|
|
|
|
|
|
|
|
|
|
Previous: NORWEST ASSET SEC CORP MORT PAS THR CER SER 2000-2 TR, 8-K, 2000-10-03 |
Next: DREYFUS PREMIER OPPORTUNITY FUNDS, 485BPOS, 2000-10-03 |
<TABLE>
<CAPTION>
Norwest Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 8/31/00
Distribution Date: 9/25/00
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% 1,771,720.88 0.00 1,717.42
A-1 66937RV89 PAC 7.50000% 97,716,901.33 610,730.63 464,095.26
A-2 66937RV97 SEQ 7.50000% 24,046,568.41 150,291.05 -150,291.04
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 77,484.37 0.00
A-6 66937RX79 SEQ 7.75000% 14,877,000.00 96,080.62 0.00
A-7 66937RW54 SCH AD 7.50000% 68,129,323.73 425,808.27 2,052,082.73
A-8 66937RW62 COMP 7.50000% 0.00 0.00 0.00
A-9 66937RW70 SCH AD 7.50000% 27,039,501.83 168,996.89 793,872.19
A-10 66937RW88 PAC 7.50000% 34,316,227.50 214,476.42 137,001.79
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% 7,197,110.00 44,981.94 5,171.27
B-2 66937RX53 SUB 7.50000% 3,219,864.64 20,124.15 2,313.54
B-3 66937RX61 SUB 7.50000% 1,893,451.81 11,834.07 1,360.48
B-4 66937RX87 SUB 7.50000% 1,136,071.09 7,100.44 816.29
B-5 66937RX95 SUB 7.50000% 758,377.28 4,739.86 544.91
B-6 66937RY29 SUB 7.50000% 946,937.96 5,105.00 0.00
Totals 365,759,056.46 2,274,107.46 3,308,684.84
</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 1,770,003.46 1,717.42 0.00
A-1 0.00 97,252,806.07 1,074,825.89 0.00
A-2 0.00 24,196,859.47 0.01 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 77,484.37 0.00
A-6 0.00 14,877,000.00 96,080.62 0.00
A-7 0.00 66,077,241.00 2,477,891.00 0.00
A-8 0.00 0.00 0.00 0.00
A-9 0.00 26,245,629.64 962,869.08 0.00
A-10 0.00 34,179,225.71 351,478.21 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 7,191,938.72 50,153.21 0.00
B-2 0.00 3,217,551.10 22,437.69 0.00
B-3 0.00 1,892,091.33 13,194.55 0.00
B-4 0.00 1,135,254.80 7,916.73 0.00
B-5 0.00 757,832.37 5,284.77 0.00
B-6 680.39 946,257.57 5,105.00 3,225.22
Totals 680.39 362,449,691.24 5,582,792.30 3,225.22
<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 1,771,720.88 1,484.28 233.14 0.00 0.00
A-1 99,506,000.00 97,716,901.33 35,284.14 428,811.12 0.00 0.00
A-2 23,309,000.00 24,046,568.41 0.00 0.00 -150,291.04 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 68,129,323.73 156,015.34 1,896,067.38 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 27,039,501.83 60,356.36 733,515.83 0.00 0.00
A-10 34,868,000.00 34,316,227.50 10,415.95 126,585.84 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 7,197,110.00 5,171.27 0.00 0.00 0.00
B-2 3,231,000.00 3,219,864.64 2,313.54 0.00 0.00 0.00
B-3 1,900,000.00 1,893,451.81 1,360.48 0.00 0.00 0.00
B-4 1,140,000.00 1,136,071.09 816.29 0.00 0.00 0.00
B-5 761,000.00 758,377.28 544.91 0.00 0.00 0.00
B-6 950,212.79 946,937.96 0.00 0.00 0.00 680.39
Totals 380,079,912.57 365,759,056.46 273,762.56 3,185,213.31 (150,291.04) 680.39
<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 1,717.42 1,770,003.46 0.98246208 1,717.42
A-1 464,095.26 97,252,806.07 0.97735620 464,095.26
A-2 (150,291.04) 24,196,859.47 1.03809084 (150,291.04)
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 2,052,082.73 66,077,241.00 0.88102988 2,052,082.73
A-8 0.00 0.00 0.00000000 0.00
A-9 793,872.19 26,245,629.64 0.88357223 793,872.19
A-10 137,001.79 34,179,225.71 0.98024623 137,001.79
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 5,171.27 7,191,938.72 0.99583754 5,171.27
B-2 2,313.54 3,217,551.10 0.99583754 2,313.54
B-3 1,360.48 1,892,091.33 0.99583754 1,360.48
B-4 816.29 1,135,254.80 0.99583754 816.29
B-5 544.91 757,832.37 0.99583754 544.91
B-6 680.39 946,257.57 0.99583754 0.00
Totals 3,309,365.23 362,449,691.24 0.95361444 3,308,684.84
</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 1,801,599.78 983.41535099 0.82386777 0.12940721 0.00000000
A-1 99,506,000.00 982.02019305 0.35459309 4.30939963 0.00000000
A-2 23,309,000.00 1031.64307392 0.00000000 0.00000000 -6.44776867
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 75,000,000.00 908.39098307 2.08020453 25.28089840 0.00000000
A-8 2,272,000.00 0.00000000 0.00000000 0.00000000 0.00000000
A-9 29,704,000.00 910.29833793 2.03192701 24.69417688 0.00000000
A-10 34,868,000.00 984.17539004 0.29872519 3.63043019 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 7,222,000.00 996.55358626 0.71604403 0.00000000 0.00000000
B-2 3,231,000.00 996.55358712 0.71604457 0.00000000 0.00000000
B-3 1,900,000.00 996.55358421 0.71604211 0.00000000 0.00000000
B-4 1,140,000.00 996.55358772 0.71604386 0.00000000 0.00000000
B-5 761,000.00 996.55358739 0.71604468 0.00000000 0.00000000
B-6 950,212.79 996.55358249 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 0.95327498 982.46207601 0.98246208 0.95327498
A-1 0.00000000 4.66399272 977.35620033 0.97735620 4.66399272
A-2 0.00000000 -6.44776867 1,038.09084345 1.03809084 -6.44776867
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 27.36110307 881.02988000 0.88102988 27.36110307
A-8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-9 0.00000000 26.72610389 883.57223404 0.88357223 26.72610389
A-10 0.00000000 3.92915539 980.24623466 0.98024623 3.92915539
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 0.71604403 995.83754085 0.99583754 0.71604403
B-2 0.00000000 0.71604457 995.83754256 0.99583754 0.71604457
B-3 0.00000000 0.71604211 995.83754211 0.99583754 0.71604211
B-4 0.00000000 0.71604386 995.83754386 0.99583754 0.71604386
B-5 0.00000000 0.71604468 995.83754271 0.99583754 0.71604468
B-6 0.71603961 0.71603961 995.83754287 0.99583754 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% 1,771,720.88 0.00 0.00 0.00
A-1 99,506,000.00 7.50000% 97,716,901.33 610,730.63 0.00 0.00
A-2 23,309,000.00 7.50000% 24,046,568.41 150,291.05 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% 68,129,323.73 425,808.27 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% 27,039,501.83 168,996.89 0.00 0.00
A-10 34,868,000.00 7.50000% 34,316,227.50 214,476.42 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% 7,197,110.00 44,981.94 0.00 0.00
B-2 3,231,000.00 7.50000% 3,219,864.64 20,124.15 0.00 0.00
B-3 1,900,000.00 7.50000% 1,893,451.81 11,834.07 0.00 0.00
B-4 1,140,000.00 7.50000% 1,136,071.09 7,100.44 0.00 0.00
B-5 761,000.00 7.50000% 758,377.28 4,739.86 0.00 0.00
B-6 950,212.79 7.50000% 946,937.96 5,918.36 0.00 813.36
Totals 380,079,912.57 2,274,920.84 0.00 813.36
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement (continued)
Payment of 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 1,770,003.46
A-1 0.00 0.00 610,730.63 0.00 97,252,806.07
A-2 0.00 0.00 150,291.05 0.00 24,196,859.47
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 77,484.37 0.00 14,877,000.00
A-6 0.00 0.00 96,080.62 0.00 14,877,000.00
A-7 0.00 0.00 425,808.27 0.00 66,077,241.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 168,996.89 0.00 26,245,629.64
A-10 0.00 0.00 214,476.42 0.00 34,179,225.71
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 44,981.94 0.00 7,191,938.72
B-2 0.00 0.00 20,124.15 0.00 3,217,551.10
B-3 0.00 0.00 11,834.07 0.00 1,892,091.33
B-4 0.00 0.00 7,100.44 0.00 1,135,254.80
B-5 0.00 0.00 4,739.86 0.00 757,832.37
B-6 0.00 0.00 5,105.00 1,048.36 946,257.57
Totals 0.00 0.00 2,274,107.46 1,048.36
<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% 983.41535099 0.00000000 0.00000000 0.00000000
A-1 99,506,000.00 7.50000% 982.02019305 6.13762617 0.00000000 0.00000000
A-2 23,309,000.00 7.50000% 1031.64307392 6.44776910 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% 908.39098307 5.67744360 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% 910.29833793 5.68936473 0.00000000 0.00000000
A-10 34,868,000.00 7.50000% 984.17539004 6.15109613 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% 996.55358626 6.22846026 0.00000000 0.00000000
B-2 3,231,000.00 7.50000% 996.55358712 6.22845868 0.00000000 0.00000000
B-3 1,900,000.00 7.50000% 996.55358421 6.22845789 0.00000000 0.00000000
B-4 1,140,000.00 7.50000% 996.55358772 6.22845614 0.00000000 0.00000000
B-5 761,000.00 7.50000% 996.55358739 6.22846255 0.00000000 0.00000000
B-6 950,212.79 7.50000% 996.55358249 6.22845752 0.00000000 0.85597669
<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 982.46207601
A-1 0.00000000 0.00000000 6.13762617 0.00000000 977.35620033
A-2 0.00000000 0.00000000 6.44776910 0.00000000 1038.09084345
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 5.20833300 0.00000000 1000.00000000
A-6 0.00000000 0.00000000 6.45833300 0.00000000 1000.00000000
A-7 0.00000000 0.00000000 5.67744360 0.00000000 881.02988000
A-8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-9 0.00000000 0.00000000 5.68936473 0.00000000 883.57223404
A-10 0.00000000 0.00000000 6.15109613 0.00000000 980.24623466
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 6.22846026 0.00000000 995.83754085
B-2 0.00000000 0.00000000 6.22845868 0.00000000 995.83754256
B-3 0.00000000 0.00000000 6.22845789 0.00000000 995.83754211
B-4 0.00000000 0.00000000 6.22845614 0.00000000 995.83754386
B-5 0.00000000 0.00000000 6.22846255 0.00000000 995.83754271
B-6 0.00000000 0.00000000 5.37248083 1.10328972 995.83754287
<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 5,517,831.54
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 178,437.28
Realized Losses 0.00
Total Deposits 5,696,268.82
Withdrawals
Reimbursement for Servicer Advances 33,762.53
Payment of Service Fee 79,713.99
Payment of Interest and Principal 5,582,792.32
Total Withdrawals (Pool Distribution Amount) 5,696,268.84
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 2,490.16
Servicing Fee Support 2,490.16
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 77,025.84
Master Servicing Fee 5,178.31
Supported Prepayment/Curtailment Interest Shortfall 2,490.16
Net Servicing Fee 79,713.99
</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 7 0 0 0 7
2,979,165.38 0.00 0.00 0.00 2,979,165.38
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
90 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
120 Days 0 0 1 0 1
0.00 0.00 478,927.53 0.00 478,927.53
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 7 0 1 0 8
2,979,165.38 0.00 478,927.53 0.00 3,458,092.91
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 0.638104% 0.000000% 0.000000% 0.000000% 0.638104%
0.817315% 0.000000% 0.000000% 0.000000% 0.817315%
60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
120 Days 0.000000% 0.000000% 0.091158% 0.000000% 0.091158%
0.000000% 0.000000% 0.131391% 0.000000% 0.131391%
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 0.638104% 0.000000% 0.091158% 0.000000% 0.729262%
0.817315% 0.000000% 0.131391% 0.000000% 0.948705%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 680.39
Cumulative Realized Losses - Includes Interest Shortfall 3,225.22
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 1,118,447.80
</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% 15,140,925.89 4.17738689% 95.802113% 100.000000%
Class B-1 7,982,212.79 2.10014066% 7,948,987.17 2.19312842% 1.993996% 0.000000%
Class B-2 4,751,212.79 1.25005627% 4,731,436.07 1.30540491% 0.892080% 0.000000%
Class B-3 2,851,212.79 0.75016140% 2,839,344.74 0.78337623% 0.524590% 0.000000%
Class B-4 1,711,212.79 0.45022447% 1,704,089.94 0.47015903% 0.314754% 0.000000%
Class B-5 950,212.79 0.25000342% 946,257.57 0.26107280% 0.210112% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.262354% 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 0.02759004%
Fraud 7,601,598.25 2.00000000% 7,601,598.25 2.09728369%
Special Hazard 3,800,799.13 1.00000000% 3,800,799.13 1.04864185%
<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 8.117504%
Weighted Average Pass-Through Rate 7.500000%
Weighted Average Maturity(Stepdown Calculation ) 351
Beginning Scheduled Collateral Loan Count 1,104
Number Of Loans Paid In Full 7
Ending Scheduled Collateral Loan Count 1,097
Beginning Scheduled Collateral Balance 365,759,056.46
Ending Scheduled Collateral Balance 362,449,691.23
Ending Actual Collateral Balance at 31-Aug-2000 364,506,477.99
Ending Scheduled Balance For Norwest 202,901,742.01
Ending Scheduled Balance For Other Services 159,547,949.22
Monthly P &I Constant 2,620,082.38
Class A Optimal Amount 5,476,982.94
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 297,555,009.48
Ending scheduled Balance For discounted Loans 64,894,681.75
Unpaid Principal Balance Of Outstanding Mortgage Loans Wit
Less Than Or Equal To 80% 315,625,584.99
Greater Than 80%, less than or equal to 85% 7,171,148.43
Greater than 85%, less than or equal to 95% 38,765,912.70
Greater than 95% 1,001,433.75
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
</TABLE>
|
|