|
|
|
|
|
|
|
|
|
|
Previous: NORWEST INTEGRATED STRUCTURED ASSETS INC SERIES 2000-1 TRUST, 8-K, 2000-09-08 |
Next: SALOMON BROTHERS MOR SEC VII FL RT MR PA TH CER SER 2000 LB1, 8-K, 2000-09-08 |
<TABLE>
<CAPTION>
Norwest Integrated Structured Assets, Inc.
Mortgage Pass-Through Certificates
Record Date: 7/31/2000
Distribution Date: 8/25/2000
NISTAR 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 NIS001PO1 PO 0.00000% 1,240,751.42 0.00 18,930.08
I-A-1 66938DDC0 SEQ 7.50000% 86,941,985.70 543,387.41 934,547.72
I-A-2 66938DDD8 SEQ 7.00000% 14,130,910.65 82,430.31 60,054.69
I-A-3 66938DDE6 SEQ 8.00000% 6,350,000.00 42,333.33 0.00
I-A-4 66938DDF3 SEQ 7.50000% 17,500,000.00 109,375.00 0.00
I-A-5 66938DDG1 SEQ 8.00000% 4,200,000.00 28,000.00 0.00
I-A-6 66938DDH9 SEQ 8.00000% 3,909,000.00 26,060.00 0.00
I-A-7 66938DDJ5 SEQ 8.00000% 5,080,000.00 33,866.67 0.00
I-A-8 66938DDK2 SEQ 8.00000% 3,079,000.00 20,526.67 0.00
I-A-9 66938DDL0 SEQ 8.00000% 1,808,000.00 12,053.33 0.00
I-A-10 66938DDM8 SEQ 7.00000% 10,295,089.35 60,054.69 (60,054.69)
I-AR 66938DDN6 R 7.50000% 0.00 0.00 0.00
II-A-PO NIS001PO2 PO 0.00000% 753,993.43 0.00 2,909.34
II-A-1 66938DDP1 SEN 7.50000% 19,419,507.49 121,371.92 76,360.58
B-1 66938DDQ9 SUB 7.50000% 5,720,194.87 35,751.22 5,755.53
B-2 66938DDR7 SUB 7.50000% 3,057,139.64 19,107.12 3,076.02
B-3 66938DDS5 SUB 7.50000% 2,366,496.77 14,790.60 2,381.12
B-4 66938DDT3 SUB 7.50000% 1,183,248.38 7,395.30 1,190.56
B-5 66938DDU0 SUB 7.50000% 492,605.51 3,078.78 495.65
B-6 66938DDV8 SUB 7.50000% 988,603.60 6,178.77 972.67
Totals 188,516,526.81 1,165,761.12 1,046,619.27
</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 1,221,821.34 18,930.08 0.00
I-A-1 0.00 86,007,437.98 1,477,935.13 0.00
I-A-2 0.00 14,070,855.96 142,485.00 0.00
I-A-3 0.00 6,350,000.00 42,333.33 0.00
I-A-4 0.00 17,500,000.00 109,375.00 0.00
I-A-5 0.00 4,200,000.00 28,000.00 0.00
I-A-6 0.00 3,909,000.00 26,060.00 0.00
I-A-7 0.00 5,080,000.00 33,866.67 0.00
I-A-8 0.00 3,079,000.00 20,526.67 0.00
I-A-9 0.00 1,808,000.00 12,053.33 0.00
I-A-10 0.00 10,355,144.04 0.00 0.00
I-AR 0.00 0.00 0.00 0.00
II-A-PO 0.00 751,084.09 2,909.34 0.00
II-A-1 0.00 19,343,146.91 197,732.50 0.00
B-1 0.00 5,714,439.34 41,506.75 0.00
B-2 0.00 3,054,063.62 22,183.14 0.00
B-3 0.00 2,364,115.65 17,171.72 0.00
B-4 0.00 1,182,057.83 8,585.86 0.00
B-5 0.00 492,109.86 3,574.43 0.00
B-6 22.04 987,608.89 7,151.44 193.05
Totals 22.04 187,469,885.51 2,212,380.39 193.05
<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 1,272,928.93 1,240,751.42 1,079.56 17,850.52 0.00 0.00
I-A-1 95,249,900.00 86,941,985.70 105,650.84 828,896.88 0.00 0.00
I-A-2 14,426,000.00 14,130,910.65 6,789.20 53,265.49 0.00 0.00
I-A-3 6,350,000.00 6,350,000.00 0.00 0.00 0.00 0.00
I-A-4 17,500,000.00 17,500,000.00 0.00 0.00 0.00 0.00
I-A-5 4,200,000.00 4,200,000.00 0.00 0.00 0.00 0.00
I-A-6 3,909,000.00 3,909,000.00 0.00 0.00 0.00 0.00
I-A-7 5,080,000.00 5,080,000.00 0.00 0.00 0.00 0.00
I-A-8 3,079,000.00 3,079,000.00 0.00 0.00 0.00 0.00
I-A-9 1,808,000.00 1,808,000.00 0.00 0.00 0.00 0.00
I-A-10 10,000,000.00 10,295,089.35 0.00 0.00 (60,054.69) 0.00
I-AR 100.00 0.00 0.00 0.00 0.00 0.00
II-A-PO 802,353.80 753,993.43 2,820.01 89.32 0.00 0.00
II-A-1 20,657,000.00 19,419,507.49 66,869.47 9,491.11 0.00 0.00
B-1 5,748,000.00 5,720,194.87 5,755.53 0.00 0.00 0.00
B-2 3,072,000.00 3,057,139.64 3,076.02 0.00 0.00 0.00
B-3 2,378,000.00 2,366,496.77 2,381.12 0.00 0.00 0.00
B-4 1,189,000.00 1,183,248.38 1,190.56 0.00 0.00 0.00
B-5 495,000.00 492,605.51 495.65 0.00 0.00 0.00
B-6 993,409.06 988,603.60 972.67 0.00 0.00 22.04
Totals 198,209,691.79 188,516,526.81 197,080.63 909,593.32 (60,054.69) 22.04
<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 18,930.08 1,221,821.34 0.95985040 18,930.08
I-A-1 934,547.72 86,007,437.98 0.90296618 934,547.72
I-A-2 60,054.69 14,070,855.96 0.97538167 60,054.69
I-A-3 0.00 6,350,000.00 1.00000000 0.00
I-A-4 0.00 17,500,000.00 1.00000000 0.00
I-A-5 0.00 4,200,000.00 1.00000000 0.00
I-A-6 0.00 3,909,000.00 1.00000000 0.00
I-A-7 0.00 5,080,000.00 1.00000000 0.00
I-A-8 0.00 3,079,000.00 1.00000000 0.00
I-A-9 0.00 1,808,000.00 1.00000000 0.00
I-A-10 (60,054.69) 10,355,144.04 1.03551440 (60,054.69)
I-AR 0.00 0.00 0.00000000 0.00
II-A-PO 2,909.34 751,084.09 0.93610087 2,909.34
II-A-1 76,360.58 19,343,146.91 0.93639671 76,360.58
B-1 5,755.53 5,714,439.34 0.99416133 5,755.53
B-2 3,076.02 3,054,063.62 0.99416133 3,076.02
B-3 2,381.12 2,364,115.65 0.99416133 2,381.12
B-4 1,190.56 1,182,057.83 0.99416134 1,190.56
B-5 495.65 492,109.86 0.99416133 495.65
B-6 994.71 987,608.89 0.99416135 972.67
Totals 1,046,641.31 187,469,885.51 0.94581594 1,046,619.27
</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 1,272,928.93 974.72167594 0.84809134 14.02318667 0.00000000
I-A-1 95,249,900.00 912.77771105 1.10919634 8.70233859 0.00000000
I-A-2 14,426,000.00 979.54461736 0.47062249 3.69232566 0.00000000
I-A-3 6,350,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
I-A-4 17,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
I-A-5 4,200,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
I-A-6 3,909,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
I-A-7 5,080,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
I-A-8 3,079,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
I-A-9 1,808,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
I-A-10 10,000,000.00 1029.50893500 0.00000000 0.00000000 (6.00546900)
I-AR 100.00 0.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 802,353.80 939.72687610 3.51467146 0.11132246 0.00000000
II-A-1 20,657,000.00 940.09330929 3.23713366 0.45946217 0.00000000
B-1 5,748,000.00 995.16264266 1.00131002 0.00000000 0.00000000
B-2 3,072,000.00 995.16264323 1.00130859 0.00000000 0.00000000
B-3 2,378,000.00 995.16264508 1.00131203 0.00000000 0.00000000
B-4 1,189,000.00 995.16264087 1.00131203 0.00000000 0.00000000
B-5 495,000.00 995.16264646 1.00131313 0.00000000 0.00000000
B-6 993,409.06 995.16265736 0.97912334 0.00000000 0.00000000
<FN>
(2) 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 14.87127801 959.85039793 0.95985040 14.87127801
I-A-1 0.00000000 9.81153492 902.96617613 0.90296618 9.81153492
I-A-2 0.00000000 4.16294815 975.38166921 0.97538167 4.16294815
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-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
I-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
I-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
I-A-10 0.00000000 (6.00546900) 1,035.51440400 1.03551440 (6.00546900)
I-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 0.00000000 3.62600638 936.10086972 0.93610087 3.62600638
II-A-1 0.00000000 3.69659583 936.39671346 0.93639671 3.69659583
B-1 0.00000000 1.00131002 994.16133264 0.99416133 1.00131002
B-2 0.00000000 1.00130859 994.16133464 0.99416133 1.00130859
B-3 0.00000000 1.00131203 994.16133305 0.99416133 1.00131203
B-4 0.00000000 1.00131203 994.16133726 0.99416134 1.00131203
B-5 0.00000000 1.00131313 994.16133333 0.99416133 1.00131313
B-6 0.02218623 1.00130957 994.16134779 0.99416135 0.97912334
<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 1,272,928.93 0.00000% 1,240,751.42 0.00 0.00 0.00
I-A-1 95,249,900.00 7.50000% 86,941,985.70 543,387.41 0.00 0.00
I-A-2 14,426,000.00 7.00000% 14,130,910.65 82,430.31 0.00 0.00
I-A-3 6,350,000.00 8.00000% 6,350,000.00 42,333.33 0.00 0.00
I-A-4 17,500,000.00 7.50000% 17,500,000.00 109,375.00 0.00 0.00
I-A-5 4,200,000.00 8.00000% 4,200,000.00 28,000.00 0.00 0.00
I-A-6 3,909,000.00 8.00000% 3,909,000.00 26,060.00 0.00 0.00
I-A-7 5,080,000.00 8.00000% 5,080,000.00 33,866.67 0.00 0.00
I-A-8 3,079,000.00 8.00000% 3,079,000.00 20,526.67 0.00 0.00
I-A-9 1,808,000.00 8.00000% 1,808,000.00 12,053.33 0.00 0.00
I-A-10 10,000,000.00 7.00000% 10,295,089.35 60,054.69 0.00 0.00
I-AR 100.00 7.50000% 0.00 0.00 0.00 0.00
II-A-PO 802,353.80 0.00000% 753,993.43 0.00 0.00 0.00
II-A-1 20,657,000.00 7.50000% 19,419,507.49 121,371.92 0.00 0.00
B-1 5,748,000.00 7.50000% 5,720,194.87 35,751.22 0.00 0.00
B-2 3,072,000.00 7.50000% 3,057,139.64 19,107.12 0.00 0.00
B-3 2,378,000.00 7.50000% 2,366,496.77 14,790.60 0.00 0.00
B-4 1,189,000.00 7.50000% 1,183,248.38 7,395.30 0.00 0.00
B-5 495,000.00 7.50000% 492,605.51 3,078.78 0.00 0.00
B-6 993,409.06 7.50000% 988,603.60 6,178.77 0.00 0.00
Totals 198,209,691.79 1,165,761.12 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 1,221,821.34
I-A-1 0.00 0.00 543,387.41 0.00 86,007,437.98
I-A-2 0.00 0.00 82,430.31 0.00 14,070,855.96
I-A-3 0.00 0.00 42,333.33 0.00 6,350,000.00
I-A-4 0.00 0.00 109,375.00 0.00 17,500,000.00
I-A-5 0.00 0.00 28,000.00 0.00 4,200,000.00
I-A-6 0.00 0.00 26,060.00 0.00 3,909,000.00
I-A-7 0.00 0.00 33,866.67 0.00 5,080,000.00
I-A-8 0.00 0.00 20,526.67 0.00 3,079,000.00
I-A-9 0.00 0.00 12,053.33 0.00 1,808,000.00
I-A-10 0.00 0.00 60,054.69 0.00 10,355,144.04
I-AR 0.00 0.00 0.00 0.00 0.00
II-A-PO 0.00 0.00 0.00 0.00 751,084.09
II-A-1 0.00 0.00 121,371.92 0.00 19,343,146.91
B-1 0.00 0.00 35,751.22 0.00 5,714,439.34
B-2 0.00 0.00 19,107.12 0.00 3,054,063.62
B-3 0.00 0.00 14,790.60 0.00 2,364,115.65
B-4 0.00 0.00 7,395.30 0.00 1,182,057.83
B-5 0.00 0.00 3,078.78 0.00 492,109.86
B-6 0.00 0.00 6,178.77 0.00 987,608.89
Totals 0.00 0.00 1,165,761.12 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 1,272,928.93 0.00000% 974.72167594 0.00000000 0.00000000 0.00000000
I-A-1 95,249,900.00 7.50000% 912.77771105 5.70486069 0.00000000 0.00000000
I-A-2 14,426,000.00 7.00000% 979.54461736 5.71401012 0.00000000 0.00000000
I-A-3 6,350,000.00 8.00000% 1000.00000000 6.66666614 0.00000000 0.00000000
I-A-4 17,500,000.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000
I-A-5 4,200,000.00 8.00000% 1000.00000000 6.66666667 0.00000000 0.00000000
I-A-6 3,909,000.00 8.00000% 1000.00000000 6.66666667 0.00000000 0.00000000
I-A-7 5,080,000.00 8.00000% 1000.00000000 6.66666732 0.00000000 0.00000000
I-A-8 3,079,000.00 8.00000% 1000.00000000 6.66666775 0.00000000 0.00000000
I-A-9 1,808,000.00 8.00000% 1000.00000000 6.66666482 0.00000000 0.00000000
I-A-10 10,000,000.00 7.00000% 1029.50893500 6.00546900 0.00000000 0.00000000
I-AR 100.00 7.50000% 0.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 802,353.80 0.00000% 939.72687610 0.00000000 0.00000000 0.00000000
II-A-1 20,657,000.00 7.50000% 940.09330929 5.87558310 0.00000000 0.00000000
B-1 5,748,000.00 7.50000% 995.16264266 6.21976688 0.00000000 0.00000000
B-2 3,072,000.00 7.50000% 995.16264323 6.21976563 0.00000000 0.00000000
B-3 2,378,000.00 7.50000% 995.16264508 6.21976451 0.00000000 0.00000000
B-4 1,189,000.00 7.50000% 995.16264087 6.21976451 0.00000000 0.00000000
B-5 495,000.00 7.50000% 995.16264646 6.21975758 0.00000000 0.00000000
B-6 993,409.06 7.50000% 995.16265736 6.21976409 0.00000000 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 959.85039793
I-A-1 0.00000000 0.00000000 5.70486069 0.00000000 902.96617613
I-A-2 0.00000000 0.00000000 5.71401012 0.00000000 975.38166921
I-A-3 0.00000000 0.00000000 6.66666614 0.00000000 1000.00000000
I-A-4 0.00000000 0.00000000 6.25000000 0.00000000 1000.00000000
I-A-5 0.00000000 0.00000000 6.66666667 0.00000000 1000.00000000
I-A-6 0.00000000 0.00000000 6.66666667 0.00000000 1000.00000000
I-A-7 0.00000000 0.00000000 6.66666732 0.00000000 1000.00000000
I-A-8 0.00000000 0.00000000 6.66666775 0.00000000 1000.00000000
I-A-9 0.00000000 0.00000000 6.66666482 0.00000000 1000.00000000
I-A-10 0.00000000 0.00000000 6.00546900 0.00000000 1035.51440400
I-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 936.10086972
II-A-1 0.00000000 0.00000000 5.87558310 0.00000000 936.39671346
B-1 0.00000000 0.00000000 6.21976688 0.00000000 994.16133264
B-2 0.00000000 0.00000000 6.21976563 0.00000000 994.16133464
B-3 0.00000000 0.00000000 6.21976451 0.00000000 994.16133305
B-4 0.00000000 0.00000000 6.21976451 0.00000000 994.16133726
B-5 0.00000000 0.00000000 6.21975758 0.00000000 994.16133333
B-6 0.00000000 0.00000000 6.21976409 0.00000000 994.16134779
<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 2,344,928.40
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 29,998.05
Realized Losses 0.00
Total Deposits 2,374,926.45
Withdrawals
Reimbursement for Servicer Advances 121,228.98
Payment of Service Fee 41,317.08
Payment of Interest and Principal 2,212,380.39
Total Withdrawals (Pool Distribution Amount) 2,374,926.45
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 627.06
Servicing Fee Support 627.06
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 39,273.54
Master Servicing Fee 2,670.60
Supported Prepayment/Curtailment Interest Shortfall 627.06
Net Servicing Fee 41,317.08
</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 8 0 0 0 8
1,123,074.40 0.00 0.00 0.00 1,123,074.40
60 Days 4 0 0 0 4
613,672.68 0.00 0.00 0.00 613,672.68
90 Days 3 0 0 0 3
499,432.64 0.00 0.00 0.00 499,432.64
120 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
150 Days 1 0 0 0 1
195,566.57 0.00 0.00 0.00 195,566.57
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 16 0 0 0 16
2,431,746.29 0.00 0.00 0.00 2,431,746.29
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 0.570613% 0.000000% 0.000000% 0.000000% 0.570613%
0.596825% 0.000000% 0.000000% 0.000000% 0.596825%
60 Days 0.285307% 0.000000% 0.000000% 0.000000% 0.285307%
0.326118% 0.000000% 0.000000% 0.000000% 0.326118%
90 Days 0.213980% 0.000000% 0.000000% 0.000000% 0.213980%
0.265409% 0.000000% 0.000000% 0.000000% 0.265409%
120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
150 Days 0.071327% 0.000000% 0.000000% 0.000000% 0.071327%
0.103928% 0.000000% 0.000000% 0.000000% 0.103928%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 1.141227% 0.000000% 0.000000% 0.000000% 1.141227%
1.292280% 0.000000% 0.000000% 0.000000% 1.292280%
</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 8 0 0 0 8
1,123,074.40 0.00 0.00 0.00 1,123,074.40
60 Days 4 0 0 0 4
613,672.68 0.00 0.00 0.00 613,672.68
90 Days 3 0 0 0 3
499,432.64 0.00 0.00 0.00 499,432.64
120 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
150 Days 1 0 0 0 1
195,566.57 0.00 0.00 0.00 195,566.57
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 16 0 0 0 16
2,431,746.29 0.00 0.00 0.00 2,431,746.29
30 Days 0.653061% 0.000000% 0.000000% 0.000000% 0.653061%
0.676786% 0.000000% 0.000000% 0.000000% 0.676786%
60 Days 0.326531% 0.000000% 0.000000% 0.000000% 0.326531%
0.369811% 0.000000% 0.000000% 0.000000% 0.369811%
90 Days 0.244898% 0.000000% 0.000000% 0.000000% 0.244898%
0.300967% 0.000000% 0.000000% 0.000000% 0.300967%
120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
150 Days 0.081633% 0.000000% 0.000000% 0.000000% 0.081633%
0.117852% 0.000000% 0.000000% 0.000000% 0.117852%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 1.306122% 0.000000% 0.000000% 0.000000% 1.306122%
1.465416% 0.000000% 0.000000% 0.000000% 1.465416%
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 22.04
Cumulative Realized Losses - Includes Interest Shortfall 193.05
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 257,709.77
</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-1 101,686,862.86 51.30266938% 100,240,626.19 53.47025519% 46.365951% 0.000000%
Class I-A-2 87,260,862.86 44.02451872% 86,169,770.23 45.96459319% 7.585491% 0.000000%
Class I-A-3 80,910,862.86 40.82084086% 79,819,770.23 42.57738250% 3.423236% 0.000000%
Class I-A-4 63,410,862.86 31.99180741% 62,319,770.23 33.24254990% 9.434116% 0.000000%
Class I-A-5 59,210,862.86 29.87283938% 58,119,770.23 31.00219007% 2.264188% 0.000000%
Class I-A-6 55,301,862.86 27.90068556% 54,210,770.23 28.91705518% 2.107312% 0.000000%
Class I-A-7 50,221,862.86 25.33774328% 49,130,770.23 26.20728662% 2.738589% 0.000000%
Class I-A-8 47,142,862.86 23.78433791% 46,051,770.23 24.56488950% 1.659865% 0.000000%
Class I-A-9 45,334,862.86 22.87217262% 44,243,770.23 23.60046794% 0.974679% 0.000000%
Class I-A-10 35,334,862.86 17.82701065% 33,888,626.19 18.07683730% 5.582379% 0.000000%
Class I-AR 35,334,762.86 17.82696020% 33,888,626.19 18.07683730% 0.000000% 0.000000%
Class II-A-1 13,875,409.06 7.00036862% 13,794,395.19 7.35819257% 10.427742% 0.000000%
Class B-1 8,127,409.06 4.10040951% 8,079,955.85 4.31000202% 3.080610% 0.000000%
Class B-2 5,055,409.06 2.55053576% 5,025,892.23 2.68090644% 1.646422% 0.000000%
Class B-3 2,677,409.06 1.35079624% 2,661,776.58 1.41984222% 1.274477% 0.000000%
Class B-4 1,488,409.06 0.75092648% 1,479,718.75 0.78931010% 0.637238% 0.000000%
Class B-5 993,409.06 0.50119096% 987,608.89 0.52680935% 0.265293% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.532412% 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 215,434.00 0.10868994% 215,434.00 0.11491659%
Fraud 3,964,193.84 2.00000000% 3,964,193.84 2.11457634%
Special Hazard 1,982,096.92 1.00000000% 1,982,096.92 1.05728817%
<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 8.308400%
Weighted Average Pass-Through Rate 7.500000%
Weighted Average Maturity (Stepdown Calculation) 327
Beginning Scheduled Collateral Loan Count 1,411
Number of Loans Paid In Full 9
Ending Scheduled Collateral Loan Count 1,402
Beginning Scheduled Collateral Balance 188,516,526.81
Ending Scheduled Collateral Balance 187,469,885.51
Ending Actual Collateral Balance at 31-Jul-2000 188,174,838.27
Ending Scheduled Balance For Wells Fargo Serviced 161,803,984.85
Ending Scheduled Balance For Other Services 25,665,900.66
Monthly P&I Constant 1,398,552.69
Class A Optimal Amount 2,090,367.63
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 143,508,898.00
Ending Scheduled Balance for Discount Loans 43,960,987.51
Unpaid Principal Balance Of Outstanding Mortgage Loans
with Original LTV:
Less Than Or Equal To 80% 124,507,400.50
Greater Than 80%, less than or equal to 85% 6,978,246.01
Greater than 85%, less than or equal to 95% 40,390,712.28
Greater than 95% 15,625,108.25
</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 15 Year
Weighted Average Coupon Rate 8.368111 7.850860
Weighted Average Net Rate 7.444249 7.240147
Weighted Average Maturity 348.00 167.00
Record Date 7/31/00 7/31/00
Principal And Interest Constant 1,187,249.87 211,302.82 1,398,552.69
Beginning Loan Count 1,234 177 1,411
Loans Paid In Full 9 0 9
Ending Loan Count 1,225 177 1,402
Beginning Scheduled Balance 166,753,875.71 21,762,651.10 188,516,526.81
Ending scheduled Balance 165,791,976.43 21,677,909.08 187,469,885.51
Scheduled Principal 115,151.88 75,161.59 190,313.47
Unscheduled Principal 846,747.40 9,580.43 856,327.83
Scheduled Interest 1,071,549.66 136,141.23 1,207,690.89
Servicing Fee 34,739.82 4,533.72 39,273.54
Master Servicing Fee 2,362.31 308.29 2,670.60
Trustee Fee 0.00 0.00 0.00
FRY Amount 91,277.11 6,233.19 97,510.30
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 943,170.43 125,066.02 1,068,236.44
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>
|
|