|
|
|
|
|
|
|
|
|
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): July 26, 1999
NORWEST ASSET SECURITIES CORPORATION
Mortgage Pass-Through Certificates, Series 1999-18 Trust
New York (governing law of 333-65481-22 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 July 26, 1999 a distribution was made to holders of NORWEST ASSET
SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 1999-18
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
1999-18 Trust, relating to the July 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 1999-18 Trust
By: Norwest Bank Minnesota, N.A., as Master Servicer
By: /s/ Sherri J. Sharps, Vice President
By: Sherri J. Sharps, Vice President
Date: 7/31/99
INDEX TO EXHIBITS
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through
Certificates, Series 1999-18 Trust, relating to the July 26,
1999 distribution.
<TABLE>
<CAPTION>
Norwest Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 6/30/99
Distribution Date: 7/26/99
NASCOR Series: 1999-18
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 NMB9918PO PO 0.00000% 1,328,709.03 0.00 1,743.91
A-1 66937RXW4 SEQ 6.00000% 71,229,000.00 356,145.00 417,032.38
A-2 66937RXX2 SEQ 6.00000% 53,772,000.00 268,860.00 0.00
A-3 66937RXY0 SEQ 6.00000% 2,831,000.00 14,155.00 0.00
A-4 66937RXZ7 SEQ 6.00000% 103,499,000.00 517,495.00 316,583.81
A-5 66937RYA1 SEQ 6.50000% 4,550,000.00 24,645.83 191,820.62
A-6 66937RYB9 SEQ 5.75000% 25,165,473.00 120,584.56 3,811,761.63
A-7 66937RYC7 SEQ 8.45000% 9,679,027.00 68,156.48 1,466,062.00
A-8 66937RYD5 SEQ 1.38574% 40,064,000.00 313,401.25 -217,013.33
A-9 66937RYH6 SEQ 6.50000% 686,500.00 3,718.54 552.10
A-10 66937RYJ2 SEQ 6.75000% 335,500,000.00 1,887,187.50 1,061,817.84
A-11 66937RYK9 SEQ 6.75000% 7,286,000.00 40,983.75 -40,983.75
A-12 66937RYL7 SEQ 7.00000% 24,073,000.00 140,425.83 0.00
A-13 66937RYM5 PO 0.00000% 1,106,000.00 0.00 0.00
A-14 66937RYN3 SEQ 5.91800% 11,943,176.00 58,899.76 6,521,603.77
A-15 66937RYP8 SEQ 9.95914% 3,096,379.00 25,697.73 1,690,786.18
A-16 66937RYQ6 SEQ 6.62500% 15,243,000.00 84,154.06 81,494.37
A-17 66937RYR4 SEQ 6.75000% 37,144,000.00 208,935.00 0.00
A-18 66937RYS2 SEQ 6.75000% 19,196,370.00 107,979.58 166,201.88
A-19 66937RYT0 SEQ 6.75000% 29,547,000.00 166,201.88 -166,201.88
A-20 66937RYU7 PO 0.00000% 18,620,575.00 0.00 358,258.41
A-21 66937RYW3 PO 6.50000% 0.00 1,587.81 0.00
A-22 66937RYX1 SEQ 6.50000% 506,500.00 2,743.54 408.16
A-R 66937RZA0 R 6.50000% 100.00 0.54 100.00
A-LR 66937RZB8 R 6.50000% 100.00 0.54 100.00
B-1 66937RZC6 SUB 6.50000% 19,126,000.00 103,599.17 15,400.67
B-2 66937RZD4 SUB 6.50000% 5,951,000.00 32,234.58 4,791.87
B-3 66937RZE2 SUB 6.50000% 2,975,000.00 16,114.58 2,395.53
B-4 66937RB57 SUB 6.50000% 2,550,000.00 13,812.50 2,053.31
B-5 66937RB65 SUB 6.50000% 1,445,000.00 7,827.08 1,163.55
B-6 66937RB73 SUB 6.50000% 1,955,848.07 10,594.18 971.99
Totals 850,069,757.10 4,596,141.27 15,688,905.02
</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 1,326,965.12 1,743.91 0.00
A-1 0.00 70,811,967.62 773,177.38 0.00
A-2 0.00 53,772,000.00 268,860.00 0.00
A-3 0.00 2,831,000.00 14,155.00 0.00
A-4 0.00 103,182,416.19 834,078.81 0.00
A-5 0.00 4,358,179.38 216,466.45 0.00
A-6 0.00 21,353,711.37 3,932,346.19 0.00
A-7 0.00 8,212,965.00 1,534,218.48 0.00
A-8 0.00 40,281,013.33 96,387.92 0.00
A-9 0.00 685,947.90 4,270.64 0.00
A-10 0.00 334,438,182.16 2,949,005.34 0.00
A-11 0.00 7,326,983.75 0.00 0.00
A-12 0.00 24,073,000.00 140,425.83 0.00
A-13 0.00 1,106,000.00 0.00 0.00
A-14 0.00 5,421,572.23 6,580,503.53 0.00
A-15 0.00 1,405,592.82 1,716,483.91 0.00
A-16 0.00 15,161,505.63 165,648.43 0.00
A-17 0.00 37,144,000.00 208,935.00 0.00
A-18 0.00 19,030,168.13 274,181.46 0.00
A-19 0.00 29,713,201.88 0.00 0.00
A-20 0.00 18,262,316.59 358,258.41 0.00
A-21 0.00 0.00 1,587.81 0.00
A-22 0.00 506,091.84 3,151.70 0.00
A-R 0.00 0.00 100.54 0.00
A-LR 0.00 0.00 100.54 0.00
B-1 0.00 19,110,599.33 118,999.84 0.00
B-2 0.00 5,946,208.13 37,026.45 0.00
B-3 0.00 2,972,604.47 18,510.11 0.00
B-4 0.00 2,547,946.69 15,865.81 0.00
B-5 0.00 1,443,836.45 8,990.63 0.00
B-6 602.91 1,954,273.18 11,566.17 602.91
Totals 602.91 834,380,249.19 20,285,046.29 602.91
<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 1,328,709.03 1,328,709.03 1,227.95 515.96 0.00 0.00
A-1 71,229,000.00 71,229,000.00 17,411.97 399,620.41 0.00 0.00
A-2 53,772,000.00 53,772,000.00 0.00 0.00 0.00 0.00
A-3 2,831,000.00 2,831,000.00 0.00 0.00 0.00 0.00
A-4 103,499,000.00 103,499,000.00 13,218.03 303,365.77 0.00 0.00
A-5 4,550,000.00 4,550,000.00 9,037.92 207,428.53 -24,645.83 0.00
A-6 25,165,473.00 25,165,473.00 159,148.97 3,652,612.66 0.00 0.00
A-7 9,679,027.00 9,679,027.00 61,211.14 1,404,850.87 0.00 0.00
A-8 40,064,000.00 40,064,000.00 0.00 0.00 -217,013.33 0.00
A-9 686,500.00 686,500.00 552.10 0.00 0.00 0.00
A-10 335,500,000.00 335,500,000.00 35,493.32 1,026,324.53 0.00 0.00
A-11 7,286,000.00 7,286,000.00 0.00 0.00 -40,983.75 0.00
A-12 24,073,000.00 24,073,000.00 0.00 0.00 0.00 0.00
A-13 1,106,000.00 1,106,000.00 0.00 0.00 0.00 0.00
A-14 11,943,176.00 11,943,176.00 217,997.23 6,303,606.53 0.00 0.00
A-15 3,096,379.00 3,096,379.00 56,517.80 1,634,268.38 0.00 0.00
A-16 15,243,000.00 15,243,000.00 81,494.37 0.00 0.00 0.00
A-17 37,144,000.00 37,144,000.00 0.00 0.00 0.00 0.00
A-18 19,196,370.00 19,196,370.00 166,201.88 0.00 0.00 0.00
A-19 29,547,000.00 29,547,000.00 0.00 0.00 -166,201.88 0.00
A-20 18,620,575.00 18,620,575.00 15,005.11 343,253.31 0.00 0.00
A-21 0.00 0.00 0.00 0.00 0.00 0.00
A-22 506,500.00 506,500.00 408.16 0.00 0.00 0.00
A-R 100.00 100.00 4.18 95.82 0.00 0.00
A-LR 100.00 100.00 4.18 95.82 0.00 0.00
B-1 19,126,000.00 19,126,000.00 15,400.67 0.00 0.00 0.00
B-2 5,951,000.00 5,951,000.00 4,791.87 0.00 0.00 0.00
B-3 2,975,000.00 2,975,000.00 2,395.53 0.00 0.00 0.00
B-4 2,550,000.00 2,550,000.00 2,053.31 0.00 0.00 0.00
B-5 1,445,000.00 1,445,000.00 1,163.55 0.00 0.00 0.00
B-6 1,955,848.07 1,955,848.07 971.99 0.00 0.00 602.91
Totals 850,069,757.10 850,069,757.10 861,711.23 15,276,038.59 (448,844.79) 602.91
<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 1,743.91 1,326,965.12 0.99868752 1,743.91
A-1 417,032.38 70,811,967.62 0.99414519 417,032.38
A-2 0.00 53,772,000.00 1.00000000 0.00
A-3 0.00 2,831,000.00 1.00000000 0.00
A-4 316,583.81 103,182,416.19 0.99694119 316,583.81
A-5 191,820.62 4,358,179.38 0.95784162 191,820.62
A-6 3,811,761.63 21,353,711.37 0.84853209 3,811,761.63
A-7 1,466,062.00 8,212,965.00 0.84853209 1,466,062.00
A-8 (217,013.33) 40,281,013.33 1.00541667 (217,013.33)
A-9 552.10 685,947.90 0.99919578 552.10
A-10 1,061,817.84 334,438,182.16 0.99683512 1,061,817.84
A-11 (40,983.75) 7,326,983.75 1.00562500 (40,983.75)
A-12 0.00 24,073,000.00 1.00000000 0.00
A-13 0.00 1,106,000.00 1.00000000 0.00
A-14 6,521,603.77 5,421,572.23 0.45394728 6,521,603.77
A-15 1,690,786.18 1,405,592.82 0.45394728 1,690,786.18
A-16 81,494.37 15,161,505.63 0.99465365 81,494.37
A-17 0.00 37,144,000.00 1.00000000 0.00
A-18 166,201.88 19,030,168.13 0.99134202 166,201.88
A-19 (166,201.88) 29,713,201.88 1.00562500 (166,201.88)
A-20 358,258.41 18,262,316.59 0.98076008 358,258.41
A-21 0.00 0.00 0.00000000 0.00
A-22 408.16 506,091.84 0.99919416 408.16
A-R 100.00 0.00 0.00000000 100.00
A-LR 100.00 0.00 0.00000000 100.00
B-1 15,400.67 19,110,599.33 0.99919478 15,400.67
B-2 4,791.87 5,946,208.13 0.99919478 4,791.87
B-3 2,395.53 2,972,604.47 0.99919478 2,395.53
B-4 2,053.31 2,547,946.69 0.99919478 2,053.31
B-5 1,163.55 1,443,836.45 0.99919478 1,163.55
B-6 1,574.90 1,954,273.18 0.99919478 971.99
Totals 15,689,507.93 834,380,249.19 0.98154327 15,688,905.02
</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 1,328,709.03 1000.00000000 0.92416772 0.38831677 0.00000000
A-1 71,229,000.00 1000.00000000 0.24445057 5.61036109 0.00000000
A-2 53,772,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-3 2,831,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-4 103,499,000.00 1000.00000000 0.12771167 2.93109856 0.00000000
A-5 4,550,000.00 1000.00000000 1.98635604 45.58868791 -5.41666593
A-6 25,165,473.00 1000.00000000 6.32410009 145.14381113 0.00000000
A-7 9,679,027.00 1000.00000000 6.32410055 145.14381146 0.00000000
A-8 40,064,000.00 1000.00000000 0.00000000 0.00000000 -5.41666658
A-9 686,500.00 1000.00000000 0.80422433 0.00000000 0.00000000
A-10 335,500,000.00 1000.00000000 0.10579231 3.05908951 0.00000000
A-11 7,286,000.00 1000.00000000 0.00000000 0.00000000 -5.62500000
A-12 24,073,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-13 1,106,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-14 11,943,176.00 1000.00000000 18.25286925 527.79985240 0.00000000
A-15 3,096,379.00 1000.00000000 18.25286892 527.79985267 0.00000000
A-16 15,243,000.00 1000.00000000 5.34634718 0.00000000 0.00000000
A-17 37,144,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-18 19,196,370.00 1000.00000000 8.65798482 0.00000000 0.00000000
A-19 29,547,000.00 1000.00000000 0.00000000 0.00000000 -5.62500017
A-20 18,620,575.00 1000.00000000 0.80583494 18.43408756 0.00000000
A-21 0.00 0.00000000 0.00000000 0.00000000 0.00000000
A-22 506,500.00 1000.00000000 0.80584403 0.00000000 0.00000000
A-R 100.00 1000.00000000 41.80000000 958.20000000 0.00000000
A-LR 100.00 1000.00000000 41.80000000 958.20000000 0.00000000
B-1 19,126,000.00 1000.00000000 0.80522169 0.00000000 0.00000000
B-2 5,951,000.00 1000.00000000 0.80522097 0.00000000 0.00000000
B-3 2,975,000.00 1000.00000000 0.80522017 0.00000000 0.00000000
B-4 2,550,000.00 1000.00000000 0.80521961 0.00000000 0.00000000
B-5 1,445,000.00 1000.00000000 0.80522491 0.00000000 0.00000000
B-6 1,955,848.07 1000.00000000 0.49696600 0.00000000 0.00000000
<FN>
(2) Per $1,000 Denomination, except Class A-21, Class A-R, Class A-PO and Class A-LR, which ar
</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 1.31248449 998.68751551 0.99868752 1.31248449
A-1 0.00000000 5.85481166 994.14518834 0.99414519 5.85481166
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 3.05881033 996.94118967 0.99694119 3.05881033
A-5 0.00000000 42.15837802 957.84162198 0.95784162 42.15837802
A-6 0.00000000 151.46791121 848.53208879 0.84853209 151.46791121
A-7 0.00000000 151.46791098 848.53208902 0.84853209 151.46791098
A-8 0.00000000 -5.41666658 1,005.41666658 1.00541667 -5.41666658
A-9 0.00000000 0.80422433 999.19577567 0.99919578 0.80422433
A-10 0.00000000 3.16488179 996.83511821 0.99683512 3.16488179
A-11 0.00000000 -5.62500000 1,005.62500000 1.00562500 -5.62500000
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 546.05272249 453.94727751 0.45394728 546.05272249
A-15 0.00000000 546.05272158 453.94727842 0.45394728 546.05272158
A-16 0.00000000 5.34634718 994.65365282 0.99465365 5.34634718
A-17 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-18 0.00000000 8.65798482 991.34201570 0.99134202 8.65798482
A-19 0.00000000 -5.62500017 1,005.62500017 1.00562500 -5.62500017
A-20 0.00000000 19.23992197 980.76007803 0.98076008 19.23992197
A-21 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-22 0.00000000 0.80584403 999.19415597 0.99919416 0.80584403
A-R 0.00000000 1000.00000000 0.00000000 0.00000000 1000.00000000
A-LR 0.00000000 1000.00000000 0.00000000 0.00000000 1000.00000000
B-1 0.00000000 0.80522169 999.19477831 0.99919478 0.80522169
B-2 0.00000000 0.80522097 999.19477903 0.99919478 0.80522097
B-3 0.00000000 0.80522017 999.19477983 0.99919478 0.80522017
B-4 0.00000000 0.80521961 999.19478039 0.99919478 0.80521961
B-5 0.00000000 0.80522491 999.19477509 0.99919478 0.80522491
B-6 0.30826014 0.80522614 999.19477897 0.99919478 0.49696600
<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 1,328,709.03 0.00000% 1,328,709.03 0.00 0.00 0.00
A-1 71,229,000.00 6.00000% 71,229,000.00 356,145.00 0.00 0.00
A-2 53,772,000.00 6.00000% 53,772,000.00 268,860.00 0.00 0.00
A-3 2,831,000.00 6.00000% 2,831,000.00 14,155.00 0.00 0.00
A-4 103,499,000.00 6.00000% 103,499,000.00 517,495.00 0.00 0.00
A-5 4,550,000.00 6.50000% 4,550,000.00 24,645.83 0.00 0.00
A-6 25,165,473.00 5.75000% 25,165,473.00 120,584.56 0.00 0.00
A-7 9,679,027.00 8.45000% 9,679,027.00 68,156.48 0.00 0.00
A-8 40,064,000.00 1.38574% 271,395,000.00 313,401.25 0.00 0.00
A-9 686,500.00 6.50000% 686,500.00 3,718.54 0.00 0.00
A-10 335,500,000.00 6.75000% 335,500,000.00 1,887,187.50 0.00 0.00
A-11 7,286,000.00 6.75000% 7,286,000.00 40,983.75 0.00 0.00
A-12 24,073,000.00 7.00000% 24,073,000.00 140,425.83 0.00 0.00
A-13 1,106,000.00 0.00000% 1,106,000.00 0.00 0.00 0.00
A-14 11,943,176.00 5.91800% 11,943,176.00 58,899.76 0.00 0.00
A-15 3,096,379.00 9.95914% 3,096,379.00 25,697.73 0.00 0.00
A-16 15,243,000.00 6.62500% 15,243,000.00 84,154.06 0.00 0.00
A-17 37,144,000.00 6.75000% 37,144,000.00 208,935.00 0.00 0.00
A-18 19,196,370.00 6.75000% 19,196,370.00 107,979.58 0.00 0.00
A-19 29,547,000.00 6.75000% 29,547,000.00 166,201.88 0.00 0.00
A-20 18,620,575.00 0.00000% 18,620,575.00 0.00 0.00 0.00
A-21 0.00 6.50000% 293,134.62 1,587.81 0.00 0.00
A-22 506,500.00 6.50000% 506,500.00 2,743.54 0.00 0.00
A-R 100.00 6.50000% 100.00 0.54 0.00 0.00
A-LR 100.00 6.50000% 100.00 0.54 0.00 0.00
B-1 19,126,000.00 6.50000% 19,126,000.00 103,599.17 0.00 0.00
B-2 5,951,000.00 6.50000% 5,951,000.00 32,234.58 0.00 0.00
B-3 2,975,000.00 6.50000% 2,975,000.00 16,114.58 0.00 0.00
B-4 2,550,000.00 6.50000% 2,550,000.00 13,812.50 0.00 0.00
B-5 1,445,000.00 6.50000% 1,445,000.00 7,827.08 0.00 0.00
B-6 1,955,848.07 6.50000% 1,955,848.07 10,594.18 0.00 0.00
Totals 850,069,757.10 4,596,141.27 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 1,326,965.12
A-1 0.00 0.00 356,145.00 0.00 70,811,967.62
A-2 0.00 0.00 268,860.00 0.00 53,772,000.00
A-3 0.00 0.00 14,155.00 0.00 2,831,000.00
A-4 0.00 0.00 517,495.00 0.00 103,182,416.19
A-5 0.00 0.00 24,645.83 0.00 4,358,179.38
A-6 0.00 0.00 120,584.56 0.00 21,353,711.37
A-7 0.00 0.00 68,156.48 0.00 8,212,965.00
A-8 0.00 0.00 313,401.25 0.00 270,878,397.15
A-9 0.00 0.00 3,718.54 0.00 685,947.90
A-10 0.00 0.00 1,887,187.50 0.00 334,438,182.16
A-11 0.00 0.00 40,983.75 0.00 7,326,983.75
A-12 0.00 0.00 140,425.83 0.00 24,073,000.00
A-13 0.00 0.00 0.00 0.00 1,106,000.00
A-14 0.00 0.00 58,899.76 0.00 5,421,572.23
A-15 0.00 0.00 25,697.73 0.00 1,405,592.82
A-16 0.00 0.00 84,154.06 0.00 15,161,505.63
A-17 0.00 0.00 208,935.00 0.00 37,144,000.00
A-18 0.00 0.00 107,979.58 0.00 19,030,168.13
A-19 0.00 0.00 166,201.88 0.00 29,713,201.88
A-20 0.00 0.00 0.00 0.00 18,262,316.59
A-21 0.00 0.00 1,587.81 0.00 291,567.42
A-22 0.00 0.00 2,743.54 0.00 506,091.84
A-R 0.00 0.00 0.54 0.00 0.00
A-LR 0.00 0.00 0.54 0.00 0.00
B-1 0.00 0.00 103,599.17 0.00 19,110,599.33
B-2 0.00 0.00 32,234.58 0.00 5,946,208.13
B-3 0.00 0.00 16,114.58 0.00 2,972,604.47
B-4 0.00 0.00 13,812.50 0.00 2,547,946.69
B-5 0.00 0.00 7,827.08 0.00 1,443,836.45
B-6 0.00 0.00 10,594.18 0.00 1,954,273.18
Totals 0.00 0.00 4,596,141.27 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 1,328,709.03 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
A-1 71,229,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000
A-2 53,772,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000
A-3 2,831,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000
A-4 103,499,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000
A-5 4,550,000.00 6.50000% 1000.00000000 5.41666593 0.00000000 0.00000000
A-6 25,165,473.00 5.75000% 1000.00000000 4.79166674 0.00000000 0.00000000
A-7 9,679,027.00 8.45000% 1000.00000000 7.04166648 0.00000000 0.00000000
A-8 40,064,000.00 1.38574% 6774.03654153 7.82251523 0.00000000 0.00000000
A-9 686,500.00 6.50000% 1000.00000000 5.41666424 0.00000000 0.00000000
A-10 335,500,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000
A-11 7,286,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000
A-12 24,073,000.00 7.00000% 1000.00000000 5.83333319 0.00000000 0.00000000
A-13 1,106,000.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
A-14 11,943,176.00 5.91800% 1000.00000000 4.93166642 0.00000000 0.00000000
A-15 3,096,379.00 9.95914% 1000.00000000 8.29928442 0.00000000 0.00000000
A-16 15,243,000.00 6.62500% 1000.00000000 5.52083317 0.00000000 0.00000000
A-17 37,144,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000
A-18 19,196,370.00 6.75000% 1000.00000000 5.62499993 0.00000000 0.00000000
A-19 29,547,000.00 6.75000% 1000.00000000 5.62500017 0.00000000 0.00000000
A-20 18,620,575.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
A-21 0.00 6.50000% 1000.00000000 5.41665805 0.00000000 0.00000000
A-22 506,500.00 6.50000% 1000.00000000 5.41666338 0.00000000 0.00000000
A-R 100.00 6.50000% 1000.00000000 5.40000000 0.00000000 0.00000000
A-LR 100.00 6.50000% 1000.00000000 5.40000000 0.00000000 0.00000000
B-1 19,126,000.00 6.50000% 1000.00000000 5.41666684 0.00000000 0.00000000
B-2 5,951,000.00 6.50000% 1000.00000000 5.41666611 0.00000000 0.00000000
B-3 2,975,000.00 6.50000% 1000.00000000 5.41666555 0.00000000 0.00000000
B-4 2,550,000.00 6.50000% 1000.00000000 5.41666667 0.00000000 0.00000000
B-5 1,445,000.00 6.50000% 1000.00000000 5.41666436 0.00000000 0.00000000
B-6 1,955,848.07 6.50000% 1000.00000000 5.41666818 0.00000000 0.00000000
<FN>
(5) Per $1,000 Denomination, except Class A-21, Class A-R, Class A-PO and Class A-LR, which are 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 998.68751551
A-1 0.00000000 0.00000000 5.00000000 0.00000000 994.14518834
A-2 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000
A-3 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000
A-4 0.00000000 0.00000000 5.00000000 0.00000000 996.94118967
A-5 0.00000000 0.00000000 5.41666593 0.00000000 957.84162198
A-6 0.00000000 0.00000000 4.79166674 0.00000000 848.53208879
A-7 0.00000000 0.00000000 7.04166648 0.00000000 848.53208902
A-8 0.00000000 0.00000000 7.82251523 0.00000000 6761.14210139
A-9 0.00000000 0.00000000 5.41666424 0.00000000 999.19577567
A-10 0.00000000 0.00000000 5.62500000 0.00000000 996.83511821
A-11 0.00000000 0.00000000 5.62500000 0.00000000 1005.62500000
A-12 0.00000000 0.00000000 5.83333319 0.00000000 1000.00000000
A-13 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000
A-14 0.00000000 0.00000000 4.93166642 0.00000000 453.94727751
A-15 0.00000000 0.00000000 8.29928442 0.00000000 453.94727842
A-16 0.00000000 0.00000000 5.52083317 0.00000000 994.65365282
A-17 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000
A-18 0.00000000 0.00000000 5.62499993 0.00000000 991.34201570
A-19 0.00000000 0.00000000 5.62500017 0.00000000 1005.62500017
A-20 0.00000000 0.00000000 0.00000000 0.00000000 980.76007803
A-21 0.00000000 0.00000000 5.41665805 0.00000000 994.65365094
A-22 0.00000000 0.00000000 5.41666338 0.00000000 999.19415597
A-R 0.00000000 0.00000000 5.40000000 0.00000000 0.00000000
A-LR 0.00000000 0.00000000 5.40000000 0.00000000 0.00000000
B-1 0.00000000 0.00000000 5.41666684 0.00000000 999.19477831
B-2 0.00000000 0.00000000 5.41666611 0.00000000 999.19477903
B-3 0.00000000 0.00000000 5.41666555 0.00000000 999.19477983
B-4 0.00000000 0.00000000 5.41666667 0.00000000 999.19478039
B-5 0.00000000 0.00000000 5.41666436 0.00000000 999.19477509
B-6 0.00000000 0.00000000 5.41666818 0.00000000 999.19477897
<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-8 COMP 0.50000% 71,229,000.00 70,811,967.62 0.00 0.00 99.41451883%
A-8 COMP 0.50000% 53,772,000.00 53,772,000.00 0.00 0.00 100.00000000%
A-8 COMP 0.50000% 2,831,000.00 2,831,000.00 0.00 0.00 100.00000000%
A-8 COMP 0.50000% 103,499,000.00 103,182,416.19 0.00 0.00 99.69411897%
A-8 COMP 6.50000% 0.00 0.00 40,064,000.00 40,281,013.33 100.54166666%
A-20 COMP 0.00000% 0.00 0.00 14,730,945.00 14,375,820.98 97.58926518%
A-20 COMP 0.00000% 0.00 0.00 3,889,630.00 3,886,495.60 99.91941650%
</TABLE>
<TABLE>
<CAPTION>
CERTIFICATEHOLDER ACCOUNT STATEMENT
<S> <C>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 20,309,206.07
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 154,328.50
Realized Losses 0.00
Total Deposits 20,463,534.57
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 177,284.60
Payment of Interest and Principal 20,286,249.96
Total Withdrawals (Pool Distribution Amount) 20,463,534.56
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 11,837.25
Servicing Fee Support 11,837.25
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 177,080.39
Master Servicing Fee 12,041.47
Supported Prepayment/Curtailment Interest Shortfall 11,837.25
Net Servicing Fee 177,284.61
</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 1,203.65 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 Deliquency / 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 5 2,018,941.61 0.212947% 0.241969%
60 Days 0 0.00 0.000000% 0.000000%
90+ Days 0 0.00 0.000000% 0.000000%
Foreclosure 0 0.00 0.000000% 0.000000%
REO 0 0.00 0.000000% 0.000000%
Totals 5 2,018,941.61 0.212947% 0.241969%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 602.91
Cumulative Realized Losses - Includes Interest Shortfall 602.91
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 1,007,748.53
</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 34,002,848.07 4.00000680% 33,975,468.25 4.07194062% 95.824494% 0.000000%
Class B-1 14,876,848.07 1.75007380% 14,864,868.92 1.78154612% 2.348648% 56.248229%
Class B-2 8,925,848.07 1.05001360% 8,918,660.79 1.06889644% 0.730775% 17.501475%
Class B-3 5,950,848.07 0.70004232% 5,946,056.32 0.71263148% 0.365326% 8.749267%
Class B-4 3,400,848.07 0.40006694% 3,398,109.63 0.40726151% 0.313137% 7.499372%
Class B-5 1,955,848.07 0.23008089% 1,954,273.18 0.23421853% 0.177444% 4.249644%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.240176% 5.752012%
<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 231,877.38 0.02727745% 231,877.38 0.02779037%
Fraud 17,001,395.14 2.00000000% 17,001,395.14 2.03760757%
Special Hazard 8,500,697.57 1.00000000% 8,500,697.57 1.01880379%
<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 7.172974%
Weighted Average Pass-Through Rate 6.500000%
Weighted Average Maturity(Stepdown Calculation ) 356
Beginning Scheduled Collateral Loan Count 2,387
Number Of Loans Paid In Full 39
Ending Scheduled Collateral Loan Count 2,348
Begining Scheduled Collateral Balance 850,069,757.10
Ending Scheduled Collateral Balance 834,380,249.18
Ending Actual Collateral Balance at 30-Jun-1999 835,025,926.71
Ending Scheduled Balance For Norwest 699,609,339.67
Ending Scheduled Balance For Other Services 134,770,909.51
Monthly P &I Constant 5,480,819.96
Class A Optimal Amount 19,712,497.15
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 759,020,383.35
Ending scheduled Balance For discounted Loans 75,359,865.83
Unpaid Principal Balance Of Outstanding Mortgage Loans
With Original LTV:
Less Than Or Equal To 80% 758,235,702.80
Greater Than 80%, less than or equal to 85% 12,154,140.39
Greater than 85%, less than or equal to 95% 61,068,540.32
Greater than 95% 3,034,337.40
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
</TABLE>
<TABLE>
<CAPTION> Delinquency Status By Groups
<S> <C> <C> <C> <C> <C> <C>
Group
30 Days 60 Days 90 + Days Foreclosure REO Bankruptcy
1 Principal Balance 2,018,941.61 0.00 0.00 0.00 0.00 0.00
Percentage Of Balance 0.244% 0.000% 0.000% 0.000% 0.000% 0.000%
Loan Count 5 0 0 0 0 0
Percentage Of Loans 0.213% 0.000% 0.000% 0.000% 0.000% 0.000%
2 Principal Balance 0.00 0.00 0.00 0.00 0.00 0.00
Percentage Of Balance 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
Loan Count 0 0 0 0 0 0
Percentage Of Loans 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
3 Principal Balance 0.00 0.00 0.00 0.00 0.00 0.00
Percentage Of Balance 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
Loan Count 0 0 0 0 0 0
Percentage Of Loans 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
Total
30 Days 60 Days 90 + Days Foreclosure REO Bankruptcy
Principal Balance 2,018,941.61 0.00 0.00 0.00 0.00 0.00
Percentage Of Balance 0.242% 0.000% 0.000% 0.000% 0.000% 0.000%
Loan Count 5 0 0 0 0 0
Percentage Of Loans 0.213% 0.000% 0.000% 0.000% 0.000% 0.000%
</TABLE>
|
|