|
|
|
|
|
|
|
|
|
|
Previous: NORWEST ASSET SECURITIES CORP MORT PASS THR CERT SER 2000 1, 8-K, 2000-06-08 |
Next: OPTION ONE MORT ACCEP CORP ASSET BACKED CERT SER 2000-1, 8-K, 2000-06-08 |
<TABLE>
<CAPTION>
Norwest Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 4/30/2000
Distribution Date: 5/25/2000
NASCOR Series: 2000-1
Contact: Customer Service - SecuritiesLink
Norwest Bank Minnesota, N.A.
Securities Administration Services
7485 New Horizon Way
Frederick, MD 21703
Telephone: (301) 846-8130
Fax: (301) 846-8152
Certificateholder Distribution Summary
Certificate Certificate Beginning
Class Pass-Through Certificate Interest Principal
Class CUSIP Description Rate Balance Distribution Distribution
<S> <C> <C> <C> <C> <C> <C>
I-A-PO NMB001PO1 PO 0.00000% 930,248.85 0.00 976.34
I-A-1 66937RT90 SEQ 7.25000% 57,902,591.85 349,828.16 1,707,286.49
I-A-2 66937RU23 SEQ 7.25000% 36,537,468.41 220,747.20 1,638,345.76
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 3.38 0.00
II-A-PO NMB001PO2 PO 0.00000% 213,714.06 0.00 219.45
II-A-1 66937RU80 SEQ 7.25000% 20,042,506.58 121,090.14 19,104.04
II-A-2 66937RU98 SEQ 7.25000% 3,256,600.00 19,675.29 0.00
B-1 66937RV22 SUB 7.25000% 3,603,479.90 21,771.02 2,539.39
B-2 66937RV30 SUB 7.25000% 1,501,865.76 9,073.77 1,058.37
B-3 66937RV48 SUB 7.25000% 900,121.54 5,438.23 634.32
B-4 66937RV55 SUB 7.25000% 600,746.30 3,629.51 423.35
B-5 66937RV63 SUB 7.25000% 401,162.81 2,423.69 282.70
B-6 66937RV71 SUB 7.25000% 500,619.26 3,024.57 352.79
Totals 190,472,425.32 1,143,862.81 3,371,223.00
</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 0.00 929,272.51 976.34 0.00
I-A-1 0.00 56,195,305.36 2,057,114.65 0.00
I-A-2 0.00 34,899,122.64 1,859,092.96 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 3.38 0.00
II-A-PO 0.00 213,494.62 219.45 0.00
II-A-1 0.00 20,023,402.54 140,194.18 0.00
II-A-2 0.00 3,256,600.00 19,675.29 0.00
B-1 0.00 3,600,940.51 24,310.41 0.00
B-2 0.00 1,500,807.38 10,132.14 0.00
B-3 0.00 899,487.22 6,072.55 0.00
B-4 0.00 600,322.95 4,052.86 0.00
B-5 0.00 400,880.11 2,706.39 0.00
B-6 0.00 500,266.47 3,377.36 287.60
Totals 0.00 187,101,202.31 4,515,085.81 287.60
<FN>
All distributions required by the Pooling and Servicing Agreement have been calculated by the
Certificate Administrator on behalf of the Trustee.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal Realized
Class Amount Balance Distribution Distribution Accretion Loss (1)
<S> <C> <C> <C> <C> <C> <C>
I-A-PO 1,034,410.75 930,248.85 805.59 170.75 0.00 0.00
I-A-1 62,731,000.00 57,902,591.85 56,728.18 1,650,558.30 0.00 0.00
I-A-2 41,171,000.00 36,537,468.41 54,437.48 1,583,908.28 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 214,378.78 213,714.06 184.06 35.39 0.00 0.00
II-A-1 20,616,000.00 20,042,506.58 16,981.29 2,122.75 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 3,603,479.90 2,539.39 0.00 0.00 0.00
B-2 1,505,000.00 1,501,865.76 1,058.37 0.00 0.00 0.00
B-3 902,000.00 900,121.54 634.32 0.00 0.00 0.00
B-4 602,000.00 600,746.30 423.35 0.00 0.00 0.00
B-5 402,000.00 401,162.81 282.70 0.00 0.00 0.00
B-6 501,663.99 500,619.26 352.79 0.00 0.00 0.00
Totals 200,628,453.52 190,472,425.32 134,427.52 3,236,795.47 0.00 0.00
<FN>
(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement (continued)
Total Ending Ending Total
Principal Certificate Certificate Principal
Class Reduction Balance Percentage Distribution
<S> <C> <C> <C> <C>
I-A-PO 976.34 929,272.51 0.89835929 976.34
I-A-1 1,707,286.49 56,195,305.36 0.89581396 1,707,286.49
I-A-2 1,638,345.76 34,899,122.64 0.84766274 1,638,345.76
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 219.45 213,494.62 0.99587571 219.45
II-A-1 19,104.04 20,023,402.54 0.97125546 19,104.04
II-A-2 0.00 3,256,600.00 1.00000000 0.00
B-1 2,539.39 3,600,940.51 0.99721421 2,539.39
B-2 1,058.37 1,500,807.38 0.99721421 1,058.37
B-3 634.32 899,487.22 0.99721421 634.32
B-4 423.35 600,322.95 0.99721420 423.35
B-5 282.70 400,880.11 0.99721420 282.70
B-6 352.79 500,266.47 0.99721423 352.79
Totals 3,371,223.00 187,101,202.31 0.93257561 3,371,223.00
</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 1,034,410.75 899.30315399 0.77879121 0.16506982 0.00000000
I-A-1 62,731,000.00 923.02995090 0.90430856 26.31168481 0.00000000
I-A-2 41,171,000.00 887.45642345 1.32222875 38.47145515 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 214,378.78 996.89931998 0.85857378 0.16508164 0.00000000
II-A-1 20,616,000.00 972.18211971 0.82369470 0.10296614 0.00000000
II-A-2 3,256,600.00 1000.00000000 0.00000000 0.00000000 0.00000000
B-1 3,611,000.00 997.91744669 0.70323733 0.00000000 0.00000000
B-2 1,505,000.00 997.91744850 0.70323588 0.00000000 0.00000000
B-3 902,000.00 997.91745011 0.70323725 0.00000000 0.00000000
B-4 602,000.00 997.91744186 0.70323920 0.00000000 0.00000000
B-5 402,000.00 997.91743781 0.70323383 0.00000000 0.00000000
B-6 501,663.99 997.91747062 0.70323963 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 0.94386103 898.35929296 0.89835929 0.94386103
I-A-1 0.00000000 27.21599353 895.81395737 0.89581396 27.21599353
I-A-2 0.00000000 39.79368390 847.66273931 0.84766274 39.79368390
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 1.02365542 995.87571121 0.99587571 1.02365542
II-A-1 0.00000000 0.92666085 971.25545887 0.97125546 0.92666085
II-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
B-1 0.00000000 0.70323733 997.21420936 0.99721421 0.70323733
B-2 0.00000000 0.70323588 997.21420598 0.99721421 0.70323588
B-3 0.00000000 0.70323725 997.21421286 0.99721421 0.70323725
B-4 0.00000000 0.70323920 997.21420266 0.99721420 0.70323920
B-5 0.00000000 0.70323383 997.21420398 0.99721420 0.70323383
B-6 0.00000000 0.70323963 997.21423098 0.99721423 0.70323963
<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% 930,248.85 0.00 0.00 0.00
I-A-1 62,731,000.00 7.25000% 57,902,591.85 349,828.16 0.00 0.00
I-A-2 41,171,000.00 7.25000% 36,537,468.41 220,747.20 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% 213,714.06 0.00 0.00 0.00
II-A-1 20,616,000.00 7.25000% 20,042,506.58 121,090.14 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% 3,603,479.90 21,771.02 0.00 0.00
B-2 1,505,000.00 7.25000% 1,501,865.76 9,073.77 0.00 0.00
B-3 902,000.00 7.25000% 900,121.54 5,438.23 0.00 0.00
B-4 602,000.00 7.25000% 600,746.30 3,629.51 0.00 0.00
B-5 402,000.00 7.25000% 401,162.81 2,423.69 0.00 0.00
B-6 501,663.99 7.25000% 500,619.26 3,024.57 0.00 0.00
Totals 200,628,453.52 1,143,859.43 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 0.00 929,272.51
I-A-1 0.00 0.00 349,828.16 0.00 56,195,305.36
I-A-2 0.00 0.00 220,747.20 0.00 34,899,122.64
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 3.38 0.00 0.00
II-A-PO 0.00 0.00 0.00 0.00 213,494.62
II-A-1 0.00 0.00 121,090.14 0.00 20,023,402.54
II-A-2 0.00 0.00 19,675.29 0.00 3,256,600.00
B-1 0.00 0.00 21,771.02 0.00 3,600,940.51
B-2 0.00 0.00 9,073.77 0.00 1,500,807.38
B-3 0.00 0.00 5,438.23 0.00 899,487.22
B-4 0.00 0.00 3,629.51 0.00 600,322.95
B-5 0.00 0.00 2,423.69 0.00 400,880.11
B-6 0.00 0.00 3,024.57 0.00 500,266.47
Totals 0.00 0.00 1,143,862.81 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% 899.30315399 0.00000000 0.00000000 0.00000000
I-A-1 62,731,000.00 7.25000% 923.02995090 5.57663930 0.00000000 0.00000000
I-A-2 41,171,000.00 7.25000% 887.45642345 5.36171577 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% 996.89931998 0.00000000 0.00000000 0.00000000
II-A-1 20,616,000.00 7.25000% 972.18211971 5.87360012 0.00000000 0.00000000
II-A-2 3,256,600.00 7.25000% 1000.00000000 6.04166615 0.00000000 0.00000000
B-1 3,611,000.00 7.25000% 997.91744669 6.02908336 0.00000000 0.00000000
B-2 1,505,000.00 7.25000% 997.91744850 6.02908306 0.00000000 0.00000000
B-3 902,000.00 7.25000% 997.91745011 6.02907982 0.00000000 0.00000000
B-4 602,000.00 7.25000% 997.91744186 6.02908638 0.00000000 0.00000000
B-5 402,000.00 7.25000% 997.91743781 6.02907960 0.00000000 0.00000000
B-6 501,663.99 7.25000% 997.91747062 6.02907536 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 898.35929296
I-A-1 0.00000000 0.00000000 5.57663930 0.00000000 895.81395737
I-A-2 0.00000000 0.00000000 5.36171577 0.00000000 847.66273931
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 33.80000000 0.00000000 0.00000000
II-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 995.87571121
II-A-1 0.00000000 0.00000000 5.87360012 0.00000000 971.25545887
II-A-2 0.00000000 0.00000000 6.04166615 0.00000000 1000.00000000
B-1 0.00000000 0.00000000 6.02908336 0.00000000 997.21420936
B-2 0.00000000 0.00000000 6.02908306 0.00000000 997.21420598
B-3 0.00000000 0.00000000 6.02907982 0.00000000 997.21421286
B-4 0.00000000 0.00000000 6.02908638 0.00000000 997.21420266
B-5 0.00000000 0.00000000 6.02907960 0.00000000 997.21420398
B-6 0.00000000 0.00000000 6.02907536 0.00000000 997.21423098
<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 4,614,243.77
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 4,614,243.77
Withdrawals
Reimbursement for Servicer Advances 44,241.49
Payment of Service Fee 40,280.83
Payment of Interest and Principal 4,515,085.84
Total Withdrawals (Pool Distribution Amount) 4,599,608.16
Ending Balance 14,635.61
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 2,098.28
Servicing Fee Support 2,098.28
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 39,680.82
Master Servicing Fee 2,698.30
Supported Prepayment/Curtailment Interest Shortfall 2,098.28
Net Servicing Fee 40,280.84
</TABLE>
<TABLE>
<CAPTION> CERTIFICATEHOLDER DELINQUENCY/CREDIT ENHANCEMENT STATEMENT
DELINQUENCY STATUS
Percentage Delinquent
Based On
Current Unpaid
Number Principal Number Unpaid
Of Loans Balance Of Loans Balance
<S> <C> <C> <C> <C>
30 Days 1 504,284.73 0.185185% 0.269525%
60 Days 0 0.00 0.000000% 0.000000%
90+ Days 0 0.00 0.000000% 0.000000%
Foreclosure 0 0.00 0.000000% 0.000000%
REO 0 0.00 0.000000% 0.000000%
Totals 1 504,284.73 0.185185% 0.269525%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 0.00
Cumulative Realized Losses - Includes Interest Shortfall 287.60
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 131,463.06
</TABLE>
<TABLE>
<CAPTION>
SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE
Current Next
Original $ Original % Current $ Current % Class% Prepayment%
<S> <C> <C> <C> <C> <C> <C> <C>
Class I-A-1 136,863,042.77 68.21716480% 129,976,624.44 69.46862064% 30.219283% 0.000000%
Class I-A-2 95,692,042.77 47.69614733% 95,077,501.80 50.81608275% 18.767163% 0.000000%
Class I-A-3 75,936,142.77 37.84913926% 75,321,601.80 40.25714473% 10.623826% 0.000000%
Class I-A-4 59,137,742.77 29.47624912% 58,523,201.80 31.27890205% 9.033417% 0.000000%
Class I-A-5 40,110,742.77 19.99254944% 39,496,201.80 21.10953928% 10.231856% 0.000000%
Class I-A-6 31,610,742.77 15.75586225% 30,996,201.80 16.56654336% 4.570914% 0.000000%
Class I-AR 31,610,642.77 15.75581241% 30,996,201.80 16.56654336% 0.000000% 0.000000%
Class II-A- 10,780,263.99 5.37324781% 10,759,304.64 5.75052672% 10.767676% 0.000000%
Class II-A- 7,523,663.99 3.75004834% 7,502,704.64 4.00997137% 1.751252% 0.000000%
Class B-1 3,912,663.99 1.95020393% 3,901,764.13 2.08537630% 1.936422% 0.000000%
Class B-2 2,407,663.99 1.20006108% 2,400,956.75 1.28323962% 0.807066% 0.000000%
Class B-3 1,505,663.99 0.75047381% 1,501,469.53 0.80249058% 0.483703% 0.000000%
Class B-4 903,663.99 0.45041667% 901,146.58 0.48163591% 0.322826% 0.000000%
Class B-5 501,663.99 0.25004628% 500,266.47 0.26737747% 0.215575% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.269021% 0.000000%
<FN>
Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure
</FN>
</TABLE>
<TABLE>
<CAPTION>
CREDIT ENHANCEMENT
<S> <C> Original $<C> Original % Current $<C><C> Current %
Bankruptcy 100,000.00 0.04984338% 100,000.00 0.05344701%
Fraud 4,012,569.07 2.00000000% 4,012,569.07 2.14459823%
Special Hazard 2,006,284.54 1.00000000% 2,006,284.54 1.07229912%
<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 7.962826%
Weighted Average Pass-Through Rate 7.250000%
Weighted Average Maturity(Stepdown Calculation ) 353
Beginning Scheduled Collateral Loan Count 545
Number Of Loans Paid In Full 5
Ending Scheduled Collateral Loan Count 540
Beginning Scheduled Collateral Balance 190,472,425.31
Ending Scheduled Collateral Balance 187,101,202.31
Ending Actual Collateral Balance at 30-Apr-2000 189,077,739.66
Ending Scheduled Balance For Norwest 176,286,674.36
Ending Scheduled Balance For Other Services 10,814,527.95
Monthly P &I Constant 1,322,572.32
Class A Optimal Amount 4,463,234.92
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 150,420,318.60
Ending scheduled Balance For discounted Loans 36,680,883.71
Unpaid Principal Balance Of Outstanding Mortgage Loans
With Original LTV:
Less Than Or Equal To 80% 154,414,806.69
Greater Than 80%, less than or equal to 85% 4,378,611.58
Greater than 85%, less than or equal to 95% 27,211,969.99
Greater than 95% 1,103,712.27
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
</TABLE>
<TABLE>
<CAPTION>
Group Level Collateral Statement
<S> <C>
Group ID 1 2 Total
Collateral Description Mixed Fixed Mixed Fixed
Weighted Average Coupon Rate 7.994278 7.749259
Weighted Average Net Rate 7.209450 7.187687
Weighted Average Maturity 353.00 355.00
Beginning Loan Count 476 69 545
Loans Paid In Full 5 0 5
Ending Loan Count 471 69 540
Beginning Scheduled Balance 166,023,149.66 24,449,275.65 190,472,425.31
Ending scheduled Balance 162,671,932.67 24,429,269.64 187,101,202.31
Record Date 4/30/00 4/30/00
Principal And Interest Constant 1,152,839.71 169,732.61 1,322,572.32
Scheduled Principal 116,579.66 17,847.87 134,427.53
Unscheduled Principal 3,234,637.33 2,158.14 3,236,795.47
Scheduled Interest 1,034,358.52 151,884.74 1,186,243.26
Servicing Fees 34,587.22 5,093.60 39,680.82
Master Servicing Fees 2,351.93 346.36 2,698.30
Trustee Fee 0.00 0.00 0.00
FRY Amount 71,640.80 6,001.74 77,642.54
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 925,778.56 140,443.04 1,066,221.60
Realized Loss Amount 0.00 0.00 0.00
Cumulative Realized Loss 0.00 0.00 0.00
Percentage of Cumulative Losses 0.00 0.00 0.00
</TABLE>
<TABLE>
<CAPTION> Delinquency Status By Groups
<S> <C> <C> <C> <C> <C> <C>
Group 30 Days 60 Days 90 + Days Foreclosure REO Bankruptcy
1 Principal Balance 504,284.73 0.00 0.00 0.00 0.00 0.00
Percentage Of Balance 0.310% 0.000% 0.000% 0.000% 0.000% 0.000%
Loan Count 1 0 0 0 0 0
Percentage Of Loans 0.212% 0.000% 0.000% 0.000% 0.000% 0.000%
2 Principal Balance 0.00 0.00 0.00 0.00 0.00 0.00
Percentage Of Balance 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
Loan Count 0 0 0 0 0 0
Percentage Of Loans 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
Totals:Principal Balance 504,284.73 0.00 0.00 0.00 0.00 0.00
Percentage of Balance 0.270% 0.000% 0.000% 0.000% 0.000% 0.000%
Loan Count 1 0 0 0 0 0
Percentage Of Loans 0.185% 0.000% 0.000% 0.000% 0.000% 0.000%
</TABLE>
|
|