NORWEST ASSET SEC CORP MORT PAS THR CER SER 2000-2 TR
8-K, EX-99.1, 2000-12-11
ASSET-BACKED SECURITIES
Previous: NORWEST ASSET SEC CORP MORT PAS THR CER SER 2000-2 TR, 8-K, 2000-12-11
Next: UNICO INC /AZ/, 8-K, 2000-12-11




<TABLE>
<CAPTION>
Norwest Asset Securities Corporation
Mortgage Pass-Through Certificates



Record Date:            10/31/2000
Distribution Date:      11/27/2000


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%      1,731,153.32            0.00        6,850.37
    A-1        66937RV89         PAC          7.50000%     96,753,540.95      604,709.63      534,300.02
    A-2        66937RV97         SEQ          7.50000%     24,348,089.84      152,175.56     -152,175.56
    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%     64,561,508.96      403,509.43    1,022,467.86
    A-8        66937RW62        COMP          7.50000%              0.00            0.00            0.00
    A-9        66937RW70       SCH AD         7.50000%     25,646,001.20      160,287.51      421,301.58
    A-10       66937RW88         PAC          7.50000%     34,033,394.79      212,708.72      154,633.31
    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%      7,186,711.87       44,916.95        5,284.62
    B-2        66937RX53         SUB          7.50000%      3,215,212.69       20,095.08        2,364.25
    B-3        66937RX61         SUB          7.50000%      1,890,716.22       11,816.98        1,390.30
    B-4        66937RX87         SUB          7.50000%      1,134,429.73        7,090.19          834.18
    B-5        66937RX95         SUB          7.50000%        757,281.61        4,733.01          556.85
    B-6        66937RY29         SUB          7.50000%        945,569.86        6,356.71           58.72
Totals                                                    359,790,611.04    2,238,318.53    1,997,866.50
</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           1,724,302.95                 6,850.37                      0.00
A-1                            0.00          96,219,240.94             1,139,009.65                      0.00
A-2                            0.00          24,500,265.40                     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          63,539,041.11             1,425,977.29                      0.00
A-8                            0.00                   0.00                     0.00                      0.00
A-9                            0.00          25,224,699.62               581,589.09                      0.00
A-10                           0.00          33,878,761.47               367,342.03                      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           7,181,427.25                50,201.57                      0.00
B-2                            0.00           3,212,848.44                22,459.33                      0.00
B-3                            0.00           1,889,325.92                13,207.28                      0.00
B-4                            0.00           1,133,595.55                 7,924.37                      0.00
B-5                            0.00             756,724.75                 5,289.86                      0.00
B-6                          636.59             944,874.55                 6,415.43                  4,549.52
Totals                       636.59         357,792,107.95             4,236,185.03                  4,549.52
<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       1,731,153.32           1,472.43        5,377.94           0.00            0.00
A-1                  99,506,000.00      96,753,540.95          68,028.83      466,271.19           0.00            0.00
A-2                  23,309,000.00      24,348,089.84               0.00            0.00    (152,175.56)           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      64,561,508.96         130,183.95      892,283.90           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      25,646,001.20          53,641.50      367,660.08           0.00            0.00
A-10                 34,868,000.00      34,033,394.79          19,688.42      134,944.89           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       7,186,711.87           5,284.62            0.00           0.00            0.00
B-2                   3,231,000.00       3,215,212.69           2,364.25            0.00           0.00            0.00
B-3                   1,900,000.00       1,890,716.22           1,390.30            0.00           0.00            0.00
B-4                   1,140,000.00       1,134,429.73             834.18            0.00           0.00            0.00
B-5                     761,000.00         757,281.61             556.85            0.00           0.00            0.00
B-6                     950,212.79         945,569.86              58.72            0.00           0.00          636.59
Totals              380,079,912.57     359,790,611.04         283,504.05    1,866,538.00    (152,175.56)         636.59
<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                               6,850.37          1,724,302.95           0.95709545          6,850.37
A-1                             534,300.02         96,219,240.94           0.96696924        534,300.02
A-2                           (152,175.56)         24,500,265.40           1.05110753      (152,175.56)
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                           1,022,467.86         63,539,041.11           0.84718721      1,022,467.86
A-8                                   0.00                  0.00           0.00000000              0.00
A-9                             421,301.58         25,224,699.62           0.84920211        421,301.58
A-10                            154,633.31         33,878,761.47           0.97162904        154,633.31
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                               5,284.62          7,181,427.25           0.99438206          5,284.62
B-2                               2,364.25          3,212,848.44           0.99438206          2,364.25
B-3                               1,390.30          1,889,325.92           0.99438206          1,390.30
B-4                                 834.18          1,133,595.55           0.99438206            834.18
B-5                                 556.85            756,724.75           0.99438206            556.85
B-6                                 695.31            944,874.55           0.99438206             58.72
Totals                        1,998,503.09        357,792,107.95           0.94136021      1,997,866.50

</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        960.89783048         0.81729029          2.98509139        0.00000000
A-1                    99,506,000.00        972.33876299         0.68366561          4.68586005        0.00000000
A-2                    23,309,000.00       1044.57891115         0.00000000          0.00000000       -6.52861813
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        860.82011947         1.73578600         11.89711867        0.00000000
A-8                     2,272,000.00          0.00000000         0.00000000          0.00000000        0.00000000
A-9                    29,704,000.00        863.38544304         1.80586790         12.37746027        0.00000000
A-10                   34,868,000.00        976.06386343         0.56465584          3.87016433        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        995.11380089         0.73173913          0.00000000        0.00000000
B-2                     3,231,000.00        995.11380068         0.73173940          0.00000000        0.00000000
B-3                     1,900,000.00        995.11380000         0.73173684          0.00000000        0.00000000
B-4                     1,140,000.00        995.11379825         0.73173684          0.00000000        0.00000000
B-5                       761,000.00        995.11381078         0.73173456          0.00000000        0.00000000
B-6                       950,212.79        995.11379972         0.06179668          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          3.80238168            957.09544880          0.95709545         3.80238168
A-1                     0.00000000          5.36952566            966.96923743          0.96696924         5.36952566
A-2                     0.00000000         -6.52861813          1,051.10752928          1.05110753        -6.52861813
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         13.63290480            847.18721480          0.84718721        13.63290480
A-8                     0.00000000          0.00000000              0.00000000          0.00000000         0.00000000
A-9                     0.00000000         14.18332817            849.20211487          0.84920211        14.18332817
A-10                    0.00000000          4.43482018            971.62904296          0.97162904         4.43482018
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          0.73173913            994.38206176          0.99438206         0.73173913
B-2                     0.00000000          0.73173940            994.38206128          0.99438206         0.73173940
B-3                     0.00000000          0.73173684            994.38206316          0.99438206         0.73173684
B-4                     0.00000000          0.73173684            994.38206140          0.99438206         0.73173684
B-5                     0.00000000          0.73173456            994.38206307          0.99438206         0.73173456
B-6                     0.66994468          0.73174136            994.38205836          0.99438206         0.06179668
<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%       1,731,153.32                0.00           0.00             0.00
A-1                99,506,000.00        7.50000%      96,753,540.95          604,709.63           0.00             0.00
A-2                23,309,000.00        7.50000%      24,348,089.84          152,175.56           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%      64,561,508.96          403,509.43           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%      25,646,001.20          160,287.51           0.00             0.00
A-10               34,868,000.00        7.50000%      34,033,394.79          212,708.72           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%       7,186,711.87           44,916.95           0.00             0.00
B-2                 3,231,000.00        7.50000%       3,215,212.69           20,095.08           0.00             0.00
B-3                 1,900,000.00        7.50000%       1,890,716.22           11,816.98           0.00             0.00
B-4                 1,140,000.00        7.50000%       1,134,429.73            7,090.19           0.00             0.00
B-5                   761,000.00        7.50000%         757,281.61            4,733.01           0.00             0.00
B-6                   950,212.79        7.50000%         945,569.86            5,909.81         446.90             0.00
Totals            380,079,912.57                                           2,237,871.63         446.90             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       1,724,302.95
 A-1                            0.00                0.00           604,709.63                0.00      96,219,240.94
 A-2                            0.00                0.00           152,175.56                0.00      24,500,265.40
 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           403,509.43                0.00      63,539,041.11
 A-8                            0.00                0.00                 0.00                0.00               0.00
 A-9                            0.00                0.00           160,287.51                0.00      25,224,699.62
 A-10                           0.00                0.00           212,708.72                0.00      33,878,761.47
 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            44,916.95                0.00       7,181,427.25
 B-2                            0.00                0.00            20,095.08                0.00       3,212,848.44
 B-3                            0.00                0.00            11,816.98                0.00       1,889,325.92
 B-4                            0.00                0.00             7,090.19                0.00       1,133,595.55
 B-5                            0.00                0.00             4,733.01                0.00         756,724.75
 B-6                            0.00                0.00             6,356.71                0.00         944,874.55
 Totals                         0.00                0.00         2,238,318.53                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%         960.89783048        0.00000000        0.00000000        0.00000000
A-1                  99,506,000.00        7.50000%         972.33876299        6.07711726        0.00000000        0.00000000
A-2                  23,309,000.00        7.50000%        1044.57891115        6.52861813        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%         860.82011947        5.38012573        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%         863.38544304        5.39615910        0.00000000        0.00000000
A-10                 34,868,000.00        7.50000%         976.06386343        6.10039922        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%         995.11380089        6.21946137        0.00000000        0.00000000
B-2                   3,231,000.00        7.50000%         995.11380068        6.21946147        0.00000000        0.00000000
B-3                   1,900,000.00        7.50000%         995.11380000        6.21946316        0.00000000        0.00000000
B-4                   1,140,000.00        7.50000%         995.11379825        6.21946491        0.00000000        0.00000000
B-5                     761,000.00        7.50000%         995.11381078        6.21946124        0.00000000        0.00000000
B-6                     950,212.79        7.50000%         995.11379972        6.21945954        0.47031571        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          957.09544880
A-1                   0.00000000        0.00000000         6.07711726          0.00000000          966.96923743
A-2                   0.00000000        0.00000000         6.52861813          0.00000000         1051.10752928
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         5.38012573          0.00000000          847.18721480
A-8                   0.00000000        0.00000000         0.00000000          0.00000000            0.00000000
A-9                   0.00000000        0.00000000         5.39615910          0.00000000          849.20211487
A-10                  0.00000000        0.00000000         6.10039922          0.00000000          971.62904296
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         6.21946137          0.00000000          994.38206176
B-2                   0.00000000        0.00000000         6.21946147          0.00000000          994.38206128
B-3                   0.00000000        0.00000000         6.21946316          0.00000000          994.38206316
B-4                   0.00000000        0.00000000         6.21946491          0.00000000          994.38206140
B-5                   0.00000000        0.00000000         6.21946124          0.00000000          994.38206307
B-6                   0.00000000        0.00000000         6.68977524          0.00000000          994.38205836
<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                                                           4,303,869.02
    Liquidations, Insurance Proceeds, Reserve Funds                                                      0.00
    Proceeds from Repurchased Loans                                                                      0.00
    Other Amounts (Servicer Advances)                                                               74,907.12
    Realized Losses                                                                                      0.00
Total Deposits                                                                                   4,378,776.14

Withdrawals
    Reimbursement for Servicer Advances                                                             61,665.59
    Payment of Service Fee                                                                          80,925.56
    Payment of Interest and Principal                                                            4,236,185.02
Total Withdrawals (Pool Distribution Amount)                                                     4,378,776.17

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                                                                                 75,828.54
Master Servicing Fee                                                                                 5,097.02
Supported Prepayment/Curtailment Interest Shortfall                                                      0.00
Net Servicing Fee                                                                                   80,925.56


</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   5                     0                      0                      0                      5
          1,786,712.83          0.00                   0.00                   0.00                   1,786,712.83

60 Days   2                     0                      0                      0                      2
          716,822.01            0.00                   0.00                   0.00                   716,822.01

90 Days   1                     0                      0                      0                      1
          478,911.59            0.00                   0.00                   0.00                   478,911.59

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                      1                      0                      1
          0.00                  0.00                   478,927.53             0.00                   478,927.53

Totals    8                     0                      1                      0                      9
          2,982,446.43          0.00                   478,927.53             0.00                   3,461,373.96


          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   0.459982%             0.000000%              0.000000%              0.000000%              0.459982%
          0.496762%             0.000000%              0.000000%              0.000000%              0.496762%

60 Days   0.183993%             0.000000%              0.000000%              0.000000%              0.183993%
          0.199299%             0.000000%              0.000000%              0.000000%              0.199299%

90 Days   0.091996%             0.000000%              0.000000%              0.000000%              0.091996%
          0.133152%             0.000000%              0.000000%              0.000000%              0.133152%

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%              0.091996%              0.000000%              0.091996%
          0.000000%             0.000000%              0.133157%              0.000000%              0.133157%

Totals    0.735971%             0.000000%              0.091996%              0.000000%              0.827967%
          0.829213%             0.000000%              0.133157%              0.000000%              0.962370%

</TABLE>




<TABLE>
<CAPTION>

                                                       OTHER INFORMATION

<S>                                                                             <C>
Current Period Realized Loss - Includes Interest Shortfall                                         636.59
Cumulative Realized Losses - Includes Interest Shortfall                                         4,549.52
Current Period Class A Insufficient Funds                                                            0.00
Principal Balance of Contaminated Properties                                                         0.00
Periodic Advance                                                                               987,283.72
</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%      15,118,796.46    4.22558131%      95.753956%    100.000000%
Class    B-1        7,982,212.79      2.10014066%       7,937,369.21    2.21843049%       2.016871%      0.000000%
Class    B-2        4,751,212.79      1.25005627%       4,724,520.77    1.32046534%       0.902314%      0.000000%
Class    B-3        2,851,212.79      0.75016140%       2,835,194.85    0.79241403%       0.530608%      0.000000%
Class    B-4        1,711,212.79      0.45022447%       1,701,599.30    0.47558324%       0.318365%      0.000000%
Class    B-5          950,212.79      0.25000342%         944,874.55    0.26408479%       0.212523%      0.000000%
Class    B-6                0.00      0.00000000%               0.00    0.00000000%       0.265364%      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       0.02794919%
                      Fraud       7,601,598.25       2.00000000%      7,601,598.25       2.12458522%
             Special Hazard       3,800,799.13       1.00000000%      3,800,799.13       1.06229261%
<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                                         8.112130%
 Weighted Average Pass-Through Rate                                    7.500000%
 Weighted Average Maturity(Stepdown Calculation)                             349
 Beginning Scheduled Collateral Loan Count                                 1,091

 Number Of Loans Paid In Full                                                  4
 Ending Scheduled Collateral Loan Count                                    1,087
 Beginning Scheduled Collateral Balance                           359,790,611.06
 Ending Scheduled Collateral Balance                              357,792,107.96
 Ending Actual Collateral Balance at 31-Oct-2000                  359,671,936.23
 Ending Scheduled Balance For Wells Fargo Serviced                200,712,321.58
 Ending Scheduled Balance For Other Services                      157,079,786.38
 Monthly P &I Constant                                              2,584,648.08
 Class A Optimal Amount                                             4,123,836.81
 Class AP Deferred Amount                                                   0.00
 Ending Scheduled Balance for Premium Loans                       293,567,242.61
 Ending scheduled Balance For discounted Loans                     64,224,865.35
 Unpaid Principal Balance Of Outstanding Mortgage Loans Wit
     Less Than Or Equal To 80%                                    311,318,256.85
     Greater Than 80%, less than or equal to 85%                    7,156,576.29
     Greater than 85%, less than or equal to 95%                   38,419,171.22
     Greater than 95%                                               1,000,079.50

 </TABLE>
<TABLE>
<CAPTION>
           <S>                                        <C>
</TABLE>













© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission