|
|
|
|
|
|
|
|
|
|
Previous: NORWEST ASSET SEC CORP MORT PAS THR CER SER 2000-2 TR, 8-K, 2000-06-08 |
Next: MCCLENDON TRANSPORTATION GROUP INC, 10SB12G, 2000-06-08 |
<TABLE>
<CAPTION>
Norwest Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 4/30/2000
Distribution Date: 5/25/2000
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% 1,798,060.85 0.00 1,631.77
A-1 66937RV89 PAC 7.50000% 99,219,367.85 620,121.05 322,342.44
A-2 66937RV97 SEQ 7.50000% 23,454,681.25 146,591.76 -146,591.76
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% 74,209,559.00 463,809.74 2,935,053.42
A-8 66937RW62 COMP 7.50000% 0.00 0.00 0.00
A-9 66937RW70 SCH AD 7.50000% 29,385,501.61 183,659.39 1,103,627.08
A-10 66937RW88 PAC 7.50000% 34,775,490.23 217,346.81 101,464.55
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% 7,217,150.43 45,107.19 4,901.13
B-2 66937RX53 SUB 7.50000% 3,228,830.38 20,180.19 2,192.68
B-3 66937RX61 SUB 7.50000% 1,898,724.15 11,867.03 1,289.41
B-4 66937RX87 SUB 7.50000% 1,139,234.49 7,120.22 773.65
B-5 66937RX95 SUB 7.50000% 760,488.99 4,753.06 516.44
B-6 66937RY29 SUB 7.50000% 949,574.72 6,048.47 176.80
Totals 375,623,663.95 2,336,523.67 4,327,377.61
</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 1,796,429.08 1,631.77 0.00
A-1 0.00 98,897,025.41 942,463.49 0.00
A-2 0.00 23,601,273.01 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 71,274,505.58 3,398,863.16 0.00
A-8 0.00 0.00 0.00 0.00
A-9 0.00 28,281,874.53 1,287,286.47 0.00
A-10 0.00 34,674,025.68 318,811.36 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 7,212,249.29 50,008.32 0.00
B-2 0.00 3,226,637.70 22,372.87 0.00
B-3 0.00 1,897,434.74 13,156.44 0.00
B-4 0.00 1,138,460.84 7,893.87 0.00
B-5 0.00 759,972.55 5,269.50 0.00
B-6 468.05 948,929.87 6,225.27 1,106.12
Totals 468.05 371,295,818.28 6,663,901.28 1,106.12
<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 1,798,060.85 1,458.99 172.78 0.00 0.00
A-1 99,506,000.00 99,219,367.85 18,189.71 304,152.73 0.00 0.00
A-2 23,309,000.00 23,454,681.25 0.00 0.00 -146,591.76 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 74,209,559.00 165,624.38 2,769,429.03 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 29,385,501.61 62,277.42 1,041,349.66 0.00 0.00
A-10 34,868,000.00 34,775,490.23 5,725.62 95,738.93 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 7,217,150.43 4,901.13 0.00 0.00 0.00
B-2 3,231,000.00 3,228,830.38 2,192.68 0.00 0.00 0.00
B-3 1,900,000.00 1,898,724.15 1,289.41 0.00 0.00 0.00
B-4 1,140,000.00 1,139,234.49 773.65 0.00 0.00 0.00
B-5 761,000.00 760,488.99 516.44 0.00 0.00 0.00
B-6 950,212.79 949,574.72 176.80 0.00 0.00 468.05
Totals 380,079,912.57 375,623,663.95 263,126.23 4,210,843.13 (146,591.76) 468.05
<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 1,631.77 1,796,429.08 0.99712994 1,631.77
A-1 322,342.44 98,897,025.41 0.99388002 322,342.44
A-2 (146,591.76) 23,601,273.01 1.01253906 (146,591.76)
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 2,935,053.42 71,274,505.58 0.95032674 2,935,053.42
A-8 0.00 0.00 0.00000000 0.00
A-9 1,103,627.08 28,281,874.53 0.95212344 1,103,627.08
A-10 101,464.55 34,674,025.68 0.99443690 101,464.55
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 4,901.13 7,212,249.29 0.99864986 4,901.13
B-2 2,192.68 3,226,637.70 0.99864986 2,192.68
B-3 1,289.41 1,897,434.74 0.99864986 1,289.41
B-4 773.65 1,138,460.84 0.99864986 773.65
B-5 516.44 759,972.55 0.99864987 516.44
B-6 644.85 948,929.87 0.99864986 176.80
Totals 4,327,845.66 371,295,818.28 0.97688882 4,327,377.61
</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 1,801,599.78 998.03567361 0.80983025 0.09590365 0.00000000
A-1 99,506,000.00 997.11944858 0.18280013 3.05662704 0.00000000
A-2 23,309,000.00 1006.25000000 0.00000000 0.00000000 -6.28906259
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 75,000,000.00 989.46078667 2.20832507 36.92572040 0.00000000
A-8 2,272,000.00 0.00000000 0.00000000 0.00000000 0.00000000
A-9 29,704,000.00 989.27759258 2.09660046 35.05755656 0.00000000
A-10 34,868,000.00 997.34685758 0.16420844 2.74575341 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 7,222,000.00 999.32850042 0.67863888 0.00000000 0.00000000
B-2 3,231,000.00 999.32849892 0.67863819 0.00000000 0.00000000
B-3 1,900,000.00 999.32850000 0.67863684 0.00000000 0.00000000
B-4 1,140,000.00 999.32850000 0.67864035 0.00000000 0.00000000
B-5 761,000.00 999.32850197 0.67863338 0.00000000 0.00000000
B-6 950,212.79 999.32849778 0.18606359 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 0.90573390 997.12993970 0.99712994 0.90573390
A-1 0.00000000 3.23942717 993.88002141 0.99388002 3.23942717
A-2 0.00000000 -6.28906259 1,012.53906259 1.01253906 -6.28906259
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 39.13404560 950.32674107 0.95032674 39.13404560
A-8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-9 0.00000000 37.15415702 952.12343556 0.95212344 37.15415702
A-10 0.00000000 2.90996186 994.43689572 0.99443690 2.90996186
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 0.67863888 998.64986015 0.99864986 0.67863888
B-2 0.00000000 0.67863819 998.64986072 0.99864986 0.67863819
B-3 0.00000000 0.67863684 998.64986316 0.99864986 0.67863684
B-4 0.00000000 0.67864035 998.64985965 0.99864986 0.67864035
B-5 0.00000000 0.67863338 998.64986859 0.99864987 0.67863338
B-6 0.49257388 0.67863747 998.64986031 0.99864986 0.18606359
<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% 1,798,060.85 0.00 0.00 0.00
A-1 99,506,000.00 7.50000% 99,219,367.85 620,121.05 0.00 0.00
A-2 23,309,000.00 7.50000% 23,454,681.25 146,591.76 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% 74,209,559.00 463,809.74 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% 29,385,501.61 183,659.39 0.00 0.00
A-10 34,868,000.00 7.50000% 34,775,490.23 217,346.81 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% 7,217,150.43 45,107.19 0.00 0.00
B-2 3,231,000.00 7.50000% 3,228,830.38 20,180.19 0.00 0.00
B-3 1,900,000.00 7.50000% 1,898,724.15 11,867.03 0.00 0.00
B-4 1,140,000.00 7.50000% 1,139,234.49 7,120.22 0.00 0.00
B-5 761,000.00 7.50000% 760,488.99 4,753.06 0.00 0.00
B-6 950,212.79 7.50000% 949,574.72 5,934.84 113.63 0.00
Totals 380,079,912.57 2,336,410.04 113.63 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 1,796,429.08
A-1 0.00 0.00 620,121.05 0.00 98,897,025.41
A-2 0.00 0.00 146,591.76 0.00 23,601,273.01
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 0.00 463,809.74 0.00 71,274,505.58
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 183,659.39 0.00 28,281,874.53
A-10 0.00 0.00 217,346.81 0.00 34,674,025.68
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 45,107.19 0.00 7,212,249.29
B-2 0.00 0.00 20,180.19 0.00 3,226,637.70
B-3 0.00 0.00 11,867.03 0.00 1,897,434.74
B-4 0.00 0.00 7,120.22 0.00 1,138,460.84
B-5 0.00 0.00 4,753.06 0.00 759,972.55
B-6 0.00 0.00 6,048.47 0.00 948,929.87
Totals 0.00 0.00 2,336,523.67 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% 998.03567361 0.00000000 0.00000000 0.00000000
A-1 99,506,000.00 7.50000% 997.11944858 6.23199656 0.00000000 0.00000000
A-2 23,309,000.00 7.50000% 1006.25000000 6.28906259 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% 989.46078667 6.18412987 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% 989.27759258 6.18298512 0.00000000 0.00000000
A-10 34,868,000.00 7.50000% 997.34685758 6.23341775 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% 999.32850042 6.24580310 0.00000000 0.00000000
B-2 3,231,000.00 7.50000% 999.32849892 6.24580316 0.00000000 0.00000000
B-3 1,900,000.00 7.50000% 999.32850000 6.24580526 0.00000000 0.00000000
B-4 1,140,000.00 7.50000% 999.32850000 6.24580702 0.00000000 0.00000000
B-5 761,000.00 7.50000% 999.32850197 6.24580815 0.00000000 0.00000000
B-6 950,212.79 7.50000% 999.32849778 6.24580101 0.11958374 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 997.12993970
A-1 0.00000000 0.00000000 6.23199656 0.00000000 993.88002141
A-2 0.00000000 0.00000000 6.28906259 0.00000000 1012.53906259
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 6.18412987 0.00000000 950.32674107
A-8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-9 0.00000000 0.00000000 6.18298512 0.00000000 952.12343556
A-10 0.00000000 0.00000000 6.23341775 0.00000000 994.43689572
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 6.24580310 0.00000000 998.64986015
B-2 0.00000000 0.00000000 6.24580316 0.00000000 998.64986072
B-3 0.00000000 0.00000000 6.24580526 0.00000000 998.64986316
B-4 0.00000000 0.00000000 6.24580702 0.00000000 998.64985965
B-5 0.00000000 0.00000000 6.24580815 0.00000000 998.64986859
B-6 0.00000000 0.00000000 6.36538475 0.00000000 998.64986031
<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 6,797,173.13
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 53,376.46
Realized Losses 0.00
Total Deposits 6,850,549.59
Withdrawals
Reimbursement for Servicer Advances 103,887.57
Payment of Service Fee 82,760.67
Payment of Interest and Principal 6,663,901.28
Total Withdrawals (Pool Distribution Amount) 6,850,549.52
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 1,685.05
Servicing Fee Support 1,685.05
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 79,124.90
Master Servicing Fee 5,320.89
Supported Prepayment/Curtailment Interest Shortfall 1,685.05
Net Servicing Fee 82,760.74
</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 2,347,965.53 0.627240% 0.632371%
60 Days 0 0.00 0.000000% 0.000000%
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 7 2,347,965.53 0.627240% 0.632371%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 468.05
Cumulative Realized Losses - Includes Interest Shortfall 1,106.12
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 1,090,537.12
</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 A 15,204,212.79 4.00026739% 15,183,684.99 4.08937678% 95.890742% 100.000000%
Class B-1 7,982,212.79 2.10014066% 7,971,435.70 2.14692310% 1.951897% 0.000000%
Class B-2 4,751,212.79 1.25005627% 4,744,798.00 1.27790235% 0.873246% 0.000000%
Class B-3 2,851,212.79 0.75016140% 2,847,363.26 0.76687189% 0.513515% 0.000000%
Class B-4 1,711,212.79 0.45022447% 1,708,902.42 0.46025361% 0.308109% 0.000000%
Class B-5 950,212.79 0.25000342% 948,929.87 0.25557246% 0.205676% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.256815% 0.000000%
<FN>
Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure
</FN>
</TABLE>
<TABLE>
<CAPTION>
CREDIT ENHANCEMENT
<S> <C> Original $<C> Original % Current $<C><C> Current %
Bankruptcy 100,000.00 0.02631026% 100,000.00 0.02693270%
Fraud 7,601,598.25 2.00000000% 7,601,598.25 2.04731588%
Special Hazard 3,800,799.13 1.00000000% 3,800,799.13 1.02365794%
<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 8.130748%
Weighted Average Pass-Through Rate 7.500000%
Weighted Average Maturity(Stepdown Calculation ) 355
Beginning Scheduled Collateral Loan Count 1,126
Number Of Loans Paid In Full 10
Ending Scheduled Collateral Loan Count 1,116
Beginning Scheduled Collateral Balance 375,623,663.96
Ending Scheduled Collateral Balance 371,295,818.28
Ending Actual Collateral Balance at 30-Apr-2000 372,017,095.99
Ending Scheduled Balance For Norwest 208,425,173.21
Ending Scheduled Balance For Other Services 162,870,645.07
Monthly P &I Constant 2,679,285.69
Class A Optimal Amount 6,557,343.23
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 305,553,670.29
Ending scheduled Balance For discounted Loans 65,742,147.99
Unpaid Principal Balance Of Outstanding Mortgage Loans
With Original LTV:
Less Than Or Equal To 80% 322,987,485.76
Greater Than 80%, less than or equal to 85% 7,821,968.73
Greater than 85%, less than or equal to 95% 39,585,801.04
Greater than 95% 1,004,086.67
</TABLE>
|
|