NORWEST ASSET SEC CORP MORT PASS THR CERT SER 1999-7
8-K, 2000-01-06
ASSET-BACKED SECURITIES
Previous: NORWEST ASSET SEC CORP MORT PASS THR CERT SER 1999-6, 8-K, 2000-01-06
Next: BANC ONE FINANCIAL SERVICES HOME EQUITY LOAN TRUST 1999-1, 8-K, 2000-01-06




                                  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):  December 27, 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 December 27, 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 December 27,
                                 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: 12/28/99


                                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 December 27,
               1999 distribution.






<TABLE>
<CAPTION>
Norwest Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date:            11/30/99
Distribution Date:      12/27/99


NASCOR  Series: 1999-7
Contact: Customer Service - SecuritiesLink
         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%        159,735.77            0.00          165.77
    A-1        66937RMA4         SEQ          6.45000%    203,187,342.27    1,092,131.96    1,709,441.97
    A-2        66937RMB2         SEQ          6.00000%    147,414,415.20      737,072.08    1,367,558.13
    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%     49,620,522.92      258,440.22       44,022.20
    A-R        66937RMG1          R           6.25000%              0.00            0.00            0.00
    B-1        66937RMH9         SUB          6.25000%      6,946,873.21       36,181.63        6,163.11
    B-2        66937RMJ5         SUB          6.25000%      6,698,770.59       34,889.43        5,943.00
    B-3        66937RMK2         SUB          6.25000%      2,232,923.53       11,629.81        1,981.00
    B-4        66937RPJ2         SUB          6.25000%      1,488,615.69        7,753.21        1,320.67
    B-5        66937RPK9         SUB          6.25000%        992,410.46        5,168.80          880.44
    B-6        66937RPL7         SUB          6.25000%        992,570.34        5,169.64          583.18
Totals                                                    459,870,179.98    2,393,140.86    3,138,059.47
</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             159,570.00                   165.77                      0.00
A-1                            0.00         201,477,900.30             2,801,573.93                      0.00
A-2                            0.00         146,046,857.06             2,104,630.21                      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          49,576,500.72               302,462.42                      0.00
A-R                            0.00                   0.00                     0.00                      0.00
B-1                            0.00           6,940,710.10                42,344.74                      0.00
B-2                            0.00           6,692,827.60                40,832.43                      0.00
B-3                            0.00           2,230,942.53                13,610.81                      0.00
B-4                            0.00           1,487,295.02                 9,073.88                      0.00
B-5                            0.00             991,530.02                 6,049.24                      0.00
B-6                          297.41             991,689.75                 5,752.82                  2,910.72
Totals                       297.41         456,731,823.10             5,531,200.33                  2,910.72
<FN>
All distributions required by the Pooling and Servicing Agreement have been calculated by the
Certificate Administrator on behalf of the Trustee.

</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         159,735.77             162.53            3.24           0.00            0.00
A-1                 225,188,000.00     203,187,342.27         192,585.07    1,516,856.90           0.00            0.00
A-2                 165,015,000.00     147,414,415.20         154,068.57    1,213,489.56           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      49,620,522.92          44,022.20            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       6,946,873.21           6,163.11            0.00           0.00            0.00
B-2                   6,750,000.00       6,698,770.59           5,943.00            0.00           0.00            0.00
B-3                   2,250,000.00       2,232,923.53           1,981.00            0.00           0.00            0.00
B-4                   1,500,000.00       1,488,615.69           1,320.67            0.00           0.00            0.00
B-5                   1,000,000.00         992,410.46             880.44            0.00           0.00            0.00
B-6                   1,000,161.10         992,570.34             583.18            0.00           0.00          297.41
Totals              500,001,259.45     459,870,179.98         407,709.77    2,730,349.70           0.00          297.41
<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                                 165.77            159,570.00           0.98501003            165.77
A-1                           1,709,441.97        201,477,900.30           0.89470975      1,709,441.97
A-2                           1,367,558.13        146,046,857.06           0.88505201      1,367,558.13
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                              44,022.20         49,576,500.72           0.99153001         44,022.20
A-R                                   0.00                  0.00           0.00000000              0.00
B-1                               6,163.11          6,940,710.10           0.99153001          6,163.11
B-2                               5,943.00          6,692,827.60           0.99153001          5,943.00
B-3                               1,981.00          2,230,942.53           0.99153001          1,981.00
B-4                               1,320.67          1,487,295.02           0.99153001          1,320.67
B-5                                 880.44            991,530.02           0.99153002            880.44
B-6                                 880.59            991,689.75           0.99153001            583.18
Totals                        3,138,356.88        456,731,823.10           0.91346135      3,138,059.47
</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        986.03331454         1.00328182          0.02000020        0.00000000
A-1                   225,188,000.00        902.30093198         0.85521906          6.73595796        0.00000000
A-2                   165,015,000.00        893.33948550         0.93366403          7.35381365        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        992.41045840         0.88044400          0.00000000        0.00000000
A-R                           100.00          0.00000000         0.00000000          0.00000000        0.00000000
B-1                     7,000,000.00        992.41045857         0.88044429          0.00000000        0.00000000
B-2                     6,750,000.00        992.41045778         0.88044444          0.00000000        0.00000000
B-3                     2,250,000.00        992.41045778         0.88044444          0.00000000        0.00000000
B-4                     1,500,000.00        992.41046000         0.88044667          0.00000000        0.00000000
B-5                     1,000,000.00        992.41046000         0.88044000          0.00000000        0.00000000
B-6                     1,000,161.10        992.41046267         0.58308606          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          1.02328203            985.01003251          0.98501003         1.02328203
A-1                     0.00000000          7.59117702            894.70975496          0.89470975         7.59117702
A-2                     0.00000000          8.28747768            885.05200776          0.88505201         8.28747768
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          0.88044400            991.53001440          0.99153001         0.88044400
A-R                     0.00000000          0.00000000              0.00000000          0.00000000         0.00000000
B-1                     0.00000000          0.88044429            991.53001429          0.99153001         0.88044429
B-2                     0.00000000          0.88044444            991.53001481          0.99153001         0.88044444
B-3                     0.00000000          0.88044444            991.53001333          0.99153001         0.88044444
B-4                     0.00000000          0.88044667            991.53001333          0.99153001         0.88044667
B-5                     0.00000000          0.88044000            991.53002000          0.99153002         0.88044000
B-6                     0.29736209          0.88044816            991.53001451          0.99153001         0.58308606
<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%         159,735.77                0.00           0.00             0.00
A-1               225,188,000.00        6.45000%     203,187,342.27        1,092,131.96           0.00             0.00
A-2               165,015,000.00        6.00000%     147,414,415.20          737,072.08           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%      49,620,522.92          258,440.22           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%       6,946,873.21           36,181.63           0.00             0.00
B-2                 6,750,000.00        6.25000%       6,698,770.59           34,889.43           0.00             0.00
B-3                 2,250,000.00        6.25000%       2,232,923.53           11,629.81           0.00             0.00
B-4                 1,500,000.00        6.25000%       1,488,615.69            7,753.21           0.00             0.00
B-5                 1,000,000.00        6.25000%         992,410.46            5,168.80           0.00             0.00
B-6                 1,000,161.10        6.25000%         992,570.34            5,169.64           0.00             0.00
Totals            500,001,259.45                                           2,393,140.86           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         159,570.00
 A-1                            0.00                0.00         1,092,131.96                0.00     201,477,900.30
 A-2                            0.00                0.00           737,072.08                0.00     146,046,857.06
 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           258,440.22                0.00      49,576,500.72
 A-R                            0.00                0.00                 0.00                0.00               0.00
 B-1                            0.00                0.00            36,181.63                0.00       6,940,710.10
 B-2                            0.00                0.00            34,889.43                0.00       6,692,827.60
 B-3                            0.00                0.00            11,629.81                0.00       2,230,942.53
 B-4                            0.00                0.00             7,753.21                0.00       1,487,295.02
 B-5                            0.00                0.00             5,168.80                0.00         991,530.02
 B-6                            0.00                0.00             5,169.64                0.00         991,689.75
 Totals                         0.00                0.00         2,393,140.86                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%         986.03331454        0.00000000        0.00000000        0.00000000
A-1                 225,188,000.00        6.45000%         902.30093198        4.84986749        0.00000000        0.00000000
A-2                 165,015,000.00        6.00000%         893.33948550        4.46669745        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%         992.41045840        5.16880440        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%         992.41045857        5.16880429        0.00000000        0.00000000
B-2                   6,750,000.00        6.25000%         992.41045778        5.16880444        0.00000000        0.00000000
B-3                   2,250,000.00        6.25000%         992.41045778        5.16880444        0.00000000        0.00000000
B-4                   1,500,000.00        6.25000%         992.41046000        5.16880667        0.00000000        0.00000000
B-5                   1,000,000.00        6.25000%         992.41046000        5.16880000        0.00000000        0.00000000
B-6                   1,000,161.10        6.25000%         992.41046267        5.16880731        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          985.01003251
A-1                   0.00000000        0.00000000         4.84986749          0.00000000          894.70975496
A-2                   0.00000000        0.00000000         4.46669745          0.00000000          885.05200776
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         5.16880440          0.00000000          991.53001440
A-R                   0.00000000        0.00000000         0.00000000          0.00000000            0.00000000
B-1                   0.00000000        0.00000000         5.16880429          0.00000000          991.53001429
B-2                   0.00000000        0.00000000         5.16880444          0.00000000          991.53001481
B-3                   0.00000000        0.00000000         5.16880444          0.00000000          991.53001333
B-4                   0.00000000        0.00000000         5.16880667          0.00000000          991.53001333
B-5                   0.00000000        0.00000000         5.16880000          0.00000000          991.53002000
B-6                   0.00000000        0.00000000         5.16880731          0.00000000          991.53001451
<FN>
(6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless
    Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>



<TABLE>
<CAPTION>
                                             CERTIFICATEHOLDER ACCOUNT STATEMENT
                                                      CERTIFICATE ACCOUNT

<S>                                                                                   <C>
Beginning Balance                                                                                        0.00
Deposits
    Payments of Interest and Principal                                                           5,646,054.45
    Liquidations, Insurance Proceeds, Reserve Funds                                                      0.00
    Proceeds from Repurchased Loans                                                                      0.00
    Other Amounts (Servicer Advances)                                                               26,349.80
    Realized Losses                                                                                      0.00
Total Deposits                                                                                   5,672,404.25

Withdrawals
    Reimbursement for Servicer Advances                                                             38,455.02
    Payment of Service Fee                                                                         101,566.97
    Payment of Interest and Principal                                                            5,532,382.23
Total Withdrawals (Pool Distribution Amount)                                                     5,672,404.22

Ending Balance                                                                                           0.00

</TABLE>
<TABLE>
<CAPTION>

                                            PREPAYMENT/CURTAILMENT INTEREST SHORTFALL


<S>                                                                                   <C>
Total Prepayment/Curtailment Interest Shortfall                                                        753.22
Servicing Fee Support                                                                                  753.22
Non-Supported Prepayment/Curtailment Interest Shortfall                                                  0.00
</TABLE>
<TABLE>
<CAPTION>

                                                         SERVICING FEES


<S>                                                                                   <C>
Gross Servicing Fee                                                                                 95,805.43
Master Servicing Fee                                                                                 6,514.77
Supported Prepayment/Curtailment Interest Shortfall                                                    753.22
Net Servicing Fee                                                                                  101,566.97

</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>                           CERTIFICATEHOLDER DELINQUENCY/CREDIT ENHANCEMENT STATEMENT
                                                       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        641,947.64               0.157978%          0.140552%
60 Days                                   0              0.00               0.000000%          0.000000%
90+ Days                                  0              0.00               0.000000%          0.000000%
Foreclosure                               1        397,954.59               0.078989%          0.087131%
REO                                       0              0.00               0.000000%          0.000000%
Totals                                    3      1,039,902.23               0.236967%          0.227683%
</TABLE>
<TABLE>
<CAPTION>

                                                       OTHER INFORMATION
<S>                                                                             <C>
Current Period Realized Loss - Includes Interest Shortfall                                         297.41
Cumulative Realized Losses - Includes Interest Shortfall                                         2,910.72
Current Period Class A Insufficient Funds                                                            0.00
Principal Balance of Contaminated Properties                                                         0.00
Periodic Advance                                                                             1,452,073.21
</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%      19,334,995.02    4.23333651%      95.765184%    100.000000%
Class    B-1       12,500,161.10      2.50002592%      12,394,284.92    2.71368981%       1.520178%      0.000000%
Class    B-2        5,750,161.10      1.15002932%       5,701,457.32    1.24831620%       1.465886%      0.000000%
Class    B-3        3,500,161.10      0.70003046%       3,470,514.79    0.75985833%       0.488629%      0.000000%
Class    B-4        2,000,161.10      0.40003121%       1,983,219.77    0.43421975%       0.325752%      0.000000%
Class    B-5        1,000,161.10      0.20003172%         991,689.75    0.21712736%       0.217168%      0.000000%
Class    B-6                0.00      0.00000000%               0.00    0.00000000%       0.217203%      0.000000%
<FN>
Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure
</FN>
</TABLE>
<TABLE>
<CAPTION>

                                                       CREDIT ENHANCEMENT

<S>                                 Original $        Original %         Current $        Current %
<S>                                 <C>              <C>                <C>              <C>
                 Bankruptcy         115,049.53       0.02300985%        115,049.53       0.02518973%
                      Fraud      10,000,025.19       2.00000000%     10,000,025.19       2.18947415%
             Special Hazard       6,529,675.24       1.30593176%      6,529,675.24       1.42965191%
<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                                         7.150314%
 Weighted Average Pass-Through Rate                                    6.250000%
 Weighted Average Maturity(Stepdown Calculation )                            347
 Beginning Scheduled Collateral Loan Count                                 1,273

 Number Of Loans Paid In Full                                                  7
 Ending Scheduled Collateral Loan Count                                    1,266
 Beginning Scheduled Collateral Balance                           459,870,179.98
 Ending Scheduled Collateral Balance                              456,731,823.11
 Ending Actual Collateral Balance at 30-Nov-1999                  458,472,842.31
 Ending Scheduled Balance For Norwest                             199,297,782.98
 Ending Scheduled Balance For Other Services                      257,434,040.13
 Monthly P &I Constant                                              2,906,321.84
 Class A Optimal Amount                                             5,413,370.64
 Class AP Deferred Amount                                                   0.00
 Ending Scheduled Balance for Premium Loans                       445,963,420.03
 Ending scheduled Balance For discounted Loans                     10,768,403.08
 Unpaid Principal Balance Of Outstanding Mortgage Loans
 With Original LTV:
     Less Than Or Equal To 80%                                    418,486,659.47
     Greater Than 80%, less than or equal to 85%                    5,808,947.33
     Greater than 85%, less than or equal to 95%                   32,636,955.41
     Greater than 95%                                                       0.00

 </TABLE>
<TABLE>
<CAPTION>
           <S>                                        <C>
</TABLE>

















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