NORWEST ASSET SEC CORP MORT PASS THR CERT SER 1998-28 TRUST
10-K/A, 1999-12-22
ASSET-BACKED SECURITIES
Previous: NORWEST ASSET SEC CORP MORT PASS THR CERT SER 1998-27 TRUST, 10-K/A, 1999-12-22
Next: TECH CREATIONS INC, 5, 1999-12-22







                     SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C.  20549


                                   FORM 10-K/A
                                 Amendment No.1
(Mark One)

/ x / ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
      THE SECURITIES EXCHANGE ACT OF 1934
      For the fiscal year ended December 31, 1998 or

/   / TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
      SECURITIES EXCHANGE ACT OF 1934


      Commission File No.:   333-45021-26

               Norwest Asset Securities Corporation
                Mortgage Pass-Through Certificates
                  Series  1998-28       Trust
        (Exact name of registrant as specified in its charter)



New York                                 52-2133257
(State or other jurisdiction     (I.R.S. Employer
 of incorporation or              Identification  No.)
 organization)

c/o Norwest Bank Minnesota, N.A.
11000 Broken Land Parkway
Columbia, Maryland                            21044
(Address of principal executive offices)     (ZIP Code)


Registrant's telephone number, including area code:
     (410) 884-2000

Securities to be registered pursuant to Section 12(b)
of the Act:

     NONE

Securities to be registered pursuant to Section 12(g)
of the Act:

     NONE

Indicate by check mark whether the registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months
(or for such shorter period that the registrant was required to
file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

     Yes   X          No ___



This Amendment No. 1 on Form 10-K/A amends Item 14 of the original Annual Report
on Form 10-K (the  "Original  Form 10-K") filed on March 25, 1999,  on behalf of
Norwest Asset Securities  Corporation Mortgage Pass-Through  Certificates Series
1998-28 Trust  established  pursuant to a Pooling and Servicing  Agreement among
NORWEST  ASSET  SECURITIES  CORPORATION  (Seller)  and NORWEST  BANK  MINNESOTA,
NATIONAL  ASSOCIATION (Master Servicer) and FIRST UNION NATIONAL BANK (Trustee),
pursuant to which the Norwest Asset Securities Corporation Mortgage Pass-Through
Certificates  Series 1998-28 Trust  registered  under the Securities Act of 1933
(the "Certificates") were issued.

Item 14 of the Original Form 10-K is amended to read in its entirety as follows:


Item 14.  Exhibits, Financial Statement Schedules, and Reports
          on Form 8-K.

          (a) Exhibits

              (99.1) Annual Independent Accountants' Servicing
                     Reports concerning servicing activities for
                     the year ended December 31, 1998.

                     a)   CITICORP MTG INC <F1>
                     b)   FIRST UNION MTG CORP <F1>
                     c)   HOMESIDE LENDING INC (FL) <F1>
                     d)   HUNTINGTON MTG CO <F1>
                     e)   MARINE MIDLAND BANK <F1>
                     f)   MERRILL LYNCH CREDIT CORP <F1>
                     g)   NATIONAL CITY MTG CO <F1>
                     h)   STAR BANK NA <F1>

              (99.2) Report of Management as to Compliance with
                     Minimum Servicing Standards for the year
                     ended December 31, 1998.

                     a)   CITICORP MTG INC <F1>
                     b)   FIRST UNION MTG CORP <F1>
                     c)   HOMESIDE LENDING INC (FL) <F1>
                     d)   HUNTINGTON MTG CO <F1>
                     e)   MARINE MIDLAND BANK <F1>
                     f)   MERRILL LYNCH CREDIT CORP <F1>
                     g)   NATIONAL CITY MTG CO <F1>
                     h)   STAR BANK NA <F1>

              (99.3) Annual Statements of Compliance under the
                     Pooling and Servicing Agreements for the
                     year ended December 31, 1998.

                     a)   CITICORP MTG INC <F1>
                     b)   FIRST UNION MTG CORP <F1>
                     c)   HOMESIDE LENDING INC (FL) <F1>
                     d)   HUNTINGTON MTG CO <F1>
                     e)   MARINE MIDLAND BANK <F1>
                     f)   MERRILL LYNCH CREDIT CORP <F1>
                     g)   NATIONAL CITY MTG CO <F1>
                     h)   STAR BANK NA <F2>

              (99.4) Aggregate Statement of Principal and
                     Interest Distributions to Certificate
                     Holders. <F3>

            (b)  On  December 4, 1998, a report on Form 8-K was
                 filed by the Company in order to provide the
                 statements for the monthly distributions to
                 holders of the Certificates.  No other reports on
                 Form 8-K have been filed during the last quarter
                 of the period covered by this report.

            (c)  Not applicable.

            (d)  Omitted.

<F1>  Filed herewith.
<F2>  Such document (i) is not filed herewith since such document
      was not received by the reporting person at least three business
      days prior to the due date covered by this report:  and (ii) will
      be included in an amendment to this report on Form 10-K/A to be
      filed within 30 days of the Reporting Person's receipt of such
      document.
<F3>  Previously filed.



                           SIGNATURE

Pursuant to the requirements of Section 13 or 15(d) of the
Securities Exchange Act of 1934, the registrant has duly caused
this report to be signed on its behalf by the undersigned,
thereunto duly authorized:

Norwest Asset Securities Corporation
Mortgage Pass-Through Certificates
Series  1998-28 Trust

Signed:   Norwest Bank Minnesota, N.A., as Master Servicer

By:   Sherri J. Sharps, Vice President
By:  /s/  Sherri J. Sharps, Vice President

Dated:  December 22, 1999


Exhibits
Exhibit No.

99.1 Annual  Independent  Accountants'  Servicing Reports  concerning  servicing
     activities for the year ended December 31, 1998.

                     a)   CITICORP MTG INC <F1>
                     b)   FIRST UNION MTG CORP <F1>
                     c)   HOMESIDE LENDING INC (FL) <F1>
                     d)   HUNTINGTON MTG CO <F1>
                     e)   MARINE MIDLAND BANK <F1>
                     f)   MERRILL LYNCH CREDIT CORP <F1>
                     g)   NATIONAL CITY MTG CO <F1>
                     h)   STAR BANK NA <F1>

99.2 Report of Management as to Compliance with Minimum Servicing  Standards for
     the year ended December 31, 1998.

                     a)   CITICORP MTG INC <F1>
                     b)   FIRST UNION MTG CORP <F1>
                     c)   HOMESIDE LENDING INC (FL) <F1>
                     d)   HUNTINGTON MTG CO <F1>
                     e)   MARINE MIDLAND BANK <F1>
                     f)   MERRILL LYNCH CREDIT CORP <F1>
                     g)   NATIONAL CITY MTG CO <F1>
                     h)   STAR BANK NA <F1>

99.3 Annual Statements of Compliance under the Pooling and Servicing  Agreements
     for the year ended December 31, 1998.

                     a)   CITICORP MTG INC <F1>
                     b)   FIRST UNION MTG CORP <F1>
                     c)   HOMESIDE LENDING INC (FL) <F1>
                     d)   HUNTINGTON MTG CO <F1>
                     e)   MARINE MIDLAND BANK <F1>
                     f)   MERRILL LYNCH CREDIT CORP <F1>
                     g)   NATIONAL CITY MTG CO <F1>
                     h)   STAR BANK NA <F2>

99.4 Aggregate Statement of Principal and Interest  Distributions to Certificate
     Holders. <F3>

<F1>  Filed herewith.
<F2>  Such document (i) is not filed herewith since such document
      was not received by the reporting person at least three business
      days prior to the due date covered by this report:  and (ii) will
      be included in an amendment to this report on Form 10-K/A to be
      filed within 30 days of the Reporting Person's receipt of such
      document.
<F3>  Previously filed.




(LOGO)
KPMG
10 South Broadway Suite 900
St Louis, MO 63102-1761

Telephone 314 444 1400
Fax 314 444 1470

Independent Accountants' Report

The Board of Directors
Citicorp Mortgage, Inc.:

We have  examined  management's  assertion  about  Citicorp  Mortgage,  Inc. (an
indirect wholly owned subsidiary of Citigroup) and  subsidiaries'  (the Company)
compliance  with the  minimum  servicing  standards  set  forth in the  Mortgage
Bankers Association of America's Uniform Single Attestation Program for Mortgage
Bankers  as of and  for  the  year  ended  December  31,  1998  included  in the
accompanying  management assertion.  Management is responsible for the Company's
compliance with those minimum  servicing  standards.  Our  responsibility  is to
express an opinion on  management's  assertion  about the  Company's  compliance
based on our examination.

Our  examination  was  made in  accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining,  on a test basis,  evidence about the Company's  compliance  with the
minimum  servicing   standards  and  performing  such  other  procedures  as  we
considered  necessary  in the  circumstances.  We believe  that our  examination
provides a reasonable basis for our opinion.  Our examination does not provide a
legal  determination  on the  Company's  compliance  with the minimum  servicing
standards.

In  our  opinion,  management's  assertion  that  Citicorp  Mortgage,  Inc.  and
subsidiaries  complied in all material respects with the aforementioned  minimum
servicing  standards  as of and for the year ended  December  31, 1998 is fairly
stated, in all material respects.

KPMG LLP

March 2, 1999




(logo)
KPMG
Suite 2800
Two First Union Center
Charlotte, NC 28282-8290

Independent Accountants' Report

The Board of Directors
First Union Mortgage Corporation:

We have examined management's assertion about First Union Mortgage Corporation's
(a  wholly-owned  subsidiary  of First Union  Corporation)  compliance  with the
minimum  servicing  standards set forth in the Mortgage  Bankers  Association of
America's Uniform Single  Attestation  Program for Mortgage Bankers (USAP) as of
and for the year ended December 31, 1998 included in the accompanying management
assertion.  Management is  responsible  for First Union  Mortgage  Corporation's
compliance with those minimum  servicing  standards.  Our  responsibility  is to
express  an  opinion  on  management's  assertion  about  First  Union  Mortgage
Corporation's compliance based on our examination.

Our  examination  was  made in  accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining,  on a test basis,  evidence about First Union Mortgage  Corporation's
compliance  with the  minimum  servicing  standards  and  performing  such other
procedures as we considered necessary in the circumstances.  We believe that our
examination  provides a reasonable  basis for our opinion.  Our examination does
not  provide  a  legal  determination  on  First  Union  Mortgage  Corporation's
compliance with the minimum servicing standards.

In our opinion,  management's  assertion that First Union  Mortgage  Corporation
complied in all material  respects  with the  aforementioned  minimum  servicing
standards as of and for the year ended  December 31, 1998 is fairly  stated,  in
all material respects.

KPMG
March 26, 1999

(logo)




(logo)
KPMG Peat Marwick LLP

Suite 2700, Independent Square
One Independent Drive
RO. Box 190
Jacksonville, FL 32201-0190

                          Independent Auditors' Report

The Board of Directors
HomeSide Lending, Inc.:

We have  examined  management's  assertion  about  HomeSide  Lending,  Inc.  and
subsidiaries'  (the Company's)  compliance with the minimum servicing  standards
set forth in the  Mortgage  Bankers  Association  of  America's  Uniform  Single
Attestation  Program for  Mortgage-Bankers  and that the Company had in effect a
fidelity bond and errors and  omissions  policy in the amount of $76 million and
$20 million,  respectively,  as  of September  30, 1998  and for the period from
February  11, 1998 through  September  30,  1998,  included in the  accompanying
management  assertion  letter.  Management  is  responsible  for  the  Company's
compliance with those minimum  servicing  standards.  Our  responsibility  is to
express an opinion on  management's  assertion  about the  Company's  compliance
based on our examination.

Our  examination  was  made in  accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining,  on a test basis,  evidence about, the Company's  compliance with the
minimum,  servicing  standards  and  performing  such  other  procedures  as  we
considered  necessary  in the  circumstances.  We believe  that our  examination
provides a reasonable basis for our opinion.  Our examination does not provide a
legal  determination  on the  Company's  compliance  with the minimum  servicing
standards.

In  our  opinion,   management's  assertion  that  HomeSide  Lending,  Inc.  and
subsidiaries  have  complied in all material  respects  with the  aforementioned
minimum  servicing  standards and that the Company had in effect a fidelity bond
and errors and  omissions  policy in the amount of $76 million and $20  million,
respectively, as of September 30, 1998 and for the period from February 11, 1998
through September 30, 1998 is fairly stated, in all material respects.

KPMG Peat Marwick LLP

December 11, 1998

(logo)




(LOGO)
ERNST& YOUNG LLP
One Columbus
10 West Broad Street
Columbus, Ohio 43215-3400
Phone: 614 224 5678
Fax: 614 222 3939


Report of Independent Accountants

Board of Directors
The Huntington Mortgage Company

We have examined  management's  assertion,  included in the accompanying  report
titled Report of  Management,  that The  Huntington  Mortgage  Company  (HMC), a
wholly-owned  subsidiary  of The  Huntington  National  Bank,  complied with the
minimum  servicing  standards set forth in the Mortgage  Bankers  Association of
America's Uniform Single Attestation Program for Mortgage Bankers  (USAP) during
the year ended December 31, 1998. Management is responsible for HMC's compliance
with  those  requirements.  Our  responsibility  is to  express  an  opinion  on
management's assertion about HMC's compliance based on our examination.

Our examination  was conducted in accordance  with standards  established by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining,  on  a  test  basis,  evidence  about  HMC's  compliance  with  those
requirements and performing such other procedures as we considered  necessary in
the circumstances.  We believe that our examination  provides a reasonable basis
for our opinion. Our examination does not provide a legal determination on HMC's
compliance with specified requirements.

In our opinion, management's assertion that HMC complied with the aforementioned
requirements  during the year ended December 31, 1998 is fairly  stated,  in all
material respects.

ERNST& YOUNG LLP

March 10, 1999


20

Ernst  &Young  LLP  is a  member  of  Ernst  &Young
International, Ltd.




(LOGO)

KPMG
12 Fountain Plaza, Suite 601 Buffalo, NY 14202


                         Independent Accountants' Report

The Board of Directors Marine Midland Bank:

We  have  examined   management's   assertion  about  Marine  Midland   Mortgage
Corporation's  compliance with the minimum servicing  standards set forth in the
Mortgage Bankers Association of America's Uniform Single Attestation Program for
Mortgage Bankers (USAP) as of and for the year ended December 3 l, 1998 included
in the accompanying  management assertion.  Management is responsible for Marine
Midland  Mortgage   Corporation's   compliance  with  those  minimum   servicing
standards. Our responsibility is to express an opinion on management's assertion
about the Company's compliance based on our examination.

Our  examination  was  made in  accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining, on a test basis, evidence about Marine Midland Mortgage Corporation's
compliance  with the  minimum  servicing  standards  and  performing  such other
procedures as we considered necessary in the circumstances.  We believe that our
examination  provides a reasonable  basis for our opinion.  Our examination does
not  provide a legal  determination  on Marine  Midland  Mortgage  Corporation's
compliance with the minimum servicing standards.

In our opinion,  management's assertion that Marine Midland Mortgage Corporation
has complied in all material respects with the aforementioned  minimum servicing
standards as of and for the year ended  December 31, 1998 is fairly  stated,  in
all material respects.

KPMG LLP

Buffalo, New York
March 12, 1999





(LOGO)


Deloitte & Touche LLP
Suite 2801
One Independent Drive
Jacksonville, Florida
32202-5034

Telephone: (904) 665-1400
Facsimile: (904) 355-9104

INDEPENDENT ACCOUNTANTS' REPORT ON MANAGEMENT'S ASSERTION ABOUT COMPLIANCE WITH
UNIFORM SINGLE ATTESTATION PROGRAM REQUIREMENTS

Merrill Lynch Credit Corporation and subsidiaries:

We have examined  management's  assertion about Merrill Lynch Credit Corporation
and  subsidiaries'  (the  "Company")   compliance  with  the  minimum  servicing
standards  identified in the Mortgage Bankers  Association of America's  Uniform
Single Attestation  Program for Mortgage Bankers (USAP) as of and for the fiscal
year ended December 25, 1998, included in the accompanying management assertion.
Management  is  responsible  for the  Company's  compliance  with those  minimum
servicing standards. Our responsibility is to express an opinion on management's
assertion about the Company's compliance based on our examination.

Our  examination  was  made in  accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining,  on a test basis,  evidence about the Company's  compliance  with the
minimum  servicing   standards  and  performing  such  other  procedures  as  we
considered  necessary  in the  circumstances.  We believe  that our  examination
provides a reasonable basis for our opinion.  Our examination does not provide a
legal  determination  on the  Company's  compliance  with the minimum  servicing
standards.

In our opinion, management's assertion that Merrill Lynch Credit Corporation and
subsidiaries complied with the aforementioned  minimum servicing standards as of
and for the  fiscal  year  ended  December  25,  1998 is fairly  stated,  in all
material respects.

Deloitte & Touche

February 22, 1999

(LOGO)



(LOGO)

ERNST & YOUNG LLP

1300 Huntington Building
925 Euclid Avenue
Cleveland, Ohio 44115-1405

Phone: 216 861 5000

Report on Management's  Assertion on Compliance with Minimum Servicing Standards
Set Forth in the Uniform Single Attestation Program
for Mortgage Bankers

Report of Independent Accountants

Board of Directors
National City Mortgage Co.

We have examined  management's  assertion,  included in the accompanying  report
titled Report of Management, that National City Mortgage Co. (NCM) complied with
the minimum servicing standards set forth in the Mortgage Bankers Association of
America's Uniform Single Attestation  Program for Mortgage Bankers (USAP) during
the year ended December 31, 1998. Management is responsible for NCM's compliance
with  those  requirements.  Our  responsibility  is to  express  an  opinion  on
management's assertions about NCM's compliance based on our examination.

Our  examination  was  made in  accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining,  on  a  test  basis,  evidence  about  NCM's  compliance  with  those
requirements and performing such other procedures as we considered  necessary in
the circumstances.  We believe that our examination  provides a reasonable basis
for our opinion. Our examination does not provide a legal determination on NCM's
compliance with specified requirements.

In  our  opinion,   management's   assertion,   that  NCM   complied   with  the
aforementioned  requirements  during the year ended December 31, 1998, is fairly
stated, in all material respects.

Ernst &Young LLP

January 29, 1999

Ernst &Young LLP is a member of Ernst &Young International, Ltd.




(LOGO) ARTHUR ANDERSEN LLP

Report of Independent Public Accountants

To the Board of Directors of Star Bank, N.A.:

       We  have  examined   management's   assertion  about  Star  Bank,  N.A.'s
compliance  with the minimum  servicing  standards  identified  in the  Mortgage
Bankers Association of America's Uniform Single Attestation Program for Mortgage
Bankers (USAP) and that Star Bank, N.A. had in effect a fidelity bond and errors
and omissions policy in the amounts of $25,000,000 and $5,000,000, respectively,
for  the  period  January  1,  1998  to  February  28,  1998,   $25,000,000  and
$10,000,000,  respectively,  for the period  March 1, 1998 to November 19, 1998,
and $50,000,000 and $25,000,000,  respectively, for the period November 20, 1998
to December 31, 1998,  included in the  accompanying  Statement of  Management's
Assertion  Regarding  Compliance with Servicing  Standards of the Uniform Single
Attestation  Program for Mortgage  Bankers.  Management is responsible  for Star
Bank,  N.A.'s  compliance  with  those  minimum  servicing   standards  and  for
maintaining a fidelity bond and errors and omissions policy.  Our responsibility
is to express an opinion on management's assertion about the entity's compliance
with the minimum  servicing  standards  and  maintenance  of a fidelity bond and
errors and omissions policy based on our examination.

        Our examination was made in accordance with the standards established by
the  American  Institute  of  Certified  Public  Accountants  and,  accordingly,
included examining, on a test basis, evidence about Star Bank, N.A.'s compliance
with the minimum servicing  standards and performing such other procedures as we
considered  necessary  in the  circumstances.  We believe  that our  examination
provides a reasonable basis for our opinion.  Our examination does not provide a
legal  determination on Star Bank,  N.A.'s compliance with the minimum servicing
standards.

        In our opinion,  management's  assertion that Star Bank,  N.A.  complied
with the aforementioned minimum servicing standards and that Star Bank, N.A. had
in effect a  fidelity  bond and errors and  omissions  policy in the  amounts of
$25,000,000  and  $5,000,000,  respectively,  for the period  January 1, 1998 to
February 28, 1998,  $25,000,000 and  $10,000,000,  respectively,  for the period
March  1,  1998  to  November  19,  1998,  and  $50,000,000   and   $25,000,000,
respectively,  for the period  November 20, 1998 to December 31, 1998, is fairly
stated, in all material respects.

Arthur Andersen
Cincinnati, Ohio,
March 26, 1999




(LOGO)

Citicorp Mortgage. Inc.

12855 N. Outer Forty Drive
MS 822
St. Louis, MO 63141


As of and for the year ended  December 31,  1998,  Citicorp  Mortgage,  Inc. (an
indirect wholly owned  subsidiary of Citigroup) and  subsidiaries  (the Company)
has complied, in all material respects, with the minimum servicing standards set
forth  in  the  Mortgage  Bankers   Association  of  America's   Uniform  Single
Attestation for Mortgage  Bankers.  As of and for this same period,  the Company
had In effect  fidelity bond and errors and omissions  policies in the amount of
$375 million.

Very truly yours,

CITICORP MORTGAGE, INC.

By:
Keith McDonald, Director
Portfolio Management

By:
Jim B. Levites, Managing Director
(Default Management)

By:
David B. Lowman. President/Chief Operating Officer

By:
Carl Levinson, Chairman Chief Executive Officer

March 2, 1999



First Union Mortgage Corporation
201 South College Street
Charlotte North Carolina 28288
704 374-6787

(logo)

MANAGEMENT'S ASSERTION

As of and for the year ended December 31, 1998, First Union Mortgage Corporation
has complied in all material respects with the minimum  servicing  standards set
forth  in  the  Mortgage  Bankers   Association  of  America's   Uniform  Single
Attestation Program for Mortgage Bankers.  First Union Mortgage  Corporation had
in effect a fidelity  bond  policy in the amount of $100  million for the period
from January I, 1998 to May 31, 1998 and a fidelity bond policy in the amount of
$200 million for the period from June 1, 1998 to December  31,  1998.  As of and
for the year ended December 31, 1998,  First Union Mortgage  Corporation  had in
effect an errors and omissions policy in the amount of $20 million.

Karin Patrick, Senior Vice President
March 26, 1999 Date


Debbie Craig, Senior Vice President
March 26, 1999 Date


Debbie Warren, President
March 26, 1999 Date




(logo)
HOMESIDE LENDING, INC


As of September  30, 1998 and for the period from February 11, 1998 to September
30, 1998, HomeSide Lending,  Inc. has complied in all material respects with the
minimum  servicing  standards set forth in the Mortgage  Bankers  Association of
America's Uniform Single Attestation Program for Mortgage Bankers. As of and for
this same  period,  HomeSide  Lending,  Inc.  had in effect a fidelity  bond and
errors  and  omissions  policy in the  amount of $76  million  and $20  million,
respectively.

William Glasgow, Jr.
Executive Vice President


December 11, 1998
Date

Post Office Box 44090, Jacksonville, FL 32231-4090  904-281.3000




The Huntington Mortgage Company
7575 Huntington Park Drive
Columbus, Ohio 43235

(logo)

Report of Management

We, as members  of  management  of The  Huntington  Mortgage  Company  (HMC),  a
wholly-owned  subsidiary of The Huntington  National Bank, are  responsible  for
complying  with the minimum  servicing  standards  as set forth in the  Mortgage
Bankers Association of America's Uniform Single Attestation Program for Mortgage
Bankers  (USAP).  We are  also  responsible  for  establishing  and  maintaining
effective  internal  control  over  compliance  with  these  standards.  We have
performed an evaluation of HMC's compliance with the minimum servicing standards
as set forth in the USAP as of  December  3l, 1998 and for the year then  ended.
Based on this  evaluation,  we assert that  during the year ended  December  3l,
1998,  HMC  complied,  in all  material  respects,  with the  minimum  servicing
standards set forth in the USAP.

As of and for this same period,  HMC had in effect a fidelity bond in the amount
of $40,000,000 and an errors and omissions policy in the amount of $10,000,000.


Thomas J. Finnegan III
President and Chief Executive Officer

Irving A. Adler
Senior Vice President

March 10, 1999




(LOGO)

Marine Midland Mortgage Corporation
2929 Walden Avenue, Depew, New York 14043

                             Management's Assertion

As of and  for the  year  ended  December  31,  1998,  Marine  Midland  Mortgage
Corporation  has complied in all material  respects  with the minimum  servicing
standards set forth in the Mortgage  Banker's  Association of America's  Uniform
Single Attestation Program for Mortgage Bankers. As of and for this same period,
Marine Midland  Mortgage  Corporation had in effect fidelity bond and errors and
omissions policies in the amounts of $550,000,000 and $50,000,000, respectively.

David J. Hunter
President

Daniel B. Duggan
SVP, Secondary Marketing

Susan Wojnar
SVP  Mortgage Servicing






(LOGO)

Merrill Lynch Credit Corporation

Private Client Group

4802 Deer Lake Drive East
Jacksonville, Florida 32246-6484
904 218 6000
800 243 0058

February 22,1999

Deloitte & Touche LLP
2801 Independence Drive
Jacksonville, FL 32202

Ladies and Gentlemen:

As of and for the year ended December 25, 1998, Merrill Lynch Credit Corporation
and subsidiaries  (the "Company") has complied in all material respects with the
minimum  servicing  standards set forth in the Mortgage  Bankers  Association of
America's Uniform Single Attestation Program for Mortgage Bankers. As of and for
the same  period,  the  Company  had in  effect  fidelity  bond and  errors  and
omissions  insurance  coverage in the amounts of  $325,000,000  and  $15,000,000
respectively.

Michael A. Johnston
Chairman, President/Chief Executive Officer

Francis X. Ervin,  Jr.
Senior Vice President/Chief Financial Officer

John M. Wheeler
Senior Vice President






(LOGO)

National City Mortgage Co.
3232 Newmark Drive
Miamisburg, Ohio 45342
Telephone (937) 436-3025

Mailing Address:
P.O. Box 1820
Dayton, Ohio 45401-1820

Management's Assertion on Compliance with
Minimum Servicing Standards Set Forth in the
Uniform Single Attestation Program for Mortgage Bankers

Report of Management

As a member of management of National City Mortgage Co. (NCM),  I am responsible
for complying with the minimum servicing  standards as set forth in the Mortgage
Bankers Association of America's Uniform Single Attestation Program for Mortgage
Bankers (USAP). I am also responsible for establishing and maintaining effective
internal  control over  compliance  with these  standards.  I have  performed an
evaluation of NCM's compliance with the minimum servicing standards as set forth
in the USAP as of December  31, 1998 and for the year then ended.  Based on this
evaluation, I assert that during the year ended December 31, 1998, NCM complied,
in all material aspects,  with the minimum servicing  standards set forth in the
USAP.

As of and for this same period,  NCM had in effect a fidelity bond policy in the
amount of $50  million and an errors and  omissions  policy in the amount of $40
million.

T. Jackson Case Jr. Sr. Vice President

January 29, 1999

No one Cares More!



(LOGO) Firstar

March 26, 1999

Arthur Andersen LLP
425 Walnut Street
Cincinnati, Ohio  45202

Dear Sirs:

As of  and  for  the  year  ended  December  31,  1998,  Firstar  Home  Mortgage
Corporation  has complied in all material  respects with the minimum  servicing
standards as set forth in the Mortgage Bankers  Association of America's Uniform
Single Attestation Program for Mortgage Bankers. For the periods January 1, 1998
to November 19, 1998 and  November  20, 1998 to December 31, 1998,  Firstar Home
Mortgage  Corporation  had in effect a fidelity  bond and  errors and  omissions
policy in the  amounts  of  $80,000,000  and  $10,000,000  and  $50,000,000  and
$25,000,000, respectively.


Dan Arrigoni, President

Rick Aneshansel, Executive Vice President

Mike Norris, Senior Vice President


809 South 60th Street, Suite 210
West Alla, Wisconsin 53214









Citicorp Mortgage, Inc.

A subsidiary of Citicorp

Mail Station 313
P.O. Box 790013
St. Louis, Missouri
63179-0013

(LOGO)
March 31, 1999
Investor #6121 and 6123


Attn: Christine A Tincher
Norwest Bank
11000 Broken Land Parkway
Columbia, MD 21044-3562

OFFICER'S CERTIFICATE

RE:   Annual Statement as to Compliance:
         Pursuant to SASCOR Servicing Guide

Dear Ms. Tincher:

The activities of Citicorp Mortgage,  Inc., performed under the above referenced
Servicing Guide during the preceding calendar year, have been conducted under my
supervision.  Based  upon a  review  of those  activities  and to the best of my
knowledge,  Citicorp  Mortgage,  Inc. has fulfilled all of its obligations under
this Servicing Guide.

Citicorp Mortgage, Inc.
By:
     Patsy M. Barker, Vice President

By:
     Timothy Klingert, Assistant Vice President





First Union Mortgage Corporation
NC4755
Operational & Regulatory Risk Division
P. O. Box 900001
Raleigh, North Carolina 27675-9001
1100 Corporate Center Drive
Raleigh, North Carolina 27607-5066

(logo)

Norwest Bank Minnesota N.A.
Investor Numbers A07
First Union CRA Mortgage Loan Trust 1997-1

CERTIFICATION OF COMPLIANCE


The undersigned,  an officer of First Union Mortgage Corporation ("FUMC") hereby
certifies as follows:

A review of the  activities  of FUMC during the  preceding  year with respect to
performance under this Agreement has been made under such Officer's supervision;
and

(1)
To the best of such  Officer's  knowledge the  servicing  has been  conducted in
compliance  with the  Agreement(s)  except for  immaterial  exceptions  or other
exceptions set forth in such statement; and


(2)
To the  best of such  Officer's  knowledge  based  on such  review,  there is no
default  by  FUMC  in the  fulfillment  of any of  its  obligations  under  this
Agreement,  or if there is any such default  known to such  Officer,  specifying
each such default and the nature and status thereof.


In witness whereof the  undersigned has executed this  Certificate of Compliance
this 12th day of May, 1999.

FIRST UNION MORTGAGE CORPORATION

By:

Joseph F. DeDominicis
Vice President


EVENTS OF DEFAULT (if any)



(logo)

The Huntington Mortgage Company
7575 Huntington Park Drive
Columbus, Ohio 43235

Norwest Bank Minnesota, N.A.
11000 Broken Land Parkway
Columbia, MD 12044-3562
Attention: Master Servicing

RE: Officer's Certificate

Dear Master Servicer:

The undersigned Officer certifies the following for the 1998 fiscal year:

(A)
I have  reviewed the  activities  and  performance  of the  Servicer  during the
preceding  fiscal  year  under  the  terms  of the  Servicing  Agreement,  Trust
Agreement,  Pooling and Servicing Agreement and/or  Seller/Servicer Guide and to
the best of these  Officers'  knowledge,  the Servicer has  fulfilled all of its
duties,  responsibilities or obligations under these Agreements  throughout such
year,  or if there has been a default or failure of the  servicer to perform any
of such duties,  responsibilities or obligations,  a description of each default
or failure and the nature and status  thereof has been  reported to Norwest Bank
Minnesota, N.A.;

(B)
 I have  confirmed  that the  Servicer is  currently  an approved  FNMA or FHLMC
servicer in good standing;

(C)
I have  confirmed  that the Fidelity  Bond,  the Errors and Omissions  Insurance
Policy and any other bonds required under the terms of the Servicing  Agreement,
Trust Agreement,  Pooling and Servicing Agreement and/or  Seller/Servicer  Guide
are in full force and effect;

(D)
All  premiums  for each Hazard  Insurance  Policy,  Flood  Insurance  Policy (if
applicable) and Primary Mortgage Insurance Policy (if applicable),  with respect
to each Mortgaged Property,  have been paid and that all such insurance policies
are in full force and effect;

(E)
All real estate taxes,  governmental  assessments and any other expenses accrued
and due, that if not paid could result in a lien or encumbrance on any Mortgaged
Property,  have been paid,  or if any such costs or expenses  have not been paid
with respect to any Mortgaged Property,  the reason for the non-payment has been
reported to Norwest Bank Minnesota, N.A.;

(F)
All Custodial Accounts have been reconciled and are properly funded; and

(G)
All annual reports of Foreclosure and Abandonment of Mortgage  Property required
per section 6050H,  6050J and 6050P of the Internal Revenue Code,  respectively,
have been prepared and filed.

Certified By:

Bradford C. Northcraft
Officer

Vice President
Title




(logo)

The Huntington Mortgage Company
7575 Huntington Park Drive
Columbus, Ohio 43235

Norwest Bank Minnesota, N.A.
11000 Broken Land Parkway
Columbia, MD 12044-3562
Attention: Master Servicing

RE: Officer's Certificate

Dear Master Servicer:

The undersigned Officer certifies the following for the 1998 fiscal year:

(A)
I have  reviewed the  activities  and  performance  of the  Servicer  during the
preceding  fiscal  year  under  the  terms  of the  Servicing  Agreement,  Trust
Agreement,  Pooling and Servicing Agreement and/or  Seller/Servicer Guide and to
the best of these  Officers'  knowledge,  the Servicer has  fulfilled all of its
duties,  responsibilities or obligations under these Agreements  throughout such
year,  or if there has been a default or failure of the  servicer to perform any
of such duties,  responsibilities or obligations,  a description of each default
or failure and the nature and status  thereof has been  reported to Norwest Bank
Minnesota, N.A.;

(B)
 I have  confirmed  that the  Servicer is  currently  an approved  FNMA or FHLMC
servicer in good standing;

(C)
I have  confirmed  that the Fidelity  Bond,  the Errors and Omissions  Insurance
Policy and any other bonds required under the terms of the Servicing  Agreement,
Trust Agreement,  Pooling and Servicing Agreement and/or  Seller/Servicer  Guide
are in full force and effect;

(D)
All  premiums  for each Hazard  Insurance  Policy,  Flood  Insurance  Policy (if
applicable) and Primary Mortgage Insurance Policy (if applicable),  with respect
to each Mortgaged Property,  have been paid and that all such insurance policies
are in full force and effect;

(E)
All real estate taxes,  governmental  assessments and any other expenses accrued
and due, that if not paid could result in a lien or encumbrance on any Mortgaged
Property,  have been paid,  or if any such costs or expenses  have not been paid
with respect to any Mortgaged Property,  the reason for the non-payment has been
reported to Norwest Bank Minnesota, N.A.;

(F)
All Custodial Accounts have been reconciled and are properly funded; and

(G)
All annual reports of Foreclosure and Abandonment of Mortgage  Property required
per section 6050H,  6050J and 6050P of the Internal Revenue Code,  respectively,
have been prepared and filed.

Certified By:

Bradford C. Northcraft
Officer

Vice President
Title




(LOGO)
Marine Midland Mortgage Corporation
2929 Walden Avenue, Depew, New York 14043

Norwest Bank Minnesota, N.A.
I 1000 Broken Land Parkway
Columbia, MD 21044-3562
Attention: Master Servicing

RE: Officer's Certificate

Dear Master Servicer:.

The undersigned Officer certifies the following for the 1998 fiscal year:

(A) I have reviewed the  activities and  performance of the Servicer  during the
preceding  fiscal  year  under  the  terms  of the  Servicing  Agreement,  Trust
Agreement,  Pooling and Servicing Agreement and/or  Seller/Servicer Guide and to
the best of these  Officers'  knowledge,  the Servicer has  fulfilled all of its
duties,  responsibilities or obligations under these Agreements  throughout such
year,  or if there has been a default or failure of the  servicer to perform any
of such duties,  responsibilities or obligations,  a description of each default
or failure and the nature and status  thereof has been  reported to Norwest Bank
Minnesota, N.A.;

(B) I have  confirmed  that the Servicer is currently an approved  FNMA or FHLMC
servicer in good standing;

(C) I have confirmed that the Fidelity Bond, the Errors and Omissions  Insurance
Policy and any other bonds required under the terms of the Servicing  Agreement,
Trust Agreement,  Pooling and Servicing Agreement and/or  Seller/Servicer  Guide
are in full force and effect;

(D) All premiums for each Hazard  Insurance  Policy,  Flood Insurance Policy (if
applicable) and Primary Mortgage Insurance Policy (if applicable),  with respect
to each Mortgaged Property,  have been paid and that all such insurance policies
are in full force and effect;

(E) All real  estate  taxes,  governmental  assessments  and any other  expenses
accrued and due, that if not paid could result in a lien or  encumbrance  on any
Mortgaged  Property,  have been paid,  or if any such costs or expenses have not
been paid with respect to any Mortgaged Property, the reason for the non-payment
has been reported to Norwest Bank Minnesota, N.A.;

(F) All Custodial Accounts have been reconciled and are properly funded; and

(G) All annual  reports of  Foreclosure  and  Abandonment  of Mortgage  Property
required  per  section  6050H,  6050J and 6050P of the  Internal  Revenue  Code,
respectively, have been prepared and filed.

Certified By:

Officer


Senior Vice President

Title

    3/26/99 Date

Member HSBC Group





OFFICERS' CERTIFICATE

ANNUAL STATEMENT AS TO COMPLIANCE

Re:
Norwest Funding, Inc. ("Owner"),
Merrill Lynch Credit Corporation ("Company"),
Master Servicing Agreement dated as April 1, 1998 ("Agreement")

Pursuant to the above Agreement, the Company hereby states:

               1. A review of the  activities  of the  Company  during  the 1998
calendar year and of its performance under the Agreement has been made under the
supervision of each of the undersigned officers.

               2. To the best of each such  officer's  knowledge,  based on such
review,  the Company has  fulfilled  all of its material  obligations  under the
Agreement in all material respects throughout such year.

Dated: March 26, 1999

Merrill Lynch Credit Corporation

By:

Linzy S. Banks, Vice President

John M. Wheeler, Senior Vice President





(LOGO)

National City Mortgage
National City Mortgage Co..
3232 Newmark Drive
Miamisburg Ohio 45342
Telephone (937) 910-1200

Norwest Bank Minnesota, N.A.
11000 Broken Land Parkway
Columbia, MD 21044-3562
Attention: Master Servicing



RE: Officer's Certificate

Dear Master Servicer:.

The undersigned Officer certifies the following for the 1998 fiscal year:


(A) I have reviewed the  activities and  performance of the Servicer  during the
preceding  fiscal  year  under  the  terms  of the  Servicing  Agreement,  Trust
Agreement,  Pooling and Servicing Agreement and/or  Seller/Servicer Guide and to
the best of these  Officers'  knowledge,  the Servicer has  fulfilled all of its
duties,  responsibilities or obligations under these Agreements  throughout such
year,  or if there has been a default or failure of the  servicer to perform any
of such duties,  responsibilities or obligations,  a description of each default
or failure and the nature and status  thereof has been  reported to Norwest Bank
Minnesota, N.A.;

(B) I have  confirmed  that the Servicer is currently an approved  FNMA or FHLMC
servicer in good standing;

(C) I have confirmed that the Fidelity Bond, the Errors and Omissions  Insurance
Policy and any other bonds required under the terms of the Servicing  Agreement,
Trust Agreement,  Pooling and Servicing Agreement and/or  Seller/Servicer  Guide
are in full force and effect;

(D) All premiums for each Hazard  Insurance  Policy,  Flood Insurance Policy (if
applicable) and Primary Mortgage Insurance Policy (if applicable),  with respect
to each Mortgaged Property,  have been paid and that all such insurance policies
are in full force and effect;

(E) All real  estate  taxes,  governmental  assessments  and any other  expenses
accrued and due, that if not paid could result in a lien or  encumbrance  on any
Mortgaged  Property,  have been paid,  or if any such costs or expenses have not
been paid with respect to any Mortgaged Property, the reason for the non-payment
has been reported to Norwest Bank Minnesota, N.A.;

(F) All Custodial Accounts have been reconciled and are properly funded; and

(G) All annual reports of  Foreclosure  and  Abandonment  of Mortgage  Property,
required  per  section  6050H,  6050J and 6050P of the  Internal  Revenue  Code,
respectively, have been prepared and filed.

Certified By:

Officer

Vice President
Title
5/11/99
Date

No one Cares More !


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission