|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: NORWEST ASSET SEC CORP MORT PAS THR CER SER 2000-2 TR, 8-K, 2000-09-08 |
Next: EROOMSYSTEM TECHNOLOGIES INC, SC 13D/A, 2000-09-08 |
<TABLE>
<CAPTION>
Norwest Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 7/31/2000
Distribution Date: 8/25/2000
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% 1,773,449.17 0.00 1,728.29
A-1 66937RV89 PAC 7.50000% 98,145,705.57 613,410.66 428,804.24
A-2 66937RV97 SEQ 7.50000% 23,897,210.85 149,357.57 (149,357.57)
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% 68,364,762.35 427,279.76 235,438.62
A-8 66937RW62 COMP 7.50000% 0.00 0.00 0.00
A-9 66937RW70 SCH AD 7.50000% 27,157,093.90 169,731.84 117,592.07
A-10 66937RW88 PAC 7.50000% 34,444,375.75 215,277.35 128,148.25
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% 7,202,226.66 45,013.92 5,116.66
B-2 66937RX53 SUB 7.50000% 3,222,153.74 20,138.46 2,289.11
B-3 66937RX61 SUB 7.50000% 1,894,797.93 11,842.49 1,346.12
B-4 66937RX87 SUB 7.50000% 1,136,878.76 7,105.49 807.67
B-5 66937RX95 SUB 7.50000% 758,916.44 4,743.23 539.16
B-6 66937RY29 SUB 7.50000% 947,611.17 6,447.63 0.00
Totals 366,532,182.29 2,280,267.16 772,452.62
</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 1,771,720.88 1,728.29 0.00
A-1 0.00 97,716,901.33 1,042,214.90 0.00
A-2 0.00 24,046,568.41 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 68,129,323.73 662,718.38 0.00
A-8 0.00 0.00 0.00 0.00
A-9 0.00 27,039,501.83 287,323.91 0.00
A-10 0.00 34,316,227.50 343,425.60 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 7,197,110.00 50,130.58 0.00
B-2 0.00 3,219,864.64 22,427.57 0.00
B-3 0.00 1,893,451.81 13,188.61 0.00
B-4 0.00 1,136,071.09 7,913.16 0.00
B-5 0.00 758,377.28 5,282.39 0.00
B-6 673.21 946,937.96 6,447.63 2,544.83
Totals 673.21 365,759,056.46 3,052,719.78 2,544.83
<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 1,773,449.17 1,474.40 253.89 0.00 0.00
A-1 99,506,000.00 98,145,705.57 140,015.13 288,789.11 0.00 0.00
A-2 23,309,000.00 23,897,210.85 0.00 0.00 (149,357.57) 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 68,364,762.35 76,876.50 158,562.12 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 27,157,093.90 38,396.70 79,195.37 0.00 0.00
A-10 34,868,000.00 34,444,375.75 41,843.55 86,304.70 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 7,202,226.66 5,116.66 0.00 0.00 0.00
B-2 3,231,000.00 3,222,153.74 2,289.11 0.00 0.00 0.00
B-3 1,900,000.00 1,894,797.93 1,346.12 0.00 0.00 0.00
B-4 1,140,000.00 1,136,878.76 807.67 0.00 0.00 0.00
B-5 761,000.00 758,916.44 539.16 0.00 0.00 0.00
B-6 950,212.79 947,611.17 0.00 0.00 0.00 673.21
Totals 380,079,912.57 366,532,182.29 308,705.00 613,105.19 (149,357.57) 673.21
<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 1,728.29 1,771,720.88 0.98341535 1,728.29
A-1 428,804.24 97,716,901.33 0.98202019 428,804.24
A-2 (149,357.57) 24,046,568.41 1.03164307 (149,357.57)
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-7 235,438.62 68,129,323.73 0.90839098 235,438.62
A-8 0.00 0.00 0.00000000 0.00
A-9 117,592.07 27,039,501.83 0.91029834 117,592.07
A-10 128,148.25 34,316,227.50 0.98417539 128,148.25
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 5,116.66 7,197,110.00 0.99655359 5,116.66
B-2 2,289.11 3,219,864.64 0.99655359 2,289.11
B-3 1,346.12 1,893,451.81 0.99655358 1,346.12
B-4 807.67 1,136,071.09 0.99655359 807.67
B-5 539.16 758,377.28 0.99655359 539.16
B-6 673.21 946,937.96 0.99655358 0.00
Totals 773,125.83 365,759,056.46 0.96232146 772,452.62
</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 1,801,599.78 984.37465950 0.81838376 0.14092475 0.00000000
A-1 99,506,000.00 986.32952355 1.40710239 2.90222811 0.00000000
A-2 23,309,000.00 1025.23535330 0.00000000 0.00000000 (6.40772105)
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 75,000,000.00 911.53016467 1.02502000 2.11416160 0.00000000
A-8 2,272,000.00 0.00000000 0.00000000 0.00000000 0.00000000
A-9 29,704,000.00 914.25713372 1.29264409 2.66615170 0.00000000
A-10 34,868,000.00 987.85062952 1.20005593 2.47518355 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 7,222,000.00 997.26206868 0.70848241 0.00000000 0.00000000
B-2 3,231,000.00 997.26206747 0.70848344 0.00000000 0.00000000
B-3 1,900,000.00 997.26206842 0.70848421 0.00000000 0.00000000
B-4 1,140,000.00 997.26207018 0.70848246 0.00000000 0.00000000
B-5 761,000.00 997.26207622 0.70848883 0.00000000 0.00000000
B-6 950,212.79 997.26206590 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 0.95930851 983.41535099 0.98341535 0.95930851
A-1 0.00000000 4.30933049 982.02019305 0.98202019 4.30933049
A-2 0.00000000 (6.40772105) 1,031.64307392 1.03164307 (6.40772105)
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 3.13918160 908.39098307 0.90839098 3.13918160
A-8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-9 0.00000000 3.95879579 910.29833793 0.91029834 3.95879579
A-10 0.00000000 3.67523947 984.17539004 0.98417539 3.67523947
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 0.70848241 996.55358626 0.99655359 0.70848241
B-2 0.00000000 0.70848344 996.55358712 0.99655359 0.70848344
B-3 0.00000000 0.70848421 996.55358421 0.99655358 0.70848421
B-4 0.00000000 0.70848246 996.55358772 0.99655359 0.70848246
B-5 0.00000000 0.70848883 996.55358739 0.99655359 0.70848883
B-6 0.70848341 0.70848341 996.55358249 0.99655358 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% 1,773,449.17 0.00 0.00 0.00
A-1 99,506,000.00 7.50000% 98,145,705.57 613,410.66 0.00 0.00
A-2 23,309,000.00 7.50000% 23,897,210.85 149,357.57 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% 68,364,762.35 427,279.76 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% 27,157,093.90 169,731.84 0.00 0.00
A-10 34,868,000.00 7.50000% 34,444,375.75 215,277.35 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% 7,202,226.66 45,013.92 0.00 0.00
B-2 3,231,000.00 7.50000% 3,222,153.74 20,138.46 0.00 0.00
B-3 1,900,000.00 7.50000% 1,894,797.93 11,842.49 0.00 0.00
B-4 1,140,000.00 7.50000% 1,136,878.76 7,105.49 0.00 0.00
B-5 761,000.00 7.50000% 758,916.44 4,743.23 0.00 0.00
B-6 950,212.79 7.50000% 947,611.17 5,922.57 525.06 0.00
Totals 380,079,912.57 2,279,742.10 525.06 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 1,771,720.88
A-1 0.00 0.00 613,410.66 0.00 97,716,901.33
A-2 0.00 0.00 149,357.57 0.00 24,046,568.41
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 0.00 427,279.76 0.00 68,129,323.73
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 169,731.84 0.00 27,039,501.83
A-10 0.00 0.00 215,277.35 0.00 34,316,227.50
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 45,013.92 0.00 7,197,110.00
B-2 0.00 0.00 20,138.46 0.00 3,219,864.64
B-3 0.00 0.00 11,842.49 0.00 1,893,451.81
B-4 0.00 0.00 7,105.49 0.00 1,136,071.09
B-5 0.00 0.00 4,743.23 0.00 758,377.28
B-6 0.00 0.00 6,447.63 235.00 946,937.96
Totals 0.00 0.00 2,280,267.16 235.00
<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% 984.37465950 0.00000000 0.00000000 0.00000000
A-1 99,506,000.00 7.50000% 986.32952355 6.16455952 0.00000000 0.00000000
A-2 23,309,000.00 7.50000% 1025.23535330 6.40772105 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% 911.53016467 5.69706347 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% 914.25713372 5.71410719 0.00000000 0.00000000
A-10 34,868,000.00 7.50000% 987.85062952 6.17406648 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% 997.26206868 6.23288840 0.00000000 0.00000000
B-2 3,231,000.00 7.50000% 997.26206747 6.23288765 0.00000000 0.00000000
B-3 1,900,000.00 7.50000% 997.26206842 6.23288947 0.00000000 0.00000000
B-4 1,140,000.00 7.50000% 997.26207018 6.23288596 0.00000000 0.00000000
B-5 761,000.00 7.50000% 997.26207622 6.23289093 0.00000000 0.00000000
B-6 950,212.79 7.50000% 997.26206590 6.23288811 0.55257097 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 983.41535099
A-1 0.00000000 0.00000000 6.16455952 0.00000000 982.02019305
A-2 0.00000000 0.00000000 6.40772105 0.00000000 1031.64307392
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 5.69706347 0.00000000 908.39098307
A-8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-9 0.00000000 0.00000000 5.71410719 0.00000000 910.29833793
A-10 0.00000000 0.00000000 6.17406648 0.00000000 984.17539004
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 6.23288840 0.00000000 996.55358626
B-2 0.00000000 0.00000000 6.23288765 0.00000000 996.55358712
B-3 0.00000000 0.00000000 6.23288947 0.00000000 996.55358421
B-4 0.00000000 0.00000000 6.23288596 0.00000000 996.55358772
B-5 0.00000000 0.00000000 6.23289093 0.00000000 996.55358739
B-6 0.00000000 0.00000000 6.78545908 0.24731303 996.55358249
<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 3,225,264.39
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 33,762.53
Realized Losses 0.00
Total Deposits 3,259,026.92
Withdrawals
Reimbursement for Servicer Advances 123,982.20
Payment of Service Fee 82,324.95
Payment of Interest and Principal 3,052,719.76
Total Withdrawals (Pool Distribution Amount) 3,259,026.91
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 102.85
Servicing Fee Support 102.85
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 77,235.29
Master Servicing Fee 5,192.52
Supported Prepayment/Curtailment Interest Shortfall 102.85
Net Servicing Fee 82,324.96
</TABLE>
<TABLE>
<CAPTION>
CERTIFICATEHOLDER DELINQUENCY/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
30 Days 2 0 0 0 2
512,468.25 0.00 0.00 0.00 512,468.25
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
90 Days 1 0 0 0 1
478,927.53 0.00 0.00 0.00 478,927.53
120 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 3 0 0 0 3
991,395.78 0.00 0.00 0.00 991,395.78
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
30 Days 0.181159% 0.000000% 0.000000% 0.000000% 0.181159%
0.139857% 0.000000% 0.000000% 0.000000% 0.139857%
60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
90 Days 0.090580% 0.000000% 0.000000% 0.000000% 0.090580%
0.130704% 0.000000% 0.000000% 0.000000% 0.130704%
120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 0.271739% 0.000000% 0.000000% 0.000000% 0.271739%
0.270561% 0.000000% 0.000000% 0.000000% 0.270561%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 673.21
Cumulative Realized Losses - Includes Interest Shortfall 2,544.83
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 994,380.66
</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% 15,151,812.78 4.14256667% 95.837269% 100.000000%
Class B-1 7,982,212.79 2.10014066% 7,954,702.78 2.17484780% 1.977297% 0.000000%
Class B-2 4,751,212.79 1.25005627% 4,734,838.14 1.29452383% 0.884609% 0.000000%
Class B-3 2,851,212.79 0.75016140% 2,841,386.33 0.77684647% 0.520197% 0.000000%
Class B-4 1,711,212.79 0.45022447% 1,705,315.24 0.46624006% 0.312118% 0.000000%
Class B-5 950,212.79 0.25000342% 946,937.96 0.25889665% 0.208353% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.260157% 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 0.02734040%
Fraud 7,601,598.25 2.00000000% 7,601,598.25 2.07830760%
Special Hazard 3,800,799.13 1.00000000% 3,800,799.13 1.03915380%
<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 8.118156%
Weighted Average Pass-Through Rate 7.500000%
Weighted Average Maturity (Stepdown Calculation) 352
Beginning Scheduled Collateral Loan Count 1,106
Number of Loans Paid In Full 2
Ending Scheduled Collateral Loan Count 1,104
Beginning Scheduled Collateral Balance 366,532,182.29
Ending Scheduled Collateral Balance 365,759,056.46
Ending Actual Collateral Balance at 31-Jul-2000 366,422,174.93
Ending Scheduled Balance For Wells Fargo Serviced 204,962,512.47
Ending Scheduled Balance For Other Services 160,796,543.99
Monthly P&I Constant 2,622,947.18
Class A Optimal Amount 2,945,601.55
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 300,804,268.05
Ending scheduled Balance for Discount Loans 64,954,788.41
Unpaid Principal Balance of Outstanding Mortgage Loans
With Original LTV:
Less Than Or Equal To 80% 318,849,411.80
Greater Than 80%, less than or equal to 85% 7,176,496.73
Greater than 85%, less than or equal to 95% 38,824,527.23
Greater than 95% 1,002,103.88
</TABLE>
|
|