.99353953 301.60
B-6 376.37 498,423.01 0.99353954 0.00
Totals 2,330,468.69 180,620,449.42 0.90027335 2,330,092.32
</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 1,034,410.75 878.44536612 0.79522569 0.18094360 0.00000000
I-A-1 62,731,000.00 867.14379701 0.93541471 9.88838198 0.00000000
I-A-2 41,171,000.00 805.74285492 1.36771028 14.45823201 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 214,378.78 991.71918974 0.80427736 101.93350293 0.00000000
II-A-1 20,616,000.00 943.00555297 0.80218956 46.30840755 0.00000000
II-A-2 3,256,600.00 1000.00000000 0.00000000 0.00000000 0.00000000
B-1 3,611,000.00 994.28977015 0.75024647 0.00000000 0.00000000
B-2 1,505,000.00 994.28976744 0.75024585 0.00000000 0.00000000
B-3 902,000.00 994.28976718 0.75024390 0.00000000 0.00000000
B-4 602,000.00 994.28976744 0.75024917 0.00000000 0.00000000
B-5 402,000.00 994.28977612 0.75024876 0.00000000 0.00000000
B-6 501,663.99 994.28978349 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 0.97616928 877.46920650 0.87746921 0.97616928
I-A-1 0.00000000 10.82379653 856.32000032 0.85632000 10.82379653
I-A-2 0.00000000 15.82594229 789.91691263 0.78991691 15.82594229
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 102.73778030 888.98140945 0.88898141 102.73778030
II-A-1 0.00000000 47.11059759 895.89495537 0.89589496 47.11059759
II-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
B-1 0.00000000 0.75024647 993.53952368 0.99353952 0.75024647
B-2 0.00000000 0.75024585 993.53952159 0.99353952 0.75024585
B-3 0.00000000 0.75024390 993.53952328 0.99353952 0.75024390
B-4 0.00000000 0.75024917 993.53951827 0.99353952 0.75024917
B-5 0.00000000 0.75024876 993.53952736 0.99353953 0.75024876
B-6 0.75024321 0.75024321 993.53954028 0.99353954 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% 908,673.33 0.00 0.00 0.00
I-A-1 62,731,000.00 7.25000% 54,396,797.53 328,647.32 0.00 0.00
I-A-2 41,171,000.00 7.25000% 33,173,239.08 200,421.65 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% 212,603.55 0.00 0.00 0.00
II-A-1 20,616,000.00 7.25000% 19,441,002.48 117,456.06 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% 3,590,380.36 21,691.88 0.00 0.00
B-2 1,505,000.00 7.25000% 1,496,406.10 9,040.79 0.00 0.00
B-3 902,000.00 7.25000% 896,849.37 5,418.46 0.00 0.00
B-4 602,000.00 7.25000% 598,562.44 3,616.31 0.00 0.00
B-5 402,000.00 7.25000% 399,704.49 2,414.88 0.00 0.00
B-6 501,663.99 7.25000% 498,799.38 3,013.58 364.00 0.00
Totals 200,628,453.52 1,098,554.07 364.00 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 0.00 907,663.58
I-A-1 0.00 0.00 328,647.32 0.00 53,717,809.94
I-A-2 0.00 0.00 200,421.65 0.00 32,521,669.21
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 0.00 190,578.75
II-A-1 0.00 0.00 117,456.06 0.00 18,469,770.40
II-A-2 0.00 0.00 19,675.29 0.00 3,256,600.00
B-1 0.00 0.00 21,691.88 0.00 3,587,671.22
B-2 0.00 0.00 9,040.79 0.00 1,495,276.98
B-3 0.00 0.00 5,418.46 0.00 896,172.65
B-4 0.00 0.00 3,616.31 0.00 598,110.79
B-5 0.00 0.00 2,414.88 0.00 399,402.89
B-6 0.00 0.00 3,377.58 1,193.95 498,423.01
Totals 0.00 0.00 1,098,918.07 1,193.95
<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% 878.44536612 0.00000000 0.00000000 0.00000000
I-A-1 62,731,000.00 7.25000% 867.14379701 5.23899380 0.00000000 0.00000000
I-A-2 41,171,000.00 7.25000% 805.74285492 4.86802968 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% 991.71918974 0.00000000 0.00000000 0.00000000
II-A-1 20,616,000.00 7.25000% 943.00555297 5.69732538 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% 994.28977015 6.00716699 0.00000000 0.00000000
B-2 1,505,000.00 7.25000% 994.28976744 6.00716944 0.00000000 0.00000000
B-3 902,000.00 7.25000% 994.28976718 6.00716186 0.00000000 0.00000000
B-4 602,000.00 7.25000% 994.28976744 6.00715947 0.00000000 0.00000000
B-5 402,000.00 7.25000% 994.28977612 6.00716418 0.00000000 0.00000000
B-6 501,663.99 7.25000% 994.28978349 6.00716826 0.72558527 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 877.46920650
I-A-1 0.00000000 0.00000000 5.23899380 0.00000000 856.32000032
I-A-2 0.00000000 0.00000000 4.86802968 0.00000000 789.91691263
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 888.98140945
II-A-1 0.00000000 0.00000000 5.69732538 0.00000000 895.89495537
II-A-2 0.00000000 0.00000000 6.04166615 0.00000000 1000.00000000
B-1 0.00000000 0.00000000 6.00716699 0.00000000 993.53952368
B-2 0.00000000 0.00000000 6.00716944 0.00000000 993.53952159
B-3 0.00000000 0.00000000 6.00716186 0.00000000 993.53952328
B-4 0.00000000 0.00000000 6.00715947 0.00000000 993.53951827
B-5 0.00000000 0.00000000 6.00716418 0.00000000 993.53952736
B-6 0.00000000 0.00000000 6.73275353 2.37997948 993.53954028
<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 3,579,196.22
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 38,578.27
Realized Losses 0.00
Total Deposits 3,617,774.49
Withdrawals
Reimbursement for Servicer Advances 152,703.75
Payment of Service Fee 36,060.32
Payment of Interest and Principal 3,429,010.39
Total Withdrawals (Pool Distribution Amount) 3,617,774.46
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 4,645.86
Servicing Fee Support 4,645.86
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 38,114.40
Master Servicing Fee 2,591.78
Supported Prepayment/Curtailment Interest Shortfall 4,645.86
Net Servicing Fee 36,060.32
</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
670,667.74 0.00 0.00 0.00 670,667.74
60 Days 1 0 0 0 1
187,921.29 0.00 0.00 0.00 187,921.29
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 3 0 0 0 3
858,589.03 0.00 0.00 0.00 858,589.03
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 0.381679% 0.000000% 0.000000% 0.000000% 0.381679%
0.370052% 0.000000% 0.000000% 0.000000% 0.370052%
60 Days 0.190840% 0.000000% 0.000000% 0.000000% 0.190840%
0.103689% 0.000000% 0.000000% 0.000000% 0.103689%
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 0.572519% 0.000000% 0.000000% 0.000000% 0.572519%
0.473741% 0.000000% 0.000000% 0.000000% 0.473741%
</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
670,667.74 0.00 0.00 0.00 670,667.74
60 Days 1 0 0 0 1
187,921.29 0.00 0.00 0.00 187,921.29
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 3 0 0 0 3
858,589.03 0.00 0.00 0.00 858,589.03
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.435730% 0.000000% 0.000000% 0.000000% 0.435730%
0.425052% 0.000000% 0.000000% 0.000000% 0.425052%
60 Days 0.217865% 0.000000% 0.000000% 0.000000% 0.217865%
0.119100% 0.000000% 0.000000% 0.000000% 0.119100%
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 0.653595% 0.000000% 0.000000% 0.000000% 0.653595%
0.544152% 0.000000% 0.000000% 0.000000% 0.544152%
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 376.37
Cumulative Realized Losses - Includes Interest Shortfall 1,216.94
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 157,251.55
</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% 125,994,975.90 69.75676137% 29.922655% 0.000000%
Class I-A-2 95,692,042.77 47.69614733% 93,473,306.69 51.75123137% 18.115680% 0.000000%
Class I-A-3 75,936,142.77 37.84913926% 73,717,406.69 40.81343332% 11.004711% 0.000000%
Class I-A-4 59,137,742.77 29.47624912% 56,919,006.69 31.51304676% 9.357282% 0.000000%
Class I-A-5 40,110,742.77 19.99254944% 37,892,006.69 20.97880213% 10.598689% 0.000000%
Class I-A-6 31,610,742.77 15.75586225% 29,392,006.69 16.27280122% 4.734790% 0.000000%
Class I-AR 31,610,642.77 15.75581241% 29,392,006.69 16.27280122% 0.000000% 0.000000%
Class II-A- 10,780,263.99 5.37324781% 10,731,657.54 5.94155179% 10.288293% 0.000000%
Class II-A- 7,523,663.99 3.75004834% 7,475,057.54 4.13854442% 1.814037% 0.000000%
Class B-1 3,912,663.99 1.95020393% 3,887,386.32 2.15224042% 1.998455% 0.000000%
Class B-2 2,407,663.99 1.20006108% 2,392,109.34 1.32438456% 0.832920% 0.000000%
Class B-3 1,505,663.99 0.75047381% 1,495,936.69 0.82822111% 0.499199% 0.000000%
Class B-4 903,663.99 0.45041667% 897,825.90 0.49707877% 0.333168% 0.000000%
Class B-5 501,663.99 0.25004628% 498,423.01 0.27595049% 0.222481% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.277639% 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 0.05536472%
Fraud 4,012,569.07 2.00000000% 4,012,569.07 2.22154750%
Special Hazard 2,006,284.54 1.00000000% 2,006,284.54 1.11077375%
<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 7.940908%
Weighted Average Pass-Through Rate 7.250000%
Weighted Average Maturity(Stepdown Calculation ) 348
Beginning Scheduled Collateral Loan Count 530
Number Of Loans Paid In Full 6
Ending Scheduled Collateral Loan Count 524
Beginning Scheduled Collateral Balance 182,950,918.11
Ending Scheduled Collateral Balance 180,620,449.43
Ending Actual Collateral Balance at 30-Sep-2000 181,236,029.84
Ending Scheduled Balance For Norwest 169,851,028.77
Ending Scheduled Balance For Other Services 10,769,420.66
Monthly P &I Constant 1,279,195.21
Class A Optimal Amount 3,355,147.70
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 145,728,353.79
Ending scheduled Balance For discounted Loans 34,892,095.64
Unpaid Principal Balance Of Outstanding Mortgage Loans Wit
Less Than Or Equal To 80% 149,261,734.03
Greater Than 80%, less than or equal to 85% 4,362,889.72
Greater than 85%, less than or equal to 95% 25,909,640.58
Greater than 95% 1,100,052.10
</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 7.971580 7.736233
Weighted Average Net Rate 7.208595 7.185355
Weighted Average Maturity 348.00 350.00
Beginning Loan Count 463 67 530
Loans Paid In Full 4 2 6
Ending Loan Count 459 65 524
Beginning Scheduled Balance 159,107,712.55 23,843,205.56 182,950,918.11
Ending scheduled Balance 157,771,180.55 22,849,268.88 180,620,449.43
Record Date 09/30/2000 09/30/2000
Principal And Interest Constant 1,112,943.33 166,251.88 1,279,195.21
Scheduled Principal 120,776.88 17,390.17 138,167.05
Unscheduled Principal 1,215,755.12 976,546.51 2,192,301.63
Scheduled Interest 991,178.30 148,071.25 1,139,249.55
Servicing Fees 33,147.14 4,967.26 38,114.40
Master Servicing Fees 2,254.00 337.77 2,591.78
Trustee Fee 0.00 0.00 0.00
FRY Amount 65,761.99 5,640.40 71,402.40
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 890,015.16 137,125.81 1,027,140.97
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>
|
|