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): June 25, 1999
NORWEST ASSET SECURITIES CORPORATION
Mortgage Pass-Through Certificates, Series 1999-1 Trust
New York (governing law of 333-65481-04 52-2159820
Pooling and Servicing Agreement) (Commission 52-2159830
(State or other File Number) IRS EIN
jurisdiction
c/o Norwest Bank Minnesota, N.A.
11000 Broken Land Parkway 21044
Columbia, Maryland (Zip Code)
(Address of principal executive offices)
Registrant's telephone number, including area code: (410) 884-2000
Former name or former address, if changed since last report)
ITEM 5. Other Events
On June 25, 1999 a distribution was made to holders of NORWEST ASSET
SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 1999-1
Trust.
ITEM 7. Financial Statements and Exhibits
(c) Exhibits furnished in accordance with Item 601(a) of
Regulation S-K
Exhibit Number Description
Monthly report distributed to holders of
EX-99.1 Mortgage Pass-Through Certificates, Series
1999-1 Trust, relating to the June 25,
1999 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 1999-1 Trust
By: Norwest Bank Minnesota, N.A., as Master Servicer
By: /s/ Sherri J. Sharps, Vice President
By: Sherri J. Sharps, Vice President
Date: 6/28/99
INDEX TO EXHIBITS
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through
Certificates, Series 1999-1 Trust, relating to the June 25,
1999 distribution.
<TABLE>
<CAPTION>
Norwest Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 5/31/99
Distribution Date: 6/25/99
NASCOR Series: 1999-1
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>
APO NMB9901PO PO 0.00000% 238,384.51 0.00 231.22
A-1 66937RKX6 PAC 5.75000% 107,988,000.00 517,442.50 0.00
A-2 66937RKY4 PAC 5.90000% 104,531,000.00 513,944.08 0.00
A-3 66937RKZ1 SEQ 6.10000% 47,768,223.25 242,821.80 715,243.64
A-4 66937RLA5 SEQ 6.10000% 103,763,309.83 527,463.49 1,582,118.92
A-5 66937RLB3 SEQ 6.10000% 1,900,000.00 9,658.33 0.00
A-6 66937RLC1 COMP 6.50000% 81,363,533.05 611,620.98 -325,329.77
A-7 66937RLD9 SEQ 6.50000% 0.00 0.00 0.00
A-8 66937RLE7 SEQ 6.50000% 9,741,087.51 52,764.22 2,333,145.66
A-9 66937RLF4 SEQ 6.50000% 4,806,199.50 26,033.58 45,271.44
A-R 66937RLG2 R 6.50000% 100.00 0.54 0.00
A-LR 66937RLH0 R 6.50000% 100.00 0.54 0.00
B-1 66937RLJ6 SUB 6.50000% 6,980,291.61 37,809.91 5,811.05
B-2 66937RLK3 SUB 6.50000% 6,731,102.27 36,460.14 5,603.60
B-3 66937RLL1 SUB 6.50000% 2,243,700.76 12,153.38 1,867.87
B-4 66937RLR8 SUB 6.50000% 1,495,136.00 8,098.65 1,244.69
B-5 66937RLS6 SUB 6.50000% 996,757.33 5,399.10 829.79
B-6 66937RLT4 SUB 6.50000% 999,430.56 5,413.58 671.66
Totals 481,546,356.18 2,607,084.82 4,366,709.77
</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 0.00 238,153.29 231.22 0.00
A-1 0.00 107,988,000.00 517,442.50 0.00
A-2 0.00 104,531,000.00 513,944.08 0.00
A-3 0.00 47,052,979.62 958,065.44 0.00
A-4 0.00 102,181,190.91 2,109,582.41 0.00
A-5 0.00 1,900,000.00 9,658.33 0.00
A-6 0.00 81,688,862.82 286,291.21 0.00
A-7 0.00 0.00 0.00 0.00
A-8 0.00 7,407,941.86 2,385,909.88 0.00
A-9 0.00 4,760,928.05 71,305.02 0.00
A-R 0.00 100.00 0.54 0.00
A-LR 0.00 100.00 0.54 0.00
B-1 0.00 6,974,480.56 43,620.96 0.00
B-2 0.00 6,725,498.67 42,063.74 0.00
B-3 0.00 2,241,832.89 14,021.25 0.00
B-4 0.00 1,493,891.31 9,343.34 0.00
B-5 0.00 995,927.54 6,228.89 0.00
B-6 160.36 998,598.54 6,085.24 681.91
Totals 160.36 477,179,486.06 6,973,794.59 681.91
<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>
APO 239,302.50 238,384.51 223.42 7.79 0.00 0.00
A-1 107,988,000.00 107,988,000.00 0.00 0.00 0.00 0.00
A-2 104,531,000.00 104,531,000.00 0.00 0.00 0.00 0.00
A-3 50,000,000.00 47,768,223.25 63,213.94 652,029.70 0.00 0.00
A-4 108,700,000.00 103,763,309.83 139,829.23 1,442,289.70 0.00 0.00
A-5 1,900,000.00 1,900,000.00 0.00 0.00 0.00 0.00
A-6 80,000,000.00 81,363,533.05 5,123.68 52,849.02 -383,302.47 0.00
A-7 11,930,000.00 0.00 0.00 0.00 0.00 0.00
A-8 10,436,000.00 9,741,087.51 210,869.06 2,175,040.82 -52,764.22 0.00
A-9 5,000,000.00 4,806,199.50 4,001.13 41,270.31 0.00 0.00
A-R 100.00 100.00 0.00 0.00 0.00 0.00
A-LR 100.00 100.00 0.00 0.00 0.00 0.00
B-1 7,003,000.00 6,980,291.61 5,811.05 0.00 0.00 0.00
B-2 6,753,000.00 6,731,102.27 5,603.60 0.00 0.00 0.00
B-3 2,251,000.00 2,243,700.76 1,867.87 0.00 0.00 0.00
B-4 1,500,000.00 1,495,136.00 1,244.69 0.00 0.00 0.00
B-5 1,000,000.00 996,757.33 829.79 0.00 0.00 0.00
B-6 1,002,681.91 999,430.56 671.66 0.00 0.00 160.36
Totals 500,234,184.41 481,546,356.18 439,289.12 4,363,487.34 (436,066.69) 160.36
<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 231.22 238,153.29 0.99519767 231.22
A-1 0.00 107,988,000.00 1.00000000 0.00
A-2 0.00 104,531,000.00 1.00000000 0.00
A-3 715,243.64 47,052,979.62 0.94105959 715,243.64
A-4 1,582,118.92 102,181,190.91 0.94002936 1,582,118.92
A-5 0.00 1,900,000.00 1.00000000 0.00
A-6 (325,329.77) 81,688,862.82 1.02111079 (325,329.77)
A-7 0.00 0.00 0.00000000 0.00
A-8 2,333,145.66 7,407,941.86 0.70984495 2,333,145.66
A-9 45,271.44 4,760,928.05 0.95218561 45,271.44
A-R 0.00 100.00 1.00000000 0.00
A-LR 0.00 100.00 1.00000000 0.00
B-1 5,811.05 6,974,480.56 0.99592754 5,811.05
B-2 5,603.60 6,725,498.67 0.99592754 5,603.60
B-3 1,867.87 2,241,832.89 0.99592754 1,867.87
B-4 1,244.69 1,493,891.31 0.99592754 1,244.69
B-5 829.79 995,927.54 0.99592754 829.79
B-6 832.02 998,598.54 0.99592755 671.66
Totals 4,366,870.13 477,179,486.06 0.95391219 4,366,709.77
</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 239,302.50 996.16389298 0.93363003 0.03255294 0.00000000
A-1 107,988,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-2 104,531,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-3 50,000,000.00 955.36446500 1.26427880 13.04059400 0.00000000
A-4 108,700,000.00 954.58426707 1.28637746 13.26853450 0.00000000
A-5 1,900,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-6 80,000,000.00 1017.04416313 0.06404600 0.66061275 -4.79128088
A-7 11,930,000.00 0.00000000 0.00000000 0.00000000 0.00000000
A-8 10,436,000.00 933.41198831 20.20592756 208.41709659 -5.05598122
A-9 5,000,000.00 961.23990000 0.80022600 8.25406200 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
B-1 7,003,000.00 996.75733400 0.82979437 0.00000000 0.00000000
B-2 6,753,000.00 996.75733304 0.82979417 0.00000000 0.00000000
B-3 2,251,000.00 996.75733452 0.82979565 0.00000000 0.00000000
B-4 1,500,000.00 996.75733333 0.82979333 0.00000000 0.00000000
B-5 1,000,000.00 996.75733000 0.82979000 0.00000000 0.00000000
B-6 1,002,681.91 996.75734650 0.66986349 0.00000000 0.00000000
<FN>
(2) Per $1,000 denominations.
</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 0.96622476 995.19766822 0.99519767 0.96622476
A-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-3 0.00000000 14.30487280 941.05959240 0.94105959 14.30487280
A-4 0.00000000 14.55491187 940.02935520 0.94002936 14.55491187
A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-6 0.00000000 -4.06662213 1,021.11078525 1.02111079 -4.06662213
A-7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-8 0.00000000 223.56704293 709.84494634 0.70984495 223.56704293
A-9 0.00000000 9.05428800 952.18561000 0.95218561 9.05428800
A-R 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-LR 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
B-1 0.00000000 0.82979437 995.92753963 0.99592754 0.82979437
B-2 0.00000000 0.82979417 995.92753887 0.99592754 0.82979417
B-3 0.00000000 0.82979565 995.92753887 0.99592754 0.82979565
B-4 0.00000000 0.82979333 995.92754000 0.99592754 0.82979333
B-5 0.00000000 0.82979000 995.92754000 0.99592754 0.82979000
B-6 0.15993108 0.82979457 995.92755194 0.99592755 0.66986349
<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 239,302.50 0.00000% 238,384.51 0.00 0.00 0.00
A-1 107,988,000.00 5.75000% 107,988,000.00 517,442.50 0.00 0.00
A-2 104,531,000.00 5.90000% 104,531,000.00 513,944.08 0.00 0.00
A-3 50,000,000.00 6.10000% 47,768,223.25 242,821.80 0.00 0.00
A-4 108,700,000.00 6.10000% 103,763,309.83 527,463.49 0.00 0.00
A-5 1,900,000.00 6.10000% 1,900,000.00 9,658.33 0.00 0.00
A-6 80,000,000.00 6.50000% 112,914,642.78 611,620.98 0.00 0.00
A-7 11,930,000.00 6.50000% 0.00 0.00 0.00 0.00
A-8 10,436,000.00 6.50000% 9,741,087.51 52,764.22 0.00 0.00
A-9 5,000,000.00 6.50000% 4,806,199.50 26,033.58 0.00 0.00
A-R 100.00 6.50000% 100.00 0.54 0.00 0.00
A-LR 100.00 6.50000% 100.00 0.54 0.00 0.00
B-1 7,003,000.00 6.50000% 6,980,291.61 37,809.91 0.00 0.00
B-2 6,753,000.00 6.50000% 6,731,102.27 36,460.14 0.00 0.00
B-3 2,251,000.00 6.50000% 2,243,700.76 12,153.38 0.00 0.00
B-4 1,500,000.00 6.50000% 1,495,136.00 8,098.65 0.00 0.00
B-5 1,000,000.00 6.50000% 996,757.33 5,399.10 0.00 0.00
B-6 1,002,681.91 6.50000% 999,430.56 5,413.58 0.00 0.00
Totals 500,234,184.41 2,607,084.82 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 0.00 238,153.29
A-1 0.00 0.00 517,442.50 0.00 107,988,000.00
A-2 0.00 0.00 513,944.08 0.00 104,531,000.00
A-3 0.00 0.00 242,821.80 0.00 47,052,979.62
A-4 0.00 0.00 527,463.49 0.00 102,181,190.91
A-5 0.00 0.00 9,658.33 0.00 1,900,000.00
A-6 0.00 0.00 611,620.98 0.00 113,098,596.39
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 52,764.22 0.00 7,407,941.86
A-9 0.00 0.00 26,033.58 0.00 4,760,928.05
A-R 0.00 0.00 0.54 0.00 100.00
A-LR 0.00 0.00 0.54 0.00 100.00
B-1 0.00 0.00 37,809.91 0.00 6,974,480.56
B-2 0.00 0.00 36,460.14 0.00 6,725,498.67
B-3 0.00 0.00 12,153.38 0.00 2,241,832.89
B-4 0.00 0.00 8,098.65 0.00 1,493,891.31
B-5 0.00 0.00 5,399.10 0.00 995,927.54
B-6 0.00 0.00 5,413.58 0.00 998,598.54
Totals 0.00 0.00 2,607,084.82 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 239,302.50 0.00000% 996.16389298 0.00000000 0.00000000 0.00000000
A-1 107,988,000.00 5.75000% 1000.00000000 4.79166667 0.00000000 0.00000000
A-2 104,531,000.00 5.90000% 1000.00000000 4.91666663 0.00000000 0.00000000
A-3 50,000,000.00 6.10000% 955.36446500 4.85643600 0.00000000 0.00000000
A-4 108,700,000.00 6.10000% 954.58426707 4.85247001 0.00000000 0.00000000
A-5 1,900,000.00 6.10000% 1000.00000000 5.08333158 0.00000000 0.00000000
A-6 80,000,000.00 6.50000% 1411.43303475 7.64526225 0.00000000 0.00000000
A-7 11,930,000.00 6.50000% 0.00000000 0.00000000 0.00000000 0.00000000
A-8 10,436,000.00 6.50000% 933.41198831 5.05598122 0.00000000 0.00000000
A-9 5,000,000.00 6.50000% 961.23990000 5.20671600 0.00000000 0.00000000
A-R 100.00 6.50000% 1000.00000000 5.40000000 0.00000000 0.00000000
A-LR 100.00 6.50000% 1000.00000000 5.40000000 0.00000000 0.00000000
B-1 7,003,000.00 6.50000% 996.75733400 5.39910181 0.00000000 0.00000000
B-2 6,753,000.00 6.50000% 996.75733304 5.39910262 0.00000000 0.00000000
B-3 2,251,000.00 6.50000% 996.75733452 5.39910262 0.00000000 0.00000000
B-4 1,500,000.00 6.50000% 996.75733333 5.39910000 0.00000000 0.00000000
B-5 1,000,000.00 6.50000% 996.75733000 5.39910000 0.00000000 0.00000000
B-6 1,002,681.91 6.50000% 996.75734650 5.39910010 0.00000000 0.00000000
<FN>
(5) Per $1,000 denominations.
</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 995.19766822
A-1 0.00000000 0.00000000 4.79166667 0.00000000 1000.00000000
A-2 0.00000000 0.00000000 4.91666663 0.00000000 1000.00000000
A-3 0.00000000 0.00000000 4.85643600 0.00000000 941.05959240
A-4 0.00000000 0.00000000 4.85247001 0.00000000 940.02935520
A-5 0.00000000 0.00000000 5.08333158 0.00000000 1000.00000000
A-6 0.00000000 0.00000000 7.64526225 0.00000000 1413.73245488
A-7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-8 0.00000000 0.00000000 5.05598122 0.00000000 709.84494634
A-9 0.00000000 0.00000000 5.20671600 0.00000000 952.18561000
A-R 0.00000000 0.00000000 5.40000000 0.00000000 1000.00000000
A-LR 0.00000000 0.00000000 5.40000000 0.00000000 1000.00000000
B-1 0.00000000 0.00000000 5.39910181 0.00000000 995.92753963
B-2 0.00000000 0.00000000 5.39910262 0.00000000 995.92753887
B-3 0.00000000 0.00000000 5.39910262 0.00000000 995.92753887
B-4 0.00000000 0.00000000 5.39910000 0.00000000 995.92754000
B-5 0.00000000 0.00000000 5.39910000 0.00000000 995.92754000
B-6 0.00000000 0.00000000 5.39910010 0.00000000 995.92755194
<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 Component Statement
Component Beginning Ending Beginning Ending Ending
Pass-Through Notional Notional Component Component Component
Rate Balance Balance Balance Balance Percentage
Class
<S> <C> <C> <C> <C> <C> <C>
A-6 IO 6.50000% 22,109,169.23 22,109,169.23 0.00 0.00 100.00000000%
A-6 IO 6.50000% 9,441,940.50 9,300,564.34 0.00 0.00 94.10595926%
A-6 PAC 6.50000% 0.00 0.00 10,600,000.00 10,600,000.00 100.00000000%
A-6 SCH 6.50000% 0.00 0.00 70,763,533.05 71,088,862.82 102.43351991%
</TABLE>
<TABLE>
<CAPTION>
CERTIFICATE ACCOUNT
<S> <C>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 7,238,700.79
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 7,238,700.79
Withdrawals
Reimbursement for Servicer Advances 137,795.58
Payment of Service Fee 104,424.89
Payment of Interest and Principal 6,973,794.63
Total Withdrawals (Pool Distribution Amount) 7,216,015.10
Ending Balance 22,685.69
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 2,772.01
Servicing Fee Support 2,772.01
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 100,375.05
Master Servicing Fee 6,821.85
Supported Prepayment/Curtailment Interest Shortfall 2,772.01
Net Servicing Fee 104,424.89
</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 6 1,817,102.51 0.424328% 0.380801%
60 Days 0 0.00 0.000000% 0.000000%
90+ Days 1 239,650.94 0.070721% 0.050222%
Foreclosure 0 0.00 0.000000% 0.000000%
REO 0 0.00 0.000000% 0.000000%
Totals 7 2,056,753.45 0.495050% 0.431023%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 160.36
Cumulative Realized Losses - Includes Interest Shortfall 681.91
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 820,987.74
</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 19,509,681.91 3.90010969% 19,430,229.51 4.07189120% 95.926076% 100.000000%
Class B-1 12,506,681.91 2.50016538% 12,455,748.95 2.61028592% 1.462335% 0.000000%
Class B-2 5,753,681.91 1.15019767% 5,730,250.28 1.20085847% 1.410131% 0.000000%
Class B-3 3,502,681.91 0.70020843% 3,488,417.39 0.73104932% 0.470044% 0.000000%
Class B-4 2,002,681.91 0.40034887% 1,994,526.08 0.41798236% 0.313223% 0.000000%
Class B-5 1,002,681.91 0.20044250% 998,598.54 0.20927105% 0.208816% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.209376% 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 132,416.57 0.02647092% 132,416.57 0.02774985%
Fraud 10,004,683.69 2.00000000% 10,004,683.69 2.09662904%
Special Hazard 5,477,967.00 1.09508050% 5,477,967.00 1.14798879%
<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 7.228697%
Weighted Average Pass-Through Rate 6.500000%
Weighted Average Maturity(Stepdown Calculation ) 352
Begin Scheduled Collateral Loan Count 1,425
Number Of Loans Paid In Full 11
End Scheduled Collateral Loan Count 1,414
Begining Scheduled Collateral Balance 481,546,356.19
Ending Scheduled Collateral Balance 477,179,486.05
Ending Actual Collateral Balance at 31-May-1999 478,494,946.12
Ending Scheduled Balance For Norwest 346,083,126.20
Ending Scheduled Balance For Other Services 131,096,359.85
Monthly P &I Constant 3,118,154.25
Class A Optimal Amount 6,852,199.96
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 462,093,147.70
Ending scheduled Balance For discounted Loans 15,086,338.35
Unpaid Principal Balance Of Outstanding Mortgage Loans
With Original LTV:
Less Than Or Equal To 80% 424,260,085.85
Greater Than 80%, less than or equal to 85% 10,480,475.48
Greater than 85%, less than or equal to 95% 40,321,551.83
Greater than 95% 2,211,687.10
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
</TABLE>
