|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: DEAN WITTER SELECT EQ TR GLOBAL SER 98 3 GLOBAL 30 PORT 98 3, 497J, 1998-05-06 |
Next: AMRESCO RESIDENTIAL SECURITIES CORP MORTGAGE LOAN TR 1998-1, 8-K, 1998-05-06 |
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D. C. 20549
Form 8-K
Current Report Pursuant to Section 13 or 15(d) of
The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): April 27, 1998
NORWEST ASSET SECURITIES CORPORATION
Mortgage Pass-Through Certificates, Series 1998-5 Trust
(Exact name of registrant as specified in its charter)
New York (governing law of
333-45021-01
52-2084370
Pooling and Servicing Agreement)
(Commission
52-2084369
(State or other
File Number)
(I.R.S. Employer
jurisdiction
Identification No.)
c/o Norwest Bank Minnesota, N.A.
7485 New Horizon Way
Frederick, Maryland
21703
(Address of principal executive offices)
(Zip Code)
Registrant's telephone number, including area code: (301) 696-7900
Former name or former address, if changed since last report)
ITEM 5. Other Events
On April 27, 1998 a distribution was made to holders of NORWEST ASSET
SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 1998-5
Trust.
ITEM 7. Financial Statements and Exhibits
(c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K
Exhibit Number Description
EX-99.1
Monthly report distributed to holders of Mortgage
Pass-Through Certificates, Series 1998-5 Trust,
relating to the April 27, 1998 distribution.
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
NORWEST ASSET SECURITIES CORPORATION
Mortgage Pass-Through Certificates, Series 1998-5 Trust
By: Norwest Bank Minnesota, N.A., as Master Servicer
By: /s/ Sherri J. Sharps, Vice President
By: Sherri J. Sharps, Vice President
Date: 4/27/1998
INDEX TO EXHIBITS
Exhibit Number Description
EX-99.1
Monthly report distributed to holders of Mortgage Pass-Through
Certificates, Series 1998-5 Trust, relating to the April 27,
1998 distribution.
<TABLE>
<CAPTION>
Norwest Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 3/31/1998
Distribution Date:
4/27/1998
NASCOR Series: 1998-5
Contact: Customer Service
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>
A-1 66937NA57 PAC 6.40000% 24,153,000.00 128,816.00 0.00
A-2 66937NA65 PAC 6.40000% 19,127,000.00 102,010.67 0.00
A-3 66937NA73 PAC 6.50000% 42,700,000.00 231,291.67 0.00
A-4 66937NA81 PAC 6.75000% 13,590,000.00 76,443.75 0.00
A-5 66937NA99 IO 6.75000% 0.00 21,519.17 0.00
A-6 66937NB23 SCH 7.00000% 49,827,760.82 290,661.94 195,908.62
A-7 66937NB31 SEQ 7.00000% 3,164,782.72 18,461.23 721,841.18
A-8 66937NB49 SEQ 7.00000% 1,433,312.50 8,360.99 -8,360.99
A-9 66937NB56 SEQ 7.00000% 75,437.50 440.05 -440.05
A-10 66937NB64 SCH 6.90000% 82,820,081.44 476,215.47 337,954.82
A-11 66937NB72 SEQ 6.90000% 7,593,825.32 43,664.50 1,230,380.30
A-12 66937NB80 SEQ 6.90000% 2,614,950.00 15,035.96 -15,035.96
A-13 66937NB98 SEQ 6.90000% 80,460.00 462.64 -462.64
A-14 66937NC22 PO 0.00000% 4,088,969.15 0.00 68,194.04
A-15 66937NC30 SEQ 6.75000% 33,000,000.00 185,625.00 0.00
A-R 66937NC48 R 6.75000% 100.00 0.56 0.00
A-LR 66937NC55 LR 6.75000% 100.00 0.56 0.00
APO NMB9805PO PO 0.00000% 30,378.74 0.00 26.81
M 66937NC63 MEZ 6.75000% 3,749,236.84 21,089.46 2,790.95
B-1 66937NC71 SUB 6.75000% 5,248,132.16 29,520.74 3,906.73
B-2 66937NA40 SUB 6.75000% 1,350,005.06 7,593.78 1,004.95
B-3 66937NC89 SUB 6.75000% 1,049,226.73 5,901.90 781.05
B-4 66937NC97 SUB 6.75000% 600,557.39 3,378.14 447.06
B-5 66937ND21 SUB 6.75000% 749,897.84 4,218.18 519.83
Totals 297,047,214.21 1,670,712.36 2,539,456.70
</TABLE>
<TABLE>
<CAPTION>
Certificateholder Distribution Summary (continued)
Current
Ending
Cumulative
Realized
Certificate
Total
Realized
Class
Loss
Balance
Distribution
Losses
<S> <C> <C> <C> <C>
A-1 $0.00 $24,153,000.00 $128,816.00 $0.00
A-2 $0.00 $19,127,000.00 $102,010.67 $0.00
A-3 $0.00 $42,700,000.00 $231,291.67 $0.00
A-4 $0.00 $13,590,000.00 $76,443.75 $0.00
A-5 $0.00 $0.00 $21,519.17 $0.00
A-6 $0.00 $49,631,852.20 $486,570.56 $0.00
A-7 $0.00 $2,442,941.54 $740,302.41 $0.00
A-8 $0.00 $1,441,673.49 $0.00 $0.00
A-9 $0.00 $75,877.55 $0.00 $0.00
A-10 $0.00 $82,482,126.62 $814,170.29 $0.00
A-11 $0.00 $6,363,445.03 $1,274,044.80 $0.00
A-12 $0.00 $2,629,985.96 $0.00 $0.00
A-13 $0.00 $80,922.65 $0.00 $0.00
A-14 $0.00 $4,020,775.11 $68,194.04 $0.00
A-15 $0.00 $33,000,000.00 $185,625.00 $0.00
A-R $0.00 $100.00 $0.56 $0.00
A-LR $0.00 $100.00 $0.56 $0.00
APO $0.00 $30,351.92 $26.81 $0.00
M $0.00 $3,746,445.89 $23,880.41 $0.00
B-1 $0.00 $5,244,225.43 $33,427.47 $0.00
B-2 $0.00 $1,349,000.11 $8,598.73 $0.00
B-3 $0.00 $1,048,445.68 $6,682.95 $0.00
B-4 $0.00 $600,110.34 $3,825.20 $0.00
B-5 $38.40 $749,339.61 $4,738.01 $104.39
Totals $38.40 $294,507,719.13 $4,210,169.06 $104.39
<FN>
All distributions required by the Pooling and Servicing Agreement have been calculated by the
Certificate Administrator on behalf of the Trustee.
Edward M. Frere, Jr.
Vice President, Norwest Bank Minnesota, N.A.
</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>
A-1 24,153,000.00 24,153,000.00 0.00 0.00 0.00 0.00
A-2 19,127,000.00 19,127,000.00 0.00 0.00 0.00 0.00
A-3 42,700,000.00 42,700,000.00 0.00 0.00 0.00 0.00
A-4 13,590,000.00 13,590,000.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00 0.00
A-6 50,000,000.00 49,827,760.82 16,386.11 179,522.51 0.00 0.00
A-7 4,108,000.00 3,164,782.72 61,920.09 678,382.32 -18,461.23 0.00
A-8 1,425,000.00 1,433,312.50 0.00 0.00 -8,360.99 0.00
A-9 75,000.00 75,437.50 0.00 0.00 -440.05 0.00
A-10 83,120,000.00 82,820,081.44 28,267.09 309,687.73 0.00 0.00
A-11 9,200,000.00 7,593,825.32 106,563.17 1,167,481.62 -43,664.50 0.00
A-12 2,600,000.00 2,614,950.00 0.00 0.00 -15,035.96 0.00
A-13 80,000.00 80,460.00 0.00 0.00 -462.64 0.00
A-14 4,172,000.00 4,088,969.15 5,703.86 62,490.18 0.00 0.00
A-15 33,000,000.00 33,000,000.00 0.00 0.00 0.00 0.00
A-LR 100.00 100.00 0.00 0.00 0.00 0.00
APO 30,404.56 30,378.74 25.74 1.08 0.00 0.00
M 3,752,000.00 3,749,236.84 2,790.95 0.00 0.00 0.00
B-1 5,252,000.00 5,248,132.16 3,906.73 0.00 0.00 0.00
B-2 1,351,000.00 1,350,005.06 1,004.95 0.00 0.00 0.00
B-3 1,050,000.00 1,049,226.73 781.05 0.00 0.00 0.00
B-4 601,000.00 600,557.39 447.06 0.00 0.00 0.00
B-5 750,450.52 749,897.84 519.83 0.00 0.00 38.40
Totals $300,136,955.08 $297,047,114.21 $228,316.63 $2,397,565.44 ($86,425.37) $38.40
<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>
A-1 $0.00 $24,153,000.00 1.00000000 $0.00
A-2 $0.00 $19,127,000.00 1.00000000 $0.00
A-3 $0.00 $42,700,000.00 1.00000000 $0.00
A-4 $0.00 $13,590,000.00 1.00000000 $0.00
A-5 $0.00 $0.00 0.00000000 $0.00
A-6 $195,908.62 $49,631,852.20 0.99263704 $195,908.62
A-7 $721,841.18 $2,442,941.54 0.59467905 $721,841.18
A-8 ($8,360.99) $1,441,673.49 1.01170069 ($8,360.99)
A-9 ($440.05) $75,877.55 1.01170067 ($440.05)
A-10 $337,954.82 $82,482,126.62 0.99232587 $337,954.82
A-11 $1,230,380.30 $6,363,445.03 0.69167881 $1,230,380.30
A-12 ($15,035.96) $2,629,985.96 1.01153306 ($15,035.96)
A-13 ($462.64) $80,922.65 1.01153312 ($462.64)
A-14 $68,194.04 $4,020,775.11 0.96375242 $68,194.04
A-15 $0.00 $33,000,000.00 1.00000000 $0.00
A-LR $0.00 $100.00 1.00000000 $0.00
APO $26.81 $30,351.92 0.99826868 $26.81
M $2,790.95 $3,746,445.89 0.99851969 $2,790.95
B-1 $3,906.73 $5,244,225.43 0.99851969 $3,906.73
B-2 $1,004.95 $1,349,000.11 0.99851970 $1,004.95
B-3 $781.05 $1,048,445.68 0.99851970 $781.05
B-4 $447.06 $600,110.34 0.99851970 $447.06
B-5 $558.23 $749,339.61 0.99851968 $519.83
Totals $2,539,495.10 $294,507,619.13 0.98124411 $2,539,456.70
</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>
A-1 24,153,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-2 19,127,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-3 42,700,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-4 13,590,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-5 0.00 0.00000000 0.00000000 0.00000000 0.00000000
A-6 50,000,000.00 996.55521640 0.32772220 3.59045020 0.00000000
A-7 4,108,000.00 770.39501461 15.07305015 165.13688413 -4.49397030
A-8 1,425,000.00 1005.83333333 0.00000000 0.00000000 -5.86736140
A-9 75,000.00 1005.83333333 0.00000000 0.00000000 -5.86733333
A-10 83,120,000.00 996.39174013 0.34007567 3.72579078 0.00000000
A-11 9,200,000.00 825.41579565 11.58295326 126.90017609 -4.74614130
A-12 2,600,000.00 1005.75000000 0.00000000 0.00000000 -5.78306154
A-13 80,000.00 1005.75000000 0.00000000 0.00000000 -5.78300000
A-14 4,172,000.00 980.09807047 1.36717641 14.97847076 0.00000000
A-15 33,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-R 100.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-LR 100.00 1000.00000000 0.00000000 0.00000000 0.00000000
APO 30,404.56 999.15078528 0.84658354 0.03552099 0.00000000
M 3,752,000.00 999.26355011 0.74385661 0.00000000 0.00000000
B-1 5,252,000.00 999.26354912 0.74385567 0.00000000 0.00000000
B-2 1,351,000.00 999.26355292 0.74385640 0.00000000 0.00000000
B-3 1,050,000.00 999.26355238 0.74385714 0.00000000 0.00000000
B-4 601,000.00 999.26354409 0.74386023 0.00000000 0.00000000
B-5 750,450.52 999.26353572 0.69269057 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>
A-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000
A-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000
A-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000
A-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000
A-5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-6 0.00000000 3.91817240 992.63704400 0.99263704 3.91817240
A-7 0.00000000 175.71596397 594.67905063 0.59467905 175.71596397
A-8 0.00000000 -5.86736140 1011.70069474 1.01170069 -5.86736140
A-9 0.00000000 -5.86733333 1011.70066667 1.01170067 -5.86733333
A-10 0.00000000 4.06586646 992.32587368 0.99232587 4.06586646
A-11 0.00000000 133.73698913 691.67880761 0.69167881 133.73698913
A-12 0.00000000 -5.78306154 1011.53306154 1.01153306 -5.78306154
A-13 0.00000000 -5.78300000 1011.53312500 1.01153312 -5.78300000
A-14 0.00000000 16.34564717 963.75242330 0.96375242 16.34564717
A-15 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000
A-R 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000
A-LR 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000
APO 0.00000000 0.88177563 998.26868075 0.99826868 0.88177563
M 0.00000000 0.74385661 998.51969350 0.99851969 0.74385661
B-1 0.00000000 0.74385567 998.51969345 0.99851969 0.74385567
B-2 0.00000000 0.74385640 998.51969652 0.99851970 0.74385640
B-3 0.00000000 0.74385714 998.51969524 0.99851970 0.74385714
B-4 0.00000000 0.74386023 998.51970050 0.99851970 0.74386023
B-5 0.05116926 0.74385984 998.51967589 0.99851968 0.69269057
<FN>
(3) 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>
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>
A-1 24,153,000.00 6.40000% 24,153,000.00 128,816.00 0.00 0.00
A-2 19,127,000.00 6.40000% 19,127,000.00 102,010.67 0.00 0.00
A-3 42,700,000.00 6.50000% 42,700,000.00 231,291.67 0.00 0.00
A-4 13,590,000.00 6.75000% 13,590,000.00 76,443.75 0.00 0.00
A-5 0.00 6.75000% 3,825,629.63 21,519.17 0.00 0.00
A-6 50,000,000.00 7.00000% 49,827,760.82 290,661.94 0.00 0.00
A-7 4,108,000.00 7.00000% 3,164,782.72 18,461.23 0.00 0.00
A-8 1,425,000.00 7.00000% 1,433,312.50 8,360.99 0.00 0.00
A-9 75,000.00 7.00000% 75,437.50 440.05 0.00 0.00
A-10 83,120,000.00 6.90000% 82,820,081.44 476,215.47 0.00 0.00
A-11 9,200,000.00 6.90000% 7,593,825.32 43,664.50 0.00 0.00
A-12 2,600,000.00 6.90000% 2,614,950.00 15,035.96 0.00 0.00
A-13 80,000.00 6.90000% 80,460.00 462.64 0.00 0.00
A-14 4,172,000.00 0.00000% 4,088,969.15 0.00 0.00 0.00
A-15 33,000,000.00 6.75000% 33,000,000.00 185,625.00 0.00 0.00
A-R 100.00 6.75000% 100.00 0.56 0.00 0.00
A-LR 100.00 6.75000% 100.00 0.56 0.00 0.00
APO 30,404.56 0.00000% 30,378.74 0.00 0.00 0.00
M 3,752,000.00 6.75000% 3,749,236.84 21,089.46 0.00 0.00
B-1 5,252,000.00 6.75000% 5,248,132.16 29,520.74 0.00 0.00
B-2 1,351,000.00 6.75000% 1,350,005.06 7,593.78 0.00 0.00
B-3 1,050,000.00 6.75000% 1,049,226.73 5,901.90 0.00 0.00
B-4 601,000.00 6.75000% 600,557.39 3,378.14 0.00 0.00
B-5 750,450.52 6.75000% 749,897.84 4,218.18 0.00 0.00
Totals 300,137,055.08 1,670,712.36 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>
A-1 0.00 0.00 128,816.00 0.00 24,153,000.00
A-2 0.00 0.00 102,010.67 0.00 19,127,000.00
A-3 0.00 0.00 231,291.67 0.00 42,700,000.00
A-4 0.00 0.00 76,443.75 0.00 13,590,000.00
A-5 0.00 0.00 21,519.17 0.00 3,825,629.63
A-6 0.00 0.00 290,661.94 0.00 49,631,852.20
A-7 0.00 0.00 18,461.23 0.00 2,442,941.54
A-8 0.00 0.00 8,360.99 0.00 1,441,673.49
A-9 0.00 0.00 440.05 0.00 75,877.55
A-10 0.00 0.00 476,215.47 0.00 82,482,126.62
A-11 0.00 0.00 43,664.50 0.00 6,363,445.03
A-12 0.00 0.00 15,035.96 0.00 2,629,985.96
A-13 0.00 0.00 462.64 0.00 80,922.65
A-14 0.00 0.00 0.00 0.00 4,020,775.11
A-15 0.00 0.00 185,625.00 0.00 33,000,000.00
A-R 0.00 0.00 0.56 0.00 100.00
A-LR 0.00 0.00 0.56 0.00 100.00
APO 0.00 0.00 0.00 0.00 30,351.92
M 0.00 0.00 21,089.46 0.00 3,746,445.89
B-1 0.00 0.00 29,520.74 0.00 5,244,225.43
B-2 0.00 0.00 7,593.78 0.00 1,349,000.11
B-3 0.00 0.00 5,901.90 0.00 1,048,445.68
B-4 0.00 0.00 3,378.14 0.00 600,110.34
B-5 0.00 0.00 4,218.18 0.00 749,339.61
Totals 0.00 0.00 1,670,712.36 0.00
<FN>
(4) 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>
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>
A-1 24,153,000.00 6.40000% 1000.00000000 5.33333333 0.00000000 0.00000000
A-2 19,127,000.00 6.40000% 1000.00000000 5.33333351 0.00000000 0.00000000
A-3 42,700,000.00 6.50000% 1000.00000000 5.41666674 0.00000000 0.00000000
A-4 13,590,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000
A-5 0.00 6.75000% 1000.00000000 5.62500087 0.00000000 0.00000000
A-6 50,000,000.00 7.00000% 996.55521640 5.81323880 0.00000000 0.00000000
A-7 4,108,000.00 7.00000% 770.39501461 4.49397030 0.00000000 0.00000000
A-8 1,425,000.00 7.00000% 1005.83333333 5.86736140 0.00000000 0.00000000
A-9 75,000.00 7.00000% 1005.83333333 5.86733333 0.00000000 0.00000000
A-10 83,120,000.00 6.90000% 996.39174013 5.72925253 0.00000000 0.00000000
A-11 9,200,000.00 6.90000% 825.41579565 4.74614130 0.00000000 0.00000000
A-12 2,600,000.00 6.90000% 1005.75000000 5.78306154 0.00000000 0.00000000
A-13 80,000.00 6.90000% 1005.75000000 5.78300000 0.00000000 0.00000000
A-14 4,172,000.00 0.00000% 980.09807047 0.00000000 0.00000000 0.00000000
A-15 33,000,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000
A-R 100.00 6.75000% 1000.00000000 5.60000000 0.00000000 0.00000000
A-LR 100.00 6.75000% 1000.00000000 5.60000000 0.00000000 0.00000000
APO 30,404.56 0.00000% 999.15078528 0.00000000 0.00000000 0.00000000
M 3,752,000.00 6.75000% 999.26355011 5.62085821 0.00000000 0.00000000
B-1 5,252,000.00 6.75000% 999.26354912 5.62085682 0.00000000 0.00000000
B-2 1,351,000.00 6.75000% 999.26355292 5.62085862 0.00000000 0.00000000
B-3 1,050,000.00 6.75000% 999.26355238 5.62085714 0.00000000 0.00000000
B-4 601,000.00 6.75000% 999.26354409 5.62086522 0.00000000 0.00000000
B-5 750,450.52 6.75000% 999.26353572 5.62086358 0.00000000 0.00000000
<FN>
(5) Per $1,000 Denomination
</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>
A-1 0.00000000 0.00000000 5.33333333 0.00000000 1000.00000000
A-2 0.00000000 0.00000000 5.33333351 0.00000000 1000.00000000
A-3 0.00000000 0.00000000 5.41666674 0.00000000 1000.00000000
A-4 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000
A-5 0.00000000 0.00000000 5.62500087 0.00000000 1000.00000000
A-6 0.00000000 0.00000000 5.81323880 0.00000000 992.63704400
A-7 0.00000000 0.00000000 4.49397030 0.00000000 594.67905063
A-8 0.00000000 0.00000000 5.86736140 0.00000000 1011.70069474
A-9 0.00000000 0.00000000 5.86733333 0.00000000 1011.70066667
A-10 0.00000000 0.00000000 5.72925253 0.00000000 992.32587368
A-11 0.00000000 0.00000000 4.74614130 0.00000000 691.67880761
A-12 0.00000000 0.00000000 5.78306154 0.00000000 1011.53306154
A-13 0.00000000 0.00000000 5.78300000 0.00000000 1011.53312500
A-14 0.00000000 0.00000000 0.00000000 0.00000000 963.75242330
A-15 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000
A-R 0.00000000 0.00000000 5.60000000 0.00000000 1000.00000000
A-LR 0.00000000 0.00000000 5.60000000 0.00000000 1000.00000000
APO 0.00000000 0.00000000 0.00000000 0.00000000 998.26868075
M 0.00000000 0.00000000 5.62085821 0.00000000 998.51969350
B-1 0.00000000 0.00000000 5.62085682 0.00000000 998.51969345
B-2 0.00000000 0.00000000 5.62085862 0.00000000 998.51969652
B-3 0.00000000 0.00000000 5.62085714 0.00000000 998.51969524
B-4 0.00000000 0.00000000 5.62086522 0.00000000 998.51970050
B-5 0.00000000 0.00000000 5.62086358 0.00000000 998.51967589
<FN>
(6) 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>
CERTIFICATE ACCOUNT
<S> <C>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 4,301,206.06
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 0.00
Realized Losses 0.00
Total Deposits 4,301,206.06
Withdrawals
Reimbursement for Servicer Advances 8,491.56
Payment of Service Fee 64,271.65
Payment of Interest and Principal 4,210,169.03
Total Withdrawals (Pool Distribution Amount) 4,282,932.24
Ending Balance 18,273.82
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 1,573.24
Servicing Fee Support 1,573.24
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 61,884.29
Master Servicing Fee 3,960.59
Supported Prepayment/Curtailment Interest Shortfall 1,573.24
Net Servicing Fee 64,271.65
</TABLE>
<TABLE>
<CAPTION>
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 1 285,067.19 0.110254% 0.096794%
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 1 285,067.19 0.110254% 0.096794%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 38.40
Cumulative Realized Losses - Includes Interest Shortfall 104.39
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 230,782.60
</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 M 9,004,450.52 3.00011290% 8,991,121.17 3.05293226% 1.272236% 0.000000%
Class B-1 3,752,450.52 1.25024566% 3,746,895.74 1.27225723% 1.780859% 0.000000%
Class B-2 2,401,450.52 0.80011797% 2,397,895.63 0.81420468% 0.458100% 0.000000%
Class B-3 1,351,450.52 0.45027780% 1,349,449.95 0.45820529% 0.356036% 0.000000%
Class B-4 750,450.52 0.25003594% 749,339.61 0.25443802% 0.203788% 0.000000%
Class B-5 0.00 0.00000000% 0.00 0.00000000% 0.254464% 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 0.03331811% 100,000.00 0.03395497%
Fraud 6,002,741.10 2.00000000% 6,002,741.10 2.03822878%
Special Hazard 3,001,370.55 1.00000000% 3,001,370.55 1.01911439%
<FN>
Limit of Subordinate's Exposure to Certain Types of Losses
</FN>
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
Collateral Description Fixed 30 Year
<S> <C>
Weighted Average Gross Coupon 7.632783%
Weighted Average Pass-Through Rate 6.750000%
Weighted Average Maturity (Stepdown Calculation) 355
Beginning Scheduled Collateral Loan Count 914
Number of Loans Paid in Full 7
Ending Scheduled Collateral Loan Count 907
Beginning Scheduled Collateral Balance 297,047,214.20
Ending Scheduled Collateral Balance 294,507,719.12
Ending Actual Collateral Balance at 31-Mar-1998 295,448,234.90
Ending Scheduled Balance For Norwest $276,838,351.58
Ending Scheduled Balance For Other Servicers $17,669,367.54
Monthly P&I Constant 1,960,064.16
Class A Optimal Amount $4,128,988.91
Class AP Deferred Amount $0.00
Ending Scheduled Balance for Premium Loans 290,644,730.88
Ending Scheduled Balance for Discount Loans 3,862,988.24
Unpaid Principal Balance of Outstanding Mortgage
Loans with Original LTV:
Less than or equal to 80% 250,994,073.04
Greater than 80%, less than or equal to 85% 4,144,828.54
Greater than 85%, less than or equal to 95% 39,388,809.62
Greater than 95% 0.00
</TABLE>
|
|