NORWEST ASSET SEC CORP MORT PASS THR CERT SER 1999-23
8-K, 1999-11-05
ASSET-BACKED SECURITIES
Previous: BANK OF AMERICA MORT SEC INC MORT PAS THRU CERT SER 1999-11, 8-K, 1999-11-05
Next: STARWOOD FINANCIAL INC, S-8, 1999-11-05




                                  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):  October 25, 1999

                      NORWEST ASSET SECURITIES CORPORATION
            Mortgage Pass-Through Certificates, Series 1999-23 Trust


New York (governing law of          333-65481-26   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 October 25, 1999 a distribution was made to holders of NORWEST ASSET
SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 1999-23
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
                                 1999-23 Trust, relating to the October 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 1999-23 Trust

              By:   Norwest Bank Minnesota, N.A., as Master Servicer
              By:   /s/ Sherri Sharps, Vice President
              By:   Sherri Sharps, Vice President
              Date: 11/3/99


                                INDEX TO EXHIBITS

Exhibit Number                   Description

EX-99.1        Monthly report distributed to holders of Mortgage Pass-Through
                Certificates, Series 1999-23 Trust, relating to the October 25,
                 1999 distribution.






<TABLE>
<CAPTION>
Norwest Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date:            9/30/99
Distribution Date:     10/25/99


NASCOR  Series: 1999-23
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        NMB9923PO         PO           0.00000%      3,095,688.85            0.00        3,798.97
    A-1        66937RJ67         SEQ          7.00000%    124,000,000.00      723,333.33    6,676,031.88
    A-2        66937RJ75         SEQ          7.00000%     11,710,000.00       68,308.33      102,666.67
    A-3        66937RJ83         SEQ          7.00000%      8,404,000.00       49,023.33            0.00
    A-4        66937RJ91         SEQ          7.00000%     36,000,000.00      210,000.00            0.00
    A-5        66937RK24         SEQ          7.00000%     17,600,000.00      102,666.67     -102,666.67
    A-6        66937RK32         SEQ          7.00000%     39,750,000.00      231,875.00            0.00
    A-R        66937RK40          R           7.00000%            100.00            0.58          100.00
    B-1        66937RK57         SUB          7.00000%      5,012,000.00       29,236.67        3,773.57
    B-2        66937RK65         SUB          7.00000%      2,130,000.00       12,425.00        1,603.69
    B-3        66937RK73         SUB          7.00000%      1,127,000.00        6,574.17          848.53
    B-4        66937RL56         SUB          7.00000%        751,000.00        4,380.83          565.43
    B-5        66937RL64         SUB          7.00000%        501,000.00        2,922.50          377.21
    B-6        66937RL72         SUB          7.00000%        503,002.54        2,934.18          215.72
Totals                                                    250,583,791.39    1,443,680.59    6,687,315.00
</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           3,091,889.88                 3,798.97                      0.00
A-1                            0.00         117,323,968.12             7,399,365.21                      0.00
A-2                            0.00          11,607,333.33               170,975.00                      0.00
A-3                            0.00           8,404,000.00                49,023.33                      0.00
A-4                            0.00          36,000,000.00               210,000.00                      0.00
A-5                            0.00          17,702,666.67                     0.00                      0.00
A-6                            0.00          39,750,000.00               231,875.00                      0.00
A-R                            0.00                   0.00                   100.58                      0.00
B-1                            0.00           5,008,226.43                33,010.24                      0.00
B-2                            0.00           2,128,396.31                14,028.69                      0.00
B-3                            0.00           1,126,151.47                 7,422.70                      0.00
B-4                            0.00             750,434.57                 4,946.26                      0.00
B-5                            0.00             500,622.79                 3,299.71                      0.00
B-6                          163.00             502,623.83                 3,149.90                    163.00
Totals                       163.00         243,896,313.40             8,130,995.59                    163.00
<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                   3,095,688.85       3,095,688.85           2,729.24        1,069.73           0.00            0.00
A-1                 124,000,000.00     124,000,000.00               0.00    6,676,031.88           0.00            0.00
A-2                  11,710,000.00      11,710,000.00               0.00      102,666.67           0.00            0.00
A-3                   8,404,000.00       8,404,000.00               0.00            0.00           0.00            0.00
A-4                  36,000,000.00      36,000,000.00               0.00            0.00           0.00            0.00
A-5                  17,600,000.00      17,600,000.00               0.00            0.00    -102,666.67            0.00
A-6                  39,750,000.00      39,750,000.00               0.00            0.00           0.00            0.00
A-R                         100.00             100.00               0.00          100.00           0.00            0.00
B-1                   5,012,000.00       5,012,000.00               0.00        3,773.57           0.00            0.00
B-2                   2,130,000.00       2,130,000.00               0.00        1,603.69           0.00            0.00
B-3                   1,127,000.00       1,127,000.00               0.00          848.53           0.00            0.00
B-4                     751,000.00         751,000.00               0.00          565.43           0.00            0.00
B-5                     501,000.00         501,000.00               0.00          377.21           0.00            0.00
B-6                     503,002.54         503,002.54               0.00          215.72           0.00          163.00
Totals              250,583,791.39     250,583,791.39           2,729.24    6,787,252.43   (102,666.67)          163.00
<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                               3,798.97          3,091,889.88           0.99877282          3,798.97
A-1                           6,676,031.88        117,323,968.12           0.94616103      6,676,031.88
A-2                             102,666.67         11,607,333.33           0.99123256        102,666.67
A-3                                   0.00          8,404,000.00           1.00000000              0.00
A-4                                   0.00         36,000,000.00           1.00000000              0.00
A-5                           (102,666.67)         17,702,666.67           1.00583333      (102,666.67)
A-6                                   0.00         39,750,000.00           1.00000000              0.00
A-R                                 100.00                  0.00           0.00000000            100.00
B-1                               3,773.57          5,008,226.43           0.99924709          3,773.57
B-2                               1,603.69          2,128,396.31           0.99924709          1,603.69
B-3                                 848.53          1,126,151.47           0.99924709            848.53
B-4                                 565.43            750,434.57           0.99924710            565.43
B-5                                 377.21            500,622.79           0.99924709            377.21
B-6                                 378.72            502,623.83           0.99924710            215.72
Totals                        6,687,478.00        243,896,313.40           0.97331241      6,687,315.00
</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                     3,095,688.85       1000.00000000         0.88162607          0.34555475        0.00000000
A-1                   124,000,000.00       1000.00000000         0.00000000         53.83896677        0.00000000
A-2                    11,710,000.00       1000.00000000         0.00000000          8.76743553        0.00000000
A-3                     8,404,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-4                    36,000,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-5                    17,600,000.00       1000.00000000         0.00000000          0.00000000       -5.83333352
A-6                    39,750,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-R                           100.00       1000.00000000         0.00000000       1000.00000000        0.00000000
B-1                     5,012,000.00       1000.00000000         0.00000000          0.75290702        0.00000000
B-2                     2,130,000.00       1000.00000000         0.00000000          0.75290610        0.00000000
B-3                     1,127,000.00       1000.00000000         0.00000000          0.75291038        0.00000000
B-4                       751,000.00       1000.00000000         0.00000000          0.75290280        0.00000000
B-5                       501,000.00       1000.00000000         0.00000000          0.75291417        0.00000000
B-6                       503,002.54       1000.00000000         0.00000000          0.42886463        0.00000000
<FN>
(2) Per $1000 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          1.22718083            998.77281917          0.99877282         1.22718083
A-1                     0.00000000         53.83896677            946.16103323          0.94616103        53.83896677
A-2                     0.00000000          8.76743553            991.23256447          0.99123256         8.76743553
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         -5.83333352          1,005.83333352          1.00583333        -5.83333352
A-6                     0.00000000          0.00000000          1,000.00000000          1.00000000         0.00000000
A-R                     0.00000000       1000.00000000              0.00000000          0.00000000      1000.00000000
B-1                     0.00000000          0.75290702            999.24709298          0.99924709         0.75290702
B-2                     0.00000000          0.75290610            999.24709390          0.99924709         0.75290610
B-3                     0.00000000          0.75291038            999.24708962          0.99924709         0.75291038
B-4                     0.00000000          0.75290280            999.24709720          0.99924710         0.75290280
B-5                     0.00000000          0.75291417            999.24708583          0.99924709         0.75291417
B-6                     0.32405403          0.75291866            999.24710122          0.99924710         0.42886463
<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                 3,095,688.85        0.00000%       3,095,688.85                0.00           0.00             0.00
A-1               124,000,000.00        7.00000%     124,000,000.00          723,333.33           0.00             0.00
A-2                11,710,000.00        7.00000%      11,710,000.00           68,308.33           0.00             0.00
A-3                 8,404,000.00        7.00000%       8,404,000.00           49,023.33           0.00             0.00
A-4                36,000,000.00        7.00000%      36,000,000.00          210,000.00           0.00             0.00
A-5                17,600,000.00        7.00000%      17,600,000.00          102,666.67           0.00             0.00
A-6                39,750,000.00        7.00000%      39,750,000.00          231,875.00           0.00             0.00
A-R                       100.00        7.00000%             100.00                0.58           0.00             0.00
B-1                 5,012,000.00        7.00000%       5,012,000.00           29,236.67           0.00             0.00
B-2                 2,130,000.00        7.00000%       2,130,000.00           12,425.00           0.00             0.00
B-3                 1,127,000.00        7.00000%       1,127,000.00            6,574.17           0.00             0.00
B-4                   751,000.00        7.00000%         751,000.00            4,380.83           0.00             0.00
B-5                   501,000.00        7.00000%         501,000.00            2,922.50           0.00             0.00
B-6                   503,002.54        7.00000%         503,002.54            2,934.18           0.00             0.00
Totals            250,583,791.39                                           1,443,680.59           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       3,091,889.88
 A-1                            0.00                0.00           723,333.33                0.00     117,323,968.12
 A-2                            0.00                0.00            68,308.33                0.00      11,607,333.33
 A-3                            0.00                0.00            49,023.33                0.00       8,404,000.00
 A-4                            0.00                0.00           210,000.00                0.00      36,000,000.00
 A-5                            0.00                0.00           102,666.67                0.00      17,702,666.67
 A-6                            0.00                0.00           231,875.00                0.00      39,750,000.00
 A-R                            0.00                0.00                 0.58                0.00               0.00
 B-1                            0.00                0.00            29,236.67                0.00       5,008,226.43
 B-2                            0.00                0.00            12,425.00                0.00       2,128,396.31
 B-3                            0.00                0.00             6,574.17                0.00       1,126,151.47
 B-4                            0.00                0.00             4,380.83                0.00         750,434.57
 B-5                            0.00                0.00             2,922.50                0.00         500,622.79
 B-6                            0.00                0.00             2,934.18                0.00         502,623.83
 Totals                         0.00                0.00         1,443,680.59                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                   3,095,688.85        0.00000%        1000.00000000        0.00000000        0.00000000        0.00000000
A-1                 124,000,000.00        7.00000%        1000.00000000        5.83333331        0.00000000        0.00000000
A-2                  11,710,000.00        7.00000%        1000.00000000        5.83333305        0.00000000        0.00000000
A-3                   8,404,000.00        7.00000%        1000.00000000        5.83333294        0.00000000        0.00000000
A-4                  36,000,000.00        7.00000%        1000.00000000        5.83333333        0.00000000        0.00000000
A-5                  17,600,000.00        7.00000%        1000.00000000        5.83333352        0.00000000        0.00000000
A-6                  39,750,000.00        7.00000%        1000.00000000        5.83333333        0.00000000        0.00000000
A-R                         100.00        7.00000%        1000.00000000        5.80000000        0.00000000        0.00000000
B-1                   5,012,000.00        7.00000%        1000.00000000        5.83333400        0.00000000        0.00000000
B-2                   2,130,000.00        7.00000%        1000.00000000        5.83333333        0.00000000        0.00000000
B-3                   1,127,000.00        7.00000%        1000.00000000        5.83333629        0.00000000        0.00000000
B-4                     751,000.00        7.00000%        1000.00000000        5.83332889        0.00000000        0.00000000
B-5                     501,000.00        7.00000%        1000.00000000        5.83333333        0.00000000        0.00000000
B-6                     503,002.54        7.00000%        1000.00000000        5.83333038        0.00000000        0.00000000
<FN>
(5) Per $1000 Denomination, except Class A-R which is Per $100  Denomination.

</FN>

</TABLE>
<TABLE>
<CAPTION>
                                       Interest Distribution Factors Statement (continued)

                                                                            Remaining              Ending
                  Non-Supported                               Total            Unpaid        Certificate/
                       Interest         Realized           Interest          Interest            Notional
Class                 Shortfall       Losses (6)       Distribution         Shortfall             Balance
<S>           <C>               <C>               <C>                 <C>                 <C>
APO                   0.00000000        0.00000000         0.00000000          0.00000000          998.77281917
A-1                   0.00000000        0.00000000         5.83333331          0.00000000          946.16103323
A-2                   0.00000000        0.00000000         5.83333305          0.00000000          991.23256447
A-3                   0.00000000        0.00000000         5.83333294          0.00000000         1000.00000000
A-4                   0.00000000        0.00000000         5.83333333          0.00000000         1000.00000000
A-5                   0.00000000        0.00000000         5.83333352          0.00000000         1005.83333352
A-6                   0.00000000        0.00000000         5.83333333          0.00000000         1000.00000000
A-R                   0.00000000        0.00000000         5.80000000          0.00000000            0.00000000
B-1                   0.00000000        0.00000000         5.83333400          0.00000000          999.24709298
B-2                   0.00000000        0.00000000         5.83333333          0.00000000          999.24709390
B-3                   0.00000000        0.00000000         5.83333629          0.00000000          999.24708962
B-4                   0.00000000        0.00000000         5.83332889          0.00000000          999.24709720
B-5                   0.00000000        0.00000000         5.83333333          0.00000000          999.24708583
B-6                   0.00000000        0.00000000         5.83333038          0.00000000          999.24710122
<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                                                           8,106,409.34
    Liquidations, Insurance Proceeds, Reserve Funds                                                      0.00
    Proceeds from Repurchased Loans                                                                      0.00
    Other Amounts (Servicer Advances)                                                               72,262.99
    Realized Losses                                                                                      0.00
Total Deposits                                                                                   8,178,672.33

Withdrawals
    Reimbursement for Servicer Advances                                                                  0.00
    Payment of Service Fee                                                                          47,676.72
    Payment of Interest and Principal                                                            8,130,995.59
Total Withdrawals (Pool Distribution Amount)                                                     8,178,672.31

Ending Balance                                                                                           0.00

</TABLE>
<TABLE>
<CAPTION>

                                            PREPAYMENT/CURTAILMENT INTEREST SHORTFALL


<S>                                                                                   <C>
Total Prepayment/Curtailment Interest Shortfall                                                      8,072.45
Servicing Fee Support                                                                                8,072.45

Non-Supported Prepayment/Curtailment Interest Shortfall                                                  0.00
</TABLE>
<TABLE>
<CAPTION>

                                                         SERVICING FEES


<S>                                                                                   <C>
Gross Servicing Fee                                                                                 52,199.60
Master Servicing Fee                                                                                 3,549.57
Supported Prepayment/Curtailment Interest Shortfall                                                  8,072.45
Net Servicing Fee                                                                                   47,676.73

</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                                   1        357,069.76               0.139860%          0.146402%
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                                    1        357,069.76               0.139860%          0.146402%
</TABLE>
<TABLE>
<CAPTION>

                                                       OTHER INFORMATION
<S>                                                                             <C>
Current Period Realized Loss - Includes Interest Shortfall                                         163.00
Cumulative Realized Losses - Includes Interest Shortfall                                           163.00
Current Period Class A Insufficient Funds                                                            0.00
Principal Balance of Contaminated Properties                                                         0.00

Periodic Advance                                                                               258,725.92
</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         10,024,002.54      4.00025975%      10,016,455.40    4.10684986%      95.840419%    100.000000%
Class    B-1        5,012,002.54      2.00013038%       5,008,228.97    2.05342545%       2.079790%      0.000000%
Class    B-2        2,882,002.54      1.15011531%       2,879,832.66    1.18076105%       0.883869%      0.000000%
Class    B-3        1,755,002.54      0.70036555%       1,753,681.19    0.71902735%       0.467662%      0.000000%
Class    B-4        1,004,002.54      0.40066540%       1,003,246.62    0.41134145%       0.311637%      0.000000%
Class    B-5          503,002.54      0.20073227%         502,623.83    0.20608095%       0.207896%      0.000000%
Class    B-6                0.00      0.00000000%               0.00    0.00000000%       0.208727%      0.000000%
<FN>
Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure
</FN>
</TABLE>
<TABLE>
<CAPTION>

                                                       CREDIT ENHANCEMENT

<S>                         <C>     Original $<C>      Original %         Current $<C><C>      Current %
                 Bankruptcy         100,000.00       0.03990681%        100,000.00       0.04100103%
                      Fraud       5,011,675.83       2.00000000%      5,011,675.83       2.05483870%
             Special Hazard       2,747,244.90       1.09633783%      2,747,244.90       1.12639870%
<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                                         7.507577%
 Weighted Average Pass-Through Rate                                    7.000000%
 Weighted Average Maturity(Stepdown Calculation )                            356
 Beginning Scheduled Collateral Loan Count                                   730

 Number Of Loans Paid In Full                                                 15
 Ending Scheduled Collateral Loan Count                                      715
 Beginning Scheduled Collateral Balance                           250,583,791.39
 Ending Scheduled Collateral Balance                              243,896,313.40
 Ending Actual Collateral Balance at 30-Sep-1999                  242,548,049.20
 Ending Scheduled Balance For Norwest                             221,330,551.05
 Ending Scheduled Balance For Other Services                       22,565,762.35
 Monthly P &I Constant                                              1,691,595.14
 Class A Optimal Amount                                             8,061,339.12
 Class AP Deferred Amount                                                   0.00
 Ending Scheduled Balance for Premium Loans                       145,114,671.52
 Ending scheduled Balance For discounted Loans                     98,781,641.88
 Unpaid Principal Balance Of Outstanding Mortgage Loans
 With Original LTV:
     Less Than Or Equal To 80%                                    211,525,265.96
     Greater Than 80%, less than or equal to 85%                    3,416,248.35
     Greater than 85%, less than or equal to 95%                   27,535,733.32
     Greater than 95%                                               1,444,976.48

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

















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