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): May 25, 1999
NORWEST ASSET SECURITIES CORPORATION
Mortgage Pass-Through Certificates, Series 1999-5 Trust
New York (governing law of 333-65481-08 52-2155934
Pooling and Servicing Agreement) (Commission IRS EIN
(State or other File Number)
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 May 25, 1999 a distribution was made to holders of NORWEST ASSET
SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 1999-5
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
1999-5 Trust, relating to the May 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 1999-5 Trust
By: Norwest Bank Minnesota, N.A., as Master Servicer
By: /s/ Sherri J. Sharps, Vice President
By: Sherri J. Sharps, Vice President
Date: 6/4/99
INDEX TO EXHIBITS
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through
Certificates, Series 1999-5 Trust, relating to the May 25,
1999 distribution.
<TABLE>
<CAPTION>
Norwest Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 4/30/99
Distribution Date: 5/25/99
NASCOR Series: 1999-5
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-PO NMB9905PO PO 0.00000% 1,821,592.15 0.00 6,975.31
A-1 66937RML0 SEQ 6.25000% 73,484,956.06 382,734.15 656,339.58
A-2 66937RMM8 SEQ 6.25000% 29,031,576.04 151,206.13 310,155.57
A-3 66937RMN6 SEQ 6.25000% 949,072.00 4,943.08 0.00
A-4 66937RMP1 SEQ 6.00000% 36,188,056.24 180,940.28 122,096.74
A-5 66937RMQ9 SEQ 6.50000% 36,188,056.24 196,018.64 122,096.74
A-6 66937RMR7 SEQ 6.25000% 146,902,098.94 765,115.10 1,519,730.47
A-7 66937RMS5 SEQ 6.00000% 53,837,114.35 269,185.57 556,955.30
A-8 66937RMT3 SEQ 6.50000% 53,837,114.35 291,617.70 556,955.30
A-R 66937RMU0 R 6.25000% 0.00 0.00 0.00
B-1 66937RMV8 SUB 6.25000% 3,353,652.51 17,466.94 11,315.06
B-2 66937RMW6 SUB 6.25000% 1,789,078.25 9,318.12 6,036.26
B-3 66937RMX4 SUB 6.25000% 1,564,574.26 8,148.82 5,278.80
B-4 66937RNZ8 SUB 6.25000% 894,042.43 4,656.47 3,016.46
B-5 66937RPA1 SUB 6.25000% 671,525.21 3,497.53 2,265.69
B-6 66937RPB9 SUB 6.25000% 670,774.74 3,493.62 2,104.31
Totals 441,183,283.77 2,288,342.15 3,881,321.59
</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-PO 0.00 1,814,616.84 6,975.31 0.00
A-1 0.00 72,828,616.47 1,039,073.73 0.00
A-2 0.00 28,721,420.47 461,361.70 0.00
A-3 0.00 949,072.00 4,943.08 0.00
A-4 0.00 36,065,959.50 303,037.02 0.00
A-5 0.00 36,065,959.50 318,115.38 0.00
A-6 0.00 145,382,368.47 2,284,845.57 0.00
A-7 0.00 53,280,159.04 826,140.87 0.00
A-8 0.00 53,280,159.04 848,573.00 0.00
A-R 0.00 0.00 0.00 0.00
B-1 0.00 3,342,337.45 28,782.00 0.00
B-2 0.00 1,783,041.98 15,354.38 0.00
B-3 0.00 1,559,295.46 13,427.62 0.00
B-4 0.00 891,025.98 7,672.93 0.00
B-5 0.00 669,259.51 5,763.22 0.00
B-6 158.85 668,511.58 5,597.93 1,922.61
Totals 158.85 437,301,803.29 6,169,663.74 1,922.61
<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-PO 1,840,080.96 1,821,592.15 6,431.03 544.28 0.00 0.00
A-1 75,000,000.00 73,484,956.06 247,934.66 408,404.92 0.00 0.00
A-2 29,756,080.00 29,031,576.04 101,153.25 209,002.32 0.00 0.00
A-3 949,072.00 949,072.00 0.00 0.00 0.00 0.00
A-4 36,429,200.00 36,188,056.24 122,096.74 0.00 0.00 0.00
A-5 36,429,200.00 36,188,056.24 122,096.74 0.00 0.00 0.00
A-6 150,452,094.00 146,902,098.94 495,640.53 1,024,089.94 0.00 0.00
A-7 55,138,127.00 53,837,114.35 181,643.80 375,311.50 0.00 0.00
A-8 55,138,127.00 53,837,114.35 181,643.80 375,311.50 0.00 0.00
A-R 100.00 0.00 0.00 0.00 0.00 0.00
B-1 3,376,000.00 3,353,652.51 11,315.06 0.00 0.00 0.00
B-2 1,801,000.00 1,789,078.25 6,036.26 0.00 0.00 0.00
B-3 1,575,000.00 1,564,574.26 5,278.80 0.00 0.00 0.00
B-4 900,000.00 894,042.43 3,016.46 0.00 0.00 0.00
B-5 676,000.00 671,525.21 2,265.69 0.00 0.00 0.00
B-6 675,244.53 670,774.74 2,104.31 0.00 0.00 158.85
Totals 450,135,325.49 441,183,283.77 1,488,657.13 2,392,664.46 0.00 158.85
<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-PO 6,975.31 1,814,616.84 0.98616141 6,975.31
A-1 656,339.58 72,828,616.47 0.97104822 656,339.58
A-2 310,155.57 28,721,420.47 0.96522863 310,155.57
A-3 0.00 949,072.00 1.00000000 0.00
A-4 122,096.74 36,065,959.50 0.99002886 122,096.74
A-5 122,096.74 36,065,959.50 0.99002886 122,096.74
A-6 1,519,730.47 145,382,368.47 0.96630339 1,519,730.47
A-7 556,955.30 53,280,159.04 0.96630339 556,955.30
A-8 556,955.30 53,280,159.04 0.96630339 556,955.30
A-R 0.00 0.00 0.00000000 0.00
B-1 11,315.06 3,342,337.45 0.99002887 11,315.06
B-2 6,036.26 1,783,041.98 0.99002886 6,036.26
B-3 5,278.80 1,559,295.46 0.99002886 5,278.80
B-4 3,016.46 891,025.98 0.99002887 3,016.46
B-5 2,265.69 669,259.51 0.99002886 2,265.69
B-6 2,263.16 668,511.58 0.99002887 2,104.31
Totals 3,881,480.44 437,301,803.29 0.97148964 3,881,321.59
</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-PO 1,840,080.96 989.95217580 3.49497122 0.29579133 0.00000000
A-1 75,000,000.00 979.79941413 3.30579547 5.44539893 0.00000000
A-2 29,756,080.00 975.65190173 3.39941451 7.02385260 0.00000000
A-3 949,072.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-4 36,429,200.00 993.38048159 3.35161738 0.00000000 0.00000000
A-5 36,429,200.00 993.38048159 3.35161738 0.00000000 0.00000000
A-6 150,452,094.00 976.40448221 3.29434119 6.80675099 0.00000000
A-7 55,138,127.00 976.40448233 3.29434114 6.80675098 0.00000000
A-8 55,138,127.00 976.40448233 3.29434114 6.80675098 0.00000000
A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000
B-1 3,376,000.00 993.38048282 3.35161730 0.00000000 0.00000000
B-2 1,801,000.00 993.38048306 3.35161577 0.00000000 0.00000000
B-3 1,575,000.00 993.38048254 3.35161905 0.00000000 0.00000000
B-4 900,000.00 993.38047778 3.35162222 0.00000000 0.00000000
B-5 676,000.00 993.38048817 3.35161243 0.00000000 0.00000000
B-6 675,244.53 993.38048692 3.11636734 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-PO 0.00000000 3.79076255 986.16141325 0.98616141 3.79076255
A-1 0.00000000 8.75119440 971.04821960 0.97104822 8.75119440
A-2 0.00000000 10.42326711 965.22863462 0.96522863 10.42326711
A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-4 0.00000000 3.35161738 990.02886421 0.99002886 3.35161738
A-5 0.00000000 3.35161738 990.02886421 0.99002886 3.35161738
A-6 0.00000000 10.10109218 966.30339003 0.96630339 10.10109218
A-7 0.00000000 10.10109212 966.30339003 0.96630339 10.10109212
A-8 0.00000000 10.10109212 966.30339003 0.96630339 10.10109212
A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-1 0.00000000 3.35161730 990.02886552 0.99002887 3.35161730
B-2 0.00000000 3.35161577 990.02886174 0.99002886 3.35161577
B-3 0.00000000 3.35161905 990.02886349 0.99002886 3.35161905
B-4 0.00000000 3.35162222 990.02886667 0.99002887 3.35162222
B-5 0.00000000 3.35161243 990.02886095 0.99002886 3.35161243
B-6 0.23524811 3.35161545 990.02887147 0.99002887 3.11636734
<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>
A-PO 1,840,080.96 0.00000% 1,821,592.15 0.00 0.00 0.00
A-1 75,000,000.00 6.25000% 73,484,956.06 382,734.15 0.00 0.00
A-2 29,756,080.00 6.25000% 29,031,576.04 151,206.13 0.00 0.00
A-3 949,072.00 6.25000% 949,072.00 4,943.08 0.00 0.00
A-4 36,429,200.00 6.00000% 36,188,056.24 180,940.28 0.00 0.00
A-5 36,429,200.00 6.50000% 36,188,056.24 196,018.64 0.00 0.00
A-6 150,452,094.00 6.25000% 146,902,098.94 765,115.10 0.00 0.00
A-7 55,138,127.00 6.00000% 53,837,114.35 269,185.57 0.00 0.00
A-8 55,138,127.00 6.50000% 53,837,114.35 291,617.70 0.00 0.00
A-R 100.00 6.25000% 0.00 0.00 0.00 0.00
B-1 3,376,000.00 6.25000% 3,353,652.51 17,466.94 0.00 0.00
B-2 1,801,000.00 6.25000% 1,789,078.25 9,318.12 0.00 0.00
B-3 1,575,000.00 6.25000% 1,564,574.26 8,148.82 0.00 0.00
B-4 900,000.00 6.25000% 894,042.43 4,656.47 0.00 0.00
B-5 676,000.00 6.25000% 671,525.21 3,497.53 0.00 0.00
B-6 675,244.53 6.25000% 670,774.74 3,493.62 0.00 0.00
Totals 450,135,325.49 2,288,342.15 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-PO 0.00 0.00 0.00 0.00 1,814,616.84
A-1 0.00 0.00 382,734.15 0.00 72,828,616.47
A-2 0.00 0.00 151,206.13 0.00 28,721,420.47
A-3 0.00 0.00 4,943.08 0.00 949,072.00
A-4 0.00 0.00 180,940.28 0.00 36,065,959.50
A-5 0.00 0.00 196,018.64 0.00 36,065,959.50
A-6 0.00 0.00 765,115.10 0.00 145,382,368.47
A-7 0.00 0.00 269,185.57 0.00 53,280,159.04
A-8 0.00 0.00 291,617.70 0.00 53,280,159.04
A-R 0.00 0.00 0.00 0.00 0.00
B-1 0.00 0.00 17,466.94 0.00 3,342,337.45
B-2 0.00 0.00 9,318.12 0.00 1,783,041.98
B-3 0.00 0.00 8,148.82 0.00 1,559,295.46
B-4 0.00 0.00 4,656.47 0.00 891,025.98
B-5 0.00 0.00 3,497.53 0.00 669,259.51
B-6 0.00 0.00 3,493.62 0.00 668,511.58
Totals 0.00 0.00 2,288,342.15 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>
A-PO 1,840,080.96 0.00000% 989.95217580 0.00000000 0.00000000 0.00000000
A-1 75,000,000.00 6.25000% 979.79941413 5.10312200 0.00000000 0.00000000
A-2 29,756,080.00 6.25000% 975.65190173 5.08152048 0.00000000 0.00000000
A-3 949,072.00 6.25000% 1000.00000000 5.20832982 0.00000000 0.00000000
A-4 36,429,200.00 6.00000% 993.38048159 4.96690238 0.00000000 0.00000000
A-5 36,429,200.00 6.50000% 993.38048159 5.38081100 0.00000000 0.00000000
A-6 150,452,094.00 6.25000% 976.40448221 5.08544002 0.00000000 0.00000000
A-7 55,138,127.00 6.00000% 976.40448233 4.88202238 0.00000000 0.00000000
A-8 55,138,127.00 6.50000% 976.40448233 5.28885756 0.00000000 0.00000000
A-R 100.00 6.25000% 0.00000000 0.00000000 0.00000000 0.00000000
B-1 3,376,000.00 6.25000% 993.38048282 5.17385664 0.00000000 0.00000000
B-2 1,801,000.00 6.25000% 993.38048306 5.17385897 0.00000000 0.00000000
B-3 1,575,000.00 6.25000% 993.38048254 5.17385397 0.00000000 0.00000000
B-4 900,000.00 6.25000% 993.38047778 5.17385556 0.00000000 0.00000000
B-5 676,000.00 6.25000% 993.38048817 5.17386095 0.00000000 0.00000000
B-6 675,244.53 6.25000% 993.38048692 5.17385902 0.00000000 0.00000000
<FN>
5) Per $1,000 denomination
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Factors Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (6) Distribution Shortfall Balance
<S> <C> <C> <C> <C> <C>
A-PO 0.00000000 0.00000000 0.00000000 0.00000000 986.16141325
A-1 0.00000000 0.00000000 5.10312200 0.00000000 971.04821960
A-2 0.00000000 0.00000000 5.08152048 0.00000000 965.22863462
A-3 0.00000000 0.00000000 5.20832982 0.00000000 1000.00000000
A-4 0.00000000 0.00000000 4.96690238 0.00000000 990.02886421
A-5 0.00000000 0.00000000 5.38081100 0.00000000 990.02886421
A-6 0.00000000 0.00000000 5.08544002 0.00000000 966.30339003
A-7 0.00000000 0.00000000 4.88202238 0.00000000 966.30339003
A-8 0.00000000 0.00000000 5.28885756 0.00000000 966.30339003
A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-1 0.00000000 0.00000000 5.17385664 0.00000000 990.02886552
B-2 0.00000000 0.00000000 5.17385897 0.00000000 990.02886174
B-3 0.00000000 0.00000000 5.17385397 0.00000000 990.02886349
B-4 0.00000000 0.00000000 5.17385556 0.00000000 990.02886667
B-5 0.00000000 0.00000000 5.17386095 0.00000000 990.02886095
B-6 0.00000000 0.00000000 5.17385902 0.00000000 990.02887147
<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>
CERTIFICATE ACCOUNT
<S> <C>
Beginning Balance 15,492.23
Deposits
Payments of Interest and Principal 6,152,349.57
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 97,192.05
Realized Losses 0.00
Total Deposits 6,249,541.62
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 95,370.12
Payment of Interest and Principal 6,169,663.74
Total Withdrawals (Pool Distribution Amount) 6,265,033.86
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 2,792.17
Servicing Fee Support 2,792.17
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 91,912.26
Master Servicing Fee 6,250.03
Supported Prepayment/Curtailment Interest Shortfall 2,792.17
Net Servicing Fee 95,370.12
</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 4 1,126,895.96 0.324675% 0.257693%
60 Days 1 392,398.02 0.081169% 0.089732%
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 5 1,519,293.98 0.405844% 0.347425%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 158.85
Cumulative Realized Losses - Includes Interest Shortfall 1,922.61
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 694,979.56
</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 9,003,244.53 2.00011952% 8,913,471.96 2.03828841% 97.953218% 100.000000%
Class B-1 5,627,244.53 1.25012284% 5,571,134.51 1.27397931% 0.767494% 0.000000%
Class B-2 3,826,244.53 0.85002094% 3,788,092.53 0.86624215% 0.409436% 0.000000%
Class B-3 2,251,244.53 0.50012616% 2,228,797.07 0.50967022% 0.358058% 0.000000%
Class B-4 1,351,244.53 0.30018629% 1,337,771.09 0.30591483% 0.204604% 0.000000%
Class B-5 675,244.53 0.15000923% 668,511.58 0.15287190% 0.153681% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.153509% 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 0.02221554% 100,000.00 0.02286750%
Fraud 9,002,706.51 2.00000000% 9,002,706.51 2.05869412%
Special Hazard 8,468,415.41 1.88130434% 8,468,415.41 1.93651509%
<FN>
Limit of Subordinate's Exposure to Certain Types of Losses
</FN>
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Fixed 15 Year
Weighted Average Gross Coupon 6.808689%
Weighted Average Pass-Through Rate 6.250000%
Weighted Average Maturity(Stepdown Calculation ) 174
Begin Scheduled Collateral Loan Count 1,239
Number Of Loans Paid In Full 7
End Scheduled Collateral Loan Count 1,232
Begining Scheduled Collateral Balance 441,183,283.75
Ending Scheduled Collateral Balance 437,301,803.30
Ending Actual Collateral Balance at 30-Apr-1999 441,884,087.93
Ending Scheduled Balance For Norwest 375,833,954.92
Ending Scheduled Balance For Other Services 61,467,848.38
Monthly P &I Constant 3,882,679.07
Class A Optimal Amount 6,086,090.35
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 359,232,707.63
Ending scheduled Balance For discounted Loans 78,069,095.67
Unpaid Principal Balance Of Outstanding Mortgage Loans
With Original LTV:
Less Than Or Equal To 80% 431,504,032.14
Greater Than 80%, less than or equal to 85% 795,761.73
Greater than 85%, less than or equal to 95% 5,205,393.37
Greater than 95% 0.00
</TABLE>
