LIFE FINANCIAL HOME LOAN OWNER TRUST 1997-3
8-K, 1998-03-27
ASSET-BACKED SECURITIES
Previous: CIT RV TRUST 1997 A, 10-K, 1998-03-27
Next: RMX REIT INC, S-2/A, 1998-03-27




                       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:  March 11, 1998
(Date of earliest event reported)

Commission File No. 333-40467

PAINEWEBBER MORTGAGE ACCEPTANCE  CORPORATION IV (as depositor under the Sale and
Servicing  Agreement,  dated  as of  December  1,  1997,  relating  to the  Life
Financial  Home Loan Owner Trust 1997-3,  Home Loan Asset Backed  Notes,  Series
1997-3)



                 PAINEWEBBER MORTGAGE ACCEPTANCE CORPORATION IV
- --------------------------------------------------------------------------------



        Delaware                                         06-1204982
- --------------------------------------------------------------------------------
(State of Incorporation)                    (I.R.S. Employer Identification No.)



1285 Avenue of the Americas
New York, New York                                         10019
- --------------------------------------------------------------------------------
Address of principal executive offices                   (Zip Code)



                                 (212) 713-2000
- --------------------------------------------------------------------------------
               Registrant's Telephone Number, including area code



- --------------------------------------------------------------------------------
              (Former name, former address and former fiscal year,
                          if changed since last report)


<PAGE>

ITEM 5.  Other Events
         ------------

     On March 11,  1998  Life  Financial  Home  Loan  Owner  Trust  1997-3  (the
"Issuer")  completed the purchase of the  Subsequent  Loans  pursuant to Section
2.06 of the Sale and  Servicing  Agreement,  dated as of  December  1, 1997 (the
"Sale  and  Servicing   Agreement")  among  the  Issuer,   PaineWebber  Mortgage
Acceptance  Corporation  IV, a Delaware  corporation  (the  "Registrant"),  Life
Investment  Holdings,  Inc.  (the  "Transferor"),  and Norwest  Bank  Minnesota,
National  Association  (the  "Indenture  Trustee").  The  Subsequent  Loans were
transferred to the Issuer pursuant to the Subsequent Transfer  Agreement,  dated
as  of  March  11,  1998  (the  "Subsequent  Transfer  Agreement"),   among  the
Transferor,  the Issuer and the  Indenture  Trustee.  Attached as Exhibit 99 are
certain  characteristics  of the Initial  Loans as of February  28, 1998 and the
Subsequent Loans as of March 3, 1998 (with respect to each, the "Cut-Off Date").
Because the  characteristics  of the Initial  Loans are shown as of February 28,
1998, the principal balances that are shown for the Pool are likely to be higher
than if such  characteristics were shown as of March 3, 1998 since any principal
payments and  prepayments  made on the Initial  Loans  between March 1, 1998 and
March 3, 1998 are not reflected in the attached Exhibit 99.

     Capitalized terms used herein and not defined herein have the same meanings
ascribed to such terms in the Sale and Servicing Agreement.


<PAGE>

ITEM 7.  Financial Statements and Exhibits
         ---------------------------------

         (c) Exhibits

Item 601(a)
of Regulation S-K
Exhibit No.                                     Description
- -----------------                               -----------

       99                                 Description of the Loans


<PAGE>

     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.

                                                   PAINEWEBBER MORTGAGE
                                                   ACCEPTANCE CORPORATION IV


March 13, 1998


                                                   By:  /s/ Joseph Piscina
                                                        -------------------
                                                        Joseph Piscina
                                                        Director


<PAGE>

                                INDEX TO EXHIBITS
                                -----------------


                                                                   Paper (P) or
Exhibit No.                       Description                     Electronic (E)
- -----------                       ------------                    --------------
    99                      Description of the Loans                    E


<PAGE>

                                   Exhibit 99
                                   ----------

     The Loans included in the Pool have the characteristics set forth below and
in the tables beginnings on the following page. Unless otherwise indicated,  all
percentages and weighted  averages are percentages and weighted  averages of the
Cut-Off Date Pool Principal Balance.


Loan Statistics

     As of the  Cut-Off  Date,  the  Loans  consisted  of  7,379  Loans  with an
aggregate   Principal   Balance  totaling   $247,309,365  (the  "Pool  Principal
Balance").  As of the Cut-Off Date,  Adjustable Rate Loans  represented 6.64% of
the Statistic  Principal  Balance and the remainder of the Loans have fixed Loan
Rates ("Fixed Rate Loans").  The Principal Balances of the Loans range from $895
to $91,221 and average  $33,515.  As of the Cut-Off Date,  the weighted  average
remaining term to stated maturity of the Loans was  approximately 217 months and
the weighted average number of months that have elapsed since  origination was 5
months.  As of the Cut-Off Date,  the weighted  average  Combined  Loan-to-Value
Ratio  of the  Loans  was  approximately  110.30%,  with  the  highest  Combined
Loan-to-Value  Ratio being 135.00%.  As of the Cut-Off Date,  5,361 of the Loans
(representing approximately 75.52% of the Pool Principal Balance) had a Combined
Loan-to-Value Ratio in excess of 100%.

     Each  Adjustable  Rate Loan  bears  interest  at an  adjustable  rate.  The
interest  rate borne by  substantially  all of the  Adjustable  Rate Loans first
adjust on the date set forth in the related Note for the  Adjustable  Rate Loans
and then  every six months  thereafter  (each  such date  thereafter,  a "Change
Date").  The Loan Rate with respect to each  Adjustable Rate Loan will adjust on
each applicable Change Date to equal the sum of (i) the London Interbank Offered
Rate for six-month U.S.  dollar deposits (the "LIBOR Index") either as announced
by FNMA,  and  available as of the date 45 days before each Change  Date,  or as
published in The Wall Street Journal  generally on a day of the month  preceding
the month of the Change Date and (ii) the gross margin (the "Gross  Margin") set
forth in the related Note subject to rounding and to the effects of the Periodic
Rate Cap, the applicable Lifetime Cap and the applicable Lifetime Floor.

     The Loans that are Fixed Rate Loans bear  interest at fixed Loan Rates that
ranged from  approximately  9.100% to approximately  18.490% per annum as of the
Cut-Off Date.  The weighted  average Loan Rate for the Loans that are Fixed Rate
Loans was approximately 14.014% per annum as of the Cut-Off Date.

     As of the Cut-Off Date, the Loan Rates for the Adjustable Rate Loans ranged
from  9.250% to 14.475%  and the Gross  Margins  for the  Adjustable  Rate Loans
ranged from 4.500% to 9.875%.  As of the Cut-Off Date, the weighted average Loan
Rate of the  Adjustable  Rate Loans was 11.596% and the weighted  average  Gross
Margin of the Adjustable Rate Loans was approximately 6.814%. The "Periodic Rate
Cap"  limits  changes  in the Loan  Rate for each  Adjustable  Rate Loan on each
Change Date to 150 basis points in the case of Adjustable  Rate Loans based on a
LIBOR Index.  The "Lifetime Cap" for each Adjustable Rate Loan is the rate which
is  generally  600 basis  points  greater  than the  initial  Loan Rate for such
Adjustable  Rate Loan, and the "Lifetime  Floor" is the lowest rate to which the
Loan Rate can adjust for such  Adjustable Rate Loan. As of the Cut-Off Date, the
Lifetime  Caps of the  Adjustable  Rate Loans ranged from 12.800% to 20.000% and
the Lifetime  Floors of the Adjustable Rate Loans ranged from 9.250% to 14.475%.
As of the Cut-Off Date, the weighted average Lifetime Cap of the Adjustable Rate
Loans was  approximately  17.620% and the weighted  average  Lifetime  Floor was
approximately  11.595%. As of the Cut-Off Date, the number of months to the next
Change Date of the Adjustable Rate Loans ranged from one month to six months. As
of the  Cut-Off  Date,  the  weighted  average  months to next  Change  Date was
approximately  4 months.  The Adjustable  Rate Loans do not provide for negative
amortization.

     As of the Cut-Off  Date,  no Loan was  scheduled to mature later than March
2023.

     As of the Cut-Off Date, 100% of the Loans (by Pool Principal  Balance) were
secured by  Mortgaged  Properties  represented  by the  related  Obligors  to be
owner-occupied.

     As of the Cut-Off  Date, 66 of the Loans were 30 days or more past due. The
weighted average Credit Score for the Loans was 674.

     The following tables are based on certain statistical  characteristics with
respect to the Loans as of the  applicable  Cut-Off Date.  The sum of the dollar
amounts and percentages in the following  tables may not equal the totals due to
rounding.

<PAGE>

<TABLE>
                    Geographic Distribution of Initial Loans

<CAPTION>
                                                                        % of Total by
                           Number                                         Aggregate
                             of                 Aggregate                 Principal
       State               Loans            Principal Balance              Balance
       -----               ------           -----------------           -------------
<S>                        <C>              <C>                         <C>
Alabama...................   404              $ 12,147,438                  4.91%
Alaska....................     3                   127,655                  0.05
Arizona...................   248                 8,757,777                  3.54
Arkansas..................    19                   645,788                  0.26
California................ 1,015                38,100,030                 15.41
Colorado..................   175                 6,332,354                  2.56
Connecticut...............    40                 1,346,394                  0.54
Delaware..................    32                 1,035,781                  0.42
District of Columbia......    12                   392,584                  0.16
Florida...................   440                14,620,599                  5.91
Georgia...................   296                 9,981,560                  4.04
Hawaii....................    41                 1,665,003                  0.67
Idaho.....................    89                 2,822,307                  1.14
Illinois..................   140                 4,754,040                  1.92
Indiana...................   157                 4,840,915                  1.96
Iowa......................    38                 1,077,323                  0.44
Kansas....................   251                 7,684,456                  3.11
Kentucky..................    38                 1,062,767                  0.43
Maine.....................     8                   280,868                  0.11
Maryland..................   427                15,716,439                  6.35
Massachusetts.............    27                   968,747                  0.39
Michigan..................   111                 3,176,010                  1.28
Minnesota.................    65                 2,121,232                  0.86
Mississippi...............     7                   252,747                  0.10
Missouri..................   255                 7,824,884                  3.16
Montana...................    55                 1,929,961                  0.78
Nebraska..................    46                 1,449,294                  0.59
Nevada....................   137                 4,780,714                  1.93
New Hampshire.............     6                   137,863                  0.06
New Jersey................    50                 1,806,854                  0.73
New Mexico................    47                 1,585,347                  0.64
New York..................    40                 1,259,820                  0.51
North Carolina............   418                13,594,208                  5.50
Ohio......................   380                11,852,165                  4.79
Oklahoma..................   456                14,143,565                  5.72
Oregon....................    62                 2,335,779                  0.94
Pennsylvania..............    95                 3,152,133                  1.27
Rhode Island..............    28                   861,933                  0.35
South Carolina............   115                 3,690,133                  1.49
South Dakota..............     6                   227,124                  0.09
Tennessee.................    94                 2,863,261                  1.16
Texas.....................     2                    37,225                  0.02
Utah......................   127                 4,361,728                  1.76
Vermont...................     6                   179,598                  0.07
Virginia..................   687                23,060,346                  9.32
Washington................   107                 3,759,216                  1.52
West Virginia.............     1                    47,892                  0.02
Wisconsin.................    53                 1,617,842                  0.65
Wyoming...................    23                   839,667                  0.34
                           -----              ------------                -------
     Total................ 7,379              $247,309,365                100.00%
                           =====              ============                =======
</TABLE>


<PAGE>

<TABLE>
                     Principal Balances of Fixed Rate Loans

<CAPTION>
                                                                           % of
                                                                         Total by
                                                                         Aggregate
                           Number                                        Principal
  Range of Principal         of           Aggregate Principal          Balance Fixed
       Balances            Loans        Balance Fixed Rate Loans        Rate Loans
  ------------------       ------       ------------------------       -------------
<S>                        <C>          <C>                            <C>
$ 2,500.00 or less........     2              $      2,117                  0.00%
$ 2,500.01 -  $10,000.....    20                   195,848                  0.08
$10,000.01 -  $20,000.....   791                13,394,229                  5.80
$20,000.01 -  $30,000..... 2,014                51,541,316                 22.32
$30,000.01 -  $40,000..... 2,580                91,043,544                 39.43
$40,000.01 -  $50,000.....   912                41,974,051                 18.18
$50,000.01 -  $60,000.....   381                21,299,415                  9.22
$60,000.01 -  $70,000.....   141                 9,212,307                  3.99
$70,000.01 -  $80,000.....    28                 2,062,692                  0.89
$80,000.01 -  $90,000.....     1                    81,046                  0.04
$90,000.01 - $100,000.....     1                    91,221                  0.04
                           -----              ------------                -------
     Total................ 6,871              $230,897,786                100.00%
                           =====              ============                =======
</TABLE>

     As of the Cut-Off Date, the average Principal Balance of the Loans that are
Fixed Rate Loans was $33,605.



<TABLE>
                   Principal Balances of Adjustable Rate Loans

<CAPTION>
                                                                            % of
                                                                          Total by
                                                                         Aggregate
                                                                         Principal
                           Number               Aggregate                Balance of
 Range of Principal          of           Principal Balance of           Adjustable
      Balances             Loans          Adjustable Rate Loans          Rate Loans
 ------------------        ------         ---------------------          ----------
<S>                        <C>            <C>                            <C>
$ 2,500.01 - $10,000......     1               $     9,955                  0.06%
$10,000.01 - $20,000......    82                 1,360,426                  8.29
$20,000.01 - $30,000......   129                 3,245,029                 19.77
$30,000.01 - $40,000......   221                 7,803,146                 47.55
$40,000.01 - $50,000......    35                 1,626,086                  9.91
$50,000.01 - $60,000......    32                 1,821,265                 11.10
$60,000.01 - $70,000......     7                   466,925                  2.85
$70,000.01 - $80,000......     1                    78,746                  0.48
                             ---               -----------                -------
     Total................   508               $16,411,579                100.00%
                             ===               ===========                =======
</TABLE>

     As of the Cut-Off Date, the average Principal Balance of the Loans that are
Adjustable Rate Loans was $32,306.


<PAGE>

<TABLE>
                         Loan Rates of Fixed Rate Loans

<CAPTION>
                                                                            % of
                                                                          Total by
                                                                         Aggregate
                                                                         Principal
                           Number              Aggregate                 Balance of
                             of           Principal Balance of             Fixed
Range of Loan Rates        Loans            Fixed Rate Loans             Rate Loans
- -------------------        ------         --------------------           ----------
<S>                        <C>            <C>                            <C>
  9.001% -  9.500%........     2              $     68,567                  0.03%
  9.501% - 10.000%........    11                   361,623                  0.16
 10.001% - 10.500%........     4                   106,297                  0.05
 10.501% - 11.000%........     4                   101,503                  0.04
 11.001% - 11.500%........    49                 1,543,756                  0.67
 11.501% - 12.000%........   266                 9,717,593                  4.21
 12.001% - 12.500%........   416                14,885,600                  6.45
 12.501% - 13.000%........   857                29,957,976                 12.97
 13.001% - 13.500%........   865                29,704,883                 12.86
 13.501% - 14.000%........ 1,243                42,803,553                 18.54
 14.001% - 14.500%........   908                30,029,464                 13.01
 14.501% - 15.000%........   962                31,811,661                 13.78
 15.001% - 15.500%........   511                16,239,111                  7.03
 15.501% - 16.000%........   456                14,227,993                  6.16
 16.001% - 16.500%........   132                 3,937,002                  1.71
 16.501% - 17.000%........   133                 3,926,725                  1.70
 17.001% - 17.500%........    29                   856,500                  0.37
 17.501% - 18.000%........    21                   562,581                  0.24
 18.001% - 18.500%........     2                    55,397                  0.02
                           -----              ------------                -------
     Total................ 6,871              $230,897,786                100.00%
                           =====              ============                =======
</TABLE>

     As of the Cut-Off Date, the weighted average Loan Rate of the Initial Loans
that are Fixed Rate Loans was approximately 14.014% per annum.


<PAGE>


                       Loan Rates of Adjustable Rate Loans
<TABLE>
<CAPTION>
                                                                            % of
                                                                          Total By
                                                                         Aggregate
                                                                         Principal
                           Number               Aggregate                Balance of
                             of           Principal Balance of           Adjustable
Range of Loan Rates        Loans          Adjustable Rate Loans          Rate Loans
- -------------------        ------         ---------------------          ----------
<S>                        <C>            <C>                            <C>
  9.001% -  9.500%........     3               $    88,192                  0.54%
  9.501% - 10.000%........    25                   786,384                  4.79
 10.001% - 10.500%........    43                 1,368,533                  8.34
 10.501% - 11.000%........    78                 2,703,398                 16.47
 11.001% - 11.500%........    80                 2,473,070                 15.07
 11.501% - 12.000%........   111                 3,689,023                 22.48
 12.001% - 12.500%........    70                 2,268,843                 13.82
 12.501% - 13.000%........    63                 2,000,101                 12.19
 13.001% - 13.500%........    25                   782,097                  4.77
 13.501% - 14.000%........     9                   235,939                  1.44
 14.001% - 14.500%........     1                    16,000                  0.10
                             ---               -----------                -------
     Total................   508               $16,411,579                100.00%
                             ===               ===========                =======
</TABLE>

     As of the Cut-Off  Date,  the weighted  average Loan Rate of the Loans that
are Adjustable Rate Loans was approximately 11.596% per annum.



<TABLE>
                                  Gross Margins

<CAPTION>
                                                Aggregate         % of Total by Aggregate
                          Number of       Principal Balance of     Principal Balance of
   Loan Rate            Initial Loans     Adjustable Rate Loans    Adjustable Rate Loans
   ---------            -------------     ---------------------   -----------------------
<S>                     <C>               <C>                     <C>
4.000% to 4.999%.......        7               $   180,866                  1.10%
5.000% to 5.999%.......      101                 3,270,066                 19.93
6.000% to 6.999%.......      164                 5,601,928                 34.13
7.000% to 7.999%.......      170                 5,426,615                 33.07
8.000% to 8.999%.......       52                 1,574,027                  9.59
9.000% to 9.999%.......       14                   358,077                  2.18
                             ---               -----------                -------
     Total.............      508               $16,411,579                100.00%
                             ===               ===========                =======
</TABLE>

     As of the Cut-Off  Date,  the weighted  average  Gross Margin for the Loans
that are Adjustable Rate Loans was 6.814%.


<PAGE>

<TABLE>
                                  Lifetime Caps

<CAPTION>
                                                 Aggregate         % of Total by Aggregate
                          Number of        Principal Balance of     Principal Balance of  
    Lifetime Cap        Initial Loans      Adjustable Rate Loans    Adjustable Rate Loans 
    ------------        -------------      ---------------------   -----------------------
<S>                     <C>                <C>                     <C>
12.501% - 13.000%......        1                $   26,040                  0.16%
14.501% - 15.000%......        1                    21,890                  0.13
15.001% - 15.500%......        3                    88,192                  0.54
15.501% - 16.000%......       23                   729,494                  4.44
16.001% - 16.500%......       37                 1,165,461                  7.10
16.501% - 17.000%......       74                 2,501,727                 15.24
17.001% - 17.500%......       75                 2,341,431                 14.27
17.501% - 18.000%......      136                 4,547,156                 27.71
18.001% - 18.500%......       68                 2,205,123                 13.44
18.501% - 19.000%......       58                 1,823,213                 11.11
19.001% - 19.500%......       24                   747,160                  4.55
greater than 19.500%...        8                   214,692                  1.31
                             ---               -----------                -------
     Total.............      508               $16,411,579                100.00%
                             ===               ===========                =======
</TABLE>

     As of the Cut-Off  Date,  the weighted  average  Lifetime Cap for the Loans
that are Adjustable Rate Loans was 17.620%.



<TABLE>
                                 Lifetime Floors

<CAPTION>
                                                Aggregate         % of Total by Aggregate
                          Number of       Principal Balance of     Principal Balance of
 Lifetime Floor         Initial Loans     Adjustable Rate Loans    Adjustable Rate Loans
 --------------         -------------     ---------------------   -----------------------
<S>                     <C>               <C>                     <C>
 9.001% -  9.500%......        3               $    88,192                  0.54%
 9.501% - 10.000%......       25                   786,384                  4.79
10.001% - 10.500%......       43                 1,368,533                  8.34
10.501% - 11.000%......       79                 2,728,217                 16.62
11.001% - 11.500%......       80                 2,473,070                 15.07
11.501% - 12.000%......      111                 3,689,023                 22.48
12.001% - 12.500%......       70                 2,265,270                 13.80
12.501% - 13.000%......       62                 1,950,386                 11.88
13.001% - 13.500%......       25                   782,097                  4.77
13.501% - 14.000%......        9                   264,407                  1.61
14.001% - 14.500%......        1                    16,000                  0.10
                             ---               -----------                -------
     Total.............      508               $16,411,579                100.00%
                             ===               ===========                =======
</TABLE>

     As of the Cut-Off Date, the weighted  average  Lifetime Floor for the Loans
that are Adjustable Rate Loans was 11.595%.



<TABLE>
                                  Lien Priority

<CAPTION>
                                                                       % of Total by
                           Number                                        Aggregate
                             of                 Aggregate                Principal
Lien Priority              Loans            Principal Balance             Balance
- -------------              ------           -----------------          -------------
<S>                        <C>              <C>                        <C>
 First Lien...............     5              $    181,236                  0.07%
 Second Lien.............. 7,374               247,128,129                 99.93
                           -----              ------------                -------
     Total................ 7,379              $247,309,365                100.00%
                           =====              ============                =======
</TABLE>

<PAGE>

<TABLE>
                          Combined Loan-to-Value Ratios

<CAPTION>
                                                                       % of Total by
                           Number                                       Aggregated
 Range of Combined           of                 Aggregate                Principal
Loan-to-Value Ratios       Loans            Principal Balance             Balance
- --------------------       ------           -----------------          -------------
<S>                        <C>              <C>                        <C>
   5.01% -  10.00%........     1              $     12,261                  0.00%
  10.01% -  15.00%........    10                   243,886                  0.10
  15.01% -  20.00%........    27                   774,133                  0.31
  20.01% -  25.00%........    38                 1,068,138                  0.43
  25.01% -  30.00%........    50                 1,707,939                  0.69
  30.01% -  35.00%........    55                 1,887,416                  0.76
  35.01% -  40.00%........    52                 1,931,026                  0.78
  40.01% -  45.00%........    34                 1,345,961                  0.54
  45.01% -  50.00%........    20                   757,945                  0.31
  50.01% -  55.00%........    14                   633,769                  0.26
  55.01% -  60.00%........    13                   458,972                  0.19
  60.01% -  65.00%........    19                   715,328                  0.29
  65.01% -  70.00%........    13                   405,068                  0.16
  70.01% -  75.00%........    14                   399,407                  0.16
  75.01% -  80.00%........    32                   852,484                  0.34
  80.01% -  85.00%........    62                 1,692,521                  0.68
  85.01% -  90.00%........   156                 4,290,988                  1.74
  90.01% -  95.00%........   381                10,764,374                  4.35
  95.01% - 100.00%........ 1,027                30,598,492                 12.37
 100.01% - 105.00%........   382                11,689,117                  4.73
 105.01% - 110.00%........   628                20,144,727                  8.15
 110.01% - 115.00%........   829                27,152,509                 10.98
 115.01% - 120.00%........ 1,024                36,137,204                 14.61
 120.01% - 125.00%........ 1,648                59,546,153                 24.08
 125.01% - 130.00%........   332                12,580,462                  5.09
 130.01% - 135.00%........   518                19,519,085                  7.89
                           -----              ------------                -------
     Total................ 7,379              $247,309,365                100.00%
                           =====              ============                =======
</TABLE>

     As of the Cut-Off Date, the weighted average Combined  Loan-to-Value  Ratio
of the Loans was approximately 110.30%.



<TABLE>
                            Months Since Origination

<CAPTION>
                                                                       % of Total by
                           Number                                        Aggregate
  Loan Age                   of                 Aggregate                Principal
 (in months)               Loans            Principal Balance             Balance
 -----------               ------           -----------------          -------------
<S>                        <C>              <C>                        <C>
Less than one.............   371              $ 13,027,936                  5.27%
1 - 3..................... 2,936                96,732,052                 39.11
4 - 6..................... 2,141                70,973,059                 28.70
7 - 9..................... 1,321                46,160,677                 18.67
10 or greater.............   610                20,415,641                  8.26
                           -----              ------------                -------
     Total................ 7,379              $247,309,365                100.00%
                           =====              ============                =======
</TABLE>

     As of the  Cut-Off  Date,  the  weighted  average  number of  months  since
origination of the Loans was 5 months.



<TABLE>
                           Remaining Terms to Maturity

<CAPTION>
 Range of
 Remaining                                                             % of Total by
 Terms to                  Number                                        Aggregate
 Maturity                    of                 Aggregate                Principal
(in months)                Loans            Principal Balance             Balance
- -----------                ------           -----------------          -------------
<S>                        <C>              <C>                        <C>
  31 -  60................    26              $    543,341                  0.22%
  61 -  90................    22                   480,644                  0.19
  91 - 120................   202                 5,410,447                  2.19
 121 - 150................    12                   340,475                  0.14
 151 - 180................ 3,599               113,934,007                 46.07
 181 - 210................     2                    49,867                  0.02
 211 - 240................ 2,031                73,716,681                 29.81
 271 - 300................ 1,485                52,833,923                 21.36
                           -----              ------------                -------
     Total................ 7,379              $247,309,365                100.00%
                           =====              ============                =======
</TABLE>

     As of the Cut-Off Date, the weighted average  remaining term to maturity of
the Loans was approximately 217 months.



<TABLE>
                           Original Terms to Maturity

<CAPTION>
 Original                                                              % of Total by
  Term to                  Number                                        Aggregate
 Maturity                    of                 Aggregate                Principal
(in months)                Loans            Principal Balance             Balance
- -----------                ------           -----------------          _____________
<S>                        <C>              <C>                        <C>
  31 -  60................    25              $    524,947                  0.21%
  61 -  90................    17                   340,182                  0.14
  91 - 120................   208                 5,569,303                  2.25
 121 - 150................    11                   306,066                  0.12
 151 - 180................ 3,600               113,968,416                 46.08
 181 - 210................     1                    21,837                  0.01
 211 - 240................ 2,032                73,744,691                 29.82
 271 - 300................ 1,485                52,833,923                 21.36
                           -----              ------------                -------
     Total................ 7,379              $247,309,365                100.00%
                           =====              ============                =======
</TABLE>

     As of the Cut-Off Date, the weighted  average  original term to maturity of
the Loans was approximately 222 months.


<PAGE>

<TABLE>
                                  Credit Score

<CAPTION>
                                                                       % of Total by
                           Number                                        Aggregate
Range of                     of                 Aggregate                Principal
Credit Scores              Loans            Principal Balance             Balance
- -------------              ------           -----------------          -------------
<S>                        <C>              <C>                        <C>  
Less than 600.............     7              $    190,451                  0.08%
600 to 609................     8                   231,907                  0.09
610 to 619................    31                   809,572                  0.33
620 to 629................   488                13,898,913                  5.62
630 to 639................   564                16,672,454                  6.74
640 to 649................   973                31,217,414                 12.62
650 to 659................   962                30,602,393                 12.37
660 to 669................   865                29,560,784                 11.95
670 to 679................   809                28,998,246                 11.73
680 to 689................   634                22,192,509                  8.97
690 to 699................   530                19,353,598                  7.83
700 to 709................   454                17,067,645                  6.90
710 to 719................   362                12,615,998                  5.10
720 to 729................   232                 8,110,582                  3.28
730 to 739................   165                 5,794,321                  2.34
740 to 749................   106                 3,643,714                  1.47
750 to 759................    71                 2,516,184                  1.02
760 to 769................    60                 1,831,784                  0.74
770 to 779................    28                   902,882                  0.37
780 to 789................    17                   632,123                  0.26
790 to 799................     9                   282,643                  0.11
800 to 999................     4                   183,245                  0.07
                           -----              ------------                -------
     Total................ 7,379              $247,309,365                100.00%
                           =====              ============                =======
</TABLE>

     As of the Cut-Off Date, the weighted average Credit Score was approximately
674.


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