|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: NORWEST ASSET SEC CORP MORT PAS THR CER SER 2000-2 TR, 8-K, 2000-11-08 |
Next: LIFELONG COM INC, 8-K/A, 2000-11-08 |
<TABLE>
<CAPTION>
Norwest Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 09/30/2000
Distribution Date: 10/25/2000
NASCOR Series: 2000-2
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>
APO NMB0002PO PO 0.00000% 1,770,003.46 0.00 38,850.14
A-1 66937RV89 PAC 7.50000% 97,252,806.07 607,830.04 499,265.12
A-2 66937RV97 SEQ 7.50000% 24,196,859.47 151,230.37 -151,230.37
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% 66,077,241.00 412,982.76 1,515,732.04
A-8 66937RW62 COMP 7.50000% 0.00 0.00 0.00
A-9 66937RW70 SCH AD 7.50000% 26,245,629.64 164,035.19 599,628.43
A-10 66937RW88 PAC 7.50000% 34,179,225.71 213,620.16 145,830.92
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% 7,191,938.72 44,949.62 5,226.85
B-2 66937RX53 SUB 7.50000% 3,217,551.10 20,109.69 2,338.40
B-3 66937RX61 SUB 7.50000% 1,892,091.33 11,825.57 1,375.11
B-4 66937RX87 SUB 7.50000% 1,135,254.80 7,095.34 825.06
B-5 66937RX95 SUB 7.50000% 757,832.37 4,736.45 550.77
B-6 66937RY29 SUB 7.50000% 946,257.57 6,515.57 0.00
Totals 362,449,691.24 2,254,849.52 2,658,392.47
</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 1,731,153.32 38,850.14 0.00
A-1 0.00 96,753,540.95 1,107,095.16 0.00
A-2 0.00 24,348,089.84 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 64,561,508.96 1,928,714.80 0.00
A-8 0.00 0.00 0.00 0.00
A-9 0.00 25,646,001.20 763,663.62 0.00
A-10 0.00 34,033,394.79 359,451.08 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 7,186,711.87 50,176.47 0.00
B-2 0.00 3,215,212.69 22,448.09 0.00
B-3 0.00 1,890,716.22 13,200.68 0.00
B-4 0.00 1,134,429.73 7,920.40 0.00
B-5 0.00 757,281.61 5,287.22 0.00
B-6 687.71 945,569.86 6,515.57 3,912.93
Totals 687.71 359,790,611.04 4,913,241.99 3,912.93
<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 1,770,003.46 1,466.14 37,384.00 0.00 0.00
A-1 99,506,000.00 97,252,806.07 48,051.87 451,213.24 0.00 0.00
A-2 23,309,000.00 24,196,859.47 0.00 0.00 -151,230.37 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 66,077,241.00 145,881.94 1,369,850.10 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 26,245,629.64 57,711.36 541,917.07 0.00 0.00
A-10 34,868,000.00 34,179,225.71 14,035.53 131,795.40 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 7,191,938.72 5,226.85 0.00 0.00 0.00
B-2 3,231,000.00 3,217,551.10 2,338.40 0.00 0.00 0.00
B-3 1,900,000.00 1,892,091.33 1,375.11 0.00 0.00 0.00
B-4 1,140,000.00 1,135,254.80 825.06 0.00 0.00 0.00
B-5 761,000.00 757,832.37 550.77 0.00 0.00 0.00
B-6 950,212.79 946,257.57 0.00 0.00 0.00 687.71
Totals 380,079,912.57 362,449,691.24 277,463.03 2,532,159.81 (151,230.37) 687.71
<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 38,850.14 1,731,153.32 0.96089783 38,850.14
A-1 499,265.12 96,753,540.95 0.97233876 499,265.12
A-2 (151,230.37) 24,348,089.84 1.04457891 (151,230.37)
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 1,515,732.04 64,561,508.96 0.86082012 1,515,732.04
A-8 0.00 0.00 0.00000000 0.00
A-9 599,628.43 25,646,001.20 0.86338544 599,628.43
A-10 145,830.92 34,033,394.79 0.97606386 145,830.92
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 5,226.85 7,186,711.87 0.99511380 5,226.85
B-2 2,338.40 3,215,212.69 0.99511380 2,338.40
B-3 1,375.11 1,890,716.22 0.99511380 1,375.11
B-4 825.06 1,134,429.73 0.99511380 825.06
B-5 550.77 757,281.61 0.99511381 550.77
B-6 687.71 945,569.86 0.99511380 0.00
Totals 2,659,080.18 359,790,611.04 0.94661833 2,658,392.47
</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 1,801,599.78 982.46207601 0.81379894 20.75044658 0.00000000
A-1 99,506,000.00 977.35620033 0.48290425 4.53453299 0.00000000
A-2 23,309,000.00 1038.09084345 0.00000000 0.00000000 -6.48806770
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 75,000,000.00 881.02988000 1.94509253 18.26466800 0.00000000
A-8 2,272,000.00 0.00000000 0.00000000 0.00000000 0.00000000
A-9 29,704,000.00 883.57223404 1.94288177 18.24390890 0.00000000
A-10 34,868,000.00 980.24623466 0.40253327 3.77983825 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 7,222,000.00 995.83754085 0.72373996 0.00000000 0.00000000
B-2 3,231,000.00 995.83754256 0.72373878 0.00000000 0.00000000
B-3 1,900,000.00 995.83754211 0.72374211 0.00000000 0.00000000
B-4 1,140,000.00 995.83754386 0.72373684 0.00000000 0.00000000
B-5 761,000.00 995.83754271 0.72374507 0.00000000 0.00000000
B-6 950,212.79 995.83754287 0.00000000 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 21.56424553 960.89783048 0.96089783 21.56424553
A-1 0.00000000 5.01743734 972.33876299 0.97233876 5.01743734
A-2 0.00000000 -6.48806770 1,044.57891115 1.04457891 -6.48806770
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 20.20976053 860.82011947 0.86082012 20.20976053
A-8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-9 0.00000000 20.18679067 863.38544304 0.86338544 20.18679067
A-10 0.00000000 4.18237123 976.06386343 0.97606386 4.18237123
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 0.72373996 995.11380089 0.99511380 0.72373996
B-2 0.00000000 0.72373878 995.11380068 0.99511380 0.72373878
B-3 0.00000000 0.72374211 995.11380000 0.99511380 0.72374211
B-4 0.00000000 0.72373684 995.11379825 0.99511380 0.72373684
B-5 0.00000000 0.72374507 995.11381078 0.99511381 0.72374507
B-6 0.72374315 0.72374315 995.11379972 0.99511380 0.00000000
<FN>
(3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses
Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class Amount Rate Balance Interest Shortfall Shortfall
<S> <C> <C> <C> <C> <C> <C>
APO 1,801,599.78 0.00000% 1,770,003.46 0.00 0.00 0.00
A-1 99,506,000.00 7.50000% 97,252,806.07 607,830.04 0.00 0.00
A-2 23,309,000.00 7.50000% 24,196,859.47 151,230.37 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% 66,077,241.00 412,982.76 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% 26,245,629.64 164,035.19 0.00 0.00
A-10 34,868,000.00 7.50000% 34,179,225.71 213,620.16 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% 7,191,938.72 44,949.62 0.00 0.00
B-2 3,231,000.00 7.50000% 3,217,551.10 20,109.69 0.00 0.00
B-3 1,900,000.00 7.50000% 1,892,091.33 11,825.57 0.00 0.00
B-4 1,140,000.00 7.50000% 1,135,254.80 7,095.34 0.00 0.00
B-5 761,000.00 7.50000% 757,832.37 4,736.45 0.00 0.00
B-6 950,212.79 7.50000% 946,257.57 5,914.11 601.46 0.00
Totals 380,079,912.57 2,254,248.06 601.46 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 1,731,153.32
A-1 0.00 0.00 607,830.04 0.00 96,753,540.95
A-2 0.00 0.00 151,230.37 0.00 24,348,089.84
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 0.00 412,982.76 0.00 64,561,508.96
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 164,035.19 0.00 25,646,001.20
A-10 0.00 0.00 213,620.16 0.00 34,033,394.79
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 44,949.62 0.00 7,186,711.87
B-2 0.00 0.00 20,109.69 0.00 3,215,212.69
B-3 0.00 0.00 11,825.57 0.00 1,890,716.22
B-4 0.00 0.00 7,095.34 0.00 1,134,429.73
B-5 0.00 0.00 4,736.45 0.00 757,281.61
B-6 0.00 0.00 6,515.57 446.90 945,569.86
Totals 0.00 0.00 2,254,849.52 446.90
<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% 982.46207601 0.00000000 0.00000000 0.00000000
A-1 99,506,000.00 7.50000% 977.35620033 6.10847627 0.00000000 0.00000000
A-2 23,309,000.00 7.50000% 1038.09084345 6.48806770 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% 881.02988000 5.50643680 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% 883.57223404 5.52232662 0.00000000 0.00000000
A-10 34,868,000.00 7.50000% 980.24623466 6.12653895 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% 995.83754085 6.22398505 0.00000000 0.00000000
B-2 3,231,000.00 7.50000% 995.83754256 6.22398329 0.00000000 0.00000000
B-3 1,900,000.00 7.50000% 995.83754211 6.22398421 0.00000000 0.00000000
B-4 1,140,000.00 7.50000% 995.83754386 6.22398246 0.00000000 0.00000000
B-5 761,000.00 7.50000% 995.83754271 6.22398160 0.00000000 0.00000000
B-6 950,212.79 7.50000% 995.83754287 6.22398484 0.63297401 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 960.89783048
A-1 0.00000000 0.00000000 6.10847627 0.00000000 972.33876299
A-2 0.00000000 0.00000000 6.48806770 0.00000000 1044.57891115
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 5.50643680 0.00000000 860.82011947
A-8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-9 0.00000000 0.00000000 5.52232662 0.00000000 863.38544304
A-10 0.00000000 0.00000000 6.12653895 0.00000000 976.06386343
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 6.22398505 0.00000000 995.11380089
B-2 0.00000000 0.00000000 6.22398329 0.00000000 995.11380068
B-3 0.00000000 0.00000000 6.22398421 0.00000000 995.11380000
B-4 0.00000000 0.00000000 6.22398246 0.00000000 995.11379825
B-5 0.00000000 0.00000000 6.22398160 0.00000000 995.11381078
B-6 0.00000000 0.00000000 6.85695885 0.47031571 995.11379972
<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 5,109,791.99
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 61,665.59
Realized Losses 0.00
Total Deposits 5,171,457.58
Withdrawals
Reimbursement for Servicer Advances 178,437.28
Payment of Service Fee 79,778.32
Payment of Interest and Principal 4,913,241.97
Total Withdrawals (Pool Distribution Amount) 5,171,457.57
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 1,739.72
Servicing Fee Support 1,739.72
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 76,383.38
Master Servicing Fee 5,134.67
Supported Prepayment/Curtailment Interest Shortfall 1,739.72
Net Servicing Fee 79,778.32
</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 8 0 0 0 8
2,768,875.63 0.00 0.00 0.00 2,768,875.63
60 Days 1 0 0 0 1
478,911.59 0.00 0.00 0.00 478,911.59
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 1 0 1
0.00 0.00 478,927.53 0.00 478,927.53
180+ Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 9 0 1 0 10
3,247,787.22 0.00 478,927.53 0.00 3,726,714.75
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 0.733272% 0.000000% 0.000000% 0.000000% 0.733272%
0.766268% 0.000000% 0.000000% 0.000000% 0.766268%
60 Days 0.091659% 0.000000% 0.000000% 0.000000% 0.091659%
0.132536% 0.000000% 0.000000% 0.000000% 0.132536%
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% 0.091659% 0.000000% 0.091659%
0.000000% 0.000000% 0.132540% 0.000000% 0.132540%
180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 0.824931% 0.000000% 0.091659% 0.000000% 0.916590%
0.898804% 0.000000% 0.132540% 0.000000% 1.031344%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 687.71
Cumulative Realized Losses - Includes Interest Shortfall 3,912.93
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 998,582.90
</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% 15,129,921.98 4.20520200% 95.774467% 100.000000%
Class B-1 7,982,212.79 2.10014066% 7,943,210.11 2.20773135% 2.007128% 0.000000%
Class B-2 4,751,212.79 1.25005627% 4,727,997.42 1.31409694% 0.897955% 0.000000%
Class B-3 2,851,212.79 0.75016140% 2,837,281.20 0.78859234% 0.528045% 0.000000%
Class B-4 1,711,212.79 0.45022447% 1,702,851.47 0.47328958% 0.316827% 0.000000%
Class B-5 950,212.79 0.25000342% 945,569.86 0.26281115% 0.211496% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.264082% 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 0.02779394%
Fraud 7,601,598.25 2.00000000% 7,601,598.25 2.11278394%
Special Hazard 3,800,799.13 1.00000000% 3,800,799.13 1.05639197%
<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 8.114460%
Weighted Average Pass-Through Rate 7.500000%
Weighted Average Maturity(Stepdown Calculation ) 350
Beginning Scheduled Collateral Loan Count 1,097
Number Of Loans Paid In Full 6
Ending Scheduled Collateral Loan Count 1,091
Beginning Scheduled Collateral Balance 362,449,691.23
Ending Scheduled Collateral Balance 359,790,611.06
Ending Actual Collateral Balance at 30-Sep-2000 361,345,623.66
Ending Scheduled Balance For Norwest 202,071,869.08
Ending Scheduled Balance For Other Services 157,718,741.98
Monthly P &I Constant 2,600,739.02
Class A Optimal Amount 4,768,843.42
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 295,232,427.50
Ending scheduled Balance For discounted Loans 64,558,183.56
Unpaid Principal Balance Of Outstanding Mortgage Loans Wit
Less Than Or Equal To 80% 312,997,683.44
Greater Than 80%, less than or equal to 85% 7,163,419.23
Greater than 85%, less than or equal to 95% 38,728,629.09
Greater than 95% 1,000,758.97
</TABLE>
|
|