|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: PACIFIC WEBWORKS INC, 10-12G/A, 1999-09-03 |
Next: NELLIE MAE EDUCATION LOAN CORP, S-3/A, 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 1999-13 Trust
New York (governing law of 333-65481-16 PENDING
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 1999-13
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
1999-13 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 1999-13 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 1999-13 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: 1999-13
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 NMB9913PO PO 0.00000% 3,875,534.15 0.00 4,259.90
A-1 66937RTT6 SEQ 5.95000% 17,152,000.00 85,045.33 0.00
A-2 66937RTU3 SEQ 6.00000% 30,213,000.00 151,065.00 0.00
A-3 66937RTV1 SEQ 6.20000% 77,385,000.00 399,822.50 0.00
A-4 66937RTW9 SEQ 5.95000% 124,770,238.47 618,652.43 1,416,372.45
A-5 66937RTX7 SEQ 6.30000% 20,374,406.83 106,965.64 231,287.12
A-6 66937RTY5 SEQ 6.75000% 88,635,097.89 655,178.90 -498,572.43
A-7 66937RTZ2 SEQ 6.75000% 1,301,669.86 7,321.89 -7,321.89
A-8 66937RUA5 SEQ 6.27000% 7,654,615.79 39,995.37 1,120,395.07
A-9 66937RUB3 SEQ 9.34200% 1,417,521.39 11,035.40 207,480.56
A-10 66937RUC1 SEQ 6.75000% 0.00 0.00 0.00
A-R 66937RUD9 R 6.75000% 0.00 0.00 0.00
A-LR 66937RUE7 R 6.75000% 0.00 0.00 0.00
B-1 66937RUF4 SUB 6.75000% 9,179,401.10 51,634.13 7,676.85
B-2 66937RUG2 SUB 6.75000% 2,794,121.11 15,716.93 2,336.76
B-3 66937RUH0 SUB 6.75000% 1,197,052.96 6,733.42 1,001.11
B-4 66937RUQ0 SUB 6.75000% 1,198,050.50 6,739.03 1,001.95
B-5 66937RUR8 SUB 6.75000% 678,330.01 3,815.61 567.30
B-6 66937RUS6 SUB 6.75000% 918,416.99 5,166.10 747.91
Totals 388,744,457.05 2,164,887.68 2,487,232.66
</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 3,871,274.25 4,259.90 0.00
A-1 0.00 17,152,000.00 85,045.33 0.00
A-2 0.00 30,213,000.00 151,065.00 0.00
A-3 0.00 77,385,000.00 399,822.50 0.00
A-4 0.00 123,353,866.02 2,035,024.88 0.00
A-5 0.00 20,143,119.71 338,252.76 0.00
A-6 0.00 89,133,670.31 156,606.47 0.00
A-7 0.00 1,308,991.76 0.00 0.00
A-8 0.00 6,534,220.72 1,160,390.44 0.00
A-9 0.00 1,210,040.83 218,515.96 0.00
A-10 0.00 0.00 0.00 0.00
A-R 0.00 0.00 0.00 0.00
A-LR 0.00 0.00 0.00 0.00
B-1 0.00 9,171,724.24 59,310.98 0.00
B-2 0.00 2,791,784.35 18,053.69 0.00
B-3 0.00 1,196,051.85 7,734.53 0.00
B-4 0.00 1,197,048.56 7,740.98 0.00
B-5 0.00 677,762.71 4,382.91 0.00
B-6 20.17 917,648.90 5,914.01 476.55
Totals 20.17 386,257,204.21 4,652,120.34 476.55
<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 3,890,005.63 3,875,534.15 3,493.49 766.40 0.00 0.00
A-1 17,152,000.00 17,152,000.00 0.00 0.00 0.00 0.00
A-2 30,213,000.00 30,213,000.00 0.00 0.00 0.00 0.00
A-3 77,385,000.00 77,385,000.00 0.00 0.00 0.00 0.00
A-4 128,142,000.00 124,770,238.47 176,939.75 1,239,432.70 0.00 0.00
A-5 20,925,000.00 20,374,406.83 28,893.45 202,393.67 0.00 0.00
A-6 87,156,051.00 88,635,097.89 0.00 0.00 -498,572.43 0.00
A-7 1,279,949.00 1,301,669.86 0.00 0.00 -7,321.89 0.00
A-8 10,579,783.00 7,654,615.79 139,964.90 980,430.17 0.00 0.00
A-9 1,959,219.00 1,417,521.39 25,919.42 181,561.14 0.00 0.00
A-10 5,425,798.00 0.00 0.00 0.00 0.00 0.00
A-R 100.00 0.00 0.00 0.00 0.00 0.00
A-LR 100.00 0.00 0.00 0.00 0.00 0.00
B-1 9,202,000.00 9,179,401.10 7,676.85 0.00 0.00 0.00
B-2 2,801,000.00 2,794,121.11 2,336.76 0.00 0.00 0.00
B-3 1,200,000.00 1,197,052.96 1,001.11 0.00 0.00 0.00
B-4 1,201,000.00 1,198,050.50 1,001.95 0.00 0.00 0.00
B-5 680,000.00 678,330.01 567.30 0.00 0.00 0.00
B-6 920,678.05 918,416.99 747.91 0.00 0.00 20.17
Totals 400,112,683.68 388,744,457.05 388,542.89 2,604,584.08 (505,894.32) 20.17
<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 4,259.90 3,871,274.25 0.99518474 4,259.90
A-1 0.00 17,152,000.00 1.00000000 0.00
A-2 0.00 30,213,000.00 1.00000000 0.00
A-3 0.00 77,385,000.00 1.00000000 0.00
A-4 1,416,372.45 123,353,866.02 0.96263416 1,416,372.45
A-5 231,287.12 20,143,119.71 0.96263416 231,287.12
A-6 (498,572.43) 89,133,670.31 1.02269056 (498,572.43)
A-7 (7,321.89) 1,308,991.76 1.02269056 (7,321.89)
A-8 1,120,395.07 6,534,220.72 0.61761387 1,120,395.07
A-9 207,480.56 1,210,040.83 0.61761387 207,480.56
A-10 0.00 0.00 0.00000000 0.00
A-R 0.00 0.00 0.00000000 0.00
A-LR 0.00 0.00 0.00000000 0.00
B-1 7,676.85 9,171,724.24 0.99670987 7,676.85
B-2 2,336.76 2,791,784.35 0.99670987 2,336.76
B-3 1,001.11 1,196,051.85 0.99670988 1,001.11
B-4 1,001.95 1,197,048.56 0.99670988 1,001.95
B-5 567.30 677,762.71 0.99670987 567.30
B-6 768.08 917,648.90 0.99670987 747.91
Totals 2,487,252.83 386,257,204.21 0.96537106 2,487,232.66
</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 3,890,005.63 996.27983058 0.89806811 0.19701771 0.00000000
A-1 17,152,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-2 30,213,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-3 77,385,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-4 128,142,000.00 973.68730369 1.38080996 9.67233772 0.00000000
A-5 20,925,000.00 973.68730370 1.38081004 9.67233787 0.00000000
A-6 87,156,051.00 1016.97009987 0.00000000 0.00000000 -5.72045686
A-7 1,279,949.00 1016.97009803 0.00000000 0.00000000 -5.72045449
A-8 10,579,783.00 723.51349645 13.22946794 92.67015874 0.00000000
A-9 1,959,219.00 723.51349696 13.22946541 92.67016092 0.00000000
A-10 5,425,798.00 0.00000000 0.00000000 0.00000000 0.00000000
A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000
A-LR 100.00 0.00000000 0.00000000 0.00000000 0.00000000
B-1 9,202,000.00 997.54413171 0.83425886 0.00000000 0.00000000
B-2 2,801,000.00 997.54413067 0.83425919 0.00000000 0.00000000
B-3 1,200,000.00 997.54413333 0.83425833 0.00000000 0.00000000
B-4 1,201,000.00 997.54412989 0.83426311 0.00000000 0.00000000
B-5 680,000.00 997.54413235 0.83426471 0.00000000 0.00000000
B-6 920,678.05 997.54413609 0.81234694 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 1.09508839 995.18474219 0.99518474 1.09508839
A-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-4 0.00000000 11.05314768 962.63415601 0.96263416 11.05314768
A-5 0.00000000 11.05314791 962.63415579 0.96263416 11.05314791
A-6 0.00000000 -5.72045686 1,022.69055662 1.02269056 -5.72045686
A-7 0.00000000 -5.72045449 1,022.69056033 1.02269056 -5.72045449
A-8 0.00000000 105.89962667 617.61386977 0.61761387 105.89962667
A-9 0.00000000 105.89962633 617.61387063 0.61761387 105.89962633
A-10 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-1 0.00000000 0.83425886 996.70987177 0.99670987 0.83425886
B-2 0.00000000 0.83425919 996.70987147 0.99670987 0.83425919
B-3 0.00000000 0.83425833 996.70987500 0.99670988 0.83425833
B-4 0.00000000 0.83426311 996.70987510 0.99670988 0.83426311
B-5 0.00000000 0.83426471 996.70986765 0.99670987 0.83426471
B-6 0.02190777 0.83425471 996.70987051 0.99670987 0.81234694
<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 3,890,005.63 0.00000% 3,875,534.15 0.00 0.00 0.00
A-1 17,152,000.00 5.95000% 17,152,000.00 85,045.33 0.00 0.00
A-2 30,213,000.00 6.00000% 30,213,000.00 151,065.00 0.00 0.00
A-3 77,385,000.00 6.20000% 77,385,000.00 399,822.50 0.00 0.00
A-4 128,142,000.00 5.95000% 124,770,238.47 618,652.43 0.00 0.00
A-5 20,925,000.00 6.30000% 20,374,406.83 106,965.64 0.00 0.00
A-6 87,156,051.00 6.75000% 116,476,249.57 655,178.90 0.00 0.00
A-7 1,279,949.00 6.75000% 1,301,669.86 7,321.89 0.00 0.00
A-8 10,579,783.00 6.27000% 7,654,615.79 39,995.37 0.00 0.00
A-9 1,959,219.00 9.34200% 1,417,521.39 11,035.40 0.00 0.00
A-10 5,425,798.00 6.75000% 0.00 0.00 0.00 0.00
A-R 100.00 6.75000% 0.00 0.00 0.00 0.00
A-LR 100.00 6.75000% 0.00 0.00 0.00 0.00
B-1 9,202,000.00 6.75000% 9,179,401.10 51,634.13 0.00 0.00
B-2 2,801,000.00 6.75000% 2,794,121.11 15,716.93 0.00 0.00
B-3 1,200,000.00 6.75000% 1,197,052.96 6,733.42 0.00 0.00
B-4 1,201,000.00 6.75000% 1,198,050.50 6,739.03 0.00 0.00
B-5 680,000.00 6.75000% 678,330.01 3,815.61 0.00 0.00
B-6 920,678.05 6.75000% 918,416.99 5,166.10 0.00 0.00
Totals 400,112,683.68 2,164,887.68 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 3,871,274.25
A-1 0.00 0.00 85,045.33 0.00 17,152,000.00
A-2 0.00 0.00 151,065.00 0.00 30,213,000.00
A-3 0.00 0.00 399,822.50 0.00 77,385,000.00
A-4 0.00 0.00 618,652.43 0.00 123,353,866.02
A-5 0.00 0.00 106,965.64 0.00 20,143,119.71
A-6 0.00 0.00 655,178.90 0.00 116,791,536.49
A-7 0.00 0.00 7,321.89 0.00 1,308,991.76
A-8 0.00 0.00 39,995.37 0.00 6,534,220.72
A-9 0.00 0.00 11,035.40 0.00 1,210,040.83
A-10 0.00 0.00 0.00 0.00 0.00
A-R 0.00 0.00 0.00 0.00 0.00
A-LR 0.00 0.00 0.00 0.00 0.00
B-1 0.00 0.00 51,634.13 0.00 9,171,724.24
B-2 0.00 0.00 15,716.93 0.00 2,791,784.35
B-3 0.00 0.00 6,733.42 0.00 1,196,051.85
B-4 0.00 0.00 6,739.03 0.00 1,197,048.56
B-5 0.00 0.00 3,815.61 0.00 677,762.71
B-6 0.00 0.00 5,166.10 0.00 917,648.90
Totals 0.00 0.00 2,164,887.68 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 3,890,005.63 0.00000% 996.27983058 0.00000000 0.00000000 0.00000000
A-1 17,152,000.00 5.95000% 1000.00000000 4.95833314 0.00000000 0.00000000
A-2 30,213,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000
A-3 77,385,000.00 6.20000% 1000.00000000 5.16666667 0.00000000 0.00000000
A-4 128,142,000.00 5.95000% 973.68730369 4.82786620 0.00000000 0.00000000
A-5 20,925,000.00 6.30000% 973.68730370 5.11185854 0.00000000 0.00000000
A-6 87,156,051.00 6.75000% 1336.41036088 7.51730824 0.00000000 0.00000000
A-7 1,279,949.00 6.75000% 1016.97009803 5.72045449 0.00000000 0.00000000
A-8 10,579,783.00 6.27000% 723.51349645 3.78035825 0.00000000 0.00000000
A-9 1,959,219.00 9.34200% 723.51349696 5.63255052 0.00000000 0.00000000
A-10 5,425,798.00 6.75000% 0.00000000 0.00000000 0.00000000 0.00000000
A-R 100.00 6.75000% 0.00000000 0.00000000 0.00000000 0.00000000
A-LR 100.00 6.75000% 0.00000000 0.00000000 0.00000000 0.00000000
B-1 9,202,000.00 6.75000% 997.54413171 5.61118561 0.00000000 0.00000000
B-2 2,801,000.00 6.75000% 997.54413067 5.61118529 0.00000000 0.00000000
B-3 1,200,000.00 6.75000% 997.54413333 5.61118333 0.00000000 0.00000000
B-4 1,201,000.00 6.75000% 997.54412989 5.61118235 0.00000000 0.00000000
B-5 680,000.00 6.75000% 997.54413235 5.61119118 0.00000000 0.00000000
B-6 920,678.05 6.75000% 997.54413609 5.61119058 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 995.18474219
A-1 0.00000000 0.00000000 4.95833314 0.00000000 1000.00000000
A-2 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000
A-3 0.00000000 0.00000000 5.16666667 0.00000000 1000.00000000
A-4 0.00000000 0.00000000 4.82786620 0.00000000 962.63415601
A-5 0.00000000 0.00000000 5.11185854 0.00000000 962.63415579
A-6 0.00000000 0.00000000 7.51730824 0.00000000 1340.02785980
A-7 0.00000000 0.00000000 5.72045449 0.00000000 1022.69056033
A-8 0.00000000 0.00000000 3.78035825 0.00000000 617.61386977
A-9 0.00000000 0.00000000 5.63255052 0.00000000 617.61387063
A-10 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-1 0.00000000 0.00000000 5.61118561 0.00000000 996.70987177
B-2 0.00000000 0.00000000 5.61118529 0.00000000 996.70987147
B-3 0.00000000 0.00000000 5.61118333 0.00000000 996.70987500
B-4 0.00000000 0.00000000 5.61118235 0.00000000 996.70987510
B-5 0.00000000 0.00000000 5.61119118 0.00000000 996.70986765
B-6 0.00000000 0.00000000 5.61119058 0.00000000 996.70987051
<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 Component Statement
Component Beginning Ending Beginning Ending Ending
Pass-Through Notional Notional Component Component Component
Rate Balance Balance Balance Balance Percentage
Class
<S> <C> <C> <C> <C> <C> <C>
A-6 SEQ 6.75000% 0.00 0.00 88,635,097.89 89,133,670.31 102.26905566%
A-6 SEQ 6.75000% 27,841,151.68 27,657,866.18 0.00 0.00 97.80882872%
</TABLE>
<TABLE>
<CAPTION>
CERTIFICATE ACCOUNT
<S> <C>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 4,858,044.50
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 5,713.62
Realized Losses 0.00
Total Deposits 4,863,758.12
Withdrawals
Reimbursement for Servicer Advances 125,570.16
Payment of Service Fee 86,067.61
Payment of Interest and Principal 4,652,120.35
Total Withdrawals (Pool Distribution Amount) 4,863,758.12
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 427.55
Servicing Fee Support 427.55
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 80,987.98
Master Servicing Fee 5,507.18
Supported Prepayment/Curtailment Interest Shortfall 427.55
Net Servicing Fee 86,067.61
</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 1,091,133.39 0.286807% 0.282489%
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 1,091,133.39 0.286807% 0.282489%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 20.17
Cumulative Realized Losses - Includes Interest Shortfall 476.55
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 158,377.68
</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 16,004,678.05 4.00004266% 15,952,020.61 4.12989594% 95.828293% 100.000000%
Class B-1 6,802,678.05 1.70019055% 6,780,296.37 1.75538380% 2.398552% 0.000000%
Class B-2 4,001,678.05 1.00013776% 3,988,512.02 1.03260521% 0.730096% 0.000000%
Class B-3 2,801,678.05 0.70022225% 2,792,460.17 0.72295355% 0.312787% 0.000000%
Class B-4 1,600,678.05 0.40005681% 1,595,411.61 0.41304385% 0.313047% 0.000000%
Class B-5 920,678.05 0.23010469% 917,648.90 0.23757457% 0.177246% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.239980% 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 103,378.97 0.02583746% 103,378.97 0.02676428%
Fraud 8,002,253.67 2.00000000% 8,002,253.67 2.07174224%
Special Hazard 4,001,126.84 1.00000000% 4,001,126.84 1.03587112%
<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 7.109348%
Weighted Average Pass-Through Rate 6.750000%
Weighted Average Maturity(Stepdown Calculation ) 354
Beginning Scheduled Collateral Loan Count 1,052
Number Of Loans Paid In Full 6
Ending Scheduled Collateral Loan Count 1,046
Beginning Scheduled Collateral Balance 388,744,457.04
Ending Scheduled Collateral Balance 386,257,204.21
Ending Actual Collateral Balance at 31-Jul-1999 388,061,005.46
Ending Scheduled Balance For Norwest 375,358,825.06
Ending Scheduled Balance For Other Services 10,898,379.15
Monthly P &I Constant 2,578,391.56
Class A Optimal Amount 4,544,723.34
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 215,846,512.97
Ending scheduled Balance For discounted Loans 170,410,691.24
Unpaid Principal Balance Of Outstanding Mortgage Loans
With Original LTV:
Less Than Or Equal To 80% 347,956,658.43
Greater Than 80%, less than or equal to 85% 6,201,454.76
Greater than 85%, less than or equal to 95% 32,107,684.84
Greater than 95% 0.00
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
</TABLE>
|
|