NORWEST ASSET SEC CORP MORT PASS THR CERT SER 1999-7
8-K, 1999-06-07
ASSET-BACKED SECURITIES
Previous: NORWEST ASSET SEC CORP MORT PASS THR CERT SER 1999-6, 8-K, 1999-06-07
Next: PHONE COM INC, S-1/A, 1999-06-07




                                  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 1999-7 Trust


New York (governing law of          333-65481-10   52-2159079
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 1999-7
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
                                 1999-7 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 1999-7 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 1999-7 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: 1999-7

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        NMB9907PO         PO           0.00000%        161,676.71            0.00          161.59
    A-1        66937RMA4         SEQ          6.45000%    217,123,585.48    1,167,039.27    2,799,739.31
    A-2        66937RMB2         SEQ          6.00000%    158,563,446.90      792,817.23    2,239,798.90
    A-3        66937RMC0         SEQ          6.00000%     15,136,000.00       75,680.00            0.00
    A-4        66937RMD8         SEQ          6.55000%     23,638,000.00      129,024.08            0.00
    A-5        66937RME6         PO           0.00000%      1,362,000.00            0.00            0.00
    A-6        66937RMF3         SEQ          6.25000%     49,918,550.95      259,992.45       41,400.71
    A-R        66937RMG1          R           6.25000%              0.00            0.00            0.00
    B-1        66937RMH9         SUB          6.25000%      6,988,597.13       36,398.94        5,796.10
    B-2        66937RMJ5         SUB          6.25000%      6,739,004.38       35,098.98        5,589.10
    B-3        66937RMK2         SUB          6.25000%      2,246,334.79       11,699.66        1,863.03
    B-4        66937RPJ2         SUB          6.25000%      1,497,556.53        7,799.77        1,242.02
    B-5        66937RPK9         SUB          6.25000%        998,371.02        5,199.85          828.01
    B-6        66937RPL7         SUB          6.25000%        998,531.86        5,200.69          644.15
Totals                                                    485,371,655.75    2,525,950.92    5,097,062.92
</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             161,515.12                   161.59                      0.00
A-1                            0.00         214,323,846.17             3,966,778.58                      0.00
A-2                            0.00         156,323,647.99             3,032,616.13                      0.00
A-3                            0.00          15,136,000.00                75,680.00                      0.00
A-4                            0.00          23,638,000.00               129,024.08                      0.00
A-5                            0.00           1,362,000.00                     0.00                      0.00
A-6                            0.00          49,877,150.25               301,393.16                      0.00
A-R                            0.00                   0.00                     0.00                      0.00
B-1                            0.00           6,982,801.03                42,195.04                      0.00
B-2                            0.00           6,733,415.28                40,688.08                      0.00
B-3                            0.00           2,244,471.76                13,562.69                      0.00
B-4                            0.00           1,496,314.51                 9,041.79                      0.00
B-5                            0.00             997,543.01                 6,027.86                      0.00
B-6                          184.00             997,703.71                 5,844.84                  1,553.50
Totals                       184.00         480,274,408.83             7,623,013.84                  1,553.50
<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                     161,998.35         161,676.71            157.37             4.21           0.00            0.00
A-1                 225,188,000.00     217,123,585.48        191,593.67     2,608,145.63           0.00            0.00
A-2                 165,015,000.00     158,563,446.90        153,275.45     2,086,523.45           0.00            0.00
A-3                  15,136,000.00      15,136,000.00              0.00             0.00           0.00            0.00
A-4                  23,638,000.00      23,638,000.00              0.00             0.00           0.00            0.00
A-5                   1,362,000.00       1,362,000.00              0.00             0.00           0.00            0.00
A-6                  50,000,000.00      49,918,550.95         41,400.71             0.00           0.00            0.00
A-R                         100.00               0.00              0.00             0.00           0.00            0.00
B-1                   7,000,000.00       6,988,597.13          5,796.10             0.00           0.00            0.00
B-2                   6,750,000.00       6,739,004.38          5,589.10             0.00           0.00            0.00
B-3                   2,250,000.00       2,246,334.79          1,863.03             0.00           0.00            0.00
B-4                   1,500,000.00       1,497,556.53          1,242.02             0.00           0.00            0.00
B-5                   1,000,000.00         998,371.02            828.01             0.00           0.00            0.00
B-6                   1,000,161.10         998,531.86            644.15             0.00           0.00          184.00
Totals              500,001,259.45     485,371,655.75        402,389.61     4,694,673.29            0.00         184.00
<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                                 161.59            161,515.12           0.99701707            161.59
A-1                           2,799,739.31        214,323,846.17           0.95175518      2,799,739.31
A-2                           2,239,798.90        156,323,647.99           0.94732993      2,239,798.90
A-3                                   0.00         15,136,000.00           1.00000000              0.00
A-4                                   0.00         23,638,000.00           1.00000000              0.00
A-5                                   0.00          1,362,000.00           1.00000000              0.00
A-6                              41,400.71         49,877,150.25           0.99754300         41,400.71
A-R                                   0.00                  0.00           0.00000000              0.00
B-1                               5,796.10          6,982,801.03           0.99754300          5,796.10
B-2                               5,589.10          6,733,415.28           0.99754300          5,589.10
B-3                               1,863.03          2,244,471.76           0.99754300          1,863.03
B-4                               1,242.02          1,496,314.51           0.99754301          1,242.02
B-5                                 828.01            997,543.01           0.99754301            828.01
B-6                                 828.15            997,703.71           0.99754301            644.15
Totals                        5,097,246.92        480,274,408.83           0.96054640      5,097,062.92
</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                       161,998.35        998.01454768         0.97142965          0.02598792        0.00000000
A-1                   225,188,000.00        964.18808054         0.85081652         11.58208088        0.00000000
A-2                   165,015,000.00        960.90323243         0.92885768         12.64444717        0.00000000
A-3                    15,136,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-4                    23,638,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-5                     1,362,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-6                    50,000,000.00        998.37101900         0.82801420          0.00000000        0.00000000
A-R                           100.00          0.00000000         0.00000000          0.00000000        0.00000000
B-1                     7,000,000.00        998.37101857         0.82801429          0.00000000        0.00000000
B-2                     6,750,000.00        998.37101926         0.82801481          0.00000000        0.00000000
B-3                     2,250,000.00        998.37101778         0.82801333          0.00000000        0.00000000
B-4                     1,500,000.00        998.37102000         0.82801333          0.00000000        0.00000000
B-5                     1,000,000.00        998.37102000         0.82801000          0.00000000        0.00000000
B-6                     1,000,161.10        998.37102243         0.64404624          0.00000000        0.00000000
<FN>
(2) Per $1,000 Denomination, except Class A-R, which is Per $100 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>
APO                     0.00000000          0.99747930            997.01706838          0.99701707         0.99747930
A-1                     0.00000000         12.43289745            951.75518309          0.95175518        12.43289745
A-2                     0.00000000         13.57330485            947.32992752          0.94732993        13.57330485
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          0.82801420            997.54300500          0.99754300         0.82801420
A-R                     0.00000000          0.00000000              0.00000000          0.00000000         0.00000000
B-1                     0.00000000          0.82801429            997.54300429          0.99754300         0.82801429
B-2                     0.00000000          0.82801481            997.54300444          0.99754300         0.82801481
B-3                     0.00000000          0.82801333            997.54300444          0.99754300         0.82801333
B-4                     0.00000000          0.82801333            997.54300667          0.99754301         0.82801333
B-5                     0.00000000          0.82801000            997.54301000          0.99754301         0.82801000
B-6                     0.18397036          0.82801661            997.54300582          0.99754301         0.64404624
<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                   161,998.35        0.00000%         161,676.71                0.00           0.00             0.00
A-1               225,188,000.00        6.45000%     217,123,585.48        1,167,039.27           0.00             0.00
A-2               165,015,000.00        6.00000%     158,563,446.90          792,817.23           0.00             0.00
A-3                15,136,000.00        6.00000%      15,136,000.00           75,680.00           0.00             0.00
A-4                23,638,000.00        6.55000%      23,638,000.00          129,024.08           0.00             0.00
A-5                 1,362,000.00        0.00000%       1,362,000.00                0.00           0.00             0.00
A-6                50,000,000.00        6.25000%      49,918,550.95          259,992.45           0.00             0.00
A-R                       100.00        6.25000%               0.00                0.00           0.00             0.00
B-1                 7,000,000.00        6.25000%       6,988,597.13           36,398.94           0.00             0.00
B-2                 6,750,000.00        6.25000%       6,739,004.38           35,098.98           0.00             0.00
B-3                 2,250,000.00        6.25000%       2,246,334.79           11,699.66           0.00             0.00
B-4                 1,500,000.00        6.25000%       1,497,556.53            7,799.77           0.00             0.00
B-5                 1,000,000.00        6.25000%         998,371.02            5,199.85           0.00             0.00
B-6                 1,000,161.10        6.25000%         998,531.86            5,200.69           0.00             0.00
Totals            500,001,259.45                                           2,525,950.92           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         161,515.12
 A-1                            0.00                0.00         1,167,039.27                0.00     214,323,846.17
 A-2                            0.00                0.00           792,817.23                0.00     156,323,647.99
 A-3                            0.00                0.00            75,680.00                0.00      15,136,000.00
 A-4                            0.00                0.00           129,024.08                0.00      23,638,000.00
 A-5                            0.00                0.00                 0.00                0.00       1,362,000.00
 A-6                            0.00                0.00           259,992.45                0.00      49,877,150.25
 A-R                            0.00                0.00                 0.00                0.00               0.00
 B-1                            0.00                0.00            36,398.94                0.00       6,982,801.03
 B-2                            0.00                0.00            35,098.98                0.00       6,733,415.28
 B-3                            0.00                0.00            11,699.66                0.00       2,244,471.76
 B-4                            0.00                0.00             7,799.77                0.00       1,496,314.51
 B-5                            0.00                0.00             5,199.85                0.00         997,543.01
 B-6                            0.00                0.00             5,200.69                0.00         997,703.71
 Totals                         0.00                0.00         2,525,950.92                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                     161,998.35        0.00000%         998.01454768        0.00000000        0.00000000        0.00000000
A-1                 225,188,000.00        6.45000%         964.18808054        5.18251092        0.00000000        0.00000000
A-2                 165,015,000.00        6.00000%         960.90323243        4.80451613        0.00000000        0.00000000
A-3                  15,136,000.00        6.00000%        1000.00000000        5.00000000        0.00000000        0.00000000
A-4                  23,638,000.00        6.55000%        1000.00000000        5.45833319        0.00000000        0.00000000
A-5                   1,362,000.00        0.00000%        1000.00000000        0.00000000        0.00000000        0.00000000
A-6                  50,000,000.00        6.25000%         998.37101900        5.19984900        0.00000000        0.00000000
A-R                         100.00        6.25000%           0.00000000        0.00000000        0.00000000        0.00000000
B-1                   7,000,000.00        6.25000%         998.37101857        5.19984857        0.00000000        0.00000000
B-2                   6,750,000.00        6.25000%         998.37101926        5.19984889        0.00000000        0.00000000
B-3                   2,250,000.00        6.25000%         998.37101778        5.19984889        0.00000000        0.00000000
B-4                   1,500,000.00        6.25000%         998.37102000        5.19984667        0.00000000        0.00000000
B-5                   1,000,000.00        6.25000%         998.37102000        5.19985000        0.00000000        0.00000000
B-6                   1,000,161.10        6.25000%         998.37102243        5.19985230        0.00000000        0.00000000
<FN>
(5) Per $1,000 Denomination, except Class A-R, which is Per $100 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>
APO                   0.00000000        0.00000000         0.00000000          0.00000000          997.01706838
A-1                   0.00000000        0.00000000         5.18251092          0.00000000          951.75518309
A-2                   0.00000000        0.00000000         4.80451613          0.00000000          947.32992752
A-3                   0.00000000        0.00000000         5.00000000          0.00000000         1000.00000000
A-4                   0.00000000        0.00000000         5.45833319          0.00000000         1000.00000000
A-5                   0.00000000        0.00000000         0.00000000          0.00000000         1000.00000000
A-6                   0.00000000        0.00000000         5.19984900          0.00000000          997.54300500
A-R                   0.00000000        0.00000000         0.00000000          0.00000000            0.00000000
B-1                   0.00000000        0.00000000         5.19984857          0.00000000          997.54300429
B-2                   0.00000000        0.00000000         5.19984889          0.00000000          997.54300444
B-3                   0.00000000        0.00000000         5.19984889          0.00000000          997.54300444
B-4                   0.00000000        0.00000000         5.19984667          0.00000000          997.54300667
B-5                   0.00000000        0.00000000         5.19985000          0.00000000          997.54301000
B-6                   0.00000000        0.00000000         5.19985230          0.00000000          997.54300582
<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                                                           7,693,069.46
    Liquidations, Insurance Proceeds, Reserve Funds                                                      0.00
    Proceeds from Repurchased Loans                                                                      0.00
    Other Amounts (Servicer Advances)                                                               85,177.44
    Realized Losses                                                                                      0.00
Total Deposits                                                                                   7,778,246.90

Withdrawals
    Reimbursement for Servicer Advances                                                             48,298.14
    Payment of Service Fee                                                                         105,752.96
    Payment of Interest and Principal                                                            7,624,195.75
Total Withdrawals (Pool Distribution Amount)                                                     7,778,246.85

Ending Balance                                                                                           0.00

</TABLE>
<TABLE>
<CAPTION>

                                            PREPAYMENT/CURTAILMENT INTEREST SHORTFALL

<S>                                                                                   <C>

Total Prepayment/Curtailment Interest Shortfall                                                      2,241.88
Servicing Fee Support                                                                                2,241.88
Non-Supported Prepayment/Curtailment Interest Shortfall                                                  0.00
</TABLE>
<TABLE>
<CAPTION>

                                                         SERVICING FEES

<S>                                                                                   <C>
Gross Servicing Fee                                                                                101,118.76
Master Servicing Fee                                                                                 6,876.07
Supported Prepayment/Curtailment Interest Shortfall                                                  2,241.88
Net Servicing Fee                                                                                  105,752.96

</TABLE>
<TABLE>
<CAPTION>
                                                         OTHER ACCOUNTS

                                               Beginning          Current          Current          Ending
Account Type                                     Balance      Withdrawals         Deposits         Balance
<S>                                    <C>                 <C>               <C>              <C>
Financial Guaranty                                    0.00              0.00          1,181.90             0.00
Reserve Fund                                      2,500.00              0.00              0.00         2,500.00
Reserve Fund                                        999.99              0.00              0.00           999.99

</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                                   5      1,703,945.01               0.380228%          0.354786%
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                                    5      1,703,945.01               0.380228%          0.354786%
</TABLE>
<TABLE>
<CAPTION>
                                                       OTHER INFORMATION

<S>                                                                             <C>
Current Period Realized Loss - Includes Interest Shortfall                                         184.00
Cumulative Realized Losses - Includes Interest Shortfall                                         1,553.50
Current Period Class A Insufficient Funds                                                            0.00
Principal Balance of Contaminated Properties                                                         0.00
Periodic Advance                                                                             1,467,978.11
</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         19,500,161.10      3.90002240%      19,452,249.30    4.05023648%      95.948401%    100.000000%
Class    B-1       12,500,161.10      2.50002592%      12,469,448.27    2.59631745%       1.454408%      0.000000%
Class    B-2        5,750,161.10      1.15002932%       5,736,032.99    1.19432410%       1.402465%      0.000000%
Class    B-3        3,500,161.10      0.70003046%       3,491,561.23    0.72699298%       0.467488%      0.000000%
Class    B-4        2,000,161.10      0.40003121%       1,995,246.72    0.41543890%       0.311659%      0.000000%
Class    B-5        1,000,161.10      0.20003172%         997,703.71    0.20773618%       0.207773%      0.000000%
Class    B-6                0.00      0.00000000%               0.00    0.00000000%       0.207806%      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         115,049.53       0.02300985%        115,049.53       0.02395496%
                      Fraud      10,000,025.19       2.00000000%     10,000,025.19       2.08214825%
             Special Hazard       6,529,675.24       1.30593176%      6,529,675.24       1.35957176%
<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                                         7.160323%
Weighted Average Pass-Through Rate                                    6.250000%
Weighted Average Maturity(Stepdown Calculation )                            354
Begin Scheduled Collateral Loan Count                                     1,325

Number Of Loans Paid In Full                                                 10
End Scheduled Collateral Loan Count                                       1,315
Begining Scheduled Collateral Balance                            485,371,655.75
Ending Scheduled Collateral Balance                              480,274,408.84
Ending Actual Collateral Balance at 30-Apr-1999                  482,523,715.16
Ending Scheduled Balance For Norwest                             209,263,345.09
Ending Scheduled Balance For Other Services                      271,011,063.75
Monthly P &I Constant                                              3,040,598.43
Class A Optimal Amount                                             7,505,491.94
Class AP Deferred Amount                                                   0.00
Ending Scheduled Balance for Premium Loans                       469,128,458.61
Ending scheduled Balance For discounted Loans                     11,145,950.23
Unpaid Principal Balance Of Outstanding Mortgage Loans
With Original LTV:
    Less Than Or Equal To 80%                                    440,788,363.64
    Greater Than 80%, less than or equal to 85%                    5,852,203.82
    Greater than 85%, less than or equal to 95%                   33,823,173.27
    Greater than 95%                                                        0.00

</TABLE>






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