|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: DVI RECEIVABLES CORP VIII, S-3/A, 1999-07-09 |
Next: NORWEST ASSET SEC CORP MORT PASS THR CERT SER 1999-5, 8-K, 1999-07-09 |
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 1999-4 Trust
New York (governing law of 333-65481-07 52-2155932
Pooling and Servicing Agreement) (Commission 52-2155933
(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 1999-4
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
1999-4 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 1999-4 Trust
By: Norwest Bank Minnesota, N.A., as Master Servicer
By: /s/ Sherri J. Sharps, Vice President
By: Sherri J. Sharps, Vice President
Date: 6/30/99
INDEX TO EXHIBITS
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through
Certificates, Series 1999-4 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: 1999-4
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 NMB9904PO PO 0.00000% 1,172,447.63 0.00 1,690.40
A-1 66937RNG0 SEQ 6.50000% 225,546,596.44 1,221,710.73 2,736,332.89
A-2 66937RNH8 SEQ 6.50000% 228,515,867.67 1,237,794.28 3,358,594.63
A-3 66937RNJ4 SEQ 6.50000% 36,650,000.00 198,520.83 0.00
A-4 66937RNK1 SEQ 6.50000% 24,000,000.00 130,000.00 0.00
A-5 66937RNL9 SEQ 6.50000% 65,000,000.00 352,083.33 0.00
A-6 66937RNM7 SEQ 6.75000% 2,850,000.00 16,031.25 0.00
A-7 66937RNN5 SEQ 6.75000% 2,850,000.00 16,031.25 0.00
A-8 66937RNP0 SEQ 6.75000% 2,375,000.00 13,359.38 0.00
A-9 66937RNQ8 SEQ 6.25000% 8,075,000.00 42,057.29 0.00
A-11 66937RNS4 SEQ 6.25000% 47,988,678.38 249,941.03 582,198.98
A-10 66937RNR6 IO 0.25000% 0.00 9,997.64 0.00
A-12 66937RNT2 SEQ 6.50000% 5,000,000.00 27,083.33 0.00
A-R 66937RNU9 R 6.50000% 0.00 0.00 0.00
A-LR 66937RNV7 R 6.50000% 0.00 296.37 0.00
B-1 66937RNW5 SUB 6.50000% 9,782,258.02 52,987.23 8,058.77
B-2 66937RNX3 SUB 6.50000% 9,433,105.43 51,095.99 7,771.13
B-3 66937RNY1 SUB 6.50000% 3,143,370.90 17,026.59 2,589.56
B-4 66937RPF0 SUB 6.50000% 2,096,910.70 11,358.27 1,727.47
B-5 66937RPG8 SUB 6.50000% 1,396,610.36 7,564.97 1,150.55
B-6 66937RPH6 SUB 6.50000% 1,398,390.28 7,574.61 1,152.01
Totals 677,274,235.81 3,662,514.37 6,701,266.39
</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 1,170,757.24 1,690.40 0.00
A-1 0.00 222,810,263.55 3,958,043.62 0.00
A-2 0.00 225,157,273.05 4,596,388.91 0.00
A-3 0.00 36,650,000.00 198,520.83 0.00
A-4 0.00 24,000,000.00 130,000.00 0.00
A-5 0.00 65,000,000.00 352,083.33 0.00
A-6 0.00 2,850,000.00 16,031.25 0.00
A-7 0.00 2,850,000.00 16,031.25 0.00
A-8 0.00 2,375,000.00 13,359.38 0.00
A-9 0.00 8,075,000.00 42,057.29 0.00
A-11 0.00 47,406,479.40 832,140.01 0.00
A-10 0.00 0.00 9,997.64 0.00
A-12 0.00 5,000,000.00 27,083.33 0.00
A-R 0.00 0.00 0.00 0.00
A-LR 0.00 0.00 296.37 0.00
B-1 0.00 9,774,199.25 61,046.00 0.00
B-2 0.00 9,425,334.29 58,867.12 0.00
B-3 0.00 3,140,781.34 19,616.15 0.00
B-4 0.00 2,095,183.24 13,085.74 0.00
B-5 0.00 1,395,459.81 8,715.52 0.00
B-6 0.00 1,397,238.26 8,726.62 740.96
Totals 0.00 670,572,969.43 10,363,780.76 740.96
<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 1,177,293.33 1,172,447.63 1,169.38 521.01 0.00 0.00
A-1 234,999,800.00 225,546,596.44 219,055.45 2,517,277.44 0.00 0.00
A-2 240,119,000.00 228,515,867.67 268,870.23 3,089,724.40 0.00 0.00
A-3 36,650,000.00 36,650,000.00 0.00 0.00 0.00 0.00
A-4 24,000,000.00 24,000,000.00 0.00 0.00 0.00 0.00
A-5 65,000,000.00 65,000,000.00 0.00 0.00 0.00 0.00
A-6 2,850,000.00 2,850,000.00 0.00 0.00 0.00 0.00
A-7 2,850,000.00 2,850,000.00 0.00 0.00 0.00 0.00
A-8 2,375,000.00 2,375,000.00 0.00 0.00 0.00 0.00
A-9 8,075,000.00 8,075,000.00 0.00 0.00 0.00 0.00
A-11 50,000,000.00 47,988,678.38 46,607.58 535,591.40 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00 0.00
A-12 5,000,000.00 5,000,000.00 0.00 0.00 0.00 0.00
A-R 100.00 0.00 0.00 0.00 0.00 0.00
A-LR 100.00 0.00 0.00 0.00 0.00 0.00
B-1 9,806,000.00 9,782,258.02 8,058.77 0.00 0.00 0.00
B-2 9,456,000.00 9,433,105.43 7,771.13 0.00 0.00 0.00
B-3 3,151,000.00 3,143,370.90 2,589.56 0.00 0.00 0.00
B-4 2,102,000.00 2,096,910.70 1,727.47 0.00 0.00 0.00
B-5 1,400,000.00 1,396,610.36 1,150.55 0.00 0.00 0.00
B-6 1,401,784.23 1,398,390.28 1,152.01 0.00 0.00 0.00
Totals 700,413,077.56 677,274,235.81 558,152.13 6,143,114.25 0.00 0.00
<FN>
(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement (continued)
Total Ending Ending Total
Principal Certificate Certificate Principal
Class Reduction Balance Percentage Distribution
<S> <C> <C> <C> <C>
APO 1,690.40 1,170,757.24 0.99444821 1,690.40
A-1 2,736,332.89 222,810,263.55 0.94812959 2,736,332.89
A-2 3,358,594.63 225,157,273.05 0.93769037 3,358,594.63
A-3 0.00 36,650,000.00 1.00000000 0.00
A-4 0.00 24,000,000.00 1.00000000 0.00
A-5 0.00 65,000,000.00 1.00000000 0.00
A-6 0.00 2,850,000.00 1.00000000 0.00
A-7 0.00 2,850,000.00 1.00000000 0.00
A-8 0.00 2,375,000.00 1.00000000 0.00
A-9 0.00 8,075,000.00 1.00000000 0.00
A-11 582,198.98 47,406,479.40 0.94812959 582,198.98
A-10 0.00 0.00 0.00000000 0.00
A-12 0.00 5,000,000.00 1.00000000 0.00
A-R 0.00 0.00 0.00000000 0.00
A-LR 0.00 0.00 0.00000000 0.00
B-1 8,058.77 9,774,199.25 0.99675701 8,058.77
B-2 7,771.13 9,425,334.29 0.99675701 7,771.13
B-3 2,589.56 3,140,781.34 0.99675701 2,589.56
B-4 1,727.47 2,095,183.24 0.99675701 1,727.47
B-5 1,150.55 1,395,459.81 0.99675701 1,150.55
B-6 1,152.01 1,397,238.26 0.99675701 1,152.01
Totals 6,701,266.39 670,572,969.43 0.95739641 6,701,266.39
</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 1,177,293.33 995.88403342 0.99327837 0.44254901 0.00000000
A-1 234,999,800.00 959.77356764 0.93215164 10.71182801 0.00000000
A-2 240,119,000.00 951.67757516 1.11973742 12.86747155 0.00000000
A-3 36,650,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-4 24,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-5 65,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-6 2,850,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-7 2,850,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-8 2,375,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-9 8,075,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-11 50,000,000.00 959.77356760 0.93215160 10.71182800 0.00000000
A-10 0.00 0.00000000 0.00000000 0.00000000 0.00000000
A-12 5,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000
A-LR 100.00 0.00000000 0.00000000 0.00000000 0.00000000
B-1 9,806,000.00 997.57883133 0.82182031 0.00000000 0.00000000
B-2 9,456,000.00 997.57883143 0.82182001 0.00000000 0.00000000
B-3 3,151,000.00 997.57883212 0.82182164 0.00000000 0.00000000
B-4 2,102,000.00 997.57882969 0.82182207 0.00000000 0.00000000
B-5 1,400,000.00 997.57882857 0.82182143 0.00000000 0.00000000
B-6 1,401,784.23 997.57883565 0.82181692 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 1.43583588 994.44820604 0.99444821 1.43583588
A-1 0.00000000 11.64397965 948.12958798 0.94812959 11.64397965
A-2 0.00000000 13.98720897 937.69036624 0.93769037 13.98720897
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 0.00000000 1,000.00000000 1.00000000 0.00000000
A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-11 0.00000000 11.64397960 948.12958800 0.94812959 11.64397960
A-10 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
A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-1 0.00000000 0.82182031 996.75701101 0.99675701 0.82182031
B-2 0.00000000 0.82182001 996.75701036 0.99675701 0.82182001
B-3 0.00000000 0.82182164 996.75701047 0.99675701 0.82182164
B-4 0.00000000 0.82182207 996.75701237 0.99675701 0.82182207
B-5 0.00000000 0.82182143 996.75700714 0.99675701 0.82182143
B-6 0.00000000 0.82181692 996.75701160 0.99675701 0.82181692
<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 1,177,293.33 0.00000% 1,172,447.63 0.00 0.00 0.00
A-1 234,999,800.00 6.50000% 225,546,596.44 1,221,710.73 0.00 0.00
A-2 240,119,000.00 6.50000% 228,515,867.67 1,237,794.28 0.00 0.00
A-3 36,650,000.00 6.50000% 36,650,000.00 198,520.83 0.00 0.00
A-4 24,000,000.00 6.50000% 24,000,000.00 130,000.00 0.00 0.00
A-5 65,000,000.00 6.50000% 65,000,000.00 352,083.33 0.00 0.00
A-6 2,850,000.00 6.75000% 2,850,000.00 16,031.25 0.00 0.00
A-7 2,850,000.00 6.75000% 2,850,000.00 16,031.25 0.00 0.00
A-8 2,375,000.00 6.75000% 2,375,000.00 13,359.38 0.00 0.00
A-9 8,075,000.00 6.25000% 8,075,000.00 42,057.29 0.00 0.00
A-11 50,000,000.00 6.25000% 47,988,678.38 249,941.03 0.00 0.00
A-10 0.00 0.25000% 47,988,678.38 9,997.64 0.00 0.00
A-12 5,000,000.00 6.50000% 5,000,000.00 27,083.33 0.00 0.00
A-R 100.00 6.50000% 0.00 0.00 0.00 0.00
A-LR 100.00 6.50000% 0.00 0.00 0.00 0.00
B-1 9,806,000.00 6.50000% 9,782,258.02 52,987.23 0.00 0.00
B-2 9,456,000.00 6.50000% 9,433,105.43 51,095.99 0.00 0.00
B-3 3,151,000.00 6.50000% 3,143,370.90 17,026.59 0.00 0.00
B-4 2,102,000.00 6.50000% 2,096,910.70 11,358.27 0.00 0.00
B-5 1,400,000.00 6.50000% 1,396,610.36 7,564.97 0.00 0.00
B-6 1,401,784.23 6.50000% 1,398,390.28 7,574.61 0.00 0.00
Totals 700,413,077.56 3,662,218.00 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 1,170,757.24
A-1 0.00 0.00 1,221,710.73 0.00 222,810,263.55
A-2 0.00 0.00 1,237,794.28 0.00 225,157,273.05
A-3 0.00 0.00 198,520.83 0.00 36,650,000.00
A-4 0.00 0.00 130,000.00 0.00 24,000,000.00
A-5 0.00 0.00 352,083.33 0.00 65,000,000.00
A-6 0.00 0.00 16,031.25 0.00 2,850,000.00
A-7 0.00 0.00 16,031.25 0.00 2,850,000.00
A-8 0.00 0.00 13,359.38 0.00 2,375,000.00
A-9 0.00 0.00 42,057.29 0.00 8,075,000.00
A-11 0.00 0.00 249,941.03 0.00 47,406,479.40
A-10 0.00 0.00 9,997.64 0.00 47,406,479.40
A-12 0.00 0.00 27,083.33 0.00 5,000,000.00
A-R 0.00 0.00 0.00 0.00 0.00
A-LR 0.00 0.00 296.37 0.00 0.00
B-1 0.00 0.00 52,987.23 0.00 9,774,199.25
B-2 0.00 0.00 51,095.99 0.00 9,425,334.29
B-3 0.00 0.00 17,026.59 0.00 3,140,781.34
B-4 0.00 0.00 11,358.27 0.00 2,095,183.24
B-5 0.00 0.00 7,564.97 0.00 1,395,459.81
B-6 0.00 0.00 7,574.61 0.00 1,397,238.26
Totals 0.00 0.00 3,662,514.37 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 1,177,293.33 0.00000% 995.88403342 0.00000000 0.00000000 0.00000000
A-1 234,999,800.00 6.50000% 959.77356764 5.19877349 0.00000000 0.00000000
A-2 240,119,000.00 6.50000% 951.67757516 5.15492019 0.00000000 0.00000000
A-3 36,650,000.00 6.50000% 1000.00000000 5.41666658 0.00000000 0.00000000
A-4 24,000,000.00 6.50000% 1000.00000000 5.41666667 0.00000000 0.00000000
A-5 65,000,000.00 6.50000% 1000.00000000 5.41666662 0.00000000 0.00000000
A-6 2,850,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000
A-7 2,850,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000
A-8 2,375,000.00 6.75000% 1000.00000000 5.62500211 0.00000000 0.00000000
A-9 8,075,000.00 6.25000% 1000.00000000 5.20833313 0.00000000 0.00000000
A-11 50,000,000.00 6.25000% 959.77356760 4.99882060 0.00000000 0.00000000
A-10 0.00 0.25000% 959.77356760 0.19995280 0.00000000 0.00000000
A-12 5,000,000.00 6.50000% 1000.00000000 5.41666600 0.00000000 0.00000000
A-R 100.00 6.50000% 0.00000000 0.00000000 0.00000000 0.00000000
A-LR 100.00 6.50000% 0.00000000 0.00000000 0.00000000 0.00000000
B-1 9,806,000.00 6.50000% 997.57883133 5.40355191 0.00000000 0.00000000
B-2 9,456,000.00 6.50000% 997.57883143 5.40355224 0.00000000 0.00000000
B-3 3,151,000.00 6.50000% 997.57883212 5.40355125 0.00000000 0.00000000
B-4 2,102,000.00 6.50000% 997.57882969 5.40355376 0.00000000 0.00000000
B-5 1,400,000.00 6.50000% 997.57882857 5.40355000 0.00000000 0.00000000
B-6 1,401,784.23 6.50000% 997.57883565 5.40354916 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 994.44820604
A-1 0.00000000 0.00000000 5.19877349 0.00000000 948.12958798
A-2 0.00000000 0.00000000 5.15492019 0.00000000 937.69036624
A-3 0.00000000 0.00000000 5.41666658 0.00000000 1000.00000000
A-4 0.00000000 0.00000000 5.41666667 0.00000000 1000.00000000
A-5 0.00000000 0.00000000 5.41666662 0.00000000 1000.00000000
A-6 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000
A-7 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000
A-8 0.00000000 0.00000000 5.62500211 0.00000000 1000.00000000
A-9 0.00000000 0.00000000 5.20833313 0.00000000 1000.00000000
A-11 0.00000000 0.00000000 4.99882060 0.00000000 948.12958800
A-10 0.00000000 0.00000000 0.19995280 0.00000000 948.12958800
A-12 0.00000000 0.00000000 5.41666600 0.00000000 1000.00000000
A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-LR 0.00000000 0.00000000 2963.70000000 0.00000000 0.00000000
B-1 0.00000000 0.00000000 5.40355191 0.00000000 996.75701101
B-2 0.00000000 0.00000000 5.40355224 0.00000000 996.75701036
B-3 0.00000000 0.00000000 5.40355125 0.00000000 996.75701047
B-4 0.00000000 0.00000000 5.40355376 0.00000000 996.75701237
B-5 0.00000000 0.00000000 5.40355000 0.00000000 996.75700714
B-6 0.00000000 0.00000000 5.40354916 0.00000000 996.75701160
<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
<S> <C>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 10,758,488.78
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 10,758,488.78
Withdrawals
Reimbursement for Servicer Advances 213,868.46
Payment of Service Fee 146,080.67
Payment of Interest and Principal 10,363,780.77
Total Withdrawals (Pool Distribution Amount) 10,723,729.90
Ending Balance 34,758.89
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 4,605.60
Servicing Fee Support 4,605.60
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 141,092.01
Master Servicing Fee 9,594.26
Supported Prepayment/Curtailment Interest Shortfall 4,605.60
Net Servicing Fee 146,080.67
</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 1,975,816.45 0.311365% 0.294646%
60 Days 0 0.00 0.000000% 0.000000%
90+ Days 0 0.00 0.000000% 0.000000%
Foreclosure 1 329,267.47 0.051894% 0.049102%
REO 0 0.00 0.000000% 0.000000%
Totals 7 2,305,083.92 0.363259% 0.343748%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 0.00
Cumulative Realized Losses - Includes Interest Shortfall 740.96
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 711,158.88
</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 27,316,784.23 3.90009626% 27,228,196.19 4.06043748% 95.932461% 100.000000%
Class B-1 17,510,784.23 2.50006529% 17,453,996.94 2.60284827% 1.460138% 0.000000%
Class B-2 8,054,784.23 1.15000483% 8,028,662.65 1.19728397% 1.408023% 0.000000%
Class B-3 4,903,784.23 0.70012745% 4,887,881.31 0.72891117% 0.469192% 0.000000%
Class B-4 2,801,784.23 0.40001883% 2,792,698.07 0.41646446% 0.312993% 0.000000%
Class B-5 1,401,784.23 0.20013679% 1,397,238.26 0.20836483% 0.208464% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.208729% 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 250,000.00 0.03569322% 250,000.00 0.03728155%
Fraud 14,008,261.55 2.00000000% 14,008,261.55 2.08899884%
Special Hazard 9,807,762.50 1.40028261% 9,807,762.50 1.46259437%
<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 7.170290%
Weighted Average Pass-Through Rate 6.500000%
Weighted Average Maturity(Stepdown Calculation ) 354
Beginning Scheduled Collateral Loan Count 1,944
Number Of Loans Paid In Full 17
Ending Scheduled Collateral Loan Count 1,927
Beginning Scheduled Collateral Balance 677,274,235.81
Ending Scheduled Collateral Balance 670,572,969.43
Ending Actual Collateral Balance at 31-May-1999 673,987,945.21
Ending Scheduled Balance For Norwest 563,088,204.83
Ending Scheduled Balance For Other Services 107,484,764.60
Monthly P &I Constant 4,375,376.20
Class A Optimal Amount 10,191,736.84
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 597,396,885.91
Ending scheduled Balance For discounted Loans 73,176,083.52
Unpaid Principal Balance Of Outstanding Mortgage Loans
With Original LTV:
Less Than Or Equal To 80% 609,832,046.12
Greater Than 80%, less than or equal to 85% 9,538,580.35
Greater than 85%, less than or equal to 95% 50,748,820.04
Greater than 95% 527,160.33
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
</TABLE>
|
|