|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: NORWEST ASSET SEC CORP MORT PAS THR CER SER 2000-2 TR, 8-K, 2001-01-08 |
Next: CWMBS INC RESIDENTIAL ASSET SECURITIZATION TRUST 2000-A3, 8-K, 2001-01-08 |
<TABLE>
<CAPTION>
Norwest Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 11/30/2000
Distribution Date: 12/26/2000
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% 1,724,302.95 0.00 3,213.81
A-1 66937RV89 PAC 7.50000% 96,219,240.94 601,370.26 569,186.24
A-2 66937RV97 SEQ 7.50000% 24,500,265.40 153,126.66 -153,126.66
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% 63,539,041.11 397,119.01 1,889,503.20
A-8 66937RW62 COMP 7.50000% 0.00 0.00 0.00
A-9 66937RW70 SCH AD 7.50000% 25,224,699.62 157,654.37 746,199.13
A-10 66937RW88 PAC 7.50000% 33,878,761.47 211,742.26 163,406.64
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% 7,181,427.25 44,883.92 5,303.55
B-2 66937RX53 SUB 7.50000% 3,212,848.44 20,080.30 2,372.72
B-3 66937RX61 SUB 7.50000% 1,889,325.92 11,808.29 1,395.29
B-4 66937RX87 SUB 7.50000% 1,133,595.55 7,084.97 837.17
B-5 66937RX95 SUB 7.50000% 756,724.75 4,729.53 558.85
B-6 66937RY29 SUB 7.50000% 944,874.55 5,905.47 630.84
Totals 357,792,107.95 2,225,423.80 3,229,480.78
</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 1,721,089.14 3,213.81 0.00
A-1 0.00 95,650,054.70 1,170,556.50 0.00
A-2 0.00 24,653,392.06 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 61,649,537.91 2,286,622.21 0.00
A-8 0.00 0.00 0.00 0.00
A-9 0.00 24,478,500.49 903,853.50 0.00
A-10 0.00 33,715,354.83 375,148.90 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 7,176,123.70 50,187.47 0.00
B-2 0.00 3,210,475.72 22,453.02 0.00
B-3 0.00 1,887,930.63 13,203.58 0.00
B-4 0.00 1,132,758.38 7,922.14 0.00
B-5 0.00 756,165.90 5,288.38 0.00
B-6 66.96 944,176.75 6,536.31 4,616.48
Totals 66.96 354,562,560.21 5,454,904.58 4,616.48
<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 1,724,302.95 1,484.70 1,729.11 0.00 0.00
A-1 99,506,000.00 96,219,240.94 44,575.50 524,610.73 0.00 0.00
A-2 23,309,000.00 24,500,265.40 0.00 0.00 (153,126.66) 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 63,539,041.11 147,975.40 1,741,527.80 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 25,224,699.62 58,438.17 687,760.96 0.00 0.00
A-10 34,868,000.00 33,878,761.47 12,797.10 150,609.54 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 7,181,427.25 5,303.55 0.00 0.00 0.00
B-2 3,231,000.00 3,212,848.44 2,372.72 0.00 0.00 0.00
B-3 1,900,000.00 1,889,325.92 1,395.29 0.00 0.00 0.00
B-4 1,140,000.00 1,133,595.55 837.17 0.00 0.00 0.00
B-5 761,000.00 756,724.75 558.85 0.00 0.00 0.00
B-6 950,212.79 944,874.55 630.84 0.00 0.00 66.96
Totals 380,079,912.57 357,792,107.95 276,369.29 3,106,238.14 (153,126.66) 66.96
<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 3,213.81 1,721,089.14 0.95531158 3,213.81
A-1 569,186.24 95,650,054.70 0.96124912 569,186.24
A-2 (153,126.66) 24,653,392.06 1.05767695 (153,126.66)
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 1,889,503.20 61,649,537.91 0.82199384 1,889,503.20
A-8 0.00 0.00 0.00000000 0.00
A-9 746,199.13 24,478,500.49 0.82408095 746,199.13
A-10 163,406.64 33,715,354.83 0.96694261 163,406.64
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 5,303.55 7,176,123.70 0.99364770 5,303.55
B-2 2,372.72 3,210,475.72 0.99364770 2,372.72
B-3 1,395.29 1,887,930.63 0.99364770 1,395.29
B-4 837.17 1,132,758.38 0.99364770 837.17
B-5 558.85 756,165.90 0.99364770 558.85
B-6 697.80 944,176.75 0.99364770 630.84
Totals 3,229,547.74 354,562,560.21 0.93286319 3,229,480.78
</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 1,801,599.78 957.09544880 0.82410090 0.95976366 0.00000000
A-1 99,506,000.00 966.96923743 0.44796796 5.27215173 0.00000000
A-2 23,309,000.00 1051.10752928 0.00000000 0.00000000 (6.56942211)
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 75,000,000.00 847.18721480 1.97300533 23.22037067 0.00000000
A-8 2,272,000.00 0.00000000 0.00000000 0.00000000 0.00000000
A-9 29,704,000.00 849.20211487 1.96735019 23.15381632 0.00000000
A-10 34,868,000.00 971.62904296 0.36701560 4.31942010 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 7,222,000.00 994.38206176 0.73436029 0.00000000 0.00000000
B-2 3,231,000.00 994.38206128 0.73436088 0.00000000 0.00000000
B-3 1,900,000.00 994.38206316 0.73436316 0.00000000 0.00000000
B-4 1,140,000.00 994.38206140 0.73435965 0.00000000 0.00000000
B-5 761,000.00 994.38206307 0.73436268 0.00000000 0.00000000
B-6 950,212.79 994.38205836 0.66389340 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 1.78386456 955.31158424 0.95531158 1.78386456
A-1 0.00000000 5.72011979 961.24911764 0.96124912 5.72011979
A-2 0.00000000 (6.56942211) 1,057.67695139 1.05767695 (6.56942211)
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 25.19337600 821.99383880 0.82199384 25.19337600
A-8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-9 0.00000000 25.12116651 824.08094836 0.82408095 25.12116651
A-10 0.00000000 4.68643570 966.94260726 0.96694261 4.68643570
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 0.73436029 993.64770147 0.99364770 0.73436029
B-2 0.00000000 0.73436088 993.64770040 0.99364770 0.73436088
B-3 0.00000000 0.73436316 993.64770000 0.99364770 0.73436316
B-4 0.00000000 0.73435965 993.64770175 0.99364770 0.73435965
B-5 0.00000000 0.73436268 993.64770039 0.99364770 0.73436268
B-6 0.07046843 0.73436183 993.64769653 0.99364770 0.66389340
<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% 1,724,302.95 0.00 0.00 0.00
A-1 99,506,000.00 7.50000% 96,219,240.94 601,370.26 0.00 0.00
A-2 23,309,000.00 7.50000% 24,500,265.40 153,126.66 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% 63,539,041.11 397,119.01 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% 25,224,699.62 157,654.37 0.00 0.00
A-10 34,868,000.00 7.50000% 33,878,761.47 211,742.26 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% 7,181,427.25 44,883.92 0.00 0.00
B-2 3,231,000.00 7.50000% 3,212,848.44 20,080.30 0.00 0.00
B-3 1,900,000.00 7.50000% 1,889,325.92 11,808.29 0.00 0.00
B-4 1,140,000.00 7.50000% 1,133,595.55 7,084.97 0.00 0.00
B-5 761,000.00 7.50000% 756,724.75 4,729.53 0.00 0.00
B-6 950,212.79 7.50000% 944,874.55 5,905.47 0.00 0.00
Totals 380,079,912.57 2,225,423.80 0.00 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 1,721,089.14
A-1 0.00 0.00 601,370.26 0.00 95,650,054.70
A-2 0.00 0.00 153,126.66 0.00 24,653,392.06
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 0.00 397,119.01 0.00 61,649,537.91
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 157,654.37 0.00 24,478,500.49
A-10 0.00 0.00 211,742.26 0.00 33,715,354.83
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 44,883.92 0.00 7,176,123.70
B-2 0.00 0.00 20,080.30 0.00 3,210,475.72
B-3 0.00 0.00 11,808.29 0.00 1,887,930.63
B-4 0.00 0.00 7,084.97 0.00 1,132,758.38
B-5 0.00 0.00 4,729.53 0.00 756,165.90
B-6 0.00 0.00 5,905.47 0.00 944,176.75
Totals 0.00 0.00 2,225,423.80 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% 957.09544880 0.00000000 0.00000000 0.00000000
A-1 99,506,000.00 7.50000% 966.96923743 6.04355778 0.00000000 0.00000000
A-2 23,309,000.00 7.50000% 1051.10752928 6.56942211 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% 847.18721480 5.29492013 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% 849.20211487 5.30751313 0.00000000 0.00000000
A-10 34,868,000.00 7.50000% 971.62904296 6.07268154 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% 994.38206176 6.21488784 0.00000000 0.00000000
B-2 3,231,000.00 7.50000% 994.38206128 6.21488703 0.00000000 0.00000000
B-3 1,900,000.00 7.50000% 994.38206316 6.21488947 0.00000000 0.00000000
B-4 1,140,000.00 7.50000% 994.38206140 6.21488596 0.00000000 0.00000000
B-5 761,000.00 7.50000% 994.38206307 6.21488830 0.00000000 0.00000000
B-6 950,212.79 7.50000% 994.38205836 6.21489214 0.00000000 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 955.31158424
A-1 0.00000000 0.00000000 6.04355778 0.00000000 961.24911764
A-2 0.00000000 0.00000000 6.56942211 0.00000000 1057.67695139
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 5.29492013 0.00000000 821.99383880
A-8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-9 0.00000000 0.00000000 5.30751313 0.00000000 824.08094836
A-10 0.00000000 0.00000000 6.07268154 0.00000000 966.94260726
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 6.21488784 0.00000000 993.64770147
B-2 0.00000000 0.00000000 6.21488703 0.00000000 993.64770040
B-3 0.00000000 0.00000000 6.21488947 0.00000000 993.64770000
B-4 0.00000000 0.00000000 6.21488596 0.00000000 993.64770175
B-5 0.00000000 0.00000000 6.21488830 0.00000000 993.64770039
B-6 0.00000000 0.00000000 6.21489214 0.00000000 993.64769653
<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 4,908,682.65
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 503,649.01
Other Amounts (Servicer Advances) 197,185.54
Realized Losses 0.00
Total Deposits 5,609,517.20
Withdrawals
Reimbursement for Servicer Advances 74,907.12
Payment of Service Fee 79,705.56
Payment of Interest and Principal 5,454,904.55
Total Withdrawals (Pool Distribution Amount) 5,609,517.23
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 774.72
Servicing Fee Support 774.72
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 75,411.58
Master Servicing Fee 5,068.71
Supported Prepayment/Curtailment Interest Shortfall 774.72
Net Servicing Fee 79,705.57
</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 11 0 0 0 11
4,015,573.39 0.00 0.00 0.00 4,015,573.39
60 Days 3 0 0 0 3
796,097.46 0.00 0.00 0.00 796,097.46
90 Days 1 0 0 0 1
304,570.32 0.00 0.00 0.00 304,570.32
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 15 0 0 0 15
5,116,241.17 0.00 0.00 0.00 5,116,241.17
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 1.020408% 0.000000% 0.000000% 0.000000% 1.020408%
1.123806% 0.000000% 0.000000% 0.000000% 1.123806%
60 Days 0.278293% 0.000000% 0.000000% 0.000000% 0.278293%
0.222797% 0.000000% 0.000000% 0.000000% 0.222797%
90 Days 0.092764% 0.000000% 0.000000% 0.000000% 0.092764%
0.085238% 0.000000% 0.000000% 0.000000% 0.085238%
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 1.391466% 0.000000% 0.000000% 0.000000% 1.391466%
1.431841% 0.000000% 0.000000% 0.000000% 1.431841%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 66.96
Cumulative Realized Losses - Includes Interest Shortfall 4,616.48
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 1,145,315.34
</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% 15,107,631.08 4.26092114% 95.718295% 100.000000%
Class B-1 7,982,212.79 2.10014066% 7,931,507.38 2.23698390% 2.033810% 0.000000%
Class B-2 4,751,212.79 1.25005627% 4,721,031.66 1.33150879% 0.909892% 0.000000%
Class B-3 2,851,212.79 0.75016140% 2,833,101.03 0.79904123% 0.535065% 0.000000%
Class B-4 1,711,212.79 0.45022447% 1,700,342.65 0.47956069% 0.321039% 0.000000%
Class B-5 950,212.79 0.25000342% 944,176.75 0.26629342% 0.214308% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.267592% 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 0.02820377%
Fraud 7,601,598.25 2.00000000% 7,601,598.25 2.14393709%
Special Hazard 3,800,799.13 1.00000000% 3,800,799.13 1.07196855%
<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 8.111457%
Weighted Average Pass-Through Rate 7.500000%
Weighted Average Maturity(Stepdown Calculation ) 348
Beginning Scheduled Collateral Loan Count 1,087
Number Of Loans Paid In Full 9
Ending Scheduled Collateral Loan Count 1,078
Beginning Scheduled Collateral Balance 357,792,107.96
Ending Scheduled Collateral Balance 354,562,560.23
Ending Actual Collateral Balance at 30-Nov-2000 357,319,136.65
Ending Scheduled Balance For Norwest 198,452,447.61
Ending Scheduled Balance For Other Services 156,110,112.62
Monthly P &I Constant 2,573,270.53
Class A Optimal Amount 5,346,099.86
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 291,044,733.45
Ending scheduled Balance For discounted Loans 63,517,826.78
Unpaid Principal Balance Of Outstanding Mortgage Loans With
Original LTV:
Less Than Or Equal To 80% 308,144,474.42
Greater Than 80%, less than or equal to 85% 7,150,015.69
Greater than 85%, less than or equal to 95% 38,390,725.68
Greater than 95% 999,395.31
</TABLE>
|
|