NORWEST ASSET SEC CORP MORT PASS THR CERT SER 1999-7
8-K, 1999-05-10
ASSET-BACKED SECURITIES
Previous: NORWEST ASSET SEC CORP MORT PASS THR CERT SER 1999-6, 8-K, 1999-05-10
Next: NORWEST ASSET SECURITIES CORP MOR PASS THR CER SER 1999-8 TR, 8-K, 1999-05-10




				  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):  April 26, 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 April 26, 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 April 26, 
			       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: 05/06/1999

				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 April 26, 
	     1999 distribution. 
	      



<TABLE>
<CAPTION>
Norwest Asset Securities Corporation 
Mortgage Pass-Through Certificates
Record Date:            03/31/1999
Distribution Date:      04/26/1999

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%        161,837.59            0.00          160.88
    A-1        66937RMA4         SEQ          6.45000%    219,569,823.48    1,180,187.80    2,446,238.00
    A-2        66937RMB2         SEQ          6.00000%    160,520,443.81      802,602.22    1,956,996.92
    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%     49,959,677.13      260,206.65       41,126.17
    A-R        66937RMG1          R           6.25000%              0.00            0.00            0.00
    B-1        66937RMH9         MEZ          6.25000%      6,994,354.80       36,428.93        5,757.66
    B-2        66937RMJ5         SUB          6.25000%      6,744,556.41       35,127.90        5,552.03
    B-3        66937RMK2         SUB          6.25000%      2,248,185.47       11,709.30        1,850.68
    B-4        66937RPJ2         SUB          6.25000%      1,498,790.31        7,806.20        1,233.79
    B-5        66937RPK9         SUB          6.25000%        999,193.55        5,204.13          822.52
    B-6        66937RPL7         SUB          6.25000%        999,354.51        5,391.23          259.75
Totals                                                    489,832,217.06    2,549,368.44    4,459,998.40
</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             161,676.71                   160.88                  0.00
A-1                            0.00         217,123,585.48             3,626,425.80                  0.00
A-2                            0.00         158,563,446.90             2,759,599.14                  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          49,918,550.95               301,332.82                  0.00
A-R                            0.00                   0.00                     0.00                  0.00
B-1                            0.00           6,988,597.13                42,186.59                  0.00
B-2                            0.00           6,739,004.38                40,679.93                  0.00
B-3                            0.00           2,246,334.79                13,559.98                  0.00
B-4                            0.00           1,497,556.53                 9,039.99                  0.00
B-5                            0.00             998,371.02                 6,026.65                  0.00
B-6                          562.91             998,531.86                 5,650.98              1,369.50
Totals                       562.91         485,371,655.75             7,009,366.84              1,369.50
<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         161,837.59            156.53             4.35       0.00            0.00
A-1                 225,188,000.00     219,569,823.48        192,180.23     2,254,057.76       0.00            0.00
A-2                 165,015,000.00     160,520,443.81        153,744.70     1,803,252.22       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      49,959,677.13         41,126.17             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       6,994,354.80          5,757.66             0.00       0.00            0.00
B-2                   6,750,000.00       6,744,556.41          5,552.03             0.00       0.00            0.00
B-3                   2,250,000.00       2,248,185.47          1,850.68             0.00       0.00            0.00
B-4                   1,500,000.00       1,498,790.31          1,233.79             0.00       0.00            0.00
B-5                   1,000,000.00         999,193.55            822.52             0.00       0.00            0.00
B-6                   1,000,161.10         999,354.51            259.75             0.00       0.00          562.91
Totals              500,001,259.45     489,832,217.06        402,684.06     4,057,314.33       0.00          562.91
<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                               160.88            161,676.71           0.99801455            160.88
A-1                         2,446,238.00        217,123,585.48           0.96418808      2,446,238.00
A-2                         1,956,996.92        158,563,446.90           0.96090323      1,956,996.92
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                            41,126.17         49,918,550.95           0.99837102         41,126.17
A-R                                 0.00                  0.00           0.00000000              0.00
B-1                             5,757.66          6,988,597.13           0.99837102          5,757.66
B-2                             5,552.03          6,739,004.38           0.99837102          5,552.03
B-3                             1,850.68          2,246,334.79           0.99837102          1,850.68
B-4                             1,233.79          1,497,556.53           0.99837102          1,233.79
B-5                               822.52            998,371.02           0.99837102            822.52
B-6                               822.66            998,531.86           0.99837102            259.75
Totals                      4,460,561.31        485,371,655.75           0.97074087      4,459,998.40
</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        999.00764421         0.96624441          0.02685213        0.00000000
A-1                   225,188,000.00        975.05117271         0.85342127         10.00967085        0.00000000
A-2                   165,015,000.00        972.76274163         0.93170136         10.92780790        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        999.19354260         0.82252340          0.00000000        0.00000000
A-R                           100.00          0.00000000         0.00000000          0.00000000        0.00000000
B-1                     7,000,000.00        999.19354286         0.82252286          0.00000000        0.00000000
B-2                     6,750,000.00        999.19354222         0.82252296          0.00000000        0.00000000
B-3                     2,250,000.00        999.19354222         0.82252444          0.00000000        0.00000000
B-4                     1,500,000.00        999.19354000         0.82252667          0.00000000        0.00000000
B-5                     1,000,000.00        999.19355000         0.82252000          0.00000000        0.00000000
B-6                     1,000,161.10        999.19353992         0.25970816          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          0.99309653            998.01454768          0.99801455         0.99309653
A-1                     0.00000000         10.86309217            964.18808054          0.96418808        10.86309217
A-2                     0.00000000         11.85950926            960.90323243          0.96090323        11.85950926
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          0.82252340            998.37101900          0.99837102         0.82252340
A-R                     0.00000000          0.00000000              0.00000000          0.00000000         0.00000000
B-1                     0.00000000          0.82252286            998.37101857          0.99837102         0.82252286
B-2                     0.00000000          0.82252296            998.37101926          0.99837102         0.82252296
B-3                     0.00000000          0.82252444            998.37101778          0.99837102         0.82252444
B-4                     0.00000000          0.82252667            998.37102000          0.99837102         0.82252667
B-5                     0.00000000          0.82252000            998.37102000          0.99837102         0.82252000
B-6                     0.56281933          0.82252749            998.37102243          0.99837102         0.25970816
<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%         161,837.59                0.00        0.00             0.00
A-1               225,188,000.00        6.45000%     219,569,823.48        1,180,187.80        0.00             0.00
A-2               165,015,000.00        6.00000%     160,520,443.81          802,602.22        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%      49,959,677.13          260,206.65        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%       6,994,354.80           36,428.93        0.00             0.00
B-2                 6,750,000.00        6.25000%       6,744,556.41           35,127.90        0.00             0.00
B-3                 2,250,000.00        6.25000%       2,248,185.47           11,709.30        0.00             0.00
B-4                 1,500,000.00        6.25000%       1,498,790.31            7,806.20        0.00             0.00
B-5                 1,000,000.00        6.25000%         999,193.55            5,204.13        0.00             0.00
B-6                 1,000,161.10        6.25000%         999,354.51            5,204.97      186.26             0.00
Totals            500,001,259.45                                           2,549,182.18      186.26             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         161,676.71
 A-1                            0.00                0.00         1,180,187.80            0.00     217,123,585.48
 A-2                            0.00                0.00           802,602.22            0.00     158,563,446.90
 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           260,206.65            0.00      49,918,550.95
 A-R                            0.00                0.00                 0.00            0.00               0.00
 B-1                            0.00                0.00            36,428.93            0.00       6,988,597.13
 B-2                            0.00                0.00            35,127.90            0.00       6,739,004.38
 B-3                            0.00                0.00            11,709.30            0.00       2,246,334.79
 B-4                            0.00                0.00             7,806.20            0.00       1,497,556.53
 B-5                            0.00                0.00             5,204.13            0.00         998,371.02
 B-6                            0.00                0.00             5,391.23            0.00         998,531.86
 Totals                         0.00                0.00         2,549,368.44            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>
APO                     161,998.35        0.00000%         999.00764421        0.00000000        0.00000000        0.00000000
A-1                 225,188,000.00        6.45000%         975.05117271        5.24090005        0.00000000        0.00000000
A-2                 165,015,000.00        6.00000%         972.76274163        4.86381371        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%         999.19354260        5.20413300        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%         999.19354286        5.20413286        0.00000000        0.00000000
B-2                   6,750,000.00        6.25000%         999.19354222        5.20413333        0.00000000        0.00000000
B-3                   2,250,000.00        6.25000%         999.19354222        5.20413333        0.00000000        0.00000000
B-4                   1,500,000.00        6.25000%         999.19354000        5.20413333        0.00000000        0.00000000
B-5                   1,000,000.00        6.25000%         999.19355000        5.20413000        0.00000000        0.00000000
B-6                   1,000,161.10        6.25000%         999.19353992        5.20413161        0.18623000        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          998.01454768
A-1                   0.00000000        0.00000000         5.24090005          0.00000000          964.18808054
A-2                   0.00000000        0.00000000         4.86381371          0.00000000          960.90323243
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         5.20413300          0.00000000          998.37101900
A-R                   0.00000000        0.00000000         0.00000000          0.00000000            0.00000000
B-1                   0.00000000        0.00000000         5.20413286          0.00000000          998.37101857
B-2                   0.00000000        0.00000000         5.20413333          0.00000000          998.37101926
B-3                   0.00000000        0.00000000         5.20413333          0.00000000          998.37101778
B-4                   0.00000000        0.00000000         5.20413333          0.00000000          998.37102000
B-5                   0.00000000        0.00000000         5.20413000          0.00000000          998.37102000
B-6                   0.00000000        0.00000000         5.39036161          0.00000000          998.37102243
<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                                                           7,069,063.97
    Liquidations, Insurance Proceeds, Reserve Funds                                                      0.00
    Proceeds from Repurchased Loans                                                                      0.00
    Other Amounts (Servicer Advances)                                                               48,298.14
    Realized Losses                                                                                      0.00
Total Deposits                                                                                   7,117,362.11

Withdrawals
    Reimbursement for Servicer Advances                                                                847.23
    Payment of Service Fee                                                                         105,966.13
    Payment of Interest and Principal                                                            7,010,548.75
Total Withdrawals (Pool Distribution Amount)                                                     7,117,362.11

Ending Balance                                                                                           0.00

</TABLE>
<TABLE>
<CAPTION>

					    PREPAYMENT/CURTAILMENT INTEREST SHORTFALL

<S>                                                                                   <C>

Total Prepayment/Curtailment Interest Shortfall                                                      3,019.37
Servicing Fee Support                                                                                3,019.37
Non-Supported Prepayment/Curtailment Interest Shortfall                                                  0.00
</TABLE>
<TABLE>
<CAPTION>

							 SERVICING FEES

<S>                                                                                   <C>
Gross Servicing Fee                                                                                102,046.34
Master Servicing Fee                                                                                 6,939.15
Supported Prepayment/Curtailment Interest Shortfall                                                  3,019.37
Net Servicing Fee                                                                                  105,966.13

</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              0.00             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                                   3      1,292,526.25               0.226415%          0.266296%
60 Days                                   1        429,742.98               0.075472%          0.088539%
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                                    4      1,722,269.23               0.301887%          0.354835%
</TABLE>
<TABLE>
<CAPTION>
						       OTHER INFORMATION

<S>                                                                             <C>
Current Period Realized Loss - Includes Interest Shortfall                                         562.91
Cumulative Realized Losses - Includes Interest Shortfall                                         1,369.50
Current Period Class A Insufficient Funds                                                            0.00
Principal Balance of Contaminated Properties                                                         0.00
Periodic Advance                                                                             1,459,974.83
</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%      19,468,395.71    4.01102855%      95.987635%    100.000000%
Class    B-1       12,500,161.10      2.50002592%      12,479,798.58    2.57118405%       1.440324%      0.000000%
Class    B-2        5,750,161.10      1.15002932%       5,740,794.20    1.18276256%       1.388884%      0.000000%
Class    B-3        3,500,161.10      0.70003046%       3,494,459.41    0.71995539%       0.462961%      0.000000%
Class    B-4        2,000,161.10      0.40003121%       1,996,902.88    0.41141728%       0.308641%      0.000000%
Class    B-5        1,000,161.10      0.20003172%         998,531.86    0.20572521%       0.205761%      0.000000%
Class    B-6                0.00      0.00000000%               0.00    0.00000000%       0.205794%      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       0.02370339%
		      Fraud      10,000,025.19       2.00000000%     10,000,025.19       2.06028207%
	     Special Hazard       6,529,675.24       1.30593176%      6,529,675.24       1.34529389%
<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                                         7.162788%
Weighted Average Pass-Through Rate                                    6.250000%
Weighted Average Maturity(Stepdown Calculation )                            355
Begin Scheduled Collateral Loan Count                                     1,335

Number Of Loans Paid In Full                                                 10
End Scheduled Collateral Loan Count                                       1,325
Begining Scheduled Collateral Balance                            489,832,217.06
Ending Scheduled Collateral Balance                              485,371,655.75
Ending Actual Collateral Balance at 31-Mar-1999                  485,886,903.54
Ending Scheduled Balance For Norwest                             211,001,053.40
Ending Scheduled Balance For Other Services                      274,370,602.35
Monthly P &I Constant                                              3,065,049.31
Class A Optimal Amount                                             6,892,061.83
Class AP Deferred Amount                                                   0.00
Ending Scheduled Balance for Premium Loans                       474,213,536.45
Ending scheduled Balance For discounted Loans                     11,158,119.30
Unpaid Principal Balance Of Outstanding Mortgage Loans 
With Original LTV:
    Less Than Or Equal To 80%                                    445,848,877.59
    Greater Than 80%, less than or equal to 85%                    5,858,692.80
    Greater than 85%, less than or equal to 95%                   33,852,796.67
    Greater than 95%                                                       0.00

</TABLE>


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