CWABS INC
8-K, 1999-09-22
ASSET-BACKED SECURITIES
Previous: STYLE SELECT SERIES INC, 497, 1999-09-22
Next: NAVIDEC INC, S-3/A, 1999-09-22




- -------------------------------------------------------------------------------



                      SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C. 20549

                                   Form 8-K

                                CURRENT REPORT

                    Pursuant to Section 13 or 15(d) of the
                        Securities Exchange Act of 1934

                    Date of Report (Date of earliest Event
                           Reported) August 31, 1999

                CWABS, INC. (as depositor under the Pooling and
               Servicing Agreement, dated as of August 30, 1999,

           providing for the issuance of the Countrywide Home Equity

          Loan Trust 1999-3, Revolving Home Equity Loan Asset Backed
                         Certificates, Series 1999-3).

                                  CWABS, INC.
                                  -----------

            (Exact name of registrant as specified in its charter)

Delaware                           333-84365               95-4596514
- ---------------------------      ------------             -----------------
(State or Other Jurisdiction      (Commission             (I.R.S. Employer
of Incorporation)                 File Number)           Identification No.)

4500 Park Granada
Calabasas, California                                          91302
(Address of Principal                                       -------------
 Executive Offices)                                           (Zip Code)

  Registrant's telephone number, including area code (818) 225-3240

- ------------------------------------------------------------------------------


<PAGE>



Item 5.  Other Events.
- ----     ------------

Description of the Final Mortgage Loan Statistics *
- -------------------------------------------------

On August 31, 1999, CWABS, Inc. (the "Company") entered into a Pooling and
Servicing Agreement dated as of August 1, 1999 (the "Pooling and Servicing
Agreement"), by and among the Company, as depositor, Countrywide Home Loans,
Inc. ("CHL"), as seller and master servicer, and The Bank of New York, as
trustee (the "Trustee"), providing for the issuance of the Company's
Asset-Backed Certificates, Series 1999-3 (the "Certificates").

- ----------------------------
*        Capitalized terms used and not otherwise defined herein shall have
         the meanings assigned to them in the Prospectus dated August 12, 1999
         and the Prospectus Supplement dated August 18, 1999, of CWABS, Inc.,
         relating to its Asset-Backed Certificates, Series 1999-3.


<PAGE>



         Final Mortgage Loan Statistics
         ------------------------------

         The following tables describe characteristics of the Mortgage Loans
in the Trust Fund as of the Cut-off Date. All percentages set forth below have
been calculated based on the principal balance of the Mortgage Loans as of the
date set forth below. The sum of the columns may not equal the respective
totals due to rounding.

             CWABS, INC. ASSET-BACKED CERTIFICATES, SERIES 1999-3

            FINAL PROSPECTUS TABLES - FIXED RATE LOANS SUBGROUP 1F

                            MORTGAGE RATES FOR THE
                             MORTGAGE LOANS IN THE

                               LOAN SUBGROUP 1F
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
RANGE OF                                   NUMBER OF    AGGREGATE PRINCIPAL BALANCE
MORTGAGE RATES (%)                      MORTGAGE LOANS          OUTSTANDING             PERCENT OF LOAN SUBGROUP
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                <C>                 <C>                                   <C>
6.001 - 6.500                                         2                   212,315.47                            0.21
6.501 - 7.000                                         9                   894,855.46                            0.89
7.001 - 7.500                                        29                 3,862,421.42                            3.86
7.501 - 8.000                                        68                 7,694,760.92                            7.69
8.001 - 8.500                                       107                12,153,500.00                           12.15
8.501 - 9.000                                       163                16,060,956.56                           16.06
9.001 - 9.500                                       119                 9,477,855.33                            9.48
9.501 - 10.000                                      169                13,635,676.22                           13.64
10.001 - 10.500                                     116                 7,815,896.08                            7.82
10.501 - 11.000                                     118                 7,989,119.35                            7.99
11.001 - 11.500                                      84                 5,332,247.31                            5.33
11.501 - 12.000                                      87                 4,930,399.16                            4.93
12.001 - 12.500                                      59                 3,398,573.72                            3.40
12.501 - 13.000                                      43                 2,075,799.59                            2.08
13.001 - 13.500                                      29                 1,689,620.16                            1.69
13.501 - 14.000                                      23                 1,121,743.28                            1.12
14.001 - 14.500                                      12                   510,800.67                            0.51
14.501 - 15.000                                      14                   585,574.76                            0.59
15.001 - 15.500                                       5                   196,035.22                            0.20
15.501 - 16.000                                       4                   166,712.48                            0.17
16.001 - 16.500                                       1                    50,347.36                            0.05
16.501 - 17.000                                       2                    46,958.00                            0.05
18.501 - 19.000                                       1                    17,000.00                            0.02
19.501 - 20.000                                       1                    31,500.00                            0.03
20.001 - 20.500                                       1                    49,698.09                            0.05
- ---------------------------------------------------------------------------------------------------------------------
TOTAL:                                            1,266              $100,000,366.61                         100.00%
- ---------------------------------------------------------------------------------------------------------------------

</TABLE>


<PAGE>



                        COMBINED LOAN TO VALUE FOR THE
                             MORTGAGE LOANS IN THE

                               LOAN SUBGROUP 1F
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
RANGE OF COMBINED                   NUMBER OF        AGGREGATE PRINCIPAL BALANCE
LOAN-TO-VALUE RATIOS              MORTGAGE LOANS              OUTSTANDING                 PERCENT OF LOAN SUBGROUP
- ---------------------------------------------------------------------------------------------------------------------

<S>                                      <C>                  <C>                                 <C>
0.01 - 10.00                                2                    98,457.27                         0.10
10.01 - 20.00                               5                   169,566.39                         0.17
20.01 - 30.00                              25                 1,294,719.54                         1.29
30.01 - 40.00                              32                 2,009,923.00                         2.01
40.01 - 50.00                              60                 3,640,245.97                         3.64
50.01 - 60.00                             134                 9,152,417.46                         9.15
60.01 - 70.00                             280                21,246,948.85                        21.25
70.01 - 80.00                             460                39,479,164.62                        39.48
80.01 - 90.00                             258                21,909,266.07                        21.91
90.01 - 100.00                             10                   999,657.44                         1.00
- ---------------------------------------------------------------------------------------------------------------------
TOTAL:                                  1,266              $100,000,366.61                      100.00%
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>

                    MORTGAGE LOAN PRINCIPAL BALANCE FOR THE
                             MORTGAGE LOANS IN THE

                               LOAN SUBGROUP 1F
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
RANGE OF MORTGAGE LOAN PRINCIPAL           NUMBER OF    AGGREGATE PRINCIPAL BALANCE
BALANCES ($)                            MORTGAGE LOANS          OUTSTANDING             PERCENT OF LOAN SUBGROUP
- ---------------------------------------------------------------------------------------------------------------------

<S>                                                <C>                   <C>                                 <C>
0.01 - 10,000.00                                      1                     9,985.22                            0.01
10,000.01 - 20,000.00                                15                   267,001.57                            0.27
20,000.01 - 30,000.00                               100                 2,797,740.56                            2.80
30,000.01 - 40,000.00                               146                 5,227,379.78                            5.23
40,000.01 - 50,000.00                               168                 7,547,890.94                            7.55
50,000.01 - 60,000.00                               154                 8,512,367.27                            8.51
60,000.01 - 70,000.00                               118                 7,684,926.15                            7.68
70,000.01 - 80,000.00                                94                 7,024,483.79                            7.02
80,000.01 - 90,000.00                                86                 7,307,433.04                            7.31
90,000.01 - 100,000.00                               76                 7,256,348.62                            7.26
100,000.01 - 125,000.00                             113                12,583,423.28                           12.58
125,000.01 - 150,000.00                              58                 7,855,674.66                            7.86
150,000.01 - 175,000.00                              52                 8,421,877.25                            8.42
175,000.01 - 200,000.00                              37                 6,973,148.35                            6.97
200,000.01 - 225,000.00                              32                 6,707,256.09                            6.71
225,000.01 - 250,000.00                              14                 3,271,612.57                            3.27
250,000.01 - 275,000.00                               1                   259,582.93                            0.26
275,000.01 - 300,000.00                               1                   292,234.54                            0.29
- --------------------------------------------------------------------------------------------------------------------
TOTAL:                                            1,266              $100,000,366.61                         100.00%
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>


                  STATE DISTRIBUTIONS OF MORTGAGED PROPERTIES

                                    FOR THE

                             MORTGAGE LOANS IN THE
                               LOAN SUBGROUP 1F
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
                                           NUMBER OF    AGGREGATE PRINCIPAL BALANCE
STATE                                   MORTGAGE LOANS          OUTSTANDING             PERCENT OF LOAN SUBGROUP
- ---------------------------------------------------------------------------------------------------------------------

<S>                                                   <C>                  <C>                                  <C>
AR                                                    1                    25,941.47                            0.03
AZ                                                   18                 1,145,547.15                            1.15
CA                                                  182                21,278,929.18                           21.28
CO                                                   16                 1,368,374.37                            1.37
CT                                                    8                   650,966.59                            0.65
DC                                                    5                   326,338.80                            0.33
DE                                                    1                    90,343.81                            0.09
FL                                                  117                 9,214,782.36                            9.21
GA                                                   50                 3,867,700.76                            3.87
HI                                                   18                 2,236,279.04                            2.24
IA                                                    5                   312,950.20                            0.31
ID                                                    6                   583,614.60                            0.58
IL                                                   46                 3,064,659.66                            3.06
IN                                                   48                 3,020,744.22                            3.02
KY                                                   30                 1,600,862.29                            1.60
LA                                                   26                 1,704,334.85                            1.70
MA                                                   16                 1,401,268.22                            1.40
MD                                                   11                 1,038,044.85                            1.04
ME                                                    2                   140,939.69                            0.14
MI                                                  182                11,605,750.99                           11.61
MN                                                    7                   402,828.76                            0.40
MO                                                   11                   723,935.31                            0.72
MS                                                    8                   419,965.65                            0.42
MT                                                    7                   456,385.98                            0.46
NC                                                   15                   994,725.56                            0.99
ND                                                    2                   213,941.15                            0.21
NH                                                    4                   345,789.91                            0.35
NJ                                                   22                 2,135,043.53                            2.14
NM                                                    8                   758,369.51                            0.76
NV                                                    9                   895,194.99                            0.90
NY                                                   30                 3,181,029.78                            3.18
OH                                                   70                 4,656,638.33                            4.66
OK                                                    9                   633,763.30                            0.63
OR                                                   10                   916,594.14                            0.92
PA                                                   19                 1,216,962.08                            1.22
RI                                                    2                   170,900.00                            0.17
SC                                                    7                   363,884.82                            0.36
SD                                                    1                    56,652.24                            0.06
TN                                                   49                 3,396,396.52                            3.40
TX                                                  103                 5,732,755.91                            5.73
UT                                                   16                 1,638,177.79                            1.64
VA                                                   20                 1,608,700.46                            1.61
VT                                                    1                    41,000.10                            0.04
WA                                                   33                 3,347,343.26                            3.35
WI                                                   12                   889,037.88                            0.89
WV                                                    3                   125,976.55                            0.13
- ---------------------------------------------------------------------------------------------------------------------
TOTAL:                                            1,266              $100,000,366.61                         100.00%
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>


                 TYPE OF MORTGAGED PROPERTIES FOR THE MORTGAGE

                                 LOANS IN THE

                               LOAN SUBGROUP 1F
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
                                           NUMBER OF    AGGREGATE PRINCIPAL BALANCE
PROPERTY TYPE                           MORTGAGE LOANS          OUTSTANDING             PERCENT OF LOAN SUBGROUP
- ---------------------------------------------------------------------------------------------------------------------

<S>                                               <C>                  <C>                                     <C>
Single Family                                     1,104                87,224,222.43                           87.22
2-4 Family                                           42                 3,788,417.88                            3.79
PUD                                                  39                 3,200,152.65                            3.20
Condo Low Rise                                       37                 3,096,755.61                            3.10
Manufactured Housing                                 42                 2,579,002.14                            2.58
Condo High Rise                                       2                   111,815.90                            0.11
- ---------------------------------------------------------------------------------------------------------------------
TOTAL:                                            1,266              $100,000,366.61                         100.00%
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>


                                                 OCCUPANCY TYPE FOR THE
                                                  MORTGAGE LOANS IN THE

                                                    LOAN SUBGROUP 1F
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------

                                          NUMBER OF           AGGREGATE PRINCIPAL BALANCE
OCCUPANCY TYPE                          MORTGAGE LOANS                 OUTSTANDING           PERCENT OF LOAN SUBGROUP
- ---------------------------------------------------------------------------------------------------------------------

<S>                                               <C>                  <C>                                     <C>
Primary Residence                                 1,199                96,139,867.61                           96.14
Investment Property                                  60                 3,408,861.13                            3.41
Second Home                                           7                   451,637.87                            0.45
- ---------------------------------------------------------------------------------------------------------------------
TOTAL:                                            1,266              $100,000,366.61                         100.00%
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>


                      REMAINING MONTHS TO STATED MATURITY

                         FOR THE MORTGAGE LOANS IN THE

                               LOAN SUBGROUP 1F
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------


                                          NUMBER OF              AGGREGATE PRINCIPAL BALANCE               PERCENT
REMAINING TERM (MONTHS)                 MORTGAGE LOANS                        OUTSTANDING              OF LOAN SUBGROUP
- ---------------------------------------------------------------------------------------------------------------------

<S>                                              <C>                  <C>                                   <C>
109 - 120                                            14                   655,198.76                            0.66
169 - 180                                           596                37,753,586.01                           37.75
229 - 240                                             5                   216,956.83                            0.22
337 - 348                                             1                    64,683.98                            0.06
349 - 360                                           650                61,309,941.03                           61.31
- ---------------------------------------------------------------------------------------------------------------------
TOTAL:                                            1,266              $100,000,366.61                         100.00%
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>


                             LOAN PURPOSE FOR THE
                             MORTGAGE LOANS IN THE

                               LOAN SUBGROUP 1F
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
                           LOAN PURPOSE SUBGROUP 1F

- ---------------------------------------------------------------------------------------------------------------------
                                           NUMBER OF
                                        MORTGAGE LOANS  AGGREGATE PRINCIPAL BALANCE
LOAN PURPOSE                                                    OUTSTANDING             PERCENT OF LOAN SUBGROUP
- ---------------------------------------------------------------------------------------------------------------------

<S>                                                 <C>                <C>                                     <C>
Cash Out                                            908                70,149,011.51                           70.15
Rate/Term Refinance                                 230                18,104,936.31                           18.10
Purchase                                            128                11,746,418.79                           11.75
- ---------------------------------------------------------------------------------------------------------------------
TOTAL:                                            1,266              $100,000,366.61                         100.00%
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>

            FINAL PROSPECTUS TABLES - FIXED RATE LOANS SUBGROUP 2F

                            MORTGAGE RATES FOR THE
                             MORTGAGE LOANS IN THE

                               LOAN SUBGROUP 2F
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
                                           NUMBER OF
RANGE OF                                MORTGAGE LOANS  AGGREGATE PRINCIPAL BALANCE
MORTGAGE RATES (%)                                              OUTSTANDING             PERCENT OF LOAN SUBGROUP
- ---------------------------------------------------------------------------------------------------------------------

<S>                                              <C>                 <C>                                   <C>
5.501 - 6.000                                         1                   215,488.00                            0.15
6.001 - 6.500                                         1                   149,405.84                            0.10
6.501 - 7.000                                        13                 2,757,287.99                            1.90
7.001 - 7.500                                        22                 4,123,313.30                            2.84
7.501 - 8.000                                        86                14,051,754.18                            9.69
8.001 - 8.500                                       136                18,498,585.24                           12.76
8.501 - 9.000                                       180                20,495,089.40                           14.13
9.001 - 9.500                                       157                13,242,193.57                            9.13
9.501 - 10.000                                      217                21,555,056.80                           14.87
10.001 - 10.500                                     162                12,311,791.56                            8.49
10.501 - 11.000                                     147                 9,584,337.48                            6.61
11.001 - 11.500                                     131                 8,450,935.95                            5.83
11.501 - 12.000                                     150                 6,086,402.72                            4.20
12.001 - 12.500                                      97                 4,042,400.18                            2.79
12.501 - 13.000                                      82                 2,674,183.86                            1.84
13.001 - 13.500                                      73                 2,434,497.95                            1.68
13.501 - 14.000                                      65                 2,258,029.32                            1.56
14.001 - 14.500                                      31                   972,043.15                            0.67
14.501 - 15.000                                      13                   298,240.58                            0.21
15.001 - 15.500                                      14                   298,771.46                            0.21
15.501 - 16.000                                      12                   290,078.74                            0.20
16.001 - 16.500                                       5                   154,776.41                            0.11
18.001 - 18.500                                       1                    56,000.00                            0.04
- ---------------------------------------------------------------------------------------------------------------------
TOTAL:                                            1,796              $145,000,663.68                         100.00%
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>


                        COMBINED LOAN-TO-VALUE FOR THE
                             MORTGAGE LOANS IN THE

                               LOAN SUBGROUP 2F
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
                                           NUMBER OF
RANGE OF                                MORTGAGE LOANS  AGGREGATE PRINCIPAL BALANCE
COMBINED LOAN-TO-VALUE RATIO (%)                                OUTSTANDING             PERCENT OF LOAN SUBGROUP
- ---------------------------------------------------------------------------------------------------------------------
<S>                                             <C>                  <C>                                  <C>
0.01 - 10.00                                          2                    24,915.08                            0.02
10.01 - 20.00                                         4                    80,016.15                            0.06
20.01 - 30.00                                        37                 1,251,034.27                            0.86
30.01 - 40.00                                        65                 2,514,803.14                            1.73
40.01 - 50.00                                       117                 5,527,396.31                            3.81
50.01 - 60.00                                       162                11,641,089.67                            8.03
60.01 - 70.00                                       377                30,804,687.99                           21.24
70.01 - 80.00                                       603                56,024,162.72                           38.64
80.01 - 90.00                                       410                35,033,587.65                           24.16
90.01 - 100.00                                       19                 2,098,970.70                            1.45
- ---------------------------------------------------------------------------------------------------------------------
TOTAL:                                            1,796              $145,000,663.68                         100.00%
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>


                                         MORTGAGE LOAN PRINCIPAL BALANCE FOR THE
                                                  MORTGAGE LOANS IN THE

                                                    LOAN SUBGROUP 2F
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
                                           NUMBER OF
RANGE OF MORTGAGE LOAN PRINCIPAL        MORTGAGE LOANS  AGGREGATE PRINCIPAL BALANCE
BALANCES ($)                                                    OUTSTANDING             PERCENT OF LOAN SUBGROUP
- ---------------------------------------------------------------------------------------------------------------------

<S>                                                <C>                  <C>                                  <C>
0.01 - 10,000.00                                      5                    42,912.48                            0.03
10,000.01 - 20,000.00                               236                 3,894,551.29                            2.69
20,000.01 - 30,000.00                               228                 5,746,070.10                            3.96
30,000.01 - 40,000.00                               175                 6,224,029.20                            4.29
40,000.01 - 50,000.00                               164                 7,398,317.10                            5.10
50,000.01 - 60,000.00                               173                 9,570,482.11                            6.60
60,000.01 - 70,000.00                               149                 9,726,033.32                            6.71
70,000.01 - 80,000.00                                90                 6,766,943.16                            4.67
80,000.01 - 90,000.00                                80                 6,799,105.56                            4.69
90,000.01 - 100,000.00                               82                 7,837,014.62                            5.40
100,000.01 - 125,000.00                             123                13,742,350.85                            9.48
125,000.01 - 150,000.00                              66                 8,964,349.65                            6.18
150,000.01 - 175,000.00                              54                 8,716,098.44                            6.01
175,000.01 - 200,000.00                              34                 6,249,377.59                            4.31
200,000.01 - 225,000.00                              17                 3,661,118.59                            2.52
225,000.01 - 250,000.00                              17                 4,036,734.58                            2.78
250,000.01 - 275,000.00                              19                 4,973,615.82                            3.43
275,000.01 - 300,000.00                              24                 6,860,451.64                            4.73
300,000.01 - 350,000.00                              23                 7,488,769.32                            5.16
350,000.01 - 400,000.00                              18                 6,702,933.34                            4.62
400,000.01 - 450,000.00                               9                 3,844,941.13                            2.65
450,000.01 - 500,000.00                               4                 1,900,895.65                            1.31
500,000.01 - 550,000.00                               1                   506,327.19                            0.35
550,000.01 - 600,000.00                               2                 1,162,000.00                            0.80
600,000.01 - 650,000.00                               1                   630,981.12                            0.44
650,000.01 - 700,000.00                               1                   674,259.83                            0.47
850,000.01 - 900,000.00                               1                   880,000.00                            0.61
- ---------------------------------------------------------------------------------------------------------------------
TOTAL:                                            1,796              $145,000,663.68                         100.00%
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>

<TABLE>
<CAPTION>


                                       STATE DISTRIBUTIONS OF MORTGAGED PROPERTIES
                                     FOR THE MORTGAGE LOANS IN THE LOAN SUBGROUP 2F

- ---------------------------------------------------------------------------------------------------------------------
                                           NUMBER OF    AGGREGATE PRINCIPAL BALANCE
STATES                                  MORTGAGE LOANS          OUTSTANDING             PERCENT OF LOAN SUBGROUP
- ---------------------------------------------------------------------------------------------------------------------

<S>                                                   <C>                 <C>                                   <C>
AK                                                    1                   151,239.88                            0.10
AR                                                    6                   269,679.55                            0.19
AZ                                                   39                 2,496,617.51                            1.72
CA                                                  276                36,599,566.60                           25.24
CO                                                   20                 1,637,485.76                            1.13
CT                                                   10                   670,793.07                            0.46
DC                                                    4                   331,753.08                            0.23
DE                                                    1                    37,600.00                            0.03
FL                                                  173                11,234,912.54                            7.75
GA                                                   60                 4,043,273.08                            2.79
HI                                                   24                 4,466,396.05                            3.08
IA                                                    5                   152,283.12                            0.11
ID                                                   12                 1,114,822.85                            0.77
IL                                                   46                 2,648,527.22                            1.83
IN                                                   71                 3,108,245.42                            2.14
KS                                                    4                   256,723.23                            0.18
KY                                                   39                 2,344,321.72                            1.62
LA                                                   42                 2,601,514.52                            1.79
MA                                                   25                 2,276,599.79                            1.57
MD                                                   15                 1,229,847.51                            0.85
ME                                                    2                   185,434.27                            0.13
MI                                                  248                15,782,303.76                           10.88
MN                                                    8                 1,004,916.54                            0.69
MO                                                   12                   517,368.26                            0.36
MS                                                    8                   613,164.94                            0.42
MT                                                    9                 1,195,654.22                            0.82
NC                                                   18                 2,061,240.59                            1.42
ND                                                    2                    32,124.74                            0.02
NE                                                    5                   224,185.71                            0.15
NH                                                    4                   379,294.78                            0.26
NJ                                                   25                 2,783,461.50                            1.92
NM                                                    3                   116,614.30                            0.08
NV                                                   26                 2,638,880.40                            1.82
NY                                                   36                 3,968,260.64                            2.74
OH                                                   78                 4,735,374.94                            3.27
OK                                                   21                 1,052,587.09                            0.73
OR                                                   31                 2,901,721.97                            2.00
PA                                                   46                 2,260,409.87                            1.56
RI                                                    1                    96,744.30                            0.07
SC                                                    9                 1,084,390.73                            0.75
SD                                                    8                   537,934.04                            0.37
TN                                                   67                 5,948,961.26                            4.10
TX                                                  143                 7,601,482.06                            5.24
UT                                                   11                   939,308.33                            0.65
VA                                                   32                 3,583,468.55                            2.47
VT                                                    1                    44,274.33                            0.03
WA                                                   48                 3,613,031.68                            2.49
WI                                                   16                 1,200,688.33                            0.83
WV                                                    2                    71,179.05                            0.05
WY                                                    3                   154,000.00                            0.11
- ---------------------------------------------------------------------------------------------------------------------
TOTAL:                                            1,796              $145,000,663.68                         100.00%
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>



                 TYPE OF MORTGAGE PROPERTIES FOR THE MORTGAGE
                                 LOANS IN THE

                               LOAN SUBGROUP 2F
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
                                           NUMBER OF
                                        MORTGAGE LOANS  AGGREGATE PRINCIPAL BALANCE
PROPERTY TYPE                                                   OUTSTANDING             PERCENT OF LOAN SUBGROUP
- ---------------------------------------------------------------------------------------------------------------------

<S>                                               <C>                 <C>                                      <C>
Single Family                                     1,579               127,810,719.78                           88.14
PUD                                                  70                 7,649,280.54                            5.28
2-4 Family                                           50                 3,418,838.45                            2.36
Condo Low Rise                                       49                 3,329,226.74                            2.30
Manufactured Housing                                 47                 2,770,154.35                            1.91
Condo High Rise                                       1                    22,443.82                            0.02
- ---------------------------------------------------------------------------------------------------------------------
TOTAL:                                            1,796              $145,000,663.68                         100.00%
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>


                            OCCUPANCY TYPE FOR THE
                             MORTGAGE LOANS IN THE

                               LOAN SUBGROUP 2F
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
                                           NUMBER OF
                                        MORTGAGE LOANS  AGGREGATE PRINCIPAL BALANCE
OCCUPANCY TYPE                                                  OUTSTANDING             PERCENT OF LOAN SUBGROUP
- ---------------------------------------------------------------------------------------------------------------------

<S>                                               <C>                 <C>                                      <C>
Primary Residence                                 1,681               139,184,780.43                           95.99
Investment Property                                 106                 5,083,984.49                            3.51
Second Home                                           9                   731,898.76                            0.50
- ---------------------------------------------------------------------------------------------------------------------
TOTAL:                                            1,796              $145,000,663.68                         100.00%
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>


                      REMAINING MONTHS TO STATED MATURITY

                         FOR THE MORTGAGE LOANS IN THE

                               LOAN SUBGROUP 2F
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
                                           NUMBER OF
                                        MORTGAGE LOANS  AGGREGATE PRINCIPAL BALANCE
REMAINING TERM (MONTHS)                                         OUTSTANDING             PERCENT OF LOAN SUBGROUP
- ---------------------------------------------------------------------------------------------------------------------

<S>                                           <C>                <C>                                     <C>
109 - 120                                            74                 1,461,448.29                            1.01
169 - 180                                           931                53,654,437.62                           37.00
229 - 240                                             4                   183,404.29                            0.13
289 - 300                                             1                    44,174.30                            0.03
337 - 348                                             1                   158,728.26                            0.11
349 - 360                                           785                89,498,470.92                           61.72
- ---------------------------------------------------------------------------------------------------------------------
TOTAL:                                            1,796              $145,000,663.68                         100.00%
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>



                             LOAN PURPOSE FOR THE
                             MORTGAGE LOANS IN THE

                               LOAN SUBGROUP 2F
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
                                           NUMBER OF
                                        MORTGAGE LOANS  AGGREGATE PRINCIPAL BALANCE
LOAN PURPOSE                                                    OUTSTANDING             PERCENT OF LOAN SUBGROUP
- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------

<S>                                               <C>                  <C>                                     <C>
Cash Out                                          1,122                96,029,702.00                           66.23
Rate/Term Refinance                                 477                28,691,593.82                           19.79
Purchase                                            197                20,279,367.86                           13.99
- ---------------------------------------------------------------------------------------------------------------------
TOTAL:                                            1,796              $145,000,663.68                         100.00%
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>

                            MORTGAGE RATES FOR THE
                             MORTGAGE LOANS IN THE

                          ADJUSTABLE RATE LOAN GROUP
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
                                           NUMBER OF
RANGE OF                                MORTGAGE LOANS  AGGREGATE PRINCIPAL BALANCE
MORTGAGE RATES (%)                                              OUTSTANDING             PERCENT OF LOAN SUBGROUP
- ---------------------------------------------------------------------------------------------------------------------

<S>                                              <C>                <C>                                     <C>
5.001 - 6.000                                        12                 1,427,858.48                            0.24
6.001 - 7.000                                       135                18,741,100.90                            3.10
7.001 - 8.000                                       657                89,945,675.81                           14.87
8.001 - 9.000                                     1,492               193,662,524.47                           32.01
9.001 - 10.000                                    1,540               171,154,979.03                           28.29
10.001 - 11.000                                     885                85,526,406.22                           14.14
11.001 - 12.000                                     368                30,731,867.84                            5.08
12.001 - 13.000                                     128                 9,836,440.97                            1.63
13.001 - 14.000                                      43                 3,273,889.57                            0.54
14.001 - 15.000                                      10                   563,430.81                            0.09
15.001 - 16.000                                       2                    79,600.00                            0.01
16.001 - 17.000                                       1                    56,600.00                            0.01
- ---------------------------------------------------------------------------------------------------------------------
TOTAL:                                            5,273              $605,000,374.10                         100.00%
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>

                             GROSS MARGIN FOR THE
                             MORTGAGE LOANS IN THE

                          ADJUSTABLE RATE LOAN GROUP
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
                                           NUMBER OF
RANGE OF                                MORTGAGE LOANS  AGGREGATE PRINCIPAL BALANCE
GROSS MARGINS (%)                                               OUTSTANDING             PERCENT OF LOAN SUBGROUP
- ---------------------------------------------------------------------------------------------------------------------

<S>                                             <C>                <C>                                      <C>
4.001 - 5.000                                       218                24,948,306.84                            4.12
5.001 - 6.000                                     1,929               236,235,468.35                           39.05
6.001 - 7.000                                     2,275               254,102,404.18                           42.00
7.001 - 8.000                                       778                82,691,299.19                           13.67
8.001 - 9.000                                        70                 6,754,901.98                            1.12
9.001 - 10.000                                        3                   267,993.56                            0.04
- ---------------------------------------------------------------------------------------------------------------------
TOTAL:                                            5,273              $605,000,374.10                         100.00%
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>



                             MAXIMUM RATES FOR THE
                             MORTGAGE LOANS IN THE

                          ADJUSTABLE RATE LOAN GROUP
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
                                           NUMBER OF
RANGE OF                                MORTGAGE LOANS  AGGREGATE PRINCIPAL BALANCE
MAXIMUM RATES (%)                                               OUTSTANDING             PERCENT OF LOAN SUBGROUP
- ---------------------------------------------------------------------------------------------------------------------

<S>                                               <C>                <C>                                     <C>
12.001 - 13.000                                      12                 1,427,858.48                            0.24
13.001 - 14.000                                     147                20,906,077.55                            3.46
14.001 - 15.000                                     758               107,774,894.11                           17.81
15.001 - 16.000                                   1,459               185,830,531.24                           30.72
16.001 - 17.000                                   1,492               162,358,111.70                           26.84
17.001 - 18.000                                     858                82,746,379.16                           13.68
18.001 - 19.000                                     364                30,257,206.66                            5.00
19.001 - 20.000                                     127                 9,725,794.82                            1.61
20.001 - 21.000                                      43                 3,273,889.57                            0.54
21.001 - 22.000                                      10                   563,430.81                            0.09
22.001 - 23.000                                       2                    79,600.00                            0.01
23.001 - 24.000                                       1                    56,600.00                            0.01
- ---------------------------------------------------------------------------------------------------------------------
TOTAL:                                            5,273              $605,000,374.10                         100.00%
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>



                    MORTGAGE LOAN PRINCIPAL BALANCE FOR THE
                             MORTGAGE LOANS IN THE

                          ADJUSTABLE RATE LOAN GROUP
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
                                           NUMBER OF
RANGE OF MORTGAGE LOAN PRINCIPAL        MORTGAGE LOANS  AGGREGATE PRINCIPAL BALANCE
BALANCES ($)                                                    OUTSTANDING             PERCENT OF LOAN SUBGROUP
- ---------------------------------------------------------------------------------------------------------------------

<S>                                                <C>                   <C>                                 <C>
0.01 - 10,000.00                                      1                     8,000.00                            0.00
10,000.01 - 20,000.00                                52                   918,355.36                            0.15
20,000.01 - 30,000.00                               157                 4,041,402.15                            0.67
30,000.01 - 40,000.00                               281                10,044,637.36                            1.66
40,000.01 - 50,000.00                               375                17,152,621.85                            2.84
50,000.01 - 60,000.00                               457                25,313,081.65                            4.18
60,000.01 - 70,000.00                               410                26,839,530.60                            4.44
70,000.01 - 80,000.00                               396                29,723,743.47                            4.91
80,000.01 - 90,000.00                               439                37,390,134.22                            6.18
90,000.01 - 100,000.00                              351                33,486,718.08                            5.53
100,000.01 - 125,000.00                             687                77,177,179.38                           12.76
125,000.01 - 150,000.00                             446                61,143,091.34                           10.11
150,000.01 - 175,000.00                             343                55,714,054.03                            9.21
175,000.01 - 200,000.00                             247                46,270,722.24                            7.65
200,000.01 - 225,000.00                             157                33,219,504.18                            5.49
225,000.01 - 250,000.00                             117                27,752,333.16                            4.59
250,000.01 - 275,000.00                              99                25,886,897.95                            4.28
275,000.01 - 300,000.00                              74                21,204,142.08                            3.50
300,000.01 - 350,000.00                              93                30,047,317.92                            4.97
350,000.01 - 400,000.00                              40                15,014,575.20                            2.48
400,000.01 - 450,000.00                              18                 7,696,924.95                            1.27
450,000.01 - 500,000.00                              15                 7,162,251.15                            1.18
500,000.01 - 550,000.00                               2                 1,050,778.02                            0.17
550,000.01 - 600,000.00                               6                 3,456,290.73                            0.57
600,000.01 - 650,000.00                               3                 1,889,500.00                            0.31
650,000.01 - 700,000.00                               2                 1,340,000.00                            0.22
700,000.01 - 750,000.00                               3                 2,204,512.50                            0.36
850,000.01 - 900,000.00                               1                   874,264.89                            0.14
950,000.01 - 1,000,000.00                             1                   977,809.64                            0.16
- ---------------------------------------------------------------------------------------------------------------------
TOTAL:                                            5,273              $605,000,374.10                         100.00%
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>



                             MINIMUM RATES FOR THE
                             MORTGAGE LOANS IN THE

                          ADJUSTABLE RATE LOAN GROUP
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
                                           NUMBER OF
RANGE OF                                MORTGAGE LOANS  AGGREGATE PRINCIPAL BALANCE
MINIMUM RATES (%)                                               OUTSTANDING             PERCENT OF LOAN SUBGROUP
- ---------------------------------------------------------------------------------------------------------------------

<S>                                              <C>                <C>                                     <C>
5.001 - 6.000                                        12                 1,427,858.48                            0.24
6.001 - 7.000                                       135                18,741,100.90                            3.10
7.001 - 8.000                                       657                89,945,675.81                           14.87
8.001 - 9.000                                     1,492               193,662,524.47                           32.01
9.001 - 10.000                                    1,540               171,154,979.03                           28.29
10.001 - 11.000                                     885                85,526,406.22                           14.14
11.001 - 12.000                                     368                30,731,867.84                            5.08
12.001 - 13.000                                     128                 9,836,440.97                            1.63
13.001 - 14.000                                      43                 3,273,889.57                            0.54
14.001 - 15.000                                      10                   563,430.81                            0.09
15.001 - 16.000                                       2                    79,600.00                            0.01
16.001 - 17.000                                       1                    56,600.00                            0.01
- ---------------------------------------------------------------------------------------------------------------------
TOTAL:                                            5,273              $605,000,374.10                         100.00%
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>

                          LOAN-TO-VALUE RATIO FOR THE
                             MORTGAGE LOANS IN THE

                          ADJUSTABLE RATE LOAN GROUP
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
                                           NUMBER OF
RANGE OF                                MORTGAGE LOANS  AGGREGATE PRINCIPAL BALANCE
LOAN-TO-VALUE RATIO (%)                                         OUTSTANDING             PERCENT OF LOAN SUBGROUP
- ---------------------------------------------------------------------------------------------------------------------

<S>                                             <C>                  <C>                                  <C>
0.01 - 10.00                                          1                    41,400.00                            0.01
10.01 - 20.00                                         9                   278,895.53                            0.05
20.01 - 30.00                                        29                 1,856,978.61                            0.31
30.01 - 40.00                                        61                 4,095,941.05                            0.68
40.01 - 50.00                                       154                12,554,170.73                            2.08
50.01 - 60.00                                       327                31,248,056.61                            5.16
60.01 - 70.00                                     1,052               108,270,236.36                           17.90
70.01 - 80.00                                     2,151               269,643,973.45                           44.57
80.01 - 90.00                                     1,355               161,486,080.83                           26.69
90.01 - 100.00                                      134                15,524,640.93                            2.57
- ---------------------------------------------------------------------------------------------------------------------
TOTAL:                                            5,273              $605,000,374.10                         100.00%
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>


                  STATE DISTRIBUTIONS OF MORTGAGED PROPERTIES

                 FOR THE MORTGAGE LOANS IN THE ADJUSTABLE RATE
                                  LOAN GROUP

<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
                                           NUMBER OF    AGGREGATE PRINCIPAL BALANCE
STATES                                  MORTGAGE LOANS          OUTSTANDING             PERCENT OF LOAN SUBGROUP
- ---------------------------------------------------------------------------------------------------------------------

<S>                                              <C>                 <C>                                   <C>
AK                                                    7                   687,229.61                            0.11
AL                                                    1                    35,000.00                            0.01
AR                                                   18                 1,260,296.21                            0.21
AZ                                                  113                12,278,519.97                            2.03
CA                                                  981               176,376,481.08                           29.15
CO                                                  143                17,937,546.45                            2.96
CT                                                   47                 6,005,913.26                            0.99
DC                                                   18                 2,338,161.83                            0.39
DE                                                    5                   600,945.54                            0.10
FL                                                  304                28,348,353.04                            4.69
GA                                                   81                 9,690,519.72                            1.60
HI                                                   26                 4,252,518.28                            0.70
IA                                                   20                 1,333,243.86                            0.22
ID                                                   52                 5,027,215.82                            0.83
IL                                                  217                23,573,424.00                            3.90
IN                                                  199                14,093,345.98                            2.33
KS                                                   38                 2,334,068.65                            0.39
KY                                                   75                 6,361,942.27                            1.05
LA                                                   61                 6,963,257.03                            1.15
MA                                                   96                14,049,052.41                            2.32
MD                                                   59                 7,081,156.37                            1.17
ME                                                    5                   398,313.26                            0.07
MI                                                  485                41,582,989.21                            6.87
MN                                                   57                 6,055,273.53                            1.00
MO                                                  104                 8,207,670.59                            1.36
MS                                                   25                 1,958,684.77                            0.32
MT                                                    9                 1,318,038.02                            0.22
NC                                                  132                13,109,808.61                            2.17
ND                                                    4                   189,193.70                            0.03
NE                                                    5                   483,709.51                            0.08
NH                                                   19                 1,617,125.78                            0.27
NJ                                                  105                13,919,149.75                            2.30
NM                                                   46                 4,238,985.92                            0.70
NV                                                   65                 7,611,359.47                            1.26
NY                                                   73                 8,758,540.99                            1.45
OH                                                  373                30,085,148.26                            4.97
OK                                                  108                 7,803,397.83                            1.29
OR                                                   93                11,420,429.12                            1.89
PA                                                  124                 8,939,784.69                            1.48
RI                                                    2                   244,717.11                            0.04
SC                                                   20                 2,372,232.64                            0.39
SD                                                    4                   283,075.00                            0.05
TN                                                  141                15,016,739.46                            2.48
TX                                                  147                15,626,359.21                            2.58
UT                                                   93                12,880,606.44                            2.13
VA                                                   77                 8,711,904.19                            1.44
VT                                                    3                   186,439.67                            0.03
WA                                                  216                27,056,900.97                            4.47
WI                                                  152                11,995,565.11                            1.98
WV                                                   16                 1,158,573.64                            0.19
WY                                                    9                 1,141,466.27                            0.19
- ---------------------------------------------------------------------------------------------------------------------
TOTAL:                                            5,273              $605,000,374.10                         100.00%
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>


                       INITIAL FIXED RATE PERIOD FOR THE
                             MORTGAGE LOANS IN THE

                          ADJUSTABLE RATE LOAN GROUP
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
                                           NUMBER OF
                                        MORTGAGE LOANS  AGGREGATE PRINCIPAL BALANCE
INITIAL FIXED RATE PERIOD (MONTHS)                              OUTSTANDING             PERCENT OF LOAN SUBGROUP
- ---------------------------------------------------------------------------------------------------------------------

<S>                                             <C>               <C>                                      <C>
6                                                    87                12,165,747.09                            2.01
12                                                    3                   712,510.21                            0.12
24                                                3,106               352,004,328.60                           58.18
36r                                               2,077               240,117,788.20                           39.69
- ---------------------------------------------------------------------------------------------------------------------
TOTAL:                                            5,273              $605,000,374.10                         100.00%
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>

                 NEXT RATE ADJUSTMENT DATES FOR THE 1/29, 2/28
                                   AND 3/27

                             MORTGAGE LOANS IN THE
                          ADJUSTABLE RATE LOAN GROUP
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
                                           NUMBER OF    AGGREGATE PRINCIPAL BALANCE
NEXT ADJUSTMENT DATE                    MORTGAGE LOANS          OUTSTANDING             PERCENT OF LOAN SUBGROUP
- ---------------------------------------------------------------------------------------------------------------------

<S>                                               <C>                 <C>                                   <C>
6/1/00                                                2                   523,725.65                            0.09
7/1/00                                                7                   823,741.87                            0.14
9/1/00                                                1                    78,652.90                            0.01
10/1/00                                               3                   160,121.89                            0.03
12/1/00                                               2                   175,178.19                            0.03
1/1/01                                                1                   179,469.26                            0.03
2/1/01                                                3                   345,757.25                            0.06
3/1/01                                                6                   743,128.99                            0.13
4/1/01                                               25                 3,378,189.21                            0.57
5/1/01                                               55                 8,177,520.29                            1.38
6/1/01                                              464                55,994,846.04                            9.45
7/1/01                                              888               103,852,530.97                           17.52
8/1/01                                              976               105,842,663.30                           17.85
9/1/01                                              675                72,413,313.00                           12.21
10/1/01                                               1                    28,000.00                            0.00
11/1/01                                               1                   206,813.94                            0.03
12/1/01                                               2                   140,196.02                            0.02
1/1/02                                                1                    82,732.33                            0.01
3/1/02                                                6                   639,325.44                            0.11
4/1/02                                               35                 4,096,015.20                            0.69
5/1/02                                               24                 2,628,030.63                            0.44
6/1/02                                              262                32,018,985.43                            5.40
7/1/02                                              571                70,692,529.90                           11.92
8/1/02                                              692                78,453,706.33                           13.23
9/1/02                                              483                51,159,452.98                            8.63
- ---------------------------------------------------------------------------------------------------------------------
TOTAL:                                            5,186              $592,834,627.01                         100.00%
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>



                 NEXT RATE ADJUSTMENT DATES FOR THE NON 1/29,
                                 2/28 AND 3/27

                             MORTGAGE LOANS IN THE
                          ADJUSTABLE RATE LOAN GROUP
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
                                           NUMBER OF
                                        MORTGAGE LOANS  AGGREGATE PRINCIPAL BALANCE
NEXT ADJUSTMENT DATE                                            OUTSTANDING             PERCENT OF LOAN SUBGROUP
- ---------------------------------------------------------------------------------------------------------------------

<S>                                                <C>                  <C>                                  <C>
11/1/99                                               1                    82,574.57                            0.68
12/1/99                                              23                 1,922,214.57                           15.80
1/1/00                                               21                 2,793,157.95                           22.96
2/1/00                                               21                 3,490,550.00                           28.69
3/1/00                                               21                 3,877,250.00                           31.87
- ---------------------------------------------------------------------------------------------------------------------
TOTAL:                                               87               $12,165,747.09                         100.00%
- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>

                     TYPE OF MORTGAGED PROPERTIES FOR THE
                  MORTGAGE LOANS IN THE ADJUSTABLE RATE LOAN

                                     GROUP
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
                                           NUMBER OF    AGGREGATE PRINCIPAL BALANCE
PROPERTY TYPE                           MORTGAGE LOANS          OUTSTANDING             PERCENT OF LOAN SUBGROUP
- ---------------------------------------------------------------------------------------------------------------------

<S>                                               <C>                 <C>                                      <C>
Single Family                                     4,563               519,092,376.36                           85.80
PUD                                                 240                38,228,976.50                            6.32
Condo Low Rise                                      219                25,392,126.76                            4.20
2-4 Family                                          113                11,671,137.57                            1.93
Manufactured Housing                                131                 9,692,613.66                            1.60
Condo High Rise                                       7                   923,143.25                            0.15
- ---------------------------------------------------------------------------------------------------------------------
TOTAL:                                            5,273              $605,000,374.10                         100.00%
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>



                            OCCUPANCY TYPES FOR THE
                             MORTGAGE LOANS IN THE

                          ADJUSTABLE RATE LOAN GROUP
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
                                           NUMBER OF    AGGREGATE PRINCIPAL BALANCE
OCCUPANCY TYPE                          MORTGAGE LOANS          OUTSTANDING             PERCENT OF LOAN SUBGROUP
- ---------------------------------------------------------------------------------------------------------------------

<S>                                               <C>                 <C>                                      <C>
Primary Residence                                 5,000               582,614,995.31                           96.30
Investment Property                                 248                18,985,508.10                            3.14
Second Home                                          25                 3,399,870.69                            0.56
- ---------------------------------------------------------------------------------------------------------------------
TOTAL:                                            5,273              $605,000,374.10                         100.00%
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>

                  REMAINING MONTHS TO STATED MATURITY FOR THE
                  MORTGAGE LOANS IN THE ADJUSTABLE RATE LOAN

                                     GROUP
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
                                           NUMBER OF    AGGREGATE PRINCIPAL BALANCE
REMAINING TERM (MONTHS)                 MORTGAGE LOANS          OUTSTANDING             PERCENT OF LOAN SUBGROUP
- ---------------------------------------------------------------------------------------------------------------------

<S>                                              <C>                 <C>                                   <C>
169 - 180                                             9                   353,866.68                            0.06
337 - 348                                             6                   634,957.31                            0.10
349 - 360                                         5,258               604,011,550.11                           99.84
- ---------------------------------------------------------------------------------------------------------------------
TOTAL:                                            5,273              $605,000,374.10                         100.00%
- ---------------------------------------------------------------------------------------------------------------------

</TABLE>
                             LOAN PURPOSE FOR THE
                             MORTGAGE LOANS IN THE

                          ADJUSTABLE RATE LOAN GROUP
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
                                           NUMBER OF    AGGREGATE PRINCIPAL BALANCE
LOAN PURPOSE                            MORTGAGE LOANS          OUTSTANDING             PERCENT OF LOAN SUBGROUP
- ---------------------------------------------------------------------------------------------------------------------

<S>                                             <C>                 <C>                                      <C>
Cash Out                                          2,994               334,898,404.16                           55.36
Purchase                                          1,670               196,251,260.65                           32.44
Rate/Term Refinance                                 609                73,850,709.29                           12.21
- ---------------------------------------------------------------------------------------------------------------------
TOTAL:                                            5,273              $605,000,374.10                         100.00%
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>


                                  SIGNATURES

      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.

                                         CWABS, INC.

                                         By:      /s/ David Walker
                                                  ---------------------------
                                                  David Walker
                                                  Vice President

Dated:  September 21, 1999


<PAGE>



                               BROWN & WOOD LLP
                            One World Trade Center
                           New York, New York 10048
                           Telephone: (212) 839-5300
                           Facsimile: (212) 839-5599

                                                       September 22, 1999

BY MODEM

Securities and Exchange Commission
Judiciary Plaza
450 Fifth Street, N.W.
Washington, D.C.  20549

         Re:      CWABS, Inc.
                  Revolving Home Equity Loan Asset-Backed Certificates,
                  Series 1999-3
                  --------------------------------------------------------

Ladies and Gentlemen:

         On behalf of CWABS, Inc. (the "Company"), we enclose herewith for
filing, pursuant to the Securities and Exchange Act of 1934, the Company's
Current Report on Form 8-K, Final Mortgage Loan Statistics in connection with
the above-referenced transaction.

                                                 Very truly yours,

                                                 /s/ Alastair Onglingswan

                                                 Alastair Onglingswan


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