|
|
|
|
|
|
|
|
|
|
Previous: NORWEST ASSET SEC CORP MORT PAS THR CER SER 2000-2 TR, 8-K, 2000-07-07 |
Next: EQUITY INVESTOR FUND SEL SE ST & PO INT VA POR 2000 SE A DAF, 497, 2000-07-07 |
<TABLE>
<CAPTION>
Norwest Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 05/31/2000
Distribution Date: 06/26/2000
NASCOR Series: 2000-2
Contact: Customer Service - SecuritiesLink
Norwest Bank Minnesota, N.A.
Securities Administration Services
7485 New Horizon Way
Frederick, MD 21703
Telephone: (301) 846-8130
Fax: (301) 846-8152
Certificateholder Distribution Summary
Certificate Certificate Beginning
Class Pass-Through Certificate Interest Principal
Class CUSIP Description Rate Balance Distribution Distribution
<S> <C> <C> <C> <C> <C> <C>
APO NMB0002PO PO 0.00000% 1,796,429.08 0.00 18,814.29
A-1 66937RV89 PAC 7.50000% 98,897,025.41 618,106.41 357,913.98
A-2 66937RV97 SEQ 7.50000% 23,601,273.01 147,507.96 -147,507.96
A-3 66937RW21 SEQ 8.00000% 10,130,000.00 67,533.33 0.00
A-4 66937RW39 SEQ 7.50000% 38,079,000.00 237,993.75 0.00
A-5 66937RW47 SEQ 6.25000% 14,877,000.00 77,484.38 0.00
A-6 66937RX79 SEQ 7.75000% 14,877,000.00 96,080.63 0.00
A-7 66937RW54 SCH AD 7.50000% 71,274,505.58 445,465.66 1,356,435.66
A-8 66937RW62 COMP 7.50000% 0.00 0.00 0.00
A-9 66937RW70 SCH AD 7.50000% 28,281,874.53 176,761.72 523,855.85
A-10 66937RW88 PAC 7.50000% 34,674,025.68 216,712.66 110,377.29
A-11 66937RW96 COMP 7.50000% 0.00 0.00 0.00
A-12 66937RX20 SEQ 8.00000% 19,624,000.00 130,826.67 0.00
A-R 66937RX38 R 7.50000% 0.00 0.00 0.00
B-1 66937RX46 MEZ 7.50000% 7,212,249.29 45,076.56 4,975.25
B-2 66937RX53 SUB 7.50000% 3,226,637.70 20,166.49 2,225.84
B-3 66937RX61 SUB 7.50000% 1,897,434.74 11,858.97 1,308.91
B-4 66937RX87 SUB 7.50000% 1,138,460.84 7,115.38 785.35
B-5 66937RX95 SUB 7.50000% 759,972.55 4,749.83 524.25
B-6 66937RY29 SUB 7.50000% 948,929.87 5,930.81 553.19
Totals 371,295,818.28 2,309,371.21 2,230,261.90
</TABLE>
<TABLE>
<CAPTION>
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<S> <C> <C> <C> <C>
APO 0.00 1,777,614.80 18,814.29 0.00
A-1 0.00 98,539,111.44 976,020.39 0.00
A-2 0.00 23,748,780.96 0.00 0.00
A-3 0.00 10,130,000.00 67,533.33 0.00
A-4 0.00 38,079,000.00 237,993.75 0.00
A-5 0.00 14,877,000.00 77,484.38 0.00
A-6 0.00 14,877,000.00 96,080.63 0.00
A-7 0.00 69,918,069.92 1,801,901.32 0.00
A-8 0.00 0.00 0.00 0.00
A-9 0.00 27,758,018.68 700,617.57 0.00
A-10 0.00 34,563,648.38 327,089.95 0.00
A-11 0.00 0.00 0.00 0.00
A-12 0.00 19,624,000.00 130,826.67 0.00
A-R 0.00 0.00 0.00 0.00
B-1 0.00 7,207,274.05 50,051.81 0.00
B-2 0.00 3,224,411.86 22,392.33 0.00
B-3 0.00 1,896,125.82 13,167.88 0.00
B-4 0.00 1,137,675.49 7,900.73 0.00
B-5 0.00 759,448.29 5,274.08 0.00
B-6 101.41 948,275.27 6,484.00 1,207.53
Totals 101.41 369,065,454.96 4,539,633.11 1,207.53
<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>
APO 1,801,599.78 1,796,429.08 1,455.78 17,358.50 0.00 0.00
A-1 99,506,000.00 98,897,025.41 39,744.60 318,169.38 0.00 0.00
A-2 23,309,000.00 23,601,273.01 0.00 0.00 -147,507.96 0.00
A-3 10,130,000.00 10,130,000.00 0.00 0.00 0.00 0.00
A-4 38,079,000.00 38,079,000.00 0.00 0.00 0.00 0.00
A-5 14,877,000.00 14,877,000.00 0.00 0.00 0.00 0.00
A-6 14,877,000.00 14,877,000.00 0.00 0.00 0.00 0.00
A-7 75,000,000.00 71,274,505.58 150,625.55 1,205,810.11 0.00 0.00
A-8 2,272,000.00 0.00 0.00 0.00 0.00 0.00
A-9 29,704,000.00 28,281,874.53 58,171.63 465,684.22 0.00 0.00
A-10 34,868,000.00 34,674,025.68 12,256.86 98,120.43 0.00 0.00
A-11 828,000.00 0.00 0.00 0.00 0.00 0.00
A-12 19,624,000.00 19,624,000.00 0.00 0.00 0.00 0.00
A-R 100.00 0.00 0.00 0.00 0.00 0.00
B-1 7,222,000.00 7,212,249.29 4,975.25 0.00 0.00 0.00
B-2 3,231,000.00 3,226,637.70 2,225.84 0.00 0.00 0.00
B-3 1,900,000.00 1,897,434.74 1,308.91 0.00 0.00 0.00
B-4 1,140,000.00 1,138,460.84 785.35 0.00 0.00 0.00
B-5 761,000.00 759,972.55 524.25 0.00 0.00 0.00
B-6 950,212.79 948,929.87 553.19 0.00 0.00 101.41
Totals 380,079,912.57 371,295,818.28 272,627.21 2,105,142.64 (147,507.96) 101.41
<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>
APO 18,814.29 1,777,614.80 0.98668684 18,814.29
A-1 357,913.98 98,539,111.44 0.99028311 357,913.98
A-2 (147,507.96) 23,748,780.96 1.01886743 (147,507.96)
A-3 0.00 10,130,000.00 1.00000000 0.00
A-4 0.00 38,079,000.00 1.00000000 0.00
A-5 0.00 14,877,000.00 1.00000000 0.00
A-6 0.00 14,877,000.00 1.00000000 0.00
A-7 1,356,435.66 69,918,069.92 0.93224093 1,356,435.66
A-8 0.00 0.00 0.00000000 0.00
A-9 523,855.85 27,758,018.68 0.93448757 523,855.85
A-10 110,377.29 34,563,648.38 0.99127132 110,377.29
A-11 0.00 0.00 0.00000000 0.00
A-12 0.00 19,624,000.00 1.00000000 0.00
A-R 0.00 0.00 0.00000000 0.00
B-1 4,975.25 7,207,274.05 0.99796096 4,975.25
B-2 2,225.84 3,224,411.86 0.99796096 2,225.84
B-3 1,308.91 1,896,125.82 0.99796096 1,308.91
B-4 785.35 1,137,675.49 0.99796096 785.35
B-5 524.25 759,448.29 0.99796096 524.25
B-6 654.60 948,275.27 0.99796096 553.19
Totals 2,230,363.31 369,065,454.96 0.97102068 2,230,261.90
</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>
APO 1,801,599.78 997.12993970 0.80804850 9.63504780 0.00000000
A-1 99,506,000.00 993.88002141 0.39941913 3.19748940 0.00000000
A-2 23,309,000.00 1012.53906259 0.00000000 0.00000000 -6.32836930
A-3 10,130,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-4 38,079,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-5 14,877,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-6 14,877,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-7 75,000,000.00 950.32674107 2.00834067 16.07746813 0.00000000
A-8 2,272,000.00 0.00000000 0.00000000 0.00000000 0.00000000
A-9 29,704,000.00 952.12343556 1.95837699 15.67749192 0.00000000
A-10 34,868,000.00 994.43689572 0.35152174 2.81405386 0.00000000
A-11 828,000.00 0.00000000 0.00000000 0.00000000 0.00000000
A-12 19,624,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000
B-1 7,222,000.00 998.64986015 0.68890197 0.00000000 0.00000000
B-2 3,231,000.00 998.64986072 0.68890127 0.00000000 0.00000000
B-3 1,900,000.00 998.64986316 0.68890000 0.00000000 0.00000000
B-4 1,140,000.00 998.64985965 0.68890351 0.00000000 0.00000000
B-5 761,000.00 998.64986859 0.68889619 0.00000000 0.00000000
B-6 950,212.79 998.64986031 0.58217486 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>
APO 0.00000000 10.44310185 986.68684340 0.98668684 10.44310185
A-1 0.00000000 3.59690853 990.28311298 0.99028311 3.59690853
A-2 0.00000000 -6.32836930 1,018.86743146 1.01886743 -6.32836930
A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-7 0.00000000 18.08580880 932.24093227 0.93224093 18.08580880
A-8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-9 0.00000000 17.63586891 934.48756666 0.93448757 17.63586891
A-10 0.00000000 3.16557560 991.27131983 0.99127132 3.16557560
A-11 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-1 0.00000000 0.68890197 997.96095957 0.99796096 0.68890197
B-2 0.00000000 0.68890127 997.96095946 0.99796096 0.68890127
B-3 0.00000000 0.68890000 997.96095789 0.99796096 0.68890000
B-4 0.00000000 0.68890351 997.96095614 0.99796096 0.68890351
B-5 0.00000000 0.68889619 997.96095926 0.99796096 0.68889619
B-6 0.10672346 0.68889833 997.96096199 0.99796096 0.58217486
<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>
APO 1,801,599.78 0.00000% 1,796,429.08 0.00 0.00 0.00
A-1 99,506,000.00 7.50000% 98,897,025.41 618,106.41 0.00 0.00
A-2 23,309,000.00 7.50000% 23,601,273.01 147,507.96 0.00 0.00
A-3 10,130,000.00 8.00000% 10,130,000.00 67,533.33 0.00 0.00
A-4 38,079,000.00 7.50000% 38,079,000.00 237,993.75 0.00 0.00
A-5 14,877,000.00 6.25000% 14,877,000.00 77,484.38 0.00 0.00
A-6 14,877,000.00 7.75000% 14,877,000.00 96,080.63 0.00 0.00
A-7 75,000,000.00 7.50000% 71,274,505.58 445,465.66 0.00 0.00
A-8 2,272,000.00 7.50000% 0.00 0.00 0.00 0.00
A-9 29,704,000.00 7.50000% 28,281,874.53 176,761.72 0.00 0.00
A-10 34,868,000.00 7.50000% 34,674,025.68 216,712.66 0.00 0.00
A-11 828,000.00 7.50000% 0.00 0.00 0.00 0.00
A-12 19,624,000.00 8.00000% 19,624,000.00 130,826.67 0.00 0.00
A-R 100.00 7.50000% 0.00 0.00 0.00 0.00
B-1 7,222,000.00 7.50000% 7,212,249.29 45,076.56 0.00 0.00
B-2 3,231,000.00 7.50000% 3,226,637.70 20,166.49 0.00 0.00
B-3 1,900,000.00 7.50000% 1,897,434.74 11,858.97 0.00 0.00
B-4 1,140,000.00 7.50000% 1,138,460.84 7,115.38 0.00 0.00
B-5 761,000.00 7.50000% 759,972.55 4,749.83 0.00 0.00
B-6 950,212.79 7.50000% 948,929.87 5,930.81 0.00 0.00
Totals 380,079,912.57 2,309,371.21 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>
APO 0.00 0.00 0.00 0.00 1,777,614.80
A-1 0.00 0.00 618,106.41 0.00 98,539,111.44
A-2 0.00 0.00 147,507.96 0.00 23,748,780.96
A-3 0.00 0.00 67,533.33 0.00 10,130,000.00
A-4 0.00 0.00 237,993.75 0.00 38,079,000.00
A-5 0.00 0.00 77,484.38 0.00 14,877,000.00
A-6 0.00 0.00 96,080.63 0.00 14,877,000.00
A-7 0.00 0.00 445,465.66 0.00 69,918,069.92
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 176,761.72 0.00 27,758,018.68
A-10 0.00 0.00 216,712.66 0.00 34,563,648.38
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 130,826.67 0.00 19,624,000.00
A-R 0.00 0.00 0.00 0.00 0.00
B-1 0.00 0.00 45,076.56 0.00 7,207,274.05
B-2 0.00 0.00 20,166.49 0.00 3,224,411.86
B-3 0.00 0.00 11,858.97 0.00 1,896,125.82
B-4 0.00 0.00 7,115.38 0.00 1,137,675.49
B-5 0.00 0.00 4,749.83 0.00 759,448.29
B-6 0.00 0.00 5,930.81 0.00 948,275.27
Totals 0.00 0.00 2,309,371.21 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>
APO 1,801,599.78 0.00000% 997.12993970 0.00000000 0.00000000 0.00000000
A-1 99,506,000.00 7.50000% 993.88002141 6.21175015 0.00000000 0.00000000
A-2 23,309,000.00 7.50000% 1012.53906259 6.32836930 0.00000000 0.00000000
A-3 10,130,000.00 8.00000% 1000.00000000 6.66666634 0.00000000 0.00000000
A-4 38,079,000.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000
A-5 14,877,000.00 6.25000% 1000.00000000 5.20833367 0.00000000 0.00000000
A-6 14,877,000.00 7.75000% 1000.00000000 6.45833367 0.00000000 0.00000000
A-7 75,000,000.00 7.50000% 950.32674107 5.93954213 0.00000000 0.00000000
A-8 2,272,000.00 7.50000% 0.00000000 0.00000000 0.00000000 0.00000000
A-9 29,704,000.00 7.50000% 952.12343556 5.95077161 0.00000000 0.00000000
A-10 34,868,000.00 7.50000% 994.43689572 6.21523058 0.00000000 0.00000000
A-11 828,000.00 7.50000% 0.00000000 0.00000000 0.00000000 0.00000000
A-12 19,624,000.00 8.00000% 1000.00000000 6.66666684 0.00000000 0.00000000
A-R 100.00 7.50000% 0.00000000 0.00000000 0.00000000 0.00000000
B-1 7,222,000.00 7.50000% 998.64986015 6.24156189 0.00000000 0.00000000
B-2 3,231,000.00 7.50000% 998.64986072 6.24156298 0.00000000 0.00000000
B-3 1,900,000.00 7.50000% 998.64986316 6.24156316 0.00000000 0.00000000
B-4 1,140,000.00 7.50000% 998.64985965 6.24156140 0.00000000 0.00000000
B-5 761,000.00 7.50000% 998.64986859 6.24156373 0.00000000 0.00000000
B-6 950,212.79 7.50000% 998.64986031 6.24155985 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>
APO 0.00000000 0.00000000 0.00000000 0.00000000 986.68684340
A-1 0.00000000 0.00000000 6.21175015 0.00000000 990.28311298
A-2 0.00000000 0.00000000 6.32836930 0.00000000 1018.86743146
A-3 0.00000000 0.00000000 6.66666634 0.00000000 1000.00000000
A-4 0.00000000 0.00000000 6.25000000 0.00000000 1000.00000000
A-5 0.00000000 0.00000000 5.20833367 0.00000000 1000.00000000
A-6 0.00000000 0.00000000 6.45833367 0.00000000 1000.00000000
A-7 0.00000000 0.00000000 5.93954213 0.00000000 932.24093227
A-8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-9 0.00000000 0.00000000 5.95077161 0.00000000 934.48756666
A-10 0.00000000 0.00000000 6.21523058 0.00000000 991.27131983
A-11 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-12 0.00000000 0.00000000 6.66666684 0.00000000 1000.00000000
A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-1 0.00000000 0.00000000 6.24156189 0.00000000 997.96095957
B-2 0.00000000 0.00000000 6.24156298 0.00000000 997.96095946
B-3 0.00000000 0.00000000 6.24156316 0.00000000 997.96095789
B-4 0.00000000 0.00000000 6.24156140 0.00000000 997.96095614
B-5 0.00000000 0.00000000 6.24156373 0.00000000 997.96095926
B-6 0.00000000 0.00000000 6.24155985 0.00000000 997.96096199
<FN>
(6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless
Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<S> <C>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 4,074,990.09
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 481,512.16
Other Amounts (Servicer Advances) 119,996.02
Realized Losses 0.00
Total Deposits 4,676,498.27
Withdrawals
Reimbursement for Servicer Advances 53,376.46
Payment of Service Fee 83,488.76
Payment of Interest and Principal 4,539,633.08
Total Withdrawals (Pool Distribution Amount) 4,676,498.30
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 78,228.77
Master Servicing Fee 5,259.99
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 83,488.76
</TABLE>
<TABLE>
<CAPTION> CERTIFICATEHOLDER DELINQUENCY/CREDIT ENHANCEMENT STATEMENT
DELINQUENCY STATUS
Percentage Delinquent
Based On
Current Unpaid
Number Principal Number Unpaid
Of Loans Balance Of Loans Balance
<S> <C> <C> <C> <C>
30 Days 7 2,679,237.16 0.630063% 0.725952%
60 Days 1 299,616.08 0.090009% 0.081182%
90+ Days 0 0.00 0.000000% 0.000000%
Foreclosure 0 0.00 0.000000% 0.000000%
REO 0 0.00 0.000000% 0.000000%
Totals 8 2,978,853.24 0.720072% 0.807134%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 101.41
Cumulative Realized Losses - Includes Interest Shortfall 1,207.53
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 1,113,278.73
</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 A 15,204,212.79 4.00026739% 15,173,210.78 4.11125197% 95.868850% 100.000000%
Class B-1 7,982,212.79 2.10014066% 7,965,936.73 2.15840757% 1.962296% 0.000000%
Class B-2 4,751,212.79 1.25005627% 4,741,524.87 1.28473820% 0.877898% 0.000000%
Class B-3 2,851,212.79 0.75016140% 2,845,399.05 0.77097409% 0.516251% 0.000000%
Class B-4 1,711,212.79 0.45022447% 1,707,723.56 0.46271563% 0.309750% 0.000000%
Class B-5 950,212.79 0.25000342% 948,275.27 0.25693959% 0.206772% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.258183% 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 0.02631026% 100,000.00 0.02709546%
Fraud 7,601,598.25 2.00000000% 7,601,598.25 2.05968837%
Special Hazard 3,800,799.13 1.00000000% 3,800,799.13 1.02984419%
<FN>
Limit of Subordinate's Exposure to Certain Types of Losses
</FN>
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Fixed 30 Year
Weighted Average Gross Coupon 8.124316%
Weighted Average Pass-Through Rate 7.500000%
Weighted Average Maturity(Stepdown Calculation ) 354
Beginning Scheduled Collateral Loan Count 1,116
Number Of Loans Paid In Full 5
Ending Scheduled Collateral Loan Count 1,111
Beginning Scheduled Collateral Balance 371,295,818.28
Ending Scheduled Collateral Balance 369,065,454.97
Ending Actual Collateral Balance at 31-May-2000 370,110,335.72
Ending Scheduled Balance For Norwest 207,427,608.74
Ending Scheduled Balance For Other Services 161,637,846.23
Monthly P &I Constant 2,650,431.92
Class A Optimal Amount 4,415,547.99
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 303,861,307.41
Ending scheduled Balance For discounted Loans 65,204,147.56
Unpaid Principal Balance Of Outstanding Mortgage Loans
With Original LTV:
Less Than Or Equal To 80% 321,072,726.81
Greater Than 80%, less than or equal to 85% 7,816,116.04
Greater than 85%, less than or equal to 95% 39,279,872.50
Greater than 95% 1,003,430.31
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
</TABLE>
|
|