|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: NORWEST ASSET SECURITIES CORP MORT PASS THR CERT SER 2000 1, 8-K, 2001-01-08 |
Next: SOHU COM INC, 4, 2001-01-08 |
<TABLE>
<CAPTION>
Norwest Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 11/30/2000
Distribution Date: 12/26/2000
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% 906,640.07 0.00 7,876.10
I-A-1 66937RT90 SEQ 7.25000% 53,177,240.08 321,279.16 343,995.81
I-A-2 66937RU23 SEQ 7.25000% 32,002,927.71 193,351.02 330,105.16
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% 147,562.43 0.00 171.02
II-A-1 66937RU80 SEQ 7.25000% 17,729,618.47 107,116.44 19,517.83
II-A-2 66937RU98 SEQ 7.25000% 3,256,600.00 19,675.29 0.00
B-1 66937RV22 SUB 7.25000% 3,584,980.00 21,659.25 2,729.65
B-2 66937RV30 SUB 7.25000% 1,494,155.33 9,027.19 1,137.67
B-3 66937RV48 SUB 7.25000% 895,500.41 5,410.31 681.85
B-4 66937RV55 SUB 7.25000% 597,662.13 3,610.88 455.07
B-5 66937RV63 SUB 7.25000% 399,103.28 2,411.25 303.88
B-6 66937RV71 SUB 7.25000% 498,049.13 3,424.99 0.00
Totals 178,771,339.04 1,074,123.63 706,974.04
</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 0.00 898,763.97 7,876.10 0.00
I-A-1 0.00 52,833,244.27 665,274.97 0.00
I-A-2 0.00 31,672,822.56 523,456.18 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 0.00 147,391.41 171.02 0.00
II-A-1 0.00 17,710,100.65 126,634.27 0.00
II-A-2 0.00 3,256,600.00 19,675.29 0.00
B-1 0.00 3,582,250.35 24,388.90 0.00
B-2 0.00 1,493,017.66 10,164.86 0.00
B-3 0.00 894,818.56 6,092.16 0.00
B-4 0.00 597,207.06 4,065.95 0.00
B-5 0.00 398,799.40 2,715.13 0.00
B-6 379.22 497,669.91 3,424.99 1,970.04
Totals 379.22 178,063,985.80 1,781,097.67 1,970.04
<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 1,034,410.75 906,640.07 828.34 7,047.76 0.00 0.00
I-A-1 62,731,000.00 53,177,240.08 57,900.27 286,095.54 0.00 0.00
I-A-2 41,171,000.00 32,002,927.71 55,562.24 274,542.92 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 214,378.78 147,562.43 135.68 35.35 0.00 0.00
II-A-1 20,616,000.00 17,729,618.47 16,163.95 3,353.87 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 3,584,980.00 2,729.65 0.00 0.00 0.00
B-2 1,505,000.00 1,494,155.33 1,137.67 0.00 0.00 0.00
B-3 902,000.00 895,500.41 681.85 0.00 0.00 0.00
B-4 602,000.00 597,662.13 455.07 0.00 0.00 0.00
B-5 402,000.00 399,103.28 303.88 0.00 0.00 0.00
B-6 501,663.99 498,049.13 0.00 0.00 0.00 379.22
Totals 200,628,453.52 178,771,339.04 135,898.60 571,075.44 0.00 379.22
<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 7,876.10 898,763.97 0.86886565 7,876.10
I-A-1 343,995.81 52,833,244.27 0.84221907 343,995.81
I-A-2 330,105.16 31,672,822.56 0.76929933 330,105.16
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 171.02 147,391.41 0.68752798 171.02
II-A-1 19,517.83 17,710,100.65 0.85904640 19,517.83
II-A-2 0.00 3,256,600.00 1.00000000 0.00
B-1 2,729.65 3,582,250.35 0.99203831 2,729.65
B-2 1,137.67 1,493,017.66 0.99203831 1,137.67
B-3 681.85 894,818.56 0.99203831 681.85
B-4 455.07 597,207.06 0.99203831 455.07
B-5 303.88 398,799.40 0.99203831 303.88
B-6 379.22 497,669.91 0.99203834 0.00
Totals 707,353.26 178,063,985.80 0.88753107 706,974.04
</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 1,034,410.75 876.47974463 0.80078441 6.81330893 0.00000000
I-A-1 62,731,000.00 847.70273198 0.92299294 4.56067239 0.00000000
I-A-2 41,171,000.00 777.31723082 1.34954798 6.66835685 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 214,378.78 688.32572888 0.63289846 0.16489505 0.00000000
II-A-1 20,616,000.00 859.99313494 0.78404880 0.16268287 0.00000000
II-A-2 3,256,600.00 1000.00000000 0.00000000 0.00000000 0.00000000
B-1 3,611,000.00 992.79423982 0.75592634 0.00000000 0.00000000
B-2 1,505,000.00 992.79423920 0.75592691 0.00000000 0.00000000
B-3 902,000.00 992.79424612 0.75593126 0.00000000 0.00000000
B-4 602,000.00 992.79423588 0.75593023 0.00000000 0.00000000
B-5 402,000.00 992.79422886 0.75592040 0.00000000 0.00000000
B-6 501,663.99 992.79426056 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 7.61409334 868.86565129 0.86886565 7.61409334
I-A-1 0.00000000 5.48366533 842.21906665 0.84221907 5.48366533
I-A-2 0.00000000 8.01790484 769.29932622 0.76929933 8.01790484
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 0.79774687 687.52798201 0.68752798 0.79774687
II-A-1 0.00000000 0.94673215 859.04640328 0.85904640 0.94673215
II-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
B-1 0.00000000 0.75592634 992.03831349 0.99203831 0.75592634
B-2 0.00000000 0.75592691 992.03831229 0.99203831 0.75592691
B-3 0.00000000 0.75593126 992.03831486 0.99203831 0.75593126
B-4 0.00000000 0.75593023 992.03830565 0.99203831 0.75593023
B-5 0.00000000 0.75592040 992.03830846 0.99203831 0.75592040
B-6 0.75592430 0.75592430 992.03833626 0.99203834 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% 906,640.07 0.00 0.00 0.00
I-A-1 62,731,000.00 7.25000% 53,177,240.08 321,279.16 0.00 0.00
I-A-2 41,171,000.00 7.25000% 32,002,927.71 193,351.02 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% 147,562.43 0.00 0.00 0.00
II-A-1 20,616,000.00 7.25000% 17,729,618.47 107,116.44 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% 3,584,980.00 21,659.25 0.00 0.00
B-2 1,505,000.00 7.25000% 1,494,155.33 9,027.19 0.00 0.00
B-3 902,000.00 7.25000% 895,500.41 5,410.31 0.00 0.00
B-4 602,000.00 7.25000% 597,662.13 3,610.88 0.00 0.00
B-5 402,000.00 7.25000% 399,103.28 2,411.25 0.00 0.00
B-6 501,663.99 7.25000% 498,049.13 3,009.05 415.94 0.00
Totals 200,628,453.52 1,073,707.69 415.94 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 0.00 898,763.97
I-A-1 0.00 0.00 321,279.16 0.00 52,833,244.27
I-A-2 0.00 0.00 193,351.02 0.00 31,672,822.56
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 0.00 147,391.41
II-A-1 0.00 0.00 107,116.44 0.00 17,710,100.65
II-A-2 0.00 0.00 19,675.29 0.00 3,256,600.00
B-1 0.00 0.00 21,659.25 0.00 3,582,250.35
B-2 0.00 0.00 9,027.19 0.00 1,493,017.66
B-3 0.00 0.00 5,410.31 0.00 894,818.56
B-4 0.00 0.00 3,610.88 0.00 597,207.06
B-5 0.00 0.00 2,411.25 0.00 398,799.40
B-6 0.00 0.00 3,424.99 420.10 497,669.91
Totals 0.00 0.00 1,074,123.63 420.10
<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% 876.47974463 0.00000000 0.00000000 0.00000000
I-A-1 62,731,000.00 7.25000% 847.70273198 5.12153736 0.00000000 0.00000000
I-A-2 41,171,000.00 7.25000% 777.31723082 4.69629156 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% 688.32572888 0.00000000 0.00000000 0.00000000
II-A-1 20,616,000.00 7.25000% 859.99313494 5.19579162 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% 992.79423982 5.99813071 0.00000000 0.00000000
B-2 1,505,000.00 7.25000% 992.79423920 5.99813289 0.00000000 0.00000000
B-3 902,000.00 7.25000% 992.79424612 5.99812639 0.00000000 0.00000000
B-4 602,000.00 7.25000% 992.79423588 5.99813953 0.00000000 0.00000000
B-5 402,000.00 7.25000% 992.79422886 5.99813433 0.00000000 0.00000000
B-6 501,663.99 7.25000% 992.79426056 5.99813832 0.82912070 0.00000000
<FN>
(5) 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 868.86565129
I-A-1 0.00000000 0.00000000 5.12153736 0.00000000 842.21906665
I-A-2 0.00000000 0.00000000 4.69629156 0.00000000 769.29932622
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 687.52798201
II-A-1 0.00000000 0.00000000 5.19579162 0.00000000 859.04640328
II-A-2 0.00000000 0.00000000 6.04166615 0.00000000 1000.00000000
B-1 0.00000000 0.00000000 5.99813071 0.00000000 992.03831349
B-2 0.00000000 0.00000000 5.99813289 0.00000000 992.03831229
B-3 0.00000000 0.00000000 5.99812639 0.00000000 992.03831486
B-4 0.00000000 0.00000000 5.99813953 0.00000000 992.03830565
B-5 0.00000000 0.00000000 5.99813433 0.00000000 992.03830846
B-6 0.00000000 0.00000000 6.82725902 0.83741311 992.03833626
<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 1,711,770.77
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 148,485.27
Realized Losses 0.00
Total Deposits 1,860,256.04
Withdrawals
Reimbursement for Servicer Advances 39,881.25
Payment of Service Fee 39,277.12
Payment of Interest and Principal 1,781,097.68
Total Withdrawals (Pool Distribution Amount) 1,860,256.05
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 500.15
Servicing Fee Support 500.15
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 37,244.64
Master Servicing Fee 2,532.64
Supported Prepayment/Curtailment Interest Shortfall 500.15
Net Servicing Fee 39,277.12
</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
473,003.69 0.00 0.00 0.00 473,003.69
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
473,003.69 0.00 0.00 0.00 473,003.69
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 0.387597% 0.000000% 0.000000% 0.000000% 0.387597%
0.265172% 0.000000% 0.000000% 0.000000% 0.265172%
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 0.387597% 0.000000% 0.000000% 0.000000% 0.387597%
0.265172% 0.000000% 0.000000% 0.000000% 0.265172%
</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
473,003.69 0.00 0.00 0.00 473,003.69
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
473,003.69 0.00 0.00 0.00 473,003.69
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.441501% 0.000000% 0.000000% 0.000000% 0.441501%
0.302073% 0.000000% 0.000000% 0.000000% 0.302073%
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 0.441501% 0.000000% 0.000000% 0.000000% 0.441501%
0.302073% 0.000000% 0.000000% 0.000000% 0.302073%
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 379.22
Cumulative Realized Losses - Includes Interest Shortfall 1,970.04
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 267,924.59
</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% 124,331,977.56 69.82432579% 29.846284% 0.000000%
Class I-A-2 95,692,042.77 47.69614733% 92,659,155.00 52.03699928% 17.892448% 0.000000%
Class I-A-3 75,936,142.77 37.84913926% 72,903,255.00 40.94216732% 11.160401% 0.000000%
Class I-A-4 59,137,742.77 29.47624912% 56,104,855.00 31.50825516% 9.489666% 0.000000%
Class I-A-5 40,110,742.77 19.99254944% 37,077,855.00 20.82277044% 10.748635% 0.000000%
Class I-A-6 31,610,742.77 15.75586225% 28,577,855.00 16.04920550% 4.801776% 0.000000%
Class I-AR 31,610,642.77 15.75581241% 28,577,855.00 16.04920550% 0.000000% 0.000000%
Class II-A-1 10,780,263.99 5.37324781% 10,720,362.94 6.02051161% 10.004699% 0.000000%
Class II-A-2 7,523,663.99 3.75004834% 7,463,762.94 4.19161848% 1.839702% 0.000000%
Class B-1 3,912,663.99 1.95020393% 3,881,512.59 2.17984146% 2.023666% 0.000000%
Class B-2 2,407,663.99 1.20006108% 2,388,494.93 1.34136890% 0.843428% 0.000000%
Class B-3 1,505,663.99 0.75047381% 1,493,676.37 0.83884249% 0.505496% 0.000000%
Class B-4 903,663.99 0.45041667% 896,469.31 0.50345347% 0.337371% 0.000000%
Class B-5 501,663.99 0.25004628% 497,669.91 0.27948937% 0.225288% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.281141% 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 0.05615959%
Fraud 4,012,569.07 2.00000000% 4,012,569.07 2.25344224%
Special Hazard 2,006,284.54 1.00000000% 2,006,284.54 1.12672112%
<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 7.942312%
Weighted Average Pass-Through Rate 7.250000%
Weighted Average Maturity(Stepdown Calculation ) 346
Beginning Scheduled Collateral Loan Count 518
Number Of Loans Paid In Full 2
Ending Scheduled Collateral Loan Count 516
Beginning Scheduled Collateral Balance 178,771,339.06
Ending Scheduled Collateral Balance 178,063,985.80
Ending Actual Collateral Balance at 30-Nov-2000 178,375,987.67
Ending Scheduled Balance For Norwest 167,801,720.73
Ending Scheduled Balance For Other Services 10,262,265.07
Monthly P &I Constant 1,250,229.06
Class A Optimal Amount 1,722,198.55
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 144,193,244.73
Ending scheduled Balance For discounted Loans 33,870,741.07
Unpaid Principal Balance Of Outstanding Mortgage Loans With
Original LTV:
Less Than Or Equal To 80% 147,235,622.48
Greater Than 80%, less than or equal to 85% 4,356,986.89
Greater than 85%, less than or equal to 95% 25,585,450.62
Greater than 95% 910,956.56
</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 7.965899 7.774793
Weighted Average Net Rate 7.208232 7.201515
Weighted Average Maturity 346.00 348.00
Beginning Loan Count 455 63 518
Loans Paid In Full 2 0 2
Ending Loan Count 453 63 516
Beginning Scheduled Balance 156,705,926.67 22,065,412.39 178,771,339.06
Ending scheduled Balance 156,018,979.82 22,045,005.98 178,063,985.80
Record Date 11/30/2000 11/30/2000
Principal And Interest Constant 1,095,882.12 154,346.94 1,250,229.06
Scheduled Principal 119,260.64 17,017.19 136,277.83
Unscheduled Principal 567,686.21 3,389.22 571,075.43
Scheduled Interest 976,195.96 137,329.75 1,113,525.71
Servicing Fees 32,647.68 4,596.96 37,244.64
Master Servicing Fees 2,220.04 312.59 2,532.64
Trustee Fee 0.00 0.00 0.00
FRY Amount 64,076.56 5,631.80 69,708.36
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 877,251.68 126,788.41 1,004,040.08
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>
|
|