BLOCK MORTGAGE FINANCE ASSET BACKED CERTIFICATES SER 1998-1
8-K, 1998-03-10
ASSET-BACKED SECURITIES
Previous: OMEGA PROTEIN CORP, S-1/A, 1998-03-10
Next: BROADCOM CORP, S-1/A, 1998-03-10




                    SECURITIES AND EXCHANGE COMMISSION

                          WASHINGTON, D.C. 20549

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

                                 FROM 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): January 28, 1998

              TRUST CREATED BY BLOCK MORTGAGE FINANCE, INC.
  (under a Pooling and Servicing Agreement dated as of January 1, 1998,
           which Trust is the Issuer of Block Mortgage Finance
                Asset Backed Certificates, Series 1998-1)
- --------------------------------------------------------------------------
          (Exact name of registrant as specified in its charter)

                                 New York
- --------------------------------------------------------------------------
              (State or other jurisdiction of incorporation)

333-14041                                 Applied For
- --------------------------------------------------------------------------
(Commission File Number)             (IRS Employer Identification No.)

      3 Park Plaza, 16th Floor
      Irvine, California
      Attention: Block Mortgage Finance
      Asset Backed Certificates, Series 1998-1            92614
- --------------------------------------------------------------------------
       (Address of principal executive offices)          (Zip Code)

     Registrant's telephone number, including area code: 714-253-7575

                              Not applicable
- --------------------------------------------------------------------------
      (Former name or former address, if changed since last report)


<PAGE>



ITEM 5.    OTHER MATTERS
          This  information is being filed in accordance  with the provisions of
     Rule 463 and Rule 701 regarding the use of proceeds in connection  with the
     Block  Mortgage  Finance Asset Backed  Certificates,  Series  1998-1.  This
     offering represents the third take-down of the shelf registration statement
     filed by Block Mortgage Finance, Inc. on January 22, 1997.

     1.   The offering for the securities commenced on January 28, 1998.

     2.   The managing  underwriters  for the transaction  were Morgan Stanley &
          Co., Incorporated and Salomon Brothers Inc.

     3.   The following debt securities were issued:

                a.  Block  Mortgage  Finance  Asset  Backed  Certificates,
                    Series 1998-1, Class A-1;
                b.  Block  Mortgage  Finance  Asset  Backed  Certificates,
                    Series 1998-1, Class A-2;
                c.  Block  Mortgage  Finance  Asset  Backed  Certificates,
                    Series 1998-1, Class A-3;
                d.  Block  Mortgage  Finance  Asset  Backed  Certificates,
                    Series 1998-1, Class A-4;
                e.  Block  Mortgage  Finance  Asset  Backed  Certificates,
                    Series 1998-1, Class A-5;
                f.  Block  Mortgage  Finance  Asset  Backed  Certificates,
                    Series 1998-1, Class A-6

     4.   No class of convertible securities is being registered.

     5.   The following  representing the aggregate offering price of securities
          registered and sold to date for the account of the issuer.

             Amount         Aggregate Price of        Amount   Aggregate Price
            Registered    Offering Amt. Registered     Sold     of Amount Sold

Class A-1  40,400,000          40,391,668         40,400,000        40,391,668

Class A-2  18,500,000          18,479,948         18,500,000        18,479,948

Class A-3  10,900,000          10,893,751         10,900,000        10,893,751

Class A-4  13,000,000          12,984,411         13,000,000        12,984,411

Class A-5   9,200,000           9,190,950          9,200,000         9,190,950

Class A-6  92,320,000          92,320,000         92,320,000        92,320,000

Total     184,320,000         184,260,728        184,320,000       184,260,728

     6.   The  following  are  reasonable  estimates  of the amount of  expenses
          incurred for the issuer's  account in connection with the issuance and
          distribution of the securities registered:

                  Underwriting discounts and commissions          $509,263
                  Other Expenses                                   550,000
                                                                   -------
                  Total Expenses                                 1,059,263

     7.   Net offering  proceeds of $183,201,465 will be used for the purpose of
          acquisition  of mortgages.  There is no material  change in the use of
          proceeds as described in the prospectus.
<PAGE>




           OTHER EVENTS
          Attached hereto is a copy of the Statement to Certificateholders  with
     respect to the  February,  1998,  distribution  to  Certificateholders,  as
     provided to the Certificateholders by the Trustee.

ITEM 7.   FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS


Exhibit 99.1
               Statement  to  Certificateholders  Relating  to  February,  1998,
          Distributions  to  Holders  of Block  Mortgage  Finance  Asset  Backed
          Certificates, Series 1998-1.

         [THE REMAINDER OF THIS PAGE IS INTENTIONALLY LEFT BLANK]







































<PAGE>



                                SIGNATURES

     Pursuant to the  requirements  of the  Securities  Exchange Act of 1934, as
     amended,  the  Registrant  has duly  caused this report to be signed on its
     behalf by the undersigned hereunto duly authorized.

                                    BLOCK MORTGAGE FINANCE, INC., as
                                    Registrant


Date: March ___, 1998               By:   /s/ Bret G. Wilson
                                          ------------------
                                    Bret G. Wilson, President























<PAGE>



                              EXHIBIT INDEX

Exhibit No.                         Description

      99.1                     Statement to Certificateholders
                               Relating to February, 1998, Distributions
                               to Holders of Block Mortgage
                               Finance Asset Backed Certificates,
                               Series 1998-1







































<PAGE>



                                SIGNATURES

      Pursuant to the  requirements  of the Securities  Exchange Act of 1934, as
amended,  the  Registrant has duly caused this report to be signed on its behalf
by the undersigned hereunto duly authorized.

                                    BLOCK MORTGAGE FINANCE, INC., as
                                    Registrant

Date: March ____, 1998              By:   ____________________________________
                                          Bret G. Wilson, President






<TABLE>
<CAPTION>   

                                                    Block Mortgage Finance, Inc.
                                                     Asset Backed Certificates
                                                           Series 1998-1

                                                    Statement To Certificateholders

- -----------------------------------------------------------------------------------------------------------------------------------
                                                        DISTRIBUTIONS IN DOLLARS
                                  PRIOR                                                                                    CURRENT
               ORIGINAL       PRINCIPAL                                                 REALIZED    DEFERRED             PRINCIPAL
CLASS        FACE VALUE         BALANCE      INTEREST      PRINCIPAL           TOTAL      LOSSES    INTEREST               BALANCE
- -----------------------------------------------------------------------------------------------------------------------------------
<S>      <C>             <C>               <C>          <C>              <C>                 <C>       <C>          <C>

A-1       40,400,000.00   40,400,000.00    213,783.33     859,984.55     1,073,767.88        0.00      0.00          39,540,015.45
A-2       18,500,000.00   18,500,000.00     96,354.17           0.00        96,354.17        0.00      0.00          18,500,000.00
A-3       10,900,000.00   10,900,000.00     59,041.67           0.00        59,041.67        0.00      0.00          10,900,000.00
A-4       13,000,000.00   13,000,000.00     75,291.67           0.00        75,291.67        0.00      0.00          13,000,000.00
A-5        9,200,000.00    9,200,000.00     49,833.33           0.00        49,833.33        0.00      0.00           9,200,000.00
A-6       92,320,000.00   92,320,000.00    420,415.02     438,587.00       859,002.02        0.00      0.00          91,881,413.00
R                  0.00            0.00          0.00           0.00             0.00        0.00      0.00                   0.00









- -----------------------------------------------------------------------------------------------------------------------------------
TOTALS   184,320,000.00  184,320,000.00    914,719.19   1,298,571.55     2,213,290.74        0.00      0.00         183,021,428.45
- -----------------------------------------------------------------------------------------------------------------------------------

- -----------------------------------------------------------------------------------------------------------------------------------
                               FACTOR INFORMATION PER $1000 OF ORIGINAL FACE                                       PASS-THROUGH
                                  PRIOR                                                CURRENT                        RATES
                              PRINCIPAL                                              PRINCIPAL
    CLASS        CUSIP          BALANCE     INTEREST    PRINCIPAL        TOTAL         BALANCE              CURRENT            NEXT
- -----------------------------------------------------------------------------------------------------------------------------------
<S>          <C>           <C>              <C>         <C>          <C>          <C>                     <C>             <C>

A-1          09367MAL3     1,000.000000     5.291667    21.286746    26.578413      978.713254            6.350000%       6.350000%
A-           09367MAM1     1,000.000000     5.208334     0.000000     5.208334    1,000.000000            6.250000%       6.250000%
A-3          09367MAN9     1,000.000000     5.416667     0.000000     5.416667    1,000.000000            6.500000%       6.500000%
A-4          09367MAP4     1,000.000000     5.791667     0.000000     5.791667    1,000.000000            6.950000%       6.950000%
A-5          09367MAQ2     1,000.000000     5.416666     0.000000     5.416666    1,000.000000            6.500000%       6.500000%
A-6          09367MAR0     1,000.000000     4.553889     4.750726     9.304615      995.249274            5.855000%       5.855000%
R            BL9801101         0.000000     0.000000     0.000000     0.000000        0.000000            0.000000%       0.000000%













- -----------------------------------------------------------------------------------------------------------------------------------
SELLER:                                  Block Financial Corporation             ADMINISTRATOR:                  Vince Valdes
SERVICER:                                Block Financial Corporation                                        Bankers Trust Company
LEAD UNDERWRITER:                          Morgan Stanley & Co.                                                3 Park Plaza
RECORD DATE:                                January 30, 1998                                                 Irvine, CA 92714
DISTRIBUTION DATE:                         February 25, 1998                     FACTOR INFORMATION:           (800) 735-7777
- -----------------------------------------------------------------------------------------------------------------------------------
                                                         Page 1 of 5                (C) COPYRIGHT 1998 Bankers Trust Company
</TABLE>
<PAGE>
<TABLE>
<CAPTION>

                                              Block Mortgage Finance, Inc.
                                               Asset Backed Certificates
                                                     Series 1998-1

                                             Statement To Certificateholders

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

COMPANION SERVICING :                                                                  Distribution Date :              02/25/98
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                      <C>               <C>             <C>           <C>          <C>    

- -----------------------------------------------------------------------------------------------------------------------------------
DELINQUENT LOAN INFORMATION:                                  1 - 30        31 - 60        60 - 90          91+
(Statistics Do Not Include Foreclosures, Bankruptcies & REOs   DAYS           DAYS           DAYS           DAYS              TOTAL
- -----------------------------------------------------------------------------------------------------------------------------------
- --------------
   GROUP I
- --------------
- -----------------------------------------------------------------------------------------------------------------------------------
PRINCIPAL BALANCE                                        18,157,451.99     372,942.89      25,038.00        0.00      18,555,432.88
PERCENTAGE OF POOL BALANCE                                    19.8407%        0.4075%        0.0274%     0.0000%           20.2756%
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
NUMBER OF LOANS                                                    399              5              1           0                405
PERCENTAGE OF LOANS IN POOL                                   19.3783%        0.2428%        0.0486%     0.0000%           19.6697%
- -----------------------------------------------------------------------------------------------------------------------------------
- --------------
  GROUP II
- --------------
- -----------------------------------------------------------------------------------------------------------------------------------
PRINCIPAL BALANCE                                        17,469,384.70     421,726.21           0.00        0.00      17,891,110.91
PERCENTAGE OF POOL BALANCE                                    18.9444%        0.4573%        0.0000%     0.0000%           19.4017%
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
NUMBER OF LOANS                                                    158              5              0           0                163
PERCENTAGE OF LOANS IN POOL                                   17.4586%        0.5525%        0.0000%     0.0000%           18.0110%
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
FORECLOSURE LOAN INFORMATION:
- -----------------------------------------------------------------------------------------------------------------------------------
- --------------
   GROUP I
- --------------
- -----------------------------------------------------------------------------------------------------------------------------------
PRINCIPAL BALANCE                                            40,600.00           0.00           0.00        0.00          40,600.00
PERCENTAGE OF POOL BALANCE                                     0.0444%        0.0000%        0.0000%     0.0000%            0.0444%
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
NUMBER OF LOANS                                                      1              0              0           0                  1
PERCENTAGE OF LOANS IN POOL                                    0.0486%        0.0000%        0.0000%     0.0000%            0.0486%
- -----------------------------------------------------------------------------------------------------------------------------------
- --------------
  GROUP II
- --------------
- -----------------------------------------------------------------------------------------------------------------------------------
PRINCIPAL BALANCE                                                 0.00           0.00           0.00        0.00               0.00
PERCENTAGE OF POOL BALANCE                                     0.0000%        0.0000%        0.0000%     0.0000%            0.0000%
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
NUMBER OF LOANS                                                      0              0              0           0                  0
PERCENTAGE OF LOANS IN POOL                                    0.0000%        0.0000%        0.0000%     0.0000%            0.0000%
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
BANKRUPTCY LOAN INFORMATION:
- -----------------------------------------------------------------------------------------------------------------------------------
- --------------
   GROUP I
- --------------
- -----------------------------------------------------------------------------------------------------------------------------------
PRINCIPAL BALANCE                                           202,610.10           0.00           0.00        0.00         202,610.10
PERCENTAGE OF POOL BALANCE                                     0.2214%        0.0000%        0.0000%     0.0000%            0.2214%
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
NUMBER OF LOANS                                                      3              0              0           0                  3
PERCENTAGE OF LOANS IN POOL                                    0.1457%        0.0000%        0.0000%     0.0000%            0.1457%
- -----------------------------------------------------------------------------------------------------------------------------------
- --------------
  GROUP II
- --------------
- -----------------------------------------------------------------------------------------------------------------------------------
PRINCIPAL BALANCE                                            79,100.42           0.00           0.00        0.00          79,100.42
PERCENTAGE OF POOL BALANCE                                     0.0858%        0.0000%        0.0000%     0.0000%            0.0858%
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
NUMBER OF LOANS                                                      1              0              0           0                  1
PERCENTAGE OF LOANS IN POOL                                    0.1105%        0.0000%        0.0000%     0.0000%            0.1105%
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
REO LOAN INFORMATION:
- -----------------------------------------------------------------------------------------------------------------------------------
- --------------
   GROUP I
- --------------
- -----------------------------------------------------------------------------------------------------------------------------------
PRINCIPAL BALANCE                                                 0.00           0.00           0.00        0.00               0.00
PERCENTAGE OF POOL BALANCE                                     0.0000%        0.0000%        0.0000%     0.0000%            0.0000%
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
NUMBER OF LOANS                                                      0              0              0           0                  0
PERCENTAGE OF LOANS IN POOL                                    0.0000%        0.0000%        0.0000%     0.0000%            0.0000%
- -----------------------------------------------------------------------------------------------------------------------------------
- --------------
  GROUP II
- --------------
- -----------------------------------------------------------------------------------------------------------------------------------
PRINCIPAL BALANCE                                                 0.00           0.00           0.00        0.00               0.00
PERCENTAGE OF POOL BALANCE                                     0.0000%        0.0000%        0.0000%     0.0000%            0.0000%
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
NUMBER OF LOANS                                                      0              0              0           0                  0
PERCENTAGE OF LOANS IN POOL                                    0.0000%        0.0000%        0.0000%     0.0000%            0.0000%
- -----------------------------------------------------------------------------------------------------------------------------------




- -----------------------------------------------------------------------------------------------------------------------------------
                                                         Page 2 of 5                      (C) COPYRIGHT 1998 Bankers Trust Company
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                  Block Mortgage Finance, Inc.
                                                   Asset Backed Certificates
                                                         Series 1998-1

                                                Statement To Certificateholders

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

Distribution Date:             02/25/98
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                                  <C>                <C>    

SERVICER ADVANCES INCLUDED IN THIS DISTRIBUTION:                                                                        323,953.29
SERVICER ADVANCES OUTSTANDING:                                                                                                0.00

ACCRUED SERVICING FEE THE THE CURRENT PERIOD :                                                        76,803.70
PLUS ANY ADDITIONAL SERVICING FEES :                                                                       0.00
                                                                                                 ---------------
                                                                                                      76,803.70

LESS PERMITTED REDUCTIONS TO SERVICING FEES :                                                          (213.93)
                                                                                                 ---------------
TOTAL SERVICING FEES DUE MASTER SERVICER :                                                                               76,589.77


ACCRUED SERVICING FEES COLLECTED FOR CURRENT PERIOD :                                                 61,616.66
COMPENSATING INTEREST:                                                                                   213.93
                                                                                                 ---------------
TOTAL SERVICING FEES COLLECTED MASTER SERVICER:                                                                          61,402.73

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

GROUP I MONTHLY ADVANCE AMOUNT:                                                                                         178,943.57
GROUP II MONTHLY ADVANCE AMOUNT:                                                                                        145,009.72

TOTAL TRUSTEE FEES DUE :                                                                                                  2,304.12
TOTAL INSURANCE AMOUNT DUE:                                                                                                   0.00


PRINCIPAL REMITTANCE AMOUNTS:

              SCHEDULED PRINCIPAL                                                                     22,610.99
              CURTAILMENTS                                                                            55,612.57
              PREPAYMENTS IN FULL                                                                    520,575.94
              NET LIQUIDATION PROCEEDS                                                                     0.00
              INSURANCE PRINCIPAL                                                                          0.00
              PROCEEDS
              RELEASED MORTGAGED PROPERTY PROCEEDS                                                         0.00
              REPURCHASED PRINCIPAL AMOUNTS                                                                0.00
              SUBSTITUTION ADJUSTMENTS                                                                     0.00
                                                                                                 ---------------

TOTAL PRINCIPAL DISTRIBUTED:                                                                                            598,799.50


TOTAL AMOUNT OF LIQUIDATION LOAN LOSSES AS OF THE CURRENT DISTRIBUTION DATE:                                                  0.00
AGGREGATE AMOUNT OF LIQUIDATION LOAN LOSSES AS OF THE CURRENT DISTRIBUTION DATE:                                              0.00


BOOK VALUE OF REO PROPERTY:                                                                                                   0.00








- -----------------------------------------------------------------------------------------------------------------------------------
                                                         Page 3 of 5                      (C) COPYRIGHT 1998 Bankers Trust Company
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                    Block Mortgage Finance, Inc.
                                                     Asset Backed Certificates
                                                          Series 1998-1

                                                  Statement To Certificateholders

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

Distribution Date:             02/25/98
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                                                  <C>    

TOTAL NUMBER OF MORTGAGE LOANS INCLUDED IN THE POOL AS OF THE PRIOR DISTRIBUTION PERIO:                                       2,977
TOTAL NUMBER OF MORTGAGE LOANS INCLUDED IN THE POOL AS OF THE CURRENT DISTRIBUTION PERIOD:                                    2,964

AGGREGATE PRINCIPAL BALANCE OF LOANS IN THE POOL AS OF THE PRIOR DISTRIBUTION PERIOD:                                184,328,890.11
AGGREGATE PRINCIPAL BALANCE OF LOANS IN THE POOL AS OF THE CURRENT DISTRIBUTION PERIOD:                              183,730,090.61

TOTAL NUMBER OF MORTGAGE LOANS INCLUDED IN GROUP I AS OF THE PRIOR DISTRIBUTION PERIOD:                                       2,071
TOTAL NUMBER OF MORTGAGE LOANS INCLUDED IN GROUP I AS OF THE CURRENT DISTRIBUTION PERIOD:                                     2,059

TOTAL PRINCIPAL BALANCE OF LOANS INCLUDED IN GROUP I AS OF THE PRIOR DISTRIBUTION PERIOD:                             92,008,420.38
TOTAL PRINCIPAL BALANCE OF LOANS INCLUDED IN GROUP I AS OF THE CURRENT DISTRIBUTION PERIOD:                           91,516,084.09

TOTAL NUMBER OF MORTGAGE LOANS INCLUDED IN GROUP II AS OF THE PRIOR DISTRIBUTION PERIOD:                                        906
TOTAL NUMBER OF MORTGAGE LOANS INCLUDED IN GROUP II AS OF THE CURRENT DISTRIBUTION PERIOD:                                      905

TOTAL PRINCIPAL BALANCE OF LOANS INCLUDED IN GROUP II AS OF THE PRIOR DISTRIBUTION PERIOD:                            92,320,469.73
TOTAL PRINCIPAL BALANCE OF LOANS INCLUDED IN GROUP II AS OF THE CURRENT DISTRIBUTION PERIOD:                          92,214,006.52

GROUP I SUBORDINATION INCREASE AMOUNT:                                                                                   367,648.26
GROUP II SUBORDINATION INCREASE AMOUNT:                                                                                  332,123.79

GROUP I SUBORDINATION DEFICIT AMOUNT:                                                                                          0.00
GROUP II SUBORDINATION DEFICIT AMOUNT:                                                                                         0.00

GROUP I PRINCIPAL REMITTANCE AMOUNT:                                                                                     859,984.55
GROUP II PRINCIPAL REMITTANCE AMOUNT:                                                                                    438,587.00

GROUP I WEIGHTED AVERAGE COUPON AS OF THE CURRENT DISTRIBUTION DATE:                                                       11.7568%
GROUP II WEIGHTED AVERAGE COUPON AS OF THE CURRENT DISTRIBUTION DATE:                                                      10.2967%

GROUP I SUBSTITUTION ADJUSTMENT AMOUNT                                                                                         0.00
GROUP II SUBSTITUTION ADJUSTMENT AMOUNT                                                                                        0.00

GROUP I LOAN REPURCHASE AMOUNT                                                                                                 0.00
GROUP II LOAN REPURCHASE AMOUNT                                                                                                0.00

GROUP I LARGEST LOAN BALANCE                                                                                             373,834.16
GROUP II LARGEST LOAN BALANCE                                                                                            632,058.94
TOTAL AMOUNT OF INSURED PAYMENTS INCLUDED IN THE DISTRIBUTION AMOUNT
              CLASS A-1                                                                                                        0.00
              CLASS A-2                                                                                                        0.00
              CLASS A-3                                                                                                        0.00
              CLASS A-4                                                                                                        0.00
              CLASS A-5                                                                                                        0.00
              CLASS A-6                                                                                                        0.00



- -----------------------------------------------------------------------------------------------------------------------------------
                                                         Page 4 of 5                       (C) COPYRIGHT 1998 Bankers Trust Company
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                               Block Mortgage Finance, Inc.
                                                Asset Backed Certificates
                                                      Series 1998-1

                                              Statement To Certificateholders

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

Distribution Date:              02/25/98
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                                                            <C> 

TOTAL AMOUNT OF CARRY FORWARD AMOUNT INCLUDED IN DISTRIBUTION AMOUNT :
              CLASS A-1                                                                                                        0.00
              CLASS A-2                                                                                                        0.00
              CLASS A-3                                                                                                        0.00
              CLASS A-4                                                                                                        0.00
              CLASS A-5                                                                                                        0.00
              CLASS A-6                                                                                                        0.00

BASIS RISK CARRYOVER AMOUNT INCLUDED IN DISTRIBUTION AMOUNT :                                                                  0.00








































- -----------------------------------------------------------------------------------------------------------------------------------
                                                         Page 5 of 5                       (C) COPYRIGHT 1998 Bankers Trust Company
</TABLE>
<PAGE>


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