|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: NORWEST INTEGRATED STRUCTURED ASSETS INC SERIES 2000-1 TRUST, 8-K, 2000-10-04 |
Next: INTRINSIX CORP, POS AM, 2000-10-04 |
<TABLE>
<CAPTION>
Norwest Integrated Structured Assets, inc.
Mortgage Pass-Through Certificates
Record Date: 8/31/00
Distribution Date: 9/25/00
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% 1,221,821.34 0.00 1,319.57
I-A-1 66938DDC0 SEQ 7.50000% 86,007,437.98 537,546.49 293,609.03
I-A-2 66938DDD8 SEQ 7.00000% 14,070,855.96 82,079.99 60,405.01
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% 10,355,144.04 60,405.01 -60,405.01
I-AR 66938DDN6 R 7.50000% 0.00 0.00 0.00
II-A-PO NIS001PO2 PO 0.00000% 751,084.09 0.00 9,057.93
II-A-1 66938DDP1 SEN 7.50000% 19,343,146.91 120,894.67 448,042.54
B-1 66938DDQ9 SUB 7.50000% 5,714,439.34 35,715.25 5,780.08
B-2 66938DDR7 SUB 7.50000% 3,054,063.62 19,087.90 3,089.15
B-3 66938DDS5 SUB 7.50000% 2,364,115.65 14,775.72 2,391.27
B-4 66938DDT3 SUB 7.50000% 1,182,057.83 7,387.86 1,195.64
B-5 66938DDU0 SUB 7.50000% 492,109.86 3,075.69 497.76
B-6 66938DDV8 SUB 7.50000% 987,608.89 6,172.56 939.80
Totals 187,469,885.51 1,159,356.14 765,922.77
</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 1,220,501.77 1,319.57 0.00
I-A-1 0.00 85,713,828.95 831,155.52 0.00
I-A-2 0.00 14,010,450.95 142,485.00 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 10,415,549.05 0.00 0.00
I-AR 0.00 0.00 0.00 0.00
II-A-PO 0.00 742,026.16 9,057.93 0.00
II-A-1 0.00 18,895,104.38 568,937.21 0.00
B-1 0.00 5,708,659.26 41,495.33 0.00
B-2 0.00 3,050,974.47 22,177.05 0.00
B-3 0.00 2,361,724.38 17,166.99 0.00
B-4 0.00 1,180,862.19 8,583.50 0.00
B-5 0.00 491,612.10 3,573.45 0.00
B-6 59.16 986,609.94 7,112.36 252.21
Totals 59.16 186,703,903.60 1,925,278.91 252.21
<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 1,221,821.34 1,092.54 227.03 0.00 0.00
I-A-1 95,249,900.00 86,007,437.98 106,456.86 187,152.17 0.00 0.00
I-A-2 14,426,000.00 14,070,855.96 21,901.67 38,503.34 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 10,355,144.04 0.00 0.00 -60,405.01 0.00
I-AR 100.00 0.00 0.00 0.00 0.00 0.00
II-A-PO 802,353.80 751,084.09 2,815.66 6,242.27 0.00 0.00
II-A-1 20,657,000.00 19,343,146.91 66,211.99 381,830.54 0.00 0.00
B-1 5,748,000.00 5,714,439.34 5,780.08 0.00 0.00 0.00
B-2 3,072,000.00 3,054,063.62 3,089.15 0.00 0.00 0.00
B-3 2,378,000.00 2,364,115.65 2,391.27 0.00 0.00 0.00
B-4 1,189,000.00 1,182,057.83 1,195.64 0.00 0.00 0.00
B-5 495,000.00 492,109.86 497.76 0.00 0.00 0.00
B-6 993,409.06 987,608.89 939.80 0.00 0.00 59.16
Totals 198,209,691.79 187,469,885.51 212,372.42 613,955.35 (60,405.01) 59.16
<FN>
(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement (continued)
Total Ending Ending Total
Principal Certificate Certificate Principal
Class Reduction Balance Percentage Distribution
<S> <C> <C> <C> <C>
I-A-PO 1,319.57 1,220,501.77 0.95881376 1,319.57
I-A-1 293,609.03 85,713,828.95 0.89988366 293,609.03
I-A-2 60,405.01 14,010,450.95 0.97119444 60,405.01
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 (60,405.01) 10,415,549.05 1.04155491 (60,405.01)
I-AR 0.00 0.00 0.00000000 0.00
II-A-PO 9,057.93 742,026.16 0.92481167 9,057.93
II-A-1 448,042.54 18,895,104.38 0.91470709 448,042.54
B-1 5,780.08 5,708,659.26 0.99315575 5,780.08
B-2 3,089.15 3,050,974.47 0.99315575 3,089.15
B-3 2,391.27 2,361,724.38 0.99315575 2,391.27
B-4 1,195.64 1,180,862.19 0.99315575 1,195.64
B-5 497.76 491,612.10 0.99315576 497.76
B-6 998.96 986,609.94 0.99315577 939.80
Totals 765,981.93 186,703,903.60 0.94195143 765,922.77
</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 1,272,928.93 959.85039793 0.85828829 0.17835246 0.00000000
I-A-1 95,249,900.00 902.96617613 1.11765850 1.96485424 0.00000000
I-A-2 14,426,000.00 975.38166921 1.51820810 2.66902398 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 1035.51440400 0.00000000 0.00000000 -6.04050100
I-AR 100.00 0.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 802,353.80 936.10086972 3.50924991 7.77994695 0.00000000
II-A-1 20,657,000.00 936.39671346 3.20530522 18.48431718 0.00000000
B-1 5,748,000.00 994.16133264 1.00558107 0.00000000 0.00000000
B-2 3,072,000.00 994.16133464 1.00558268 0.00000000 0.00000000
B-3 2,378,000.00 994.16133305 1.00558032 0.00000000 0.00000000
B-4 1,189,000.00 994.16133726 1.00558452 0.00000000 0.00000000
B-5 495,000.00 994.16133333 1.00557576 0.00000000 0.00000000
B-6 993,409.06 994.16134779 0.94603526 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 1.03664075 958.81375718 0.95881376 1.03664075
I-A-1 0.00000000 3.08251274 899.88366339 0.89988366 3.08251274
I-A-2 0.00000000 4.18723208 971.19443713 0.97119444 4.18723208
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 -6.04050100 1,041.55490500 1.04155491 -6.04050100
I-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 0.00000000 11.28919686 924.81167286 0.92481167 11.28919686
II-A-1 0.00000000 21.68962289 914.70709106 0.91470709 21.68962289
B-1 0.00000000 1.00558107 993.15575157 0.99315575 1.00558107
B-2 0.00000000 1.00558268 993.15575195 0.99315575 1.00558268
B-3 0.00000000 1.00558032 993.15575273 0.99315575 1.00558032
B-4 0.00000000 1.00558452 993.15575273 0.99315575 1.00558452
B-5 0.00000000 1.00557576 993.15575758 0.99315576 1.00557576
B-6 0.05955251 1.00558777 993.15577009 0.99315577 0.94603526
<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% 1,221,821.34 0.00 0.00 0.00
I-A-1 95,249,900.00 7.50000% 86,007,437.98 537,546.49 0.00 0.00
I-A-2 14,426,000.00 7.00000% 14,070,855.96 82,079.99 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% 10,355,144.04 60,405.01 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% 751,084.09 0.00 0.00 0.00
II-A-1 20,657,000.00 7.50000% 19,343,146.91 120,894.67 0.00 0.00
B-1 5,748,000.00 7.50000% 5,714,439.34 35,715.25 0.00 0.00
B-2 3,072,000.00 7.50000% 3,054,063.62 19,087.90 0.00 0.00
B-3 2,378,000.00 7.50000% 2,364,115.65 14,775.72 0.00 0.00
B-4 1,189,000.00 7.50000% 1,182,057.83 7,387.86 0.00 0.00
B-5 495,000.00 7.50000% 492,109.86 3,075.69 0.00 0.00
B-6 993,409.06 7.50000% 987,608.89 6,172.56 0.00 0.00
Totals 198,209,691.79 1,159,356.14 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 1,220,501.77
I-A-1 0.00 0.00 537,546.49 0.00 85,713,828.95
I-A-2 0.00 0.00 82,079.99 0.00 14,010,450.95
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 60,405.01 0.00 10,415,549.05
I-AR 0.00 0.00 0.00 0.00 0.00
II-A-PO 0.00 0.00 0.00 0.00 742,026.16
II-A-1 0.00 0.00 120,894.67 0.00 18,895,104.38
B-1 0.00 0.00 35,715.25 0.00 5,708,659.26
B-2 0.00 0.00 19,087.90 0.00 3,050,974.47
B-3 0.00 0.00 14,775.72 0.00 2,361,724.38
B-4 0.00 0.00 7,387.86 0.00 1,180,862.19
B-5 0.00 0.00 3,075.69 0.00 491,612.10
B-6 0.00 0.00 6,172.56 0.00 986,609.94
Totals 0.00 0.00 1,159,356.14 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 nterest Shortfall Shortfall
<S> <C> <C> <C> <C> <C> <C>
I-A-PO 1,272,928.93 0.00000% 959.85039793 0.00000000 0.00000000 0.00000000
I-A-1 95,249,900.00 7.50000% 902.96617613 5.64353863 0.00000000 0.00000000
I-A-2 14,426,000.00 7.00000% 975.38166921 5.68972619 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% 1035.51440400 6.04050100 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% 936.10086972 0.00000000 0.00000000 0.00000000
II-A-1 20,657,000.00 7.50000% 936.39671346 5.85247955 0.00000000 0.00000000
B-1 5,748,000.00 7.50000% 994.16133264 6.21350905 0.00000000 0.00000000
B-2 3,072,000.00 7.50000% 994.16133464 6.21350911 0.00000000 0.00000000
B-3 2,378,000.00 7.50000% 994.16133305 6.21350715 0.00000000 0.00000000
B-4 1,189,000.00 7.50000% 994.16133726 6.21350715 0.00000000 0.00000000
B-5 495,000.00 7.50000% 994.16133333 6.21351515 0.00000000 0.00000000
B-6 993,409.06 7.50000% 994.16134779 6.21351289 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 958.81375718
I-A-1 0.00000000 0.00000000 5.64353863 0.00000000 899.88366339
I-A-2 0.00000000 0.00000000 5.68972619 0.00000000 971.19443713
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 6.04050100 0.00000000 1041.55490500
I-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 924.81167286
II-A-1 0.00000000 0.00000000 5.85247955 0.00000000 914.70709106
B-1 0.00000000 0.00000000 6.21350905 0.00000000 993.15575157
B-2 0.00000000 0.00000000 6.21350911 0.00000000 993.15575195
B-3 0.00000000 0.00000000 6.21350715 0.00000000 993.15575273
B-4 0.00000000 0.00000000 6.21350715 0.00000000 993.15575273
B-5 0.00000000 0.00000000 6.21351515 0.00000000 993.15575758
B-6 0.00000000 0.00000000 6.21351289 0.00000000 993.15577009
<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 1,808,864.00
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 188,124.75
Realized Losses 0.00
Total Deposits 1,996,988.75
Withdrawals
Reimbursement for Servicer Advances 29,998.05
Payment of Service Fee 41,711.82
Payment of Interest and Principal 1,925,278.89
Total Withdrawals (Pool Distribution Amount) 1,996,988.76
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 0.00
Servicing Fee Support 0.00
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 39,056.01
Master Servicing Fee 2,655.81
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 41,711.82
</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 13 0 0 0 13
1,621,228.41 0.00 0.00 0.00 1,621,228.41
60 Days 1 0 0 0 1
72,610.72 0.00 0.00 0.00 72,610.72
90 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
120 Days 0 1 2 0 3
0.00 321,787.40 177,645.24 0.00 499,432.64
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180+ Days 0 0 1 0 1
0.00 0.00 195,566.57 0.00 195,566.57
Totals 14 1 3 0 18
1,693,839.13 321,787.40 373,211.81 0.00 2,388,838.34
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 0.929900% 0.000000% 0.000000% 0.000000% 0.929900%
0.865069% 0.000000% 0.000000% 0.000000% 0.865069%
60 Days 0.071531% 0.000000% 0.000000% 0.000000% 0.071531%
0.038744% 0.000000% 0.000000% 0.000000% 0.038744%
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% 0.071531% 0.143062% 0.000000% 0.214592%
0.000000% 0.171702% 0.094789% 0.000000% 0.266492%
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% 0.071531% 0.000000% 0.071531%
0.000000% 0.000000% 0.104352% 0.000000% 0.104352%
Totals 1.001431% 0.071531% 0.214592% 0.000000% 1.287554%
0.903813% 0.171702% 0.199142% 0.000000% 1.274657%
</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 11 0 0 0 11
1,522,248.44 0.00 0.00 0.00 1,522,248.44
60 Days 1 0 0 0 1
72,610.72 0.00 0.00 0.00 72,610.72
90 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
120 Days 0 1 2 0 3
0.00 321,787.40 177,645.24 0.00 499,432.64
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180 Days 0 0 1 0 1
0.00 0.00 195,566.57 0.00 195,566.57
Totals 12 1 3 0 16
1,594,859.16 321,787.40 373,211.81 0.00 2,289,858.37
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.899428% 0.000000% 0.000000% 0.000000% 0.899428%
0.919122% 0.000000% 0.000000% 0.000000% 0.919122%
60 Days 0.081766% 0.000000% 0.000000% 0.000000% 0.081766%
0.043842% 0.000000% 0.000000% 0.000000% 0.043842%
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% 0.081766% 0.163532% 0.000000% 0.245298%
0.000000% 0.194293% 0.107261% 0.000000% 0.301554%
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% 0.081766% 0.000000% 0.081766%
0.000000% 0.000000% 0.118082% 0.000000% 0.118082%
Totals 0.981194% 0.081766% 0.245298% 0.000000% 1.308258%
0.962964% 0.194293% 0.225342% 0.000000% 1.382599%
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 2 0 0 0 2
98,979.97 0.00 0.00 0.00 98,979.97
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
98,979.97 0.00 0.00 0.00 98,979.97
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 1.142857% 0.000000% 0.000000% 0.000000% 1.142857%
0.464928% 0.000000% 0.000000% 0.000000% 0.464928%
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 1.142857% 0.000000% 0.000000% 0.000000% 1.142857%
0.464928% 0.000000% 0.000000% 0.000000% 0.464928%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 59.16
Cumulative Realized Losses - Includes Interest Shortfall 252.21
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 399,129.35
</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% 99,769,572.88 53.43732561% 46.396661% 0.000000%
Class I-A-2 87,260,862.86 44.02451872% 85,759,121.93 45.93322383% 7.583819% 0.000000%
Class I-A-3 80,910,862.86 40.82084086% 79,409,121.93 42.53211658% 3.437238% 0.000000%
Class I-A-4 63,410,862.86 31.99180741% 61,909,121.93 33.15898636% 9.472702% 0.000000%
Class I-A-5 59,210,862.86 29.87283938% 57,709,121.93 30.90943511% 2.273448% 0.000000%
Class I-A-6 55,301,862.86 27.90068556% 53,800,121.93 28.81574562% 2.115931% 0.000000%
Class I-A-7 50,221,862.86 25.33774328% 48,720,121.93 26.09485983% 2.749790% 0.000000%
Class I-A-8 47,142,862.86 23.78433791% 45,641,121.93 24.44572451% 1.666654% 0.000000%
Class I-A-9 45,334,862.86 22.87217262% 43,833,121.93 23.47734626% 0.978665% 0.000000%
Class I-A-1 35,334,862.86 17.82701065% 33,417,572.88 17.89870069% 5.637908% 0.000000%
Class I-AR 35,334,762.86 17.82696020% 33,417,572.88 17.89870069% 0.000000% 0.000000%
Class II-A- 13,875,409.06 7.00036862% 13,780,442.34 7.38090746% 10.227868% 0.000000%
Class B-1 8,127,409.06 4.10040951% 8,071,783.08 4.32330708% 3.090082% 0.000000%
Class B-2 5,055,409.06 2.55053576% 5,020,808.61 2.68918245% 1.651484% 0.000000%
Class B-3 2,677,409.06 1.35079624% 2,659,084.23 1.42422530% 1.278395% 0.000000%
Class B-4 1,488,409.06 0.75092648% 1,478,222.04 0.79174672% 0.639197% 0.000000%
Class B-5 993,409.06 0.50119096% 986,609.94 0.52843563% 0.266108% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.534049% 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 0.11538805%
Fraud 3,964,193.84 2.00000000% 3,964,193.84 2.12325172%
Special Hazard 1,982,096.92 1.00000000% 1,982,096.92 1.06162586%
<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 8.309965%
Weighted Average Pass-Through Rate 7.500000%
Weighted Average Maturity(Stepdown Calculation ) 326
Beginning Scheduled Collateral Loan Count 1,402
Number Of Loans Paid In Full 4
Ending Scheduled Collateral Loan Count 1,398
Beginning Scheduled Collateral Balance 187,469,885.51
Ending Scheduled Collateral Balance 186,703,903.59
Ending Actual Collateral Balance at 31-Aug-2000 187,410,253.88
Ending Scheduled Balance For Norwest 161,234,878.54
Ending Scheduled Balance For Other Services 25,469,025.05
Monthly P &I Constant 1,392,987.25
Class A Optimal Amount 1,814,792.72
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 143,142,137.52
Ending scheduled Balance For discounted Loans 43,561,766.07
Unpaid Principal Balance Of Outstanding Mortgage Loans Wit
Less Than Or Equal To 80% 124,019,353.73
Greater Than 80%, less than or equal to 85% 6,973,941.12
Greater than 85%, less than or equal to 95% 40,149,052.78
Greater than 95% 15,612,447.69
</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 8.369938 7.851292
Weighted Average Net Rate 7.444676 7.240569
Weighted Average Maturity 347.00 166.00
Beginning Loan Count 1,225 177 1,402
Loans Paid In Full 2 2 4
Ending Loan Count 1,223 175 1,398
Beginning Scheduled Balance 165,791,976.43 21,677,909.08 187,469,885.51
Ending scheduled Balance 165,488,515.94 21,215,387.65 186,703,903.59
Record Date 8/31/00 8/31/00
Principal And Interest Constant 1,181,620.95 211,366.30 1,392,987.25
Scheduled Principal 116,081.29 74,448.62 190,529.91
Unscheduled Principal 187,379.20 388,072.81 575,452.01
Scheduled Interest 1,065,438.29 135,623.66 1,201,061.95
Servicing Fees 34,539.78 4,516.23 39,056.01
Master Servicing Fees 2,348.71 307.10 2,655.81
Trustee Fee 0.00 0.00 0.00
FRY Amount 90,944.95 6,209.34 97,154.29
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 937,604.86 124,590.98 1,062,195.84
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>
|
|