-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, MyKR95gDiCBtn98hL5OQ0Igbm1s7LkH5eCbTaDA/NvKpl0VdjHDxti6gZOs39TdY ZlfknMDiJdk+bUyH4hU6Fg== 0001056404-99-000047.txt : 19990113 0001056404-99-000047.hdr.sgml : 19990113 ACCESSION NUMBER: 0001056404-99-000047 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 19981228 ITEM INFORMATION: FILED AS OF DATE: 19990112 FILER: COMPANY DATA: COMPANY CONFORMED NAME: NORWEST ASSET SEC CORP MORT PASS THR CERT SER 1998-19 TRUST CENTRAL INDEX KEY: 0001068514 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] STATE OF INCORPORATION: NY FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: SEC FILE NUMBER: 333-45021-19 FILM NUMBER: 99504780 BUSINESS ADDRESS: STREET 1: C/O NORWEST BANK MINNESOTA N A STREET 2: 1100 BROKEN LAND PARKWAY CITY: COLUMBIA STATE: MD ZIP: 21044 BUSINESS PHONE: 4108842000 MAIL ADDRESS: STREET 1: C/O NORWEST BANK MINNESOTA N A STREET 2: 1100 BROKEN LAND PARKWAY CITY: COLUMBIA STATE: MD ZIP: 21044 8-K 1 UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 Form 8-K Current Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): December 28, 1998 NORWEST ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 1998-19 Trust New York (governing law of 333-45012-19 52-2116841 Pooling and Servicing Agreement) (Commission 52-2116843 (State or other File Number) IRS EIN jurisdiction c/o Norwest Bank Minnesota, N.A. 11000 Broken Land Parkway 21044 Columbia, Maryland (Zip Code) (Address of principal executive offices) Registrant's telephone number, including area code: (410) 884-2000 Former name or former address, if changed since last report) ITEM 5. Other Events On December 28, 1998 a distribution was made to holders of NORWEST ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 1998-19 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 1998-19 Trust, relating to the December 28, 1998 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 1998-19 Trust By: Norwest Bank Minnesota, N.A., as Master Servicer By: /s/ Sherri J. Sharps, Vice President By: Sherri J. Sharps, Vice President Date: 1/6/99 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 1998-19 Trust, relating to the December 28, 1998 distribution. EX-99.1 2
Norwest Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 11/30/98 Distribution Date: 12/28/98 NASCOR Series: 1998-19 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 1-A-1 66937N2F4 SEQ 6.50000% 209,817,524.11 1,136,511.59 3,911,851.11 1-A-PO NMB9819P1 PO 0.00000% 385,807.23 0.00 1,971.74 2-A-1 66937N2K3 PAC 6.20000% 8,057,000.00 41,627.83 0.00 2-A-2 66937N2L1 PAC 6.20000% 14,166,000.00 73,191.00 0.00 2-A-3 66937N2M9 PAC 6.25000% 15,000,000.00 78,125.00 0.00 2-A-1 66937N2N7 PAC 6.25000% 14,036,000.00 73,104.17 0.00 2-A-5 66937N2P2 PAC 6.35000% 11,898,000.00 62,960.25 0.00 2-A-6 66937N2Q0 PAC 6.40000% 9,753,000.00 52,016.00 0.00 2-A-7 66937N2R8 PAC 6.50000% 5,434,000.00 29,434.17 0.00 2-A-8 66937N2S6 IO 6.75000% 0.00 30,226.58 0.00 2-A-9 66937N2T4 PAC 5.54234% 100,428,485.40 463,840.68 3,433,454.89 2-A-10 66937N2U1 PAC 11.40812% 26,037,015.46 247,527.77 890,155.00 1-A-11 66937N2V9 SEQ 6.75000% 0.00 0.00 0.00 2-A-12 66937N2W7 SEQ 6.75000% 25,019,332.00 140,733.74 0.00 2-A-PO NMB9819P2 PO 0.00000% 157,669.05 0.00 140.33 2-A-R 66937N2X5 R 6.75000% 0.00 0.00 0.00 2-A-LR 66937N2Y3 ALR 6.75000% 0.00 0.00 0.00 1-B-1 66937N2G2 SUB 6.50000% 2,226,895.27 12,062.35 7,371.47 1-B-2 66937N2H0 SUB 6.50000% 1,448,074.18 7,843.74 4,793.42 1-B-3 66937N2J6 SUB 6.50000% 891,350.37 4,828.15 2,950.55 1-B-4 66937N3V8 SUB 6.50000% 668,266.00 3,619.77 2,212.10 1-B-5 66937N3W6 SUB 6.50000% 556,723.82 3,015.59 1,842.87 1-B-6 66937N3X4 SUB 6.50000% 334,599.38 2,138.98 657.08 2-B-1 66937N2Z0 SUB 6.75000% 3,117,276.06 17,534.68 2,447.53 2-B-2 66937N3A4 SUB 6.75000% 4,489,994.05 25,256.22 3,525.32 2-B-3 66937N3B2 SUB 6.75000% 1,247,109.80 7,014.99 979.17 2-B-4 66937N3C0 SUB 6.75000% 747,667.75 4,205.63 587.03 2-B-5 66937N3D8 SUB 6.75000% 374,830.76 2,108.42 294.30 2-B-6 66937N3E6 SUB 6.75000% 623,692.17 3,508.27 475.08 Totals 456,916,312.86 2,522,435.57 8,265,708.99
Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 205,905,673.00 5,048,362.70 0.00 1-A-PO 0.00 383,835.49 1,971.74 0.00 2-A-1 0.00 8,057,000.00 41,627.83 0.00 2-A-2 0.00 14,166,000.00 73,191.00 0.00 2-A-3 0.00 15,000,000.00 78,125.00 0.00 2-A-1 0.00 14,036,000.00 73,104.17 0.00 2-A-5 0.00 11,898,000.00 62,960.25 0.00 2-A-6 0.00 9,753,000.00 52,016.00 0.00 2-A-7 0.00 5,434,000.00 29,434.17 0.00 2-A-8 0.00 0.00 30,226.58 0.00 2-A-9 0.00 96,995,030.51 3,897,295.57 0.00 2-A-10 0.00 25,146,860.46 1,137,682.77 0.00 1-A-11 0.00 0.00 0.00 0.00 2-A-12 0.00 25,019,332.00 140,733.74 0.00 2-A-PO 0.00 157,528.72 140.33 0.00 2-A-R 0.00 0.00 0.00 0.00 2-A-LR 0.00 0.00 0.00 0.00 1-B-1 0.00 2,219,523.80 19,433.82 0.00 1-B-2 0.00 1,443,280.77 12,637.16 0.00 1-B-3 0.00 888,399.82 7,778.70 0.00 1-B-4 0.00 666,053.91 5,831.87 0.00 1-B-5 0.00 554,880.95 4,858.46 0.00 1-B-6 450.52 333,491.79 2,796.06 2,045.27 2-B-1 0.00 3,114,828.53 19,982.21 0.00 2-B-2 0.00 4,486,468.73 28,781.54 0.00 2-B-3 0.00 1,246,130.63 7,994.16 0.00 2-B-4 0.00 747,080.72 4,792.66 0.00 2-B-5 0.00 374,536.47 2,402.72 0.00 2-B-6 14.62 623,202.48 3,983.35 356.22 Totals 465.14 448,650,138.78 10,788,144.56 2,401.49 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.
Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A-1 219,034,000.00 209,817,524.11 694,538.42 3,217,312.69 0.00 0.00 1-A-PO 391,778.00 385,807.23 1,337.03 634.71 0.00 0.00 2-A-1 8,057,000.00 8,057,000.00 0.00 0.00 0.00 0.00 2-A-2 14,166,000.00 14,166,000.00 0.00 0.00 0.00 0.00 2-A-3 15,000,000.00 15,000,000.00 0.00 0.00 0.00 0.00 2-A-1 14,036,000.00 14,036,000.00 0.00 0.00 0.00 0.00 2-A-5 11,898,000.00 11,898,000.00 0.00 0.00 0.00 0.00 2-A-6 9,753,000.00 9,753,000.00 0.00 0.00 0.00 0.00 2-A-7 5,434,000.00 5,434,000.00 0.00 0.00 0.00 0.00 2-A-8 0.00 0.00 0.00 0.00 0.00 0.00 2-A-9 103,137,274.00 100,428,485.40 143,298.66 3,290,156.24 0.00 0.00 2-A-10 26,739,294.00 26,037,015.46 37,151.50 853,003.49 0.00 0.00 1-A-11 6,150,000.00 0.00 0.00 0.00 0.00 0.00 2-A-12 25,019,332.00 25,019,332.00 0.00 0.00 0.00 0.00 2-A-PO 169,683.79 157,669.05 137.13 3.20 0.00 0.00 2-A-R 50.00 0.00 0.00 0.00 0.00 0.00 2-A-LR 50.00 0.00 0.00 0.00 0.00 0.00 1-B-1 2,256,000.00 2,226,895.27 7,371.47 0.00 0.00 0.00 1-B-2 1,467,000.00 1,448,074.18 4,793.42 0.00 0.00 0.00 1-B-3 903,000.00 891,350.37 2,950.55 0.00 0.00 0.00 1-B-4 677,000.00 668,266.00 2,212.10 0.00 0.00 0.00 1-B-5 564,000.00 556,723.82 1,842.87 0.00 0.00 0.00 1-B-6 338,972.48 334,599.38 657.08 0.00 0.00 450.52 2-B-1 3,127,000.00 3,117,276.06 2,447.53 0.00 0.00 0.00 2-B-2 4,504,000.00 4,489,994.05 3,525.32 0.00 0.00 0.00 2-B-3 1,251,000.00 1,247,109.80 979.17 0.00 0.00 0.00 2-B-4 750,000.00 747,667.75 587.03 0.00 0.00 0.00 2-B-5 376,000.00 374,830.76 294.30 0.00 0.00 0.00 2-B-6 625,637.70 623,692.17 475.08 0.00 0.00 14.62 Totals 475,825,071.97 456,916,312.86 904,598.66 7,361,110.33 0.00 465.14 (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.
Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A-1 3,911,851.11 205,905,673.00 0.94006261 3,911,851.11 1-A-PO 1,971.74 383,835.49 0.97972701 1,971.74 2-A-1 0.00 8,057,000.00 1.00000000 0.00 2-A-2 0.00 14,166,000.00 1.00000000 0.00 2-A-3 0.00 15,000,000.00 1.00000000 0.00 2-A-1 0.00 14,036,000.00 1.00000000 0.00 2-A-5 0.00 11,898,000.00 1.00000000 0.00 2-A-6 0.00 9,753,000.00 1.00000000 0.00 2-A-7 0.00 5,434,000.00 1.00000000 0.00 2-A-8 0.00 0.00 0.00000000 0.00 2-A-9 3,433,454.89 96,995,030.51 0.94044594 3,433,454.89 2-A-10 890,155.00 25,146,860.46 0.94044594 890,155.00 1-A-11 0.00 0.00 0.00000000 0.00 2-A-12 0.00 25,019,332.00 1.00000000 0.00 2-A-PO 140.33 157,528.72 0.92836635 140.33 2-A-R 0.00 0.00 0.00000000 0.00 2-A-LR 0.00 0.00 0.00000000 0.00 1-B-1 7,371.47 2,219,523.80 0.98383147 7,371.47 1-B-2 4,793.42 1,443,280.77 0.98383147 4,793.42 1-B-3 2,950.55 888,399.82 0.98383147 2,950.55 1-B-4 2,212.10 666,053.91 0.98383148 2,212.10 1-B-5 1,842.87 554,880.95 0.98383147 1,842.87 1-B-6 1,107.60 333,491.79 0.98383146 657.08 2-B-1 2,447.53 3,114,828.53 0.99610762 2,447.53 2-B-2 3,525.32 4,486,468.73 0.99610762 3,525.32 2-B-3 979.17 1,246,130.63 0.99610762 979.17 2-B-4 587.03 747,080.72 0.99610763 587.03 2-B-5 294.30 374,536.47 0.99610763 294.30 2-B-6 489.70 623,202.48 0.99610762 475.08 Totals 8,266,174.13 448,650,138.78 0.94288882 8,265,708.99
Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 219,034,000.00 957.92216784 3.17091602 14.68864510 0.00000000 1-A-PO 391,778.00 984.75981296 3.41272353 1.62007566 0.00000000 2-A-1 8,057,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-2 14,166,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-3 15,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-1 14,036,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-5 11,898,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-6 9,753,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-7 5,434,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-8 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-9 103,137,274.00 973.73608498 1.38939740 31.90074851 0.00000000 2-A-10 26,739,294.00 973.73608518 1.38939719 31.90074839 0.00000000 1-A-11 6,150,000.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-12 25,019,332.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-PO 169,683.79 929.19335430 0.80815027 0.01885861 0.00000000 2-A-R 50.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 1-B-1 2,256,000.00 987.09896720 3.26749557 0.00000000 0.00000000 1-B-2 1,467,000.00 987.09896387 3.26749830 0.00000000 0.00000000 1-B-3 903,000.00 987.09897010 3.26749723 0.00000000 0.00000000 1-B-4 677,000.00 987.09896603 3.26750369 0.00000000 0.00000000 1-B-5 564,000.00 987.09897163 3.26750000 0.00000000 0.00000000 1-B-6 338,972.48 987.09895269 1.93844645 0.00000000 0.00000000 2-B-1 3,127,000.00 996.89032939 0.78270867 0.00000000 0.00000000 2-B-2 4,504,000.00 996.89033082 0.78270870 0.00000000 0.00000000 2-B-3 1,251,000.00 996.89032774 0.78270983 0.00000000 0.00000000 2-B-4 750,000.00 996.89033333 0.78270667 0.00000000 0.00000000 2-B-5 376,000.00 996.89031915 0.78271277 0.00000000 0.00000000 2-B-6 625,637.70 996.89032486 0.75935322 0.00000000 0.00000000 (2) Per $1,000 Denomination, except Class ALR, which is Per $50 Denomination.
Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A-1 0.00000000 17.85956112 940.06260672 0.94006261 17.85956112 1-A-PO 0.00000000 5.03279919 979.72701377 0.97972701 5.03279919 2-A-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-9 0.00000000 33.29014581 940.44593917 0.94044594 33.29014581 2-A-10 0.00000000 33.29014596 940.44593922 0.94044594 33.29014596 1-A-11 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-PO 0.00000000 0.82700887 928.36634542 0.92836635 0.82700887 2-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-B-1 0.00000000 3.26749557 983.83147163 0.98383147 3.26749557 1-B-2 0.00000000 3.26749830 983.83147239 0.98383147 3.26749830 1-B-3 0.00000000 3.26749723 983.83147287 0.98383147 3.26749723 1-B-4 0.00000000 3.26750369 983.83147710 0.98383148 3.26750369 1-B-5 0.00000000 3.26750000 983.83147163 0.98383147 3.26750000 1-B-6 1.32907545 3.26752189 983.83146030 0.98383146 1.93844645 2-B-1 0.00000000 0.78270867 996.10762072 0.99610762 0.78270867 2-B-2 0.00000000 0.78270870 996.10762211 0.99610762 0.78270870 2-B-3 0.00000000 0.78270983 996.10761791 0.99610762 0.78270983 2-B-4 0.00000000 0.78270667 996.10762667 0.99610763 0.78270667 2-B-5 0.00000000 0.78271277 996.10763298 0.99610763 0.78271277 2-B-6 0.02336816 0.78272137 996.10761947 0.99610762 0.75935322 (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.
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 1-A-1 219,034,000.00 6.50000% 209,817,524.11 1,136,511.59 0.00 0.00 1-A-PO 391,778.00 0.00000% 385,807.23 0.00 0.00 0.00 2-A-1 8,057,000.00 6.20000% 8,057,000.00 41,627.83 0.00 0.00 2-A-2 14,166,000.00 6.20000% 14,166,000.00 73,191.00 0.00 0.00 2-A-3 15,000,000.00 6.25000% 15,000,000.00 78,125.00 0.00 0.00 2-A-1 14,036,000.00 6.25000% 14,036,000.00 73,104.17 0.00 0.00 2-A-5 11,898,000.00 6.35000% 11,898,000.00 62,960.25 0.00 0.00 2-A-6 9,753,000.00 6.40000% 9,753,000.00 52,016.00 0.00 0.00 2-A-7 5,434,000.00 6.50000% 5,434,000.00 29,434.17 0.00 0.00 2-A-8 0.00 6.75000% 5,373,614.81 30,226.58 0.00 0.00 2-A-9 103,137,274.00 5.54234% 100,428,485.40 463,840.68 0.00 0.00 2-A-10 26,739,294.00 11.40812% 26,037,015.46 247,527.77 0.00 0.00 1-A-11 6,150,000.00 6.75000% 0.00 0.00 0.00 0.00 2-A-12 25,019,332.00 6.75000% 25,019,332.00 140,733.74 0.00 0.00 2-A-PO 169,683.79 0.00000% 157,669.05 0.00 0.00 0.00 2-A-R 50.00 6.75000% 0.00 0.00 0.00 0.00 2-A-LR 50.00 6.75000% 0.00 0.00 0.00 0.00 1-B-1 2,256,000.00 6.50000% 2,226,895.27 12,062.35 0.00 0.00 1-B-2 1,467,000.00 6.50000% 1,448,074.18 7,843.74 0.00 0.00 1-B-3 903,000.00 6.50000% 891,350.37 4,828.15 0.00 0.00 1-B-4 677,000.00 6.50000% 668,266.00 3,619.77 0.00 0.00 1-B-5 564,000.00 6.50000% 556,723.82 3,015.59 0.00 0.00 1-B-6 338,972.48 6.50000% 334,599.38 1,812.41 326.57 0.00 2-B-1 3,127,000.00 6.75000% 3,117,276.06 17,534.68 0.00 0.00 2-B-2 4,504,000.00 6.75000% 4,489,994.05 25,256.22 0.00 0.00 2-B-3 1,251,000.00 6.75000% 1,247,109.80 7,014.99 0.00 0.00 2-B-4 750,000.00 6.75000% 747,667.75 4,205.63 0.00 0.00 2-B-5 376,000.00 6.75000% 374,830.76 2,108.42 0.00 0.00 2-B-6 625,637.70 6.75000% 623,692.17 3,508.27 0.00 0.00 Totals 475,825,071.97 2,522,109.00 326.57 0.00
Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A-1 0.00 0.00 1,136,511.59 0.00 205,905,673.00 1-A-PO 0.00 0.00 0.00 0.00 383,835.49 2-A-1 0.00 0.00 41,627.83 0.00 8,057,000.00 2-A-2 0.00 0.00 73,191.00 0.00 14,166,000.00 2-A-3 0.00 0.00 78,125.00 0.00 15,000,000.00 2-A-1 0.00 0.00 73,104.17 0.00 14,036,000.00 2-A-5 0.00 0.00 62,960.25 0.00 11,898,000.00 2-A-6 0.00 0.00 52,016.00 0.00 9,753,000.00 2-A-7 0.00 0.00 29,434.17 0.00 5,434,000.00 2-A-8 0.00 0.00 30,226.58 0.00 5,373,614.81 2-A-9 0.00 0.00 463,840.68 0.00 96,995,030.51 2-A-10 0.00 0.00 247,527.77 0.00 25,146,860.46 1-A-11 0.00 0.00 0.00 0.00 0.00 2-A-12 0.00 0.00 140,733.74 0.00 25,019,332.00 2-A-PO 0.00 0.00 0.00 0.00 157,528.72 2-A-R 0.00 0.00 0.00 0.00 0.00 2-A-LR 0.00 0.00 0.00 0.00 0.00 1-B-1 0.00 0.00 12,062.35 0.00 2,219,523.80 1-B-2 0.00 0.00 7,843.74 0.00 1,443,280.77 1-B-3 0.00 0.00 4,828.15 0.00 888,399.82 1-B-4 0.00 0.00 3,619.77 0.00 666,053.91 1-B-5 0.00 0.00 3,015.59 0.00 554,880.95 1-B-6 0.00 0.00 2,138.98 0.00 333,491.79 2-B-1 0.00 0.00 17,534.68 0.00 3,114,828.53 2-B-2 0.00 0.00 25,256.22 0.00 4,486,468.73 2-B-3 0.00 0.00 7,014.99 0.00 1,246,130.63 2-B-4 0.00 0.00 4,205.63 0.00 747,080.72 2-B-5 0.00 0.00 2,108.42 0.00 374,536.47 2-B-6 0.00 0.00 3,508.27 0.00 623,202.48 Totals 0.00 0.00 2,522,435.57 0.00 (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.
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 1-A-1 219,034,000.00 6.50000% 957.92216784 5.18874508 0.00000000 0.00000000 1-A-PO 391,778.00 0.00000% 984.75981296 0.00000000 0.00000000 0.00000000 2-A-1 8,057,000.00 6.20000% 1000.00000000 5.16666625 0.00000000 0.00000000 2-A-2 14,166,000.00 6.20000% 1000.00000000 5.16666667 0.00000000 0.00000000 2-A-3 15,000,000.00 6.25000% 1000.00000000 5.20833333 0.00000000 0.00000000 2-A-1 14,036,000.00 6.25000% 1000.00000000 5.20833357 0.00000000 0.00000000 2-A-5 11,898,000.00 6.35000% 1000.00000000 5.29166667 0.00000000 0.00000000 2-A-6 9,753,000.00 6.40000% 1000.00000000 5.33333333 0.00000000 0.00000000 2-A-7 5,434,000.00 6.50000% 1000.00000000 5.41666728 0.00000000 0.00000000 2-A-8 0.00 6.75000% 1000.00000000 5.62499938 0.00000000 0.00000000 2-A-9 103,137,274.00 5.54234% 973.73608498 4.49731375 0.00000000 0.00000000 2-A-10 26,739,294.00 11.40812% 973.73608518 9.25707949 0.00000000 0.00000000 1-A-11 6,150,000.00 6.75000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-12 25,019,332.00 6.75000% 1000.00000000 5.62499990 0.00000000 0.00000000 2-A-PO 169,683.79 0.00000% 929.19335430 0.00000000 0.00000000 0.00000000 2-A-R 50.00 6.75000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-LR 50.00 6.75000% 0.00000000 0.00000000 0.00000000 0.00000000 1-B-1 2,256,000.00 6.50000% 987.09896720 5.34678635 0.00000000 0.00000000 1-B-2 1,467,000.00 6.50000% 987.09896387 5.34678937 0.00000000 0.00000000 1-B-3 903,000.00 6.50000% 987.09897010 5.34678848 0.00000000 0.00000000 1-B-4 677,000.00 6.50000% 987.09896603 5.34677991 0.00000000 0.00000000 1-B-5 564,000.00 6.50000% 987.09897163 5.34679078 0.00000000 0.00000000 1-B-6 338,972.48 6.50000% 987.09895269 5.34677623 0.96341154 0.00000000 2-B-1 3,127,000.00 6.75000% 996.89032939 5.60750879 0.00000000 0.00000000 2-B-2 4,504,000.00 6.75000% 996.89033082 5.60750888 0.00000000 0.00000000 2-B-3 1,251,000.00 6.75000% 996.89032774 5.60750600 0.00000000 0.00000000 2-B-4 750,000.00 6.75000% 996.89033333 5.60750667 0.00000000 0.00000000 2-B-5 376,000.00 6.75000% 996.89031915 5.60750000 0.00000000 0.00000000 2-B-6 625,637.70 6.75000% 996.89032486 5.60751054 0.00000000 0.00000000 (5) Per $1,000 Denomination, except Class ALR, which is Per $50 Denomination.
Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A-1 0.00000000 0.00000000 5.18874508 0.00000000 940.06260672 1-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 979.72701377 2-A-1 0.00000000 0.00000000 5.16666625 0.00000000 1000.00000000 2-A-2 0.00000000 0.00000000 5.16666667 0.00000000 1000.00000000 2-A-3 0.00000000 0.00000000 5.20833333 0.00000000 1000.00000000 2-A-1 0.00000000 0.00000000 5.20833357 0.00000000 1000.00000000 2-A-5 0.00000000 0.00000000 5.29166667 0.00000000 1000.00000000 2-A-6 0.00000000 0.00000000 5.33333333 0.00000000 1000.00000000 2-A-7 0.00000000 0.00000000 5.41666728 0.00000000 1000.00000000 2-A-8 0.00000000 0.00000000 5.62499938 0.00000000 1000.00000000 2-A-9 0.00000000 0.00000000 4.49731375 0.00000000 940.44593917 2-A-10 0.00000000 0.00000000 9.25707949 0.00000000 940.44593922 1-A-11 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-12 0.00000000 0.00000000 5.62499990 0.00000000 1000.00000000 2-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 928.36634542 2-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-B-1 0.00000000 0.00000000 5.34678635 0.00000000 983.83147163 1-B-2 0.00000000 0.00000000 5.34678937 0.00000000 983.83147239 1-B-3 0.00000000 0.00000000 5.34678848 0.00000000 983.83147287 1-B-4 0.00000000 0.00000000 5.34677991 0.00000000 983.83147710 1-B-5 0.00000000 0.00000000 5.34679078 0.00000000 983.83147163 1-B-6 0.00000000 0.00000000 6.31018778 0.00000000 983.83146030 2-B-1 0.00000000 0.00000000 5.60750879 0.00000000 996.10762072 2-B-2 0.00000000 0.00000000 5.60750888 0.00000000 996.10762211 2-B-3 0.00000000 0.00000000 5.60750600 0.00000000 996.10761791 2-B-4 0.00000000 0.00000000 5.60750667 0.00000000 996.10762667 2-B-5 0.00000000 0.00000000 5.60750000 0.00000000 996.10763298 2-B-6 0.00000000 0.00000000 5.60751054 0.00000000 996.10761947 (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.
CERTIFICATE ACCOUNT Beginning Balance 58,044.79 Deposits Payments of Interest and Principal 10,878,360.78 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Losses 0.00 Total Deposits 10,878,360.78 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 94,466.12 Payment of Interest and Principal 10,788,144.54 Total Withdrawals (Pool Distribution Amount) 10,882,610.66 Ending Balance 53,794.91
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 7,197.54 Servicing Fee Support 7,197.54 Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
SERVICING FEES Gross Servicing Fee 95,190.70 Master Servicing Fee 6,472.97 Supported Prepayment/Curtailment Interest Shortfall 7,197.54 Net Servicing Fee 94,466.13
DELINQUENCY STATUS Percentage Delinquent Based On Current Unpaid Number Principal Number Unpaid Of Loans Balance Of Loans Balance 30 Days 2 783,974.67 0.149142% 0.174741% 60 Days 0 0.00 0.000000% 0.000000% 90+ Days 0 0.00 0.000000% 0.000000% Foreclosure 1 84,544.53 0.074571% 0.018844% REO 0 0.00 0.000000% 0.000000% Totals 3 868,519.20 0.223714% 0.193585%
OTHER INFORMATION Current Period Realized Loss - Includes Interest Shortfall 465.14 Cumulative Realized Losses - Includes Interest Shortfall 2,401.49 Principal Balance of Contaminated Properties 0.00 Periodic Advance 703,905.49
COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 7.264809% Weighted Average Pass-Through Rate 0.000000% Weighted Average Maturity(Stepdown Calculation ) 268 Begin Scheduled Collateral Loan Count 1,362 Number Of Loans Paid In Full 21 End Scheduled Collateral Loan Count 1,341 Begining Scheduled Collateral Balance 456,916,312.88 Ending Scheduled Collateral Balance 448,650,138.77 Ending Actual Collateral Balance at 30-Nov-1998 451,434,749.02 Ending Scheduled Balance For Norwest 379,248,035.48 Ending Scheduled Balance For Other Services 69,402,103.29 Monthly P &I Constant 3,540,025.03 Class A Optimal Amount 10,664,759.78 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans 400,383,166.45 Ending scheduled Balance For discounted Loans 48,266,972.32 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% 410,109,034.99 Greater Than 80%, less than or equal to 85% 6,183,685.21 Greater than 85%, less than or equal to 95% 31,876,467.49 Greater than 95% 654,388.99
Group Level Collateral Statement Group ID 1 2 Collateral Description Fixed 15 Year Fixed 30 Year Weighted Average Coupon Rate 7.081391 7.429731 Weighted Average Net Rate 6.488384 6.745622 Weighted Average Maturity 173.00 353.00 Beginning Loan Count 643 719 Loans Paid In Full 8 13 Ending Loan Count 635 706 Beginning Scheduled Balance 216,329,240.37 240,587,072.51 Ending scheduled Balance 212,395,139.52 236,254,999.25 Record Date 11/30/98 11/30/98 Principal And Interest Constant 1,939,903.68 1,600,121.35 Scheduled Principal 716,153.45 188,910.33 Unscheduled Principal 3,217,947.40 4,143,162.93 Scheduled Interest 1,217,812.28 1,405,960.09 Servicing Fees 45,068.21 50,122.48 Master Servicing Fees 3,064.64 3,408.33 Trustee Fee 0.00 0.00 FRY Amount 58,770.33 83,626.24 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 Pool Insurance Fee 0.00 0.00 Spread Fee 1 0.00 0.00 Spread Fee 2 0.00 0.00 Spread Fee 3 0.00 0.00 Net Interest 1,110,909.09 1,268,803.04 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00
Delinquency Status By Groups Group 30 Days 60 Days 90 + Days Foreclosure REO Bankruptcy 1 Principal Balance 783,974.67 0.00 0.00 0.00 0.00 0.00 Percentage Of Balanc 0.369% 0.000% 0.000% 0.000% 0.000% 0.000% Loan Count 2 0 0 0 0 0 Percentage Of Loans 0.315% 0.000% 0.000% 0.000% 0.000% 0.000% 2 Principal Balance 0.00 0.00 0.00 84,544.53 0.00 0.00 Percentage Of Balanc 0.000% 0.000% 0.000% 0.036% 0.000% 0.000% Loan Count 0 0 0 1 0 0 Percentage Of Loans 0.000% 0.000% 0.000% 0.142% 0.000% 0.000%
-----END PRIVACY-ENHANCED MESSAGE-----