|
|
|
|
|
|
|
|
|
|
Previous: NORWEST ASSET SECURITIES CORP MORT PASS THR CERT SER 2000 1, 8-K, 2000-09-08 |
Next: OPTION ONE MORT ACCEP CORP ASSET BACKED CERT SER 2000-1, 8-K, 2000-09-08 |
<TABLE>
<CAPTION>
Norwest Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 7/31/2000
Distribution Date: 8/25/2000
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% 926,234.59 0.00 16,587.08
I-A-1 66937RT90 SEQ 7.25000% 54,990,406.99 332,233.71 356,778.21
I-A-2 66937RU23 SEQ 7.25000% 33,742,878.42 203,863.22 342,371.40
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% 213,051.62 0.00 223.40
II-A-1 66937RU80 SEQ 7.25000% 19,738,895.76 119,255.83 278,648.77
II-A-2 66937RU98 SEQ 7.25000% 3,256,600.00 19,675.29 0.00
B-1 66937RV22 SUB 7.25000% 3,595,736.42 21,724.24 2,640.19
B-2 66937RV30 SUB 7.25000% 1,498,638.42 9,054.27 1,100.38
B-3 66937RV48 SUB 7.25000% 898,187.28 5,426.55 659.50
B-4 66937RV55 SUB 7.25000% 599,455.37 3,621.71 440.15
B-5 66937RV63 SUB 7.25000% 400,300.76 2,418.48 293.92
B-6 66937RV71 SUB 7.25000% 499,543.48 3,018.08 358.22
Totals 184,441,229.11 1,107,449.23 1,000,101.22
</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 0.00 909,647.51 16,587.08 0.00
I-A-1 0.00 54,633,628.79 689,011.92 0.00
I-A-2 0.00 33,400,507.02 546,234.62 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 0.00 212,828.23 223.40 0.00
II-A-1 0.00 19,460,246.99 397,904.60 0.00
II-A-2 0.00 3,256,600.00 19,675.29 0.00
B-1 0.00 3,593,096.24 24,364.43 0.00
B-2 0.00 1,497,538.03 10,154.65 0.00
B-3 0.00 897,527.78 6,086.05 0.00
B-4 0.00 599,015.21 4,061.86 0.00
B-5 0.00 400,006.84 2,712.40 0.00
B-6 8.57 499,176.69 3,376.30 463.26
Totals 8.57 183,441,119.33 2,107,550.45 463.26
<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 1,034,410.75 926,234.59 811.28 15,775.80 0.00 0.00
I-A-1 62,731,000.00 54,990,406.99 57,181.71 299,596.49 0.00 0.00
I-A-2 41,171,000.00 33,742,878.42 54,872.70 287,498.70 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 214,378.78 213,051.62 187.91 35.49 0.00 0.00
II-A-1 20,616,000.00 19,738,895.76 17,043.46 261,605.31 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 3,595,736.42 2,640.19 0.00 0.00 0.00
B-2 1,505,000.00 1,498,638.42 1,100.38 0.00 0.00 0.00
B-3 902,000.00 898,187.28 659.50 0.00 0.00 0.00
B-4 602,000.00 599,455.37 440.15 0.00 0.00 0.00
B-5 402,000.00 400,300.76 293.92 0.00 0.00 0.00
B-6 501,663.99 499,543.48 358.22 0.00 0.00 8.57
Totals 200,628,453.52 184,441,229.11 135,589.42 864,511.79 0.00 8.57
<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 16,587.08 909,647.51 0.87938714 16,587.08
I-A-1 356,778.21 54,633,628.79 0.87091914 356,778.21
I-A-2 342,371.40 33,400,507.02 0.81126295 342,371.40
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 223.40 212,828.23 0.99276724 223.40
II-A-1 278,648.77 19,460,246.99 0.94393903 278,648.77
II-A-2 0.00 3,256,600.00 1.00000000 0.00
B-1 2,640.19 3,593,096.24 0.99504188 2,640.19
B-2 1,100.38 1,497,538.03 0.99504188 1,100.38
B-3 659.50 897,527.78 0.99504188 659.50
B-4 440.15 599,015.21 0.99504188 440.15
B-5 293.92 400,006.84 0.99504189 293.92
B-6 366.79 499,176.69 0.99504190 358.22
Totals 1,000,109.79 183,441,119.33 0.91433252 1,000,101.22
</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 1,034,410.75 895.42243253 0.78429193 15.25100160 0.00000000
I-A-1 62,731,000.00 876.60657394 0.91153831 4.77589214 0.00000000
I-A-2 41,171,000.00 819.57879138 1.33279979 6.98303903 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 214,378.78 993.80927534 0.87653265 0.16554810 0.00000000
II-A-1 20,616,000.00 957.45516880 0.82671032 12.68943102 0.00000000
II-A-2 3,256,600.00 1000.00000000 0.00000000 0.00000000 0.00000000
B-1 3,611,000.00 995.77303240 0.73115204 0.00000000 0.00000000
B-2 1,505,000.00 995.77303654 0.73114950 0.00000000 0.00000000
B-3 902,000.00 995.77303769 0.73115299 0.00000000 0.00000000
B-4 602,000.00 995.77303987 0.73114618 0.00000000 0.00000000
B-5 402,000.00 995.77303483 0.73114428 0.00000000 0.00000000
B-6 501,663.99 995.77304721 0.71406361 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 16.03529352 879.38713901 0.87938714 16.03529352
I-A-1 0.00000000 5.68743062 870.91914349 0.87091914 5.68743062
I-A-2 0.00000000 8.31583882 811.26295256 0.81126295 8.31583882
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 1.04208075 992.76724124 0.99276724 1.04208075
II-A-1 0.00000000 13.51614135 943.93902745 0.94393903 13.51614135
II-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
B-1 0.00000000 0.73115204 995.04188313 0.99504188 0.73115204
B-2 0.00000000 0.73114950 995.04188040 0.99504188 0.73114950
B-3 0.00000000 0.73115299 995.04188470 0.99504188 0.73115299
B-4 0.00000000 0.73114618 995.04187708 0.99504188 0.73114618
B-5 0.00000000 0.73114428 995.04189055 0.99504189 0.73114428
B-6 0.01708315 0.73114676 995.04190046 0.99504190 0.71406361
<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% 926,234.59 0.00 0.00 0.00
I-A-1 62,731,000.00 7.25000% 54,990,406.99 332,233.71 0.00 0.00
I-A-2 41,171,000.00 7.25000% 33,742,878.42 203,863.22 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% 213,051.62 0.00 0.00 0.00
II-A-1 20,616,000.00 7.25000% 19,738,895.76 119,255.83 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% 3,595,736.42 21,724.24 0.00 0.00
B-2 1,505,000.00 7.25000% 1,498,638.42 9,054.27 0.00 0.00
B-3 902,000.00 7.25000% 898,187.28 5,426.55 0.00 0.00
B-4 602,000.00 7.25000% 599,455.37 3,621.71 0.00 0.00
B-5 402,000.00 7.25000% 400,300.76 2,418.48 0.00 0.00
B-6 501,663.99 7.25000% 499,543.48 3,018.08 0.00 0.00
Totals 200,628,453.52 1,107,449.23 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 0.00 909,647.51
I-A-1 0.00 0.00 332,233.71 0.00 54,633,628.79
I-A-2 0.00 0.00 203,863.22 0.00 33,400,507.02
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 0.00 212,828.23
II-A-1 0.00 0.00 119,255.83 0.00 19,460,246.99
II-A-2 0.00 0.00 19,675.29 0.00 3,256,600.00
B-1 0.00 0.00 21,724.24 0.00 3,593,096.24
B-2 0.00 0.00 9,054.27 0.00 1,497,538.03
B-3 0.00 0.00 5,426.55 0.00 897,527.78
B-4 0.00 0.00 3,621.71 0.00 599,015.21
B-5 0.00 0.00 2,418.48 0.00 400,006.84
B-6 0.00 0.00 3,018.08 0.00 499,176.69
Totals 0.00 0.00 1,107,449.23 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% 895.42243253 0.00000000 0.00000000 0.00000000
I-A-1 62,731,000.00 7.25000% 876.60657394 5.29616474 0.00000000 0.00000000
I-A-2 41,171,000.00 7.25000% 819.57879138 4.95162177 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% 993.80927534 0.00000000 0.00000000 0.00000000
II-A-1 20,616,000.00 7.25000% 957.45516880 5.78462505 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% 995.77303240 6.01612850 0.00000000 0.00000000
B-2 1,505,000.00 7.25000% 995.77303654 6.01612625 0.00000000 0.00000000
B-3 902,000.00 7.25000% 995.77303769 6.01613082 0.00000000 0.00000000
B-4 602,000.00 7.25000% 995.77303987 6.01612957 0.00000000 0.00000000
B-5 402,000.00 7.25000% 995.77303483 6.01611940 0.00000000 0.00000000
B-6 501,663.99 7.25000% 995.77304721 6.01613841 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 879.38713901
I-A-1 0.00000000 0.00000000 5.29616474 0.00000000 870.91914349
I-A-2 0.00000000 0.00000000 4.95162177 0.00000000 811.26295256
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 992.76724124
II-A-1 0.00000000 0.00000000 5.78462505 0.00000000 943.93902745
II-A-2 0.00000000 0.00000000 6.04166615 0.00000000 1000.00000000
B-1 0.00000000 0.00000000 6.01612850 0.00000000 995.04188313
B-2 0.00000000 0.00000000 6.01612625 0.00000000 995.04188040
B-3 0.00000000 0.00000000 6.01613082 0.00000000 995.04188470
B-4 0.00000000 0.00000000 6.01612957 0.00000000 995.04187708
B-5 0.00000000 0.00000000 6.01611940 0.00000000 995.04189055
B-6 0.00000000 0.00000000 6.01613841 0.00000000 995.04190046
<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 2,206,113.44
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 0.00
Realized Losses 0.00
Total Deposits 2,206,113.44
Withdrawals
Reimbursement for Servicer Advances 57,417.06
Payment of Service Fee 40,711.50
Payment of Interest and Principal 2,107,550.46
Total Withdrawals (Pool Distribution Amount) 2,205,679.02
Ending Balance 434.42
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 326.53
Servicing Fee Support 326.53
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 38,425.12
Master Servicing Fee 2,612.91
Supported Prepayment/Curtailment Interest Shortfall 326.53
Net Servicing Fee 40,711.50
</TABLE>
<TABLE>
<CAPTION>
CERTIFICATEHOLDER DELINQUENCY/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
30 Days 2 0 0 0 2
523,456.82 0.00 0.00 0.00 523,456.82
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
523,456.82 0.00 0.00 0.00 523,456.82
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
30 Days 0.377358% 0.000000% 0.000000% 0.000000% 0.377358%
0.284332% 0.000000% 0.000000% 0.000000% 0.284332%
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 0.377358% 0.000000% 0.000000% 0.000000% 0.377358%
0.284332% 0.000000% 0.000000% 0.000000% 0.284332%
</TABLE>
<TABLE>
<CAPTION>
Delinquency Status By Groups
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
30 Days 2 0 0 0 2
523,456.82 0.00 0.00 0.00 523,456.82
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
523,456.82 0.00 0.00 0.00 523,456.82
30 Days 0.431965% 0.000000% 0.000000% 0.000000% 0.431965%
0.328008% 0.000000% 0.000000% 0.000000% 0.328008%
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 0.431965% 0.000000% 0.000000% 0.000000% 0.431965%
0.328008% 0.000000% 0.000000% 0.000000% 0.328008%
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
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
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 8.57
Cumulative Realized Losses - Includes Interest Shortfall 463.26
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 136,198.60
</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% 127,897,843.03 69.72146894% 29.966013% 0.000000%
Class I-A-2 95,692,042.77 47.69614733% 94,497,336.01 51.51371533% 18.319853% 0.000000%
Class I-A-3 75,936,142.77 37.84913926% 74,741,436.01 40.74410159% 10.835919% 0.000000%
Class I-A-4 59,137,742.77 29.47624912% 57,943,036.01 31.58672179% 9.213759% 0.000000%
Class I-A-5 40,110,742.77 19.99254944% 38,916,036.01 21.21445625% 10.436124% 0.000000%
Class I-A-6 31,610,742.77 15.75586225% 30,416,036.01 16.58081684% 4.662167% 0.000000%
Class I-AR 31,610,642.77 15.75581241% 30,416,036.01 16.58081684% 0.000000% 0.000000%
Class II-A-1 10,780,263.99 5.37324781% 10,742,960.79 5.85635371% 10.673756% 0.000000%
Class II-A-2 7,523,663.99 3.75004834% 7,486,360.79 4.08107016% 1.786213% 0.000000%
Class B-1 3,912,663.99 1.95020393% 3,893,264.55 2.12235107% 1.970778% 0.000000%
Class B-2 2,407,663.99 1.20006108% 2,395,726.52 1.30599210% 0.821385% 0.000000%
Class B-3 1,505,663.99 0.75047381% 1,498,198.74 0.81671914% 0.492285% 0.000000%
Class B-4 903,663.99 0.45041667% 899,183.53 0.49017556% 0.328554% 0.000000%
Class B-5 501,663.99 0.25004628% 499,176.69 0.27211821% 0.219400% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.273794% 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 0.05451340%
Fraud 4,012,569.07 2.00000000% 4,012,569.07 2.18738802%
Special Hazard 2,006,284.54 1.00000000% 2,006,284.54 1.09369401%
<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 7.941618%
Weighted Average Pass-Through Rate 7.250000%
Weighted Average Maturity(Stepdown Calculation ) 350
Beginning Scheduled Collateral Loan Count 533
Number Of Loans Paid In Full 3
Ending Scheduled Collateral Loan Count 530
Beginning Scheduled Collateral Balance 184,441,229.11
Ending Scheduled Collateral Balance 183,441,119.32
Ending Actual Collateral Balance at 31-Jul-2000 184,100,344.52
Ending Scheduled Balance For Norwest 172,653,752.34
Ending Scheduled Balance For Other Services 10,787,366.98
Monthly P &I Constant 1,284,676.56
Class A Optimal Amount 2,039,984.27
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 147,503,991.58
Ending scheduled Balance For discounted Loans 35,937,127.74
Unpaid Principal Balance Of Outstanding Mortgage Loans Wit
Less Than Or Equal To 80% 151,625,639.22
Greater Than 80%, less than or equal to 85% 4,368,847.40
Greater than 85%, less than or equal to 95% 26,353,586.78
Greater than 95% 1,101,434.14
</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 7.971319 7.744417
Weighted Average Net Rate 7.208108 7.186022
Weighted Average Maturity 350.00 352.00
Beginning Loan Count 465 68 533
Loans Paid In Full 2 1 3
Ending Loan Count 463 67 530
Beginning Scheduled Balance 160,298,284.57 24,142,944.54 184,441,229.11
Ending scheduled Balance 159,577,739.49 23,863,379.83 183,441,119.32
Record Date 7/31/00 7/31/00
Principal And Interest Constant 1,116,638.11 168,038.45 1,284,676.56
Scheduled Principal 117,674.09 17,923.91 135,598.00
Unscheduled Principal 602,870.99 261,640.80 864,511.79
Scheduled Interest 998,535.15 149,948.25 1,148,483.40
Servicing Fees 33,395.34 5,029.78 38,425.12
Master Servicing Fees 2,270.88 342.03 2,612.91
Trustee Fee 0.00 0.00 0.00
FRY Amount 66,284.63 5,862.62 72,147.25
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 896,584.29 138,713.83 1,035,298.12
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>
|
|