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 1999-5 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 June 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 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 1999-5 Trust
By: Norwest Bank Minnesota, N.A., as Master Servicer
By: /s/ Sherri J. Sharps, Vice President
By: Sherri J. Sharps, Vice President
Date: 6/28/99
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 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: 1999-5
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% 1,814,616.84 0.00 7,217.66
A-1 66937RML0 SEQ 6.25000% 72,828,616.47 379,315.71 559,006.48
A-2 66937RMM8 SEQ 6.25000% 28,721,420.47 149,590.73 260,123.08
A-3 66937RMN6 SEQ 6.25000% 949,072.00 4,943.08 0.00
A-4 66937RMP1 SEQ 6.00000% 36,065,959.50 180,329.80 123,150.35
A-5 66937RMQ9 SEQ 6.50000% 36,065,959.50 195,357.28 123,150.35
A-6 66937RMR7 SEQ 6.25000% 145,382,368.47 757,199.84 1,274,576.38
A-7 66937RMS5 SEQ 6.00000% 53,280,159.04 266,400.80 467,110.51
A-8 66937RMT3 SEQ 6.50000% 53,280,159.04 288,600.86 467,110.51
A-R 66937RMU0 R 6.25000% 0.00 0.00 0.00
B-1 66937RMV8 SUB 6.25000% 3,342,337.45 17,408.01 11,412.70
B-2 66937RMW6 SUB 6.25000% 1,783,041.98 9,286.68 6,088.35
B-3 66937RMX4 SUB 6.25000% 1,559,295.46 8,121.33 5,324.35
B-4 66937RNZ8 SUB 6.25000% 891,025.98 4,640.76 3,042.49
B-5 66937RPA1 SUB 6.25000% 669,259.51 3,485.73 2,285.24
B-6 66937RPB9 SUB 6.25000% 668,511.58 3,481.83 1,979.61
Totals 437,301,803.29 2,268,162.44 3,311,578.06
</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 1,807,399.18 7,217.66 0.00
A-1 0.00 72,269,609.99 938,322.19 0.00
A-2 0.00 28,461,297.39 409,713.81 0.00
A-3 0.00 949,072.00 4,943.08 0.00
A-4 0.00 35,942,809.15 303,480.15 0.00
A-5 0.00 35,942,809.15 318,507.63 0.00
A-6 0.00 144,107,792.09 2,031,776.22 0.00
A-7 0.00 52,813,048.53 733,511.31 0.00
A-8 0.00 52,813,048.53 755,711.37 0.00
A-R 0.00 0.00 0.00 0.00
B-1 0.00 3,330,924.74 28,820.71 0.00
B-2 0.00 1,776,953.63 15,375.03 0.00
B-3 0.00 1,553,971.11 13,445.68 0.00
B-4 0.00 887,983.49 7,683.25 0.00
B-5 0.00 666,974.27 5,770.97 0.00
B-6 303.08 666,228.88 5,461.44 2,225.69
Totals 303.08 433,989,922.13 5,579,740.50 2,225.69
<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 1,814,616.84 6,466.83 750.83 0.00 0.00
A-1 75,000,000.00 72,828,616.47 248,679.64 310,326.84 0.00 0.00
A-2 29,756,080.00 28,721,420.47 101,312.47 158,810.60 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 36,065,959.50 123,150.35 0.00 0.00 0.00
A-5 36,429,200.00 36,065,959.50 123,150.35 0.00 0.00 0.00
A-6 150,452,094.00 145,382,368.47 496,420.73 778,155.65 0.00 0.00
A-7 55,138,127.00 53,280,159.04 181,929.73 285,180.78 0.00 0.00
A-8 55,138,127.00 53,280,159.04 181,929.73 285,180.78 0.00 0.00
A-R 100.00 0.00 0.00 0.00 0.00 0.00
B-1 3,376,000.00 3,342,337.45 11,412.70 0.00 0.00 0.00
B-2 1,801,000.00 1,783,041.98 6,088.35 0.00 0.00 0.00
B-3 1,575,000.00 1,559,295.46 5,324.35 0.00 0.00 0.00
B-4 900,000.00 891,025.98 3,042.49 0.00 0.00 0.00
B-5 676,000.00 669,259.51 2,285.24 0.00 0.00 0.00
B-6 675,244.53 668,511.58 1,979.61 0.00 0.00 303.08
Totals 450,135,325.49 437,301,803.29 1,493,172.57 1,818,405.48 0.00 303.08
<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 7,217.66 1,807,399.18 0.98223894 7,217.66
A-1 559,006.48 72,269,609.99 0.96359480 559,006.48
A-2 260,123.08 28,461,297.39 0.95648679 260,123.08
A-3 0.00 949,072.00 1.00000000 0.00
A-4 123,150.35 35,942,809.15 0.98664832 123,150.35
A-5 123,150.35 35,942,809.15 0.98664832 123,150.35
A-6 1,274,576.38 144,107,792.09 0.95783175 1,274,576.38
A-7 467,110.51 52,813,048.53 0.95783175 467,110.51
A-8 467,110.51 52,813,048.53 0.95783175 467,110.51
A-R 0.00 0.00 0.00000000 0.00
B-1 11,412.70 3,330,924.74 0.98664832 11,412.70
B-2 6,088.35 1,776,953.63 0.98664832 6,088.35
B-3 5,324.35 1,553,971.11 0.98664832 5,324.35
B-4 3,042.49 887,983.49 0.98664832 3,042.49
B-5 2,285.24 666,974.27 0.98664833 2,285.24
B-6 2,282.69 666,228.88 0.98664832 1,979.61
Totals 3,311,881.14 433,989,922.13 0.96413211 3,311,578.06
</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 1,840,080.96 986.16141325 3.51442689 0.40804183 0.00000000
A-1 75,000,000.00 971.04821960 3.31572853 4.13769120 0.00000000
A-2 29,756,080.00 965.22863462 3.40476535 5.33708069 0.00000000
A-3 949,072.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-4 36,429,200.00 990.02886421 3.38053951 0.00000000 0.00000000
A-5 36,429,200.00 990.02886421 3.38053951 0.00000000 0.00000000
A-6 150,452,094.00 966.30339003 3.29952689 5.17211578 0.00000000
A-7 55,138,127.00 966.30339003 3.29952684 5.17211584 0.00000000
A-8 55,138,127.00 966.30339003 3.29952684 5.17211584 0.00000000
A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000
B-1 3,376,000.00 990.02886552 3.38053910 0.00000000 0.00000000
B-2 1,801,000.00 990.02886174 3.38053859 0.00000000 0.00000000
B-3 1,575,000.00 990.02886349 3.38053968 0.00000000 0.00000000
B-4 900,000.00 990.02886667 3.38054444 0.00000000 0.00000000
B-5 676,000.00 990.02886095 3.38053254 0.00000000 0.00000000
B-6 675,244.53 990.02887147 2.93169350 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 3.92246872 982.23894453 0.98223894 3.92246872
A-1 0.00000000 7.45341973 963.59479987 0.96359480 7.45341973
A-2 0.00000000 8.74184637 956.48678825 0.95648679 8.74184637
A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-4 0.00000000 3.38053951 986.64832470 0.98664832 3.38053951
A-5 0.00000000 3.38053951 986.64832470 0.98664832 3.38053951
A-6 0.00000000 8.47164267 957.83174736 0.95783175 8.47164267
A-7 0.00000000 8.47164268 957.83174735 0.95783175 8.47164268
A-8 0.00000000 8.47164268 957.83174735 0.95783175 8.47164268
A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-1 0.00000000 3.38053910 986.64832346 0.98664832 3.38053910
B-2 0.00000000 3.38053859 986.64832315 0.98664832 3.38053859
B-3 0.00000000 3.38053968 986.64832381 0.98664832 3.38053968
B-4 0.00000000 3.38054444 986.64832222 0.98664832 3.38054444
B-5 0.00000000 3.38053254 986.64832840 0.98664833 3.38053254
B-6 0.44884481 3.38053831 986.64831835 0.98664832 2.93169350
<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% 1,814,616.84 0.00 0.00 0.00
A-1 75,000,000.00 6.25000% 72,828,616.47 379,315.71 0.00 0.00
A-2 29,756,080.00 6.25000% 28,721,420.47 149,590.73 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% 36,065,959.50 180,329.80 0.00 0.00
A-5 36,429,200.00 6.50000% 36,065,959.50 195,357.28 0.00 0.00
A-6 150,452,094.00 6.25000% 145,382,368.47 757,199.84 0.00 0.00
A-7 55,138,127.00 6.00000% 53,280,159.04 266,400.80 0.00 0.00
A-8 55,138,127.00 6.50000% 53,280,159.04 288,600.86 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% 3,342,337.45 17,408.01 0.00 0.00
B-2 1,801,000.00 6.25000% 1,783,041.98 9,286.68 0.00 0.00
B-3 1,575,000.00 6.25000% 1,559,295.46 8,121.33 0.00 0.00
B-4 900,000.00 6.25000% 891,025.98 4,640.76 0.00 0.00
B-5 676,000.00 6.25000% 669,259.51 3,485.73 0.00 0.00
B-6 675,244.53 6.25000% 668,511.58 3,481.83 0.00 0.00
Totals 450,135,325.49 2,268,162.44 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 1,807,399.18
A-1 0.00 0.00 379,315.71 0.00 72,269,609.99
A-2 0.00 0.00 149,590.73 0.00 28,461,297.39
A-3 0.00 0.00 4,943.08 0.00 949,072.00
A-4 0.00 0.00 180,329.80 0.00 35,942,809.15
A-5 0.00 0.00 195,357.28 0.00 35,942,809.15
A-6 0.00 0.00 757,199.84 0.00 144,107,792.09
A-7 0.00 0.00 266,400.80 0.00 52,813,048.53
A-8 0.00 0.00 288,600.86 0.00 52,813,048.53
A-R 0.00 0.00 0.00 0.00 0.00
B-1 0.00 0.00 17,408.01 0.00 3,330,924.74
B-2 0.00 0.00 9,286.68 0.00 1,776,953.63
B-3 0.00 0.00 8,121.33 0.00 1,553,971.11
B-4 0.00 0.00 4,640.76 0.00 887,983.49
B-5 0.00 0.00 3,485.73 0.00 666,974.27
B-6 0.00 0.00 3,481.83 0.00 666,228.88
Totals 0.00 0.00 2,268,162.44 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% 986.16141325 0.00000000 0.00000000 0.00000000
A-1 75,000,000.00 6.25000% 971.04821960 5.05754280 0.00000000 0.00000000
A-2 29,756,080.00 6.25000% 965.22863462 5.02723242 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% 990.02886421 4.95014439 0.00000000 0.00000000
A-5 36,429,200.00 6.50000% 990.02886421 5.36265633 0.00000000 0.00000000
A-6 150,452,094.00 6.25000% 966.30339003 5.03283018 0.00000000 0.00000000
A-7 55,138,127.00 6.00000% 966.30339003 4.83151704 0.00000000 0.00000000
A-8 55,138,127.00 6.50000% 966.30339003 5.23414334 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% 990.02886552 5.15640107 0.00000000 0.00000000
B-2 1,801,000.00 6.25000% 990.02886174 5.15640200 0.00000000 0.00000000
B-3 1,575,000.00 6.25000% 990.02886349 5.15640000 0.00000000 0.00000000
B-4 900,000.00 6.25000% 990.02886667 5.15640000 0.00000000 0.00000000
B-5 676,000.00 6.25000% 990.02886095 5.15640533 0.00000000 0.00000000
B-6 675,244.53 6.25000% 990.02887147 5.15639868 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 982.23894453
A-1 0.00000000 0.00000000 5.05754280 0.00000000 963.59479987
A-2 0.00000000 0.00000000 5.02723242 0.00000000 956.48678825
A-3 0.00000000 0.00000000 5.20832982 0.00000000 1000.00000000
A-4 0.00000000 0.00000000 4.95014439 0.00000000 986.64832470
A-5 0.00000000 0.00000000 5.36265633 0.00000000 986.64832470
A-6 0.00000000 0.00000000 5.03283018 0.00000000 957.83174736
A-7 0.00000000 0.00000000 4.83151704 0.00000000 957.83174735
A-8 0.00000000 0.00000000 5.23414334 0.00000000 957.83174735
A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-1 0.00000000 0.00000000 5.15640107 0.00000000 986.64832346
B-2 0.00000000 0.00000000 5.15640200 0.00000000 986.64832315
B-3 0.00000000 0.00000000 5.15640000 0.00000000 986.64832381
B-4 0.00000000 0.00000000 5.15640000 0.00000000 986.64832222
B-5 0.00000000 0.00000000 5.15640533 0.00000000 986.64832840
B-6 0.00000000 0.00000000 5.15639868 0.00000000 986.64831835
<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 0.00
Deposits
Payments of Interest and Principal 5,873,409.04
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 5,873,409.04
Withdrawals
Reimbursement for Servicer Advances 97,192.05
Payment of Service Fee 96,821.96
Payment of Interest and Principal 5,579,740.50
Total Withdrawals (Pool Distribution Amount) 5,773,754.51
Ending Balance 99,654.54
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 466.11
Servicing Fee Support 466.11
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 91,093.70
Master Servicing Fee 6,194.37
Supported Prepayment/Curtailment Interest Shortfall 466.11
Net Servicing Fee 96,821.96
</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 2 294,250.54 0.162866% 0.067801%
60 Days 0 0.00 0.000000% 0.000000%
90+ Days 0 0.00 0.000000% 0.000000%
Foreclosure 0 0.00 0.000000% 0.000000%
REO 0 0.00 0.000000% 0.000000%
Totals 2 294,250.54 0.162866% 0.067801%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 303.08
Cumulative Realized Losses - Includes Interest Shortfall 2,225.69
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 542,319.13
</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% 8,883,036.12 2.04683005% 97.944610% 100.000000%
Class B-1 5,627,244.53 1.25012284% 5,552,111.38 1.27931804% 0.770722% 0.000000%
Class B-2 3,826,244.53 0.85002094% 3,775,157.75 0.86987222% 0.411158% 0.000000%
Class B-3 2,251,244.53 0.50012616% 2,221,186.64 0.51180604% 0.359564% 0.000000%
Class B-4 1,351,244.53 0.30018629% 1,333,203.15 0.30719680% 0.205465% 0.000000%
Class B-5 675,244.53 0.15000923% 666,228.88 0.15351252% 0.154327% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.154155% 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 0.02304201%
Fraud 9,002,706.51 2.00000000% 9,002,706.51 2.07440451%
Special Hazard 8,468,415.41 1.88130434% 8,468,415.41 1.95129310%
<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 6.807149%
Weighted Average Pass-Through Rate 6.250000%
Weighted Average Maturity(Stepdown Calculation ) 173
Begin Scheduled Collateral Loan Count 1,232
Number Of Loans Paid In Full 4
End Scheduled Collateral Loan Count 1,228
Begining Scheduled Collateral Balance 437,301,803.30
Ending Scheduled Collateral Balance 433,989,922.15
Ending Actual Collateral Balance at 31-May-1999 436,017,874.23
Ending Scheduled Balance For Norwest 373,374,857.37
Ending Scheduled Balance For Other Services 60,615,064.78
Monthly P &I Constant 3,863,917.62
Class A Optimal Amount 5,495,965.75
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 356,231,486.30
Ending scheduled Balance For discounted Loans 77,758,435.85
Unpaid Principal Balance Of Outstanding Mortgage Loans
With Original LTV:
Less Than Or Equal To 80% 428,148,152.83
Greater Than 80%, less than or equal to 85% 791,008.59
Greater than 85%, less than or equal to 95% 5,186,949.14
Greater than 95% 0.00
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
</TABLE>
