|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: NORWEST ASSET SEC CORP MORT PASS THR CERT SER 1999-12 TRUST, 8-K, 1999-09-03 |
Next: MELLON RESIDENTIAL FUNDING CORP HOME EQ INSTAL LOAN TRU 99-1, 8-K, 1999-09-03 |
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): August 25, 1999
NORWEST ASSET SECURITIES CORPORATION
Mortgage Pass-Through Certificates, Series 1999-11 Trust
New York (governing law of 333-65481-15 52-2175498
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 August 25, 1999 a distribution was made to holders of NORWEST ASSET
SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 1999-11
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
1999-11 Trust, relating to the August 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 1999-11 Trust
By: Norwest Bank Minnesota, N.A, as Master Servicer
By: /s/ Sherri J. Sharps, Vice President
By: Sherri J. Sharps, Vice President
Date: 8/27/99
INDEX TO EXHIBITS
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through
Certificates, Series 1999-11 Trust, relating to the August 25,
1999 distribution.
<TABLE>
<CAPTION>
Norwest Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 7/31/99
Distribution Date: 8/25/99
NASCOR Series: 1999-11
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 NMB9911PO PO 0.00000% 4,859,880.53 0.00 4,783.01
A-1 66937RSJ9 SEQ 6.75000% 95,805,679.91 538,906.95 989,489.63
A-2 66937RSK6 SEQ 6.75000% 76,427,932.18 429,907.12 641,703.83
A-3 66937RSL4 SEQ 7.00000% 2,605,000.00 15,195.83 0.00
A-4 66937RSM2 SEQ 6.75000% 1,640,000.00 9,225.00 0.00
A-5 66937RSN0 SEQ 7.00000% 2,208,000.00 12,880.00 0.00
A-6 66937RSP5 SEQ 7.00000% 1,908,000.00 11,130.00 0.00
A-7 66937RSQ3 SEQ 7.25000% 1,640,000.00 9,908.33 0.00
A-8 66937RSR1 SEQ 6.75000% 3,627,000.00 20,401.88 0.00
A-9 66937RSS9 SEQ 6.75000% 5,320,000.00 29,925.00 0.00
A-10 66937RST7 SEQ 6.75000% 2,067,000.00 11,626.88 0.00
A-11 66937RSU4 SEQ 6.75000% 4,877,000.00 27,433.12 0.00
A-12 66937RSV2 SEQ 6.75000% 3,695,000.00 20,784.38 0.00
A-13 66937RSW0 SEQ 6.75000% 9,195,000.00 51,721.88 0.00
A-14 66937RSX8 SEQ 8.00000% 500,000.00 3,333.33 0.00
A-15 66937RSY6 SEQ 6.50000% 750,000.00 4,062.50 0.00
A-16 66937RSZ3 SEQ 7.00000% 750,000.00 4,375.00 0.00
A-17 66937RTA7 SEQ 6.75000% 96,701,956.52 543,948.51 904,404.19
A-18 66937RTB5 SEQ 6.50000% 47,987,713.82 259,933.45 402,914.21
A-19 66937RTC3 SEQ 7.00000% 47,987,713.82 279,928.33 402,914.21
A-20 66937RTD1 SEQ 6.50000% 10,001,000.00 54,172.08 0.00
A-21 66937RTE9 SEQ 6.75000% 47,500,000.00 267,187.50 0.00
A-R 66937RTF6 R 6.75000% 0.00 0.00 0.00
B-1 66937RTG4 SUB 6.75000% 11,478,494.29 64,566.53 9,691.44
B-2 66937RTH2 SUB 6.75000% 3,493,324.67 19,649.95 2,949.46
B-3 66937RTJ8 SUB 6.75000% 1,496,284.13 8,416.60 1,263.33
B-4 66937RUJ6 SUB 6.75000% 1,497,281.65 8,422.21 1,264.17
B-5 66937RUK3 SUB 6.75000% 848,891.86 4,775.02 716.73
B-6 66937RUL1 SUB 6.75000% 1,146,931.98 6,451.49 943.76
Totals 488,015,085.36 2,718,268.87 3,363,037.97
</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 4,855,097.53 4,783.01 0.00
A-1 0.00 94,816,190.28 1,528,396.58 0.00
A-2 0.00 75,786,228.35 1,071,610.95 0.00
A-3 0.00 2,605,000.00 15,195.83 0.00
A-4 0.00 1,640,000.00 9,225.00 0.00
A-5 0.00 2,208,000.00 12,880.00 0.00
A-6 0.00 1,908,000.00 11,130.00 0.00
A-7 0.00 1,640,000.00 9,908.33 0.00
A-8 0.00 3,627,000.00 20,401.88 0.00
A-9 0.00 5,320,000.00 29,925.00 0.00
A-10 0.00 2,067,000.00 11,626.88 0.00
A-11 0.00 4,877,000.00 27,433.12 0.00
A-12 0.00 3,695,000.00 20,784.38 0.00
A-13 0.00 9,195,000.00 51,721.88 0.00
A-14 0.00 500,000.00 3,333.33 0.00
A-15 0.00 750,000.00 4,062.50 0.00
A-16 0.00 750,000.00 4,375.00 0.00
A-17 0.00 95,797,552.34 1,448,352.70 0.00
A-18 0.00 47,584,799.61 662,847.66 0.00
A-19 0.00 47,584,799.61 682,842.54 0.00
A-20 0.00 10,001,000.00 54,172.08 0.00
A-21 0.00 47,500,000.00 267,187.50 0.00
A-R 0.00 0.00 0.00 0.00
B-1 0.00 11,468,802.85 74,257.97 0.00
B-2 0.00 3,490,375.21 22,599.41 0.00
B-3 0.00 1,495,020.79 9,679.93 0.00
B-4 0.00 1,496,017.47 9,686.38 0.00
B-5 0.00 848,175.13 5,491.75 0.00
B-6 24.61 1,145,963.61 7,395.25 544.31
Totals 24.61 484,652,022.78 6,081,306.84 544.31
<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 4,876,053.95 4,859,880.53 4,467.42 315.58 0.00 0.00
A-1 99,414,000.00 95,805,679.91 115,809.94 873,679.69 0.00 0.00
A-2 78,768,000.00 76,427,932.18 75,105.06 566,598.77 0.00 0.00
A-3 2,605,000.00 2,605,000.00 0.00 0.00 0.00 0.00
A-4 1,640,000.00 1,640,000.00 0.00 0.00 0.00 0.00
A-5 2,208,000.00 2,208,000.00 0.00 0.00 0.00 0.00
A-6 1,908,000.00 1,908,000.00 0.00 0.00 0.00 0.00
A-7 1,640,000.00 1,640,000.00 0.00 0.00 0.00 0.00
A-8 3,627,000.00 3,627,000.00 0.00 0.00 0.00 0.00
A-9 5,320,000.00 5,320,000.00 0.00 0.00 0.00 0.00
A-10 2,067,000.00 2,067,000.00 0.00 0.00 0.00 0.00
A-11 4,877,000.00 4,877,000.00 0.00 0.00 0.00 0.00
A-12 3,695,000.00 3,695,000.00 0.00 0.00 0.00 0.00
A-13 9,195,000.00 9,195,000.00 0.00 0.00 0.00 0.00
A-14 500,000.00 500,000.00 0.00 0.00 0.00 0.00
A-15 750,000.00 750,000.00 0.00 0.00 0.00 0.00
A-16 750,000.00 750,000.00 0.00 0.00 0.00 0.00
A-17 100,000,000.00 96,701,956.52 105,851.53 798,552.66 0.00 0.00
A-18 49,457,000.00 47,987,713.82 47,157.11 355,757.10 0.00 0.00
A-19 49,457,000.00 47,987,713.82 47,157.11 355,757.10 0.00 0.00
A-20 10,001,000.00 10,001,000.00 0.00 0.00 0.00 0.00
A-21 47,500,000.00 47,500,000.00 0.00 0.00 0.00 0.00
A-R 100.00 0.00 0.00 0.00 0.00 0.00
B-1 11,507,000.00 11,478,494.29 9,691.44 0.00 0.00 0.00
B-2 3,502,000.00 3,493,324.67 2,949.46 0.00 0.00 0.00
B-3 1,500,000.00 1,496,284.13 1,263.33 0.00 0.00 0.00
B-4 1,501,000.00 1,497,281.65 1,264.17 0.00 0.00 0.00
B-5 851,000.00 848,891.86 716.73 0.00 0.00 0.00
B-6 1,149,780.27 1,146,931.98 943.76 0.00 0.00 24.61
Totals 500,265,934.22 488,015,085.36 412,377.06 2,950,660.90 0.00 24.61
<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 4,783.01 4,855,097.53 0.99570218 4,783.01
A-1 989,489.63 94,816,190.28 0.95375088 989,489.63
A-2 641,703.83 75,786,228.35 0.96214489 641,703.83
A-3 0.00 2,605,000.00 1.00000000 0.00
A-4 0.00 1,640,000.00 1.00000000 0.00
A-5 0.00 2,208,000.00 1.00000000 0.00
A-6 0.00 1,908,000.00 1.00000000 0.00
A-7 0.00 1,640,000.00 1.00000000 0.00
A-8 0.00 3,627,000.00 1.00000000 0.00
A-9 0.00 5,320,000.00 1.00000000 0.00
A-10 0.00 2,067,000.00 1.00000000 0.00
A-11 0.00 4,877,000.00 1.00000000 0.00
A-12 0.00 3,695,000.00 1.00000000 0.00
A-13 0.00 9,195,000.00 1.00000000 0.00
A-14 0.00 500,000.00 1.00000000 0.00
A-15 0.00 750,000.00 1.00000000 0.00
A-16 0.00 750,000.00 1.00000000 0.00
A-17 904,404.19 95,797,552.34 0.95797552 904,404.19
A-18 402,914.21 47,584,799.61 0.96214489 402,914.21
A-19 402,914.21 47,584,799.61 0.96214489 402,914.21
A-20 0.00 10,001,000.00 1.00000000 0.00
A-21 0.00 47,500,000.00 1.00000000 0.00
A-R 0.00 0.00 0.00000000 0.00
B-1 9,691.44 11,468,802.85 0.99668053 9,691.44
B-2 2,949.46 3,490,375.21 0.99668053 2,949.46
B-3 1,263.33 1,495,020.79 0.99668053 1,263.33
B-4 1,264.17 1,496,017.47 0.99668053 1,264.17
B-5 716.73 848,175.13 0.99668053 716.73
B-6 968.37 1,145,963.61 0.99668053 943.76
Totals 3,363,062.58 484,652,022.78 0.96878878 3,363,037.97
</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 4,876,053.95 996.68309248 0.91619577 0.06472037 0.00000000
A-1 99,414,000.00 963.70410516 1.16492587 8.78829632 0.00000000
A-2 78,768,000.00 970.29164356 0.95349711 7.19326084 0.00000000
A-3 2,605,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-4 1,640,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-5 2,208,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-6 1,908,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-7 1,640,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-8 3,627,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-9 5,320,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-10 2,067,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-11 4,877,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-12 3,695,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-13 9,195,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-14 500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-15 750,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-16 750,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-17 100,000,000.00 967.01956520 1.05851530 7.98552660 0.00000000
A-18 49,457,000.00 970.29164365 0.95349718 7.19326081 0.00000000
A-19 49,457,000.00 970.29164365 0.95349718 7.19326081 0.00000000
A-20 10,001,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-21 47,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000
B-1 11,507,000.00 997.52275050 0.84222126 0.00000000 0.00000000
B-2 3,502,000.00 997.52274986 0.84222159 0.00000000 0.00000000
B-3 1,500,000.00 997.52275333 0.84222000 0.00000000 0.00000000
B-4 1,501,000.00 997.52275150 0.84221852 0.00000000 0.00000000
B-5 851,000.00 997.52274971 0.84222092 0.00000000 0.00000000
B-6 1,149,780.27 997.52275276 0.82081770 0.00000000 0.00000000
<FN>
(2) Per $1,000 Denomination.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Factors Statement (continued)
Total Ending Ending Total
Realized Principal Certificate Certificate Principal
Class Loss (3) Reduction Balance Percentage Distribution
<S> <C> <C> <C> <C> <C>
APO 0.00000000 0.98091819 995.70217635 0.99570218 0.98091819
A-1 0.00000000 9.95322218 953.75088297 0.95375088 9.95322218
A-2 0.00000000 8.14675795 962.14488561 0.96214489 8.14675795
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 0.00000000 1,000.00000000 1.00000000 0.00000000
A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-14 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-15 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-16 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-17 0.00000000 9.04404190 957.97552340 0.95797552 9.04404190
A-18 0.00000000 8.14675799 962.14488566 0.96214489 8.14675799
A-19 0.00000000 8.14675799 962.14488566 0.96214489 8.14675799
A-20 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-21 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-1 0.00000000 0.84222126 996.68052924 0.99668053 0.84222126
B-2 0.00000000 0.84222159 996.68052827 0.99668053 0.84222159
B-3 0.00000000 0.84222000 996.68052667 0.99668053 0.84222000
B-4 0.00000000 0.84221852 996.68052632 0.99668053 0.84221852
B-5 0.00000000 0.84222092 996.68052879 0.99668053 0.84222092
B-6 0.02140409 0.84222179 996.68053097 0.99668053 0.82081770
<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 4,876,053.95 0.00000% 4,859,880.53 0.00 0.00 0.00
A-1 99,414,000.00 6.75000% 95,805,679.91 538,906.95 0.00 0.00
A-2 78,768,000.00 6.75000% 76,427,932.18 429,907.12 0.00 0.00
A-3 2,605,000.00 7.00000% 2,605,000.00 15,195.83 0.00 0.00
A-4 1,640,000.00 6.75000% 1,640,000.00 9,225.00 0.00 0.00
A-5 2,208,000.00 7.00000% 2,208,000.00 12,880.00 0.00 0.00
A-6 1,908,000.00 7.00000% 1,908,000.00 11,130.00 0.00 0.00
A-7 1,640,000.00 7.25000% 1,640,000.00 9,908.33 0.00 0.00
A-8 3,627,000.00 6.75000% 3,627,000.00 20,401.88 0.00 0.00
A-9 5,320,000.00 6.75000% 5,320,000.00 29,925.00 0.00 0.00
A-10 2,067,000.00 6.75000% 2,067,000.00 11,626.88 0.00 0.00
A-11 4,877,000.00 6.75000% 4,877,000.00 27,433.12 0.00 0.00
A-12 3,695,000.00 6.75000% 3,695,000.00 20,784.38 0.00 0.00
A-13 9,195,000.00 6.75000% 9,195,000.00 51,721.88 0.00 0.00
A-14 500,000.00 8.00000% 500,000.00 3,333.33 0.00 0.00
A-15 750,000.00 6.50000% 750,000.00 4,062.50 0.00 0.00
A-16 750,000.00 7.00000% 750,000.00 4,375.00 0.00 0.00
A-17 100,000,000.00 6.75000% 96,701,956.52 543,948.51 0.00 0.00
A-18 49,457,000.00 6.50000% 47,987,713.82 259,933.45 0.00 0.00
A-19 49,457,000.00 7.00000% 47,987,713.82 279,928.33 0.00 0.00
A-20 10,001,000.00 6.50000% 10,001,000.00 54,172.08 0.00 0.00
A-21 47,500,000.00 6.75000% 47,500,000.00 267,187.50 0.00 0.00
A-R 100.00 6.75000% 0.00 0.00 0.00 0.00
B-1 11,507,000.00 6.75000% 11,478,494.29 64,566.53 0.00 0.00
B-2 3,502,000.00 6.75000% 3,493,324.67 19,649.95 0.00 0.00
B-3 1,500,000.00 6.75000% 1,496,284.13 8,416.60 0.00 0.00
B-4 1,501,000.00 6.75000% 1,497,281.65 8,422.21 0.00 0.00
B-5 851,000.00 6.75000% 848,891.86 4,775.02 0.00 0.00
B-6 1,149,780.27 6.75000% 1,146,931.98 6,451.49 0.00 0.00
Totals 500,265,934.22 2,718,268.87 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 4,855,097.53
A-1 0.00 0.00 538,906.95 0.00 94,816,190.28
A-2 0.00 0.00 429,907.12 0.00 75,786,228.35
A-3 0.00 0.00 15,195.83 0.00 2,605,000.00
A-4 0.00 0.00 9,225.00 0.00 1,640,000.00
A-5 0.00 0.00 12,880.00 0.00 2,208,000.00
A-6 0.00 0.00 11,130.00 0.00 1,908,000.00
A-7 0.00 0.00 9,908.33 0.00 1,640,000.00
A-8 0.00 0.00 20,401.88 0.00 3,627,000.00
A-9 0.00 0.00 29,925.00 0.00 5,320,000.00
A-10 0.00 0.00 11,626.88 0.00 2,067,000.00
A-11 0.00 0.00 27,433.12 0.00 4,877,000.00
A-12 0.00 0.00 20,784.38 0.00 3,695,000.00
A-13 0.00 0.00 51,721.88 0.00 9,195,000.00
A-14 0.00 0.00 3,333.33 0.00 500,000.00
A-15 0.00 0.00 4,062.50 0.00 750,000.00
A-16 0.00 0.00 4,375.00 0.00 750,000.00
A-17 0.00 0.00 543,948.51 0.00 95,797,552.34
A-18 0.00 0.00 259,933.45 0.00 47,584,799.61
A-19 0.00 0.00 279,928.33 0.00 47,584,799.61
A-20 0.00 0.00 54,172.08 0.00 10,001,000.00
A-21 0.00 0.00 267,187.50 0.00 47,500,000.00
A-R 0.00 0.00 0.00 0.00 0.00
B-1 0.00 0.00 64,566.53 0.00 11,468,802.85
B-2 0.00 0.00 19,649.95 0.00 3,490,375.21
B-3 0.00 0.00 8,416.60 0.00 1,495,020.79
B-4 0.00 0.00 8,422.21 0.00 1,496,017.47
B-5 0.00 0.00 4,775.02 0.00 848,175.13
B-6 0.00 0.00 6,451.49 0.00 1,145,963.61
Totals 0.00 0.00 2,718,268.87 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 4,876,053.95 0.00000% 996.68309248 0.00000000 0.00000000 0.00000000
A-1 99,414,000.00 6.75000% 963.70410516 5.42083560 0.00000000 0.00000000
A-2 78,768,000.00 6.75000% 970.29164356 5.45789051 0.00000000 0.00000000
A-3 2,605,000.00 7.00000% 1000.00000000 5.83333205 0.00000000 0.00000000
A-4 1,640,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000
A-5 2,208,000.00 7.00000% 1000.00000000 5.83333333 0.00000000 0.00000000
A-6 1,908,000.00 7.00000% 1000.00000000 5.83333333 0.00000000 0.00000000
A-7 1,640,000.00 7.25000% 1000.00000000 6.04166463 0.00000000 0.00000000
A-8 3,627,000.00 6.75000% 1000.00000000 5.62500138 0.00000000 0.00000000
A-9 5,320,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000
A-10 2,067,000.00 6.75000% 1000.00000000 5.62500242 0.00000000 0.00000000
A-11 4,877,000.00 6.75000% 1000.00000000 5.62499897 0.00000000 0.00000000
A-12 3,695,000.00 6.75000% 1000.00000000 5.62500135 0.00000000 0.00000000
A-13 9,195,000.00 6.75000% 1000.00000000 5.62500054 0.00000000 0.00000000
A-14 500,000.00 8.00000% 1000.00000000 6.66666000 0.00000000 0.00000000
A-15 750,000.00 6.50000% 1000.00000000 5.41666667 0.00000000 0.00000000
A-16 750,000.00 7.00000% 1000.00000000 5.83333333 0.00000000 0.00000000
A-17 100,000,000.00 6.75000% 967.01956520 5.43948510 0.00000000 0.00000000
A-18 49,457,000.00 6.50000% 970.29164365 5.25574641 0.00000000 0.00000000
A-19 49,457,000.00 7.00000% 970.29164365 5.66003458 0.00000000 0.00000000
A-20 10,001,000.00 6.50000% 1000.00000000 5.41666633 0.00000000 0.00000000
A-21 47,500,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000
A-R 100.00 6.75000% 0.00000000 0.00000000 0.00000000 0.00000000
B-1 11,507,000.00 6.75000% 997.52275050 5.61106544 0.00000000 0.00000000
B-2 3,502,000.00 6.75000% 997.52274986 5.61106511 0.00000000 0.00000000
B-3 1,500,000.00 6.75000% 997.52275333 5.61106667 0.00000000 0.00000000
B-4 1,501,000.00 6.75000% 997.52275150 5.61106596 0.00000000 0.00000000
B-5 851,000.00 6.75000% 997.52274971 5.61106933 0.00000000 0.00000000
B-6 1,149,780.27 6.75000% 997.52275276 5.61106341 0.00000000 0.00000000
<FN>
(5) Per $1,000 Denomination.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Factors Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (6) Distribution Shortfall Balance
<S> <C> <C> <C> <C> <C>
APO 0.00000000 0.00000000 0.00000000 0.00000000 995.70217635
A-1 0.00000000 0.00000000 5.42083560 0.00000000 953.75088297
A-2 0.00000000 0.00000000 5.45789051 0.00000000 962.14488561
A-3 0.00000000 0.00000000 5.83333205 0.00000000 1000.00000000
A-4 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000
A-5 0.00000000 0.00000000 5.83333333 0.00000000 1000.00000000
A-6 0.00000000 0.00000000 5.83333333 0.00000000 1000.00000000
A-7 0.00000000 0.00000000 6.04166463 0.00000000 1000.00000000
A-8 0.00000000 0.00000000 5.62500138 0.00000000 1000.00000000
A-9 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000
A-10 0.00000000 0.00000000 5.62500242 0.00000000 1000.00000000
A-11 0.00000000 0.00000000 5.62499897 0.00000000 1000.00000000
A-12 0.00000000 0.00000000 5.62500135 0.00000000 1000.00000000
A-13 0.00000000 0.00000000 5.62500054 0.00000000 1000.00000000
A-14 0.00000000 0.00000000 6.66666000 0.00000000 1000.00000000
A-15 0.00000000 0.00000000 5.41666667 0.00000000 1000.00000000
A-16 0.00000000 0.00000000 5.83333333 0.00000000 1000.00000000
A-17 0.00000000 0.00000000 5.43948510 0.00000000 957.97552340
A-18 0.00000000 0.00000000 5.25574641 0.00000000 962.14488566
A-19 0.00000000 0.00000000 5.66003458 0.00000000 962.14488566
A-20 0.00000000 0.00000000 5.41666633 0.00000000 1000.00000000
A-21 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000
A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-1 0.00000000 0.00000000 5.61106544 0.00000000 996.68052924
B-2 0.00000000 0.00000000 5.61106511 0.00000000 996.68052827
B-3 0.00000000 0.00000000 5.61106667 0.00000000 996.68052667
B-4 0.00000000 0.00000000 5.61106596 0.00000000 996.68052632
B-5 0.00000000 0.00000000 5.61106933 0.00000000 996.68052879
B-6 0.00000000 0.00000000 5.61106341 0.00000000 996.68053097
<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 6,309,484.23
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 6,111.52
Realized Losses 0.00
Total Deposits 6,315,595.75
Withdrawals
Reimbursement for Servicer Advances 127,360.62
Payment of Service Fee 107,449.12
Payment of Interest and Principal 6,080,786.00
Total Withdrawals (Pool Distribution Amount) 6,315,595.74
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 1,133.26
Servicing Fee Support 1,133.26
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 101,668.90
Master Servicing Fee 6,913.49
Supported Prepayment/Curtailment Interest Shortfall 1,133.26
Net Servicing Fee 107,449.12
</TABLE>
<TABLE>
<CAPTION>
OTHER ACCOUNTS
Beginning Current Current Ending
Account Type Balance Withdrawals Deposits Balance
<S> <C> <C> <C> <C>
Reserve Fund 4,687.51 520.83 0.00 4,166.68
</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 3 935,221.32 0.230415% 0.192968%
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 3 935,221.32 0.230415% 0.192968%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 24.61
Cumulative Realized Losses - Includes Interest Shortfall 544.31
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 435,165.48
</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 20,010,780.27 4.00002857% 19,944,355.06 4.11519072% 95.843167% 100.000000%
Class B-1 8,503,780.27 1.69985196% 8,475,552.21 1.74879126% 2.390345% 0.000000%
Class B-2 5,001,780.27 0.99982428% 4,985,177.00 1.02860955% 0.727469% 0.000000%
Class B-3 3,501,780.27 0.69998375% 3,490,156.21 0.72013652% 0.311594% 0.000000%
Class B-4 2,000,780.27 0.39994334% 1,994,138.74 0.41145784% 0.311802% 0.000000%
Class B-5 1,149,780.27 0.22983381% 1,145,963.61 0.23645081% 0.176778% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.238843% 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 115,446.37 0.02307700% 115,446.37 0.02382047%
Fraud 10,005,318.68 2.00000000% 10,005,318.68 2.06443349%
Special Hazard 7,500,909.51 1.49938443% 7,500,909.51 1.54768971%
<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 7.128059%
Weighted Average Pass-Through Rate 6.750000%
Weighted Average Maturity(Stepdown Calculation ) 353
Beginning Scheduled Collateral Loan Count 1,309
Number Of Loans Paid In Full 7
End Scheduled Collateral Loan Count 1,302
Beginning Scheduled Collateral Balance 488,015,085.37
Ending Scheduled Collateral Balance 484,652,022.79
Ending Actual Collateral Balance at 31-Jul-1999 485,953,897.80
Ending Scheduled Balance For Norwest 420,667,209.66
Ending Scheduled Balance For Other Services 63,984,813.13
Monthly P &I Constant 3,240,877.53
Class A Optimal Amount 5,947,413.14
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 286,750,215.95
Ending scheduled Balance For discounted Loans 197,901,806.84
Unpaid Principal Balance Of Outstanding Mortgage Loans
With Original LTV:
Less Than Or Equal To 80% 441,459,175.27
Greater Than 80%, less than or equal to 85% 5,865,828.67
Greater than 85%, less than or equal to 95% 34,727,344.90
Greater than 95% 2,645,640.97
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
</TABLE>
|
|