|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: NORWEST INTEGRATED STRUCTURED ASSETS INC SERIES 2000-1 TRUST, 8-K, 2001-01-08 |
Next: SALOMON BROTHERS MOR SEC VII FL RT MR PA TH CER SER 2000 LB1, 8-K, 2001-01-08 |
<TABLE>
<CAPTION>
Norwest Integrated Structured Assets, inc.
Mortgage Pass-Through Certificates
Record Date: 11/30/2000
Distribution Date: 12/26/2000
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% 1,216,355.14 0.00 7,723.37
I-A-1 66938DDC0 SEQ 7.50000% 82,504,760.73 515,654.75 1,345,357.21
I-A-2 66938DDD8 SEQ 7.00000% 13,888,581.80 81,016.73 61,468.27
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% 10,537,418.20 61,468.27 (61,468.27)
I-AR 66938DDN6 R 7.50000% 0.00 0.00 0.00
II-A-PO NIS001PO2 PO 0.00000% 724,421.86 0.00 2,878.31
II-A-1 66938DDP1 SEN 7.50000% 18,430,636.08 115,191.48 120,204.09
B-1 66938DDQ9 SUB 7.50000% 5,696,939.38 35,605.87 5,963.56
B-2 66938DDR7 SUB 7.50000% 3,044,710.82 19,029.44 3,187.21
B-3 66938DDS5 SUB 7.50000% 2,356,875.76 14,730.47 2,467.18
B-4 66938DDT3 SUB 7.50000% 1,178,437.88 7,365.24 1,233.59
B-5 66938DDU0 SUB 7.50000% 490,602.82 3,066.27 513.56
B-6 66938DDV8 SUB 7.50000% 984,584.43 6,153.65 967.29
Totals 182,980,324.90 1,131,497.17 1,490,495.37
</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 1,208,631.78 7,723.37 0.00
I-A-1 0.00 81,159,403.52 1,861,011.96 0.00
I-A-2 0.00 13,827,113.52 142,485.00 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 10,598,886.48 0.00 0.00
I-AR 0.00 0.00 0.00 0.00
II-A-PO 0.00 721,543.55 2,878.31 0.00
II-A-1 0.00 18,310,432.00 235,395.57 0.00
B-1 0.00 5,690,975.82 41,569.43 0.00
B-2 0.00 3,041,523.61 22,216.65 0.00
B-3 0.00 2,354,408.58 17,197.65 0.00
B-4 0.00 1,177,204.29 8,598.83 0.00
B-5 0.00 490,089.25 3,579.83 0.00
B-6 63.37 983,553.76 7,120.94 387.01
Totals 63.37 181,489,766.16 2,621,992.54 387.01
<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 1,216,355.14 1,104.86 6,618.51 0.00 0.00
I-A-1 95,249,900.00 82,504,760.73 106,778.90 1,238,578.31 0.00 0.00
I-A-2 14,426,000.00 13,888,581.80 4,878.64 56,589.63 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 10,537,418.20 0.00 0.00 (61,468.27) 0.00
I-AR 100.00 0.00 0.00 0.00 0.00 0.00
II-A-PO 802,353.80 724,421.86 2,819.16 59.15 0.00 0.00
II-A-1 20,657,000.00 18,430,636.08 66,507.42 53,696.67 0.00 0.00
B-1 5,748,000.00 5,696,939.38 5,963.56 0.00 0.00 0.00
B-2 3,072,000.00 3,044,710.82 3,187.21 0.00 0.00 0.00
B-3 2,378,000.00 2,356,875.76 2,467.18 0.00 0.00 0.00
B-4 1,189,000.00 1,178,437.88 1,233.59 0.00 0.00 0.00
B-5 495,000.00 490,602.82 513.56 0.00 0.00 0.00
B-6 993,409.06 984,584.43 967.29 0.00 0.00 63.37
Totals 198,209,691.79 182,980,324.90 196,421.37 1,355,542.27 (61,468.27) 63.37
<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 7,723.37 1,208,631.78 0.94948881 7,723.37
I-A-1 1,345,357.21 81,159,403.52 0.85206812 1,345,357.21
I-A-2 61,468.27 13,827,113.52 0.95848562 61,468.27
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 (61,468.27) 10,598,886.48 1.05988865 (61,468.27)
I-AR 0.00 0.00 0.00000000 0.00
II-A-PO 2,878.31 721,543.55 0.89928352 2,878.31
II-A-1 120,204.09 18,310,432.00 0.88640325 120,204.09
B-1 5,963.56 5,690,975.82 0.99007930 5,963.56
B-2 3,187.21 3,041,523.61 0.99007930 3,187.21
B-3 2,467.18 2,354,408.58 0.99007930 2,467.18
B-4 1,233.59 1,177,204.29 0.99007930 1,233.59
B-5 513.56 490,089.25 0.99007929 513.56
B-6 1,030.66 983,553.76 0.99007931 967.29
Totals 1,490,558.74 181,489,766.16 0.91564527 1,490,495.37
</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 1,272,928.93 955.55620690 0.86796676 5.19943403 0.00000000
I-A-1 95,249,900.00 866.19262309 1.12103950 13.00346048 0.00000000
I-A-2 14,426,000.00 962.74655483 0.33818383 3.92275267 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 1053.74182000 0.00000000 0.00000000 (6.14682700)
I-AR 100.00 0.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 802,353.80 902.87085323 3.51361207 0.07372060 0.00000000
II-A-1 20,657,000.00 892.22230140 3.21960691 2.59944184 0.00000000
B-1 5,748,000.00 991.11680237 1.03750174 0.00000000 0.00000000
B-2 3,072,000.00 991.11680339 1.03750326 0.00000000 0.00000000
B-3 2,378,000.00 991.11680404 1.03750210 0.00000000 0.00000000
B-4 1,189,000.00 991.11680404 1.03750210 0.00000000 0.00000000
B-5 495,000.00 991.11680808 1.03749495 0.00000000 0.00000000
B-6 993,409.06 991.11682150 0.97370765 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 6.06740079 949.48881396 0.94948881 6.06740079
I-A-1 0.00000000 14.12449997 852.06812312 0.85206812 14.12449997
I-A-2 0.00000000 4.26093650 958.48561763 0.95848562 4.26093650
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 (6.14682700) 1,059.88864800 1.05988865 (6.14682700)
I-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 0.00000000 3.58733267 899.28352056 0.89928352 3.58733267
II-A-1 0.00000000 5.81904875 886.40325313 0.88640325 5.81904875
B-1 0.00000000 1.03750174 990.07930063 0.99007930 1.03750174
B-2 0.00000000 1.03750326 990.07930013 0.99007930 1.03750326
B-3 0.00000000 1.03750210 990.07930193 0.99007930 1.03750210
B-4 0.00000000 1.03750210 990.07930193 0.99007930 1.03750210
B-5 0.00000000 1.03749495 990.07929293 0.99007929 1.03749495
B-6 0.06379044 1.03749809 990.07931335 0.99007931 0.97370765
<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% 1,216,355.14 0.00 0.00 0.00
I-A-1 95,249,900.00 7.50000% 82,504,760.73 515,654.75 0.00 0.00
I-A-2 14,426,000.00 7.00000% 13,888,581.80 81,016.73 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% 10,537,418.20 61,468.27 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% 724,421.86 0.00 0.00 0.00
II-A-1 20,657,000.00 7.50000% 18,430,636.08 115,191.48 0.00 0.00
B-1 5,748,000.00 7.50000% 5,696,939.38 35,605.87 0.00 0.00
B-2 3,072,000.00 7.50000% 3,044,710.82 19,029.44 0.00 0.00
B-3 2,378,000.00 7.50000% 2,356,875.76 14,730.47 0.00 0.00
B-4 1,189,000.00 7.50000% 1,178,437.88 7,365.24 0.00 0.00
B-5 495,000.00 7.50000% 490,602.82 3,066.27 0.00 0.00
B-6 993,409.06 7.50000% 984,584.43 6,153.65 0.00 0.00
Totals 198,209,691.79 1,131,497.17 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 1,208,631.78
I-A-1 0.00 0.00 515,654.75 0.00 81,159,403.52
I-A-2 0.00 0.00 81,016.73 0.00 13,827,113.52
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 61,468.27 0.00 10,598,886.48
I-AR 0.00 0.00 0.00 0.00 0.00
II-A-PO 0.00 0.00 0.00 0.00 721,543.55
II-A-1 0.00 0.00 115,191.48 0.00 18,310,432.00
B-1 0.00 0.00 35,605.87 0.00 5,690,975.82
B-2 0.00 0.00 19,029.44 0.00 3,041,523.61
B-3 0.00 0.00 14,730.47 0.00 2,354,408.58
B-4 0.00 0.00 7,365.24 0.00 1,177,204.29
B-5 0.00 0.00 3,066.27 0.00 490,089.25
B-6 0.00 0.00 6,153.65 0.00 983,553.76
Totals 0.00 0.00 1,131,497.17 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% 955.55620690 0.00000000 0.00000000 0.00000000
I-A-1 95,249,900.00 7.50000% 866.19262309 5.41370385 0.00000000 0.00000000
I-A-2 14,426,000.00 7.00000% 962.74655483 5.61602177 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% 1053.74182000 6.14682700 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% 902.87085323 0.00000000 0.00000000 0.00000000
II-A-1 20,657,000.00 7.50000% 892.22230140 5.57638960 0.00000000 0.00000000
B-1 5,748,000.00 7.50000% 991.11680237 6.19447982 0.00000000 0.00000000
B-2 3,072,000.00 7.50000% 991.11680339 6.19447917 0.00000000 0.00000000
B-3 2,378,000.00 7.50000% 991.11680404 6.19447855 0.00000000 0.00000000
B-4 1,189,000.00 7.50000% 991.11680404 6.19448276 0.00000000 0.00000000
B-5 495,000.00 7.50000% 991.11680808 6.19448485 0.00000000 0.00000000
B-6 993,409.06 7.50000% 991.11682150 6.19447743 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 949.48881396
I-A-1 0.00000000 0.00000000 5.41370385 0.00000000 852.06812312
I-A-2 0.00000000 0.00000000 5.61602177 0.00000000 958.48561763
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 6.14682700 0.00000000 1059.88864800
I-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 899.28352056
II-A-1 0.00000000 0.00000000 5.57638960 0.00000000 886.40325313
B-1 0.00000000 0.00000000 6.19447982 0.00000000 990.07930063
B-2 0.00000000 0.00000000 6.19447917 0.00000000 990.07930013
B-3 0.00000000 0.00000000 6.19447855 0.00000000 990.07930193
B-4 0.00000000 0.00000000 6.19448276 0.00000000 990.07930193
B-5 0.00000000 0.00000000 6.19448485 0.00000000 990.07929293
B-6 0.00000000 0.00000000 6.19447743 0.00000000 990.07931335
<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 2,502,166.26
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 210,243.01
Realized Losses 0.00
Total Deposits 2,712,409.27
Withdrawals
Reimbursement for Servicer Advances 50,629.65
Payment of Service Fee 39,787.10
Payment of Interest and Principal 2,621,992.53
Total Withdrawals (Pool Distribution Amount) 2,712,409.28
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 925.63
Servicing Fee Support 925.63
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 38,120.54
Master Servicing Fee 2,592.20
Supported Prepayment/Curtailment Interest Shortfall 925.63
Net Servicing Fee 39,787.10
</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 9 0 0 0 9
1,427,163.13 0.00 0.00 0.00 1,427,163.13
60 Days 1 0 0 0 1
95,226.97 0.00 0.00 0.00 95,226.97
90 Days 3 0 0 0 3
208,840.38 0.00 0.00 0.00 208,840.38
120 Days 2 0 0 0 2
225,998.14 0.00 0.00 0.00 225,998.14
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180+ Days 0 0 3 1 4
0.00 0.00 576,553.81 118,445.40 694,999.21
Totals 15 0 3 1 19
1,957,228.62 0.00 576,553.81 118,445.40 2,652,227.83
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 0.662252% 0.000000% 0.000000% 0.000000% 0.662252%
0.783021% 0.000000% 0.000000% 0.000000% 0.783021%
60 Days 0.073584% 0.000000% 0.000000% 0.000000% 0.073584%
0.052247% 0.000000% 0.000000% 0.000000% 0.052247%
90 Days 0.220751% 0.000000% 0.000000% 0.000000% 0.220751%
0.114581% 0.000000% 0.000000% 0.000000% 0.114581%
120 Days 0.147167% 0.000000% 0.000000% 0.000000% 0.147167%
0.123995% 0.000000% 0.000000% 0.000000% 0.123995%
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% 0.220751% 0.073584% 0.294334%
0.000000% 0.000000% 0.316329% 0.064986% 0.381315%
Totals 1.103753% 0.000000% 0.220751% 0.073584% 1.398087%
1.073844% 0.000000% 0.316329% 0.064986% 1.455159%
</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 9 0 0 0 9
1,427,163.13 0.00 0.00 0.00 1,427,163.13
60 Days 1 0 0 0 1
95,226.97 0.00 0.00 0.00 95,226.97
90 Days 3 0 0 0 3
208,840.38 0.00 0.00 0.00 208,840.38
120 Days 2 0 0 0 2
225,998.14 0.00 0.00 0.00 225,998.14
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180 Days 0 0 3 1 4
0.00 0.00 576,553.81 118,445.40 694,999.21
Totals 15 0 3 1 19
1,957,228.62 0.00 576,553.81 118,445.40 2,652,227.83
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.757576% 0.000000% 0.000000% 0.000000% 0.757576%
0.884367% 0.000000% 0.000000% 0.000000% 0.884367%
60 Days 0.084175% 0.000000% 0.000000% 0.000000% 0.084175%
0.059009% 0.000000% 0.000000% 0.000000% 0.059009%
90 Days 0.252525% 0.000000% 0.000000% 0.000000% 0.252525%
0.129412% 0.000000% 0.000000% 0.000000% 0.129412%
120 Days 0.168350% 0.000000% 0.000000% 0.000000% 0.168350%
0.140044% 0.000000% 0.000000% 0.000000% 0.140044%
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% 0.252525% 0.084175% 0.336700%
0.000000% 0.000000% 0.357272% 0.073397% 0.430669%
Totals 1.262626% 0.000000% 0.252525% 0.084175% 1.599327%
1.212831% 0.000000% 0.357272% 0.073397% 1.643500%
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 63.37
Cumulative Realized Losses - Includes Interest Shortfall 387.01
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 387,030.12
</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% 99,121,730.86 54.61560338% 45.199147% 0.000000%
Class I-A-2 87,260,862.86 44.02451872% 85,294,617.34 46.99692944% 7.700571% 0.000000%
Class I-A-3 80,910,862.86 40.82084086% 78,944,617.34 43.49810957% 3.536430% 0.000000%
Class I-A-4 63,410,862.86 31.99180741% 61,444,617.34 33.85569261% 9.746068% 0.000000%
Class I-A-5 59,210,862.86 29.87283938% 57,244,617.34 31.54151254% 2.339056% 0.000000%
Class I-A-6 55,301,862.86 27.90068556% 53,335,617.34 29.38767208% 2.176993% 0.000000%
Class I-A-7 50,221,862.86 25.33774328% 48,255,617.34 26.58861619% 2.829144% 0.000000%
Class I-A-8 47,142,862.86 23.78433791% 45,176,617.34 24.89210180% 1.714751% 0.000000%
Class I-A-9 45,334,862.86 22.87217262% 43,368,617.34 23.89590238% 1.006908% 0.000000%
Class I-A-1 35,334,862.86 17.82701065% 32,769,730.86 18.05596622% 5.902713% 0.000000%
Class I-AR 35,334,762.86 17.82696020% 32,769,730.86 18.05596622% 0.000000% 0.000000%
Class II-A-1 13,875,409.06 7.00036862% 13,737,755.31 7.56943799% 10.197412% 0.000000%
Class B-1 8,127,409.06 4.10040951% 8,046,779.49 4.43373732% 3.169408% 0.000000%
Class B-2 5,055,409.06 2.55053576% 5,005,255.88 2.75787224% 1.693880% 0.000000%
Class B-3 2,677,409.06 1.35079624% 2,650,847.30 1.46060428% 1.311213% 0.000000%
Class B-4 1,488,409.06 0.75092648% 1,473,643.01 0.81197031% 0.655606% 0.000000%
Class B-5 993,409.06 0.50119096% 983,553.76 0.54193345% 0.272940% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.547759% 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 0.11870311%
Fraud 3,964,193.84 2.00000000% 3,964,193.84 2.18425200%
Special Hazard 1,982,096.92 1.00000000% 1,982,096.92 1.09212600%
<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 8.307836%
Weighted Average Pass-Through Rate 7.500000%
Weighted Average Maturity(Stepdown Calculation ) 323
Beginning Scheduled Collateral Loan Count 1,373
Number Of Loans Paid In Full 14
Ending Scheduled Collateral Loan Count 1,359
Beginning Scheduled Collateral Balance 182,980,324.89
Ending Scheduled Collateral Balance 181,489,766.15
Ending Actual Collateral Balance at 30-Nov-2000 182,263,811.88
Ending Scheduled Balance For Norwest 156,673,321.47
Ending Scheduled Balance For Other Services 24,816,444.68
Monthly P &I Constant 1,364,812.18
Class A Optimal Amount 2,511,107.53
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 138,545,990.04
Ending scheduled Balance For discounted Loans 42,943,776.11
Unpaid Principal Balance Of Outstanding Mortgage Loans With
Original LTV:
Less Than Or Equal To 80% 121,422,499.85
Greater Than 80%, less than or equal to 85% 6,773,543.57
Greater than 85%, less than or equal to 95% 38,408,362.52
Greater than 95% 14,938,004.85
</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 8.365316 7.857771
Weighted Average Net Rate 7.444065 7.238249
Weighted Average Maturity 344.00 163.00
Beginning Loan Count 1,201 172 1,373
Loans Paid In Full 13 1 14
Ending Loan Count 1,188 171 1,359
Beginning Scheduled Balance 162,258,102.50 20,722,222.39 182,980,324.89
Ending scheduled Balance 160,896,281.31 20,593,484.84 181,489,766.15
Record Date 11/30/2000 11/30/2000
Principal And Interest Constant 1,160,111.87 204,700.30 1,364,812.18
Scheduled Principal 116,624.37 74,981.73 191,606.10
Unscheduled Principal 1,245,196.82 53,755.82 1,298,952.64
Scheduled Interest 1,042,641.04 129,604.52 1,172,245.57
Servicing Fees 33,803.41 4,317.13 38,120.54
Master Servicing Fees 2,298.63 293.57 2,592.20
Trustee Fee 0.00 0.00 0.00
FRY Amount 88,463.51 6,087.54 94,551.05
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 918,075.49 118,906.29 1,036,981.78
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>
|
|