NORWEST ASSET SEC CORP MORT PS THR CERT SER 1998-4 TRUST
8-K, 1998-03-10
Previous: COVENTRY HEALTH CARE INC, S-4/A, 1998-03-10
Next: NORWEST ASSET SEC CORP MORT PS THR CERT SER 1998-3 TRUST, 8-K, 1998-03-10



                       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 :  February 25, 1998

(Date of earliest event reported)

Commission File No.:  333-21263-25


Norwest Asset Securities Corporation, 
Mortgage Pass-Through Certificates, Series 1998-4A and 4B Trust

New York (governing law of Pooling and Servicing Agreement)
(State of Incorporation)

52-2079989, 52-2079990
(I.R.S. Employer Identification No.)

7485 New Horizon Way
Frederick, Maryland                                                   21703
(Address of principal executive offices)                         (Zip Code)


(301) 696-7900
Registrant's Full Telephone Number


(Former name, former address and former fiscal year,
               if changed since last report)
<PAGE>

ITEM 5.  Other Events

On February 25, 1998 a distribution was made to holders of
Norwest Asset Securities Corporation, 
Mortgage Pass-Through Certificates, Series 1998-4A and 4B Trust.

ITEM 7.  Financial Statements and Exhibits

(c)  Exhibits

Item 601(a) of
Regulation S-K
Exhibit Number                       Description

(EX-99.1)      Monthly report distributed to holders of Mortgage Pass-Through
               Certificates, Series 1998-4A Trust, relating to the February
               25, 1998 distribution

(EX-99.2)      Monthly report distributed to holders of Mortgage Pass-Through
               Certificates, Series 1998-4B Trust, relating to the February
               25, 1998 distribution

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

NORWEST ASSET SECURITIES CORPORATION, 
Mortgage Pass-Through Certificates, Series 1998-4A and 4B Trust


March 03, 1998      by Norwest Bank Minnesota, N.A., as Master Servicer
                    /s/ Sherri J. Sharps, Vice President


                                 INDEX TO EXHIBITS



Exhibit Number                       Description

(EX-99.1)      Monthly report distributed to holders of Mortgage Pass-Through
               Certificates, Series 1998-4A Trust, relating to the February
               25, 1998 distribution



<TABLE>
<CAPTION>
Norwest Asset Securities Corporation
Mortgage Pass-Through Certificates
Statements to Certificateholders
Record Date:             30-Jan-1998
Distribution Date:       25-Feb-1998

NASCOR Series 1998-4A

     Customer Service
     Norwest Bank Minnesota, N.A.
     Securities Administration Services
     7485 New Horizon Way
     Frederick, MD 21703
     Telephone:(301) 846-8130
     Fax:(301) 846-8152
                                        CERTIFICATE INFORMATION
                                                                                                       
                                Certificate          Original             Ending            Ending     
                                Pass-Through           Face            Certificate        Certificate  
Class          CUSIP                Rate              Amount             Balance          Percentage   
<S>     <C>                   <C>               <C>                 <C>                 <C>            
A-1          66937NXT0                 6.60000       25,000,000.00       25,000,000.00       1.00000000
A-2          66937NXU7                 6.35000       38,756,000.00       38,756,000.00       1.00000000
A-3          66937NXV5                 6.50000        4,524,000.00        4,524,000.00       1.00000000
A-4          66937NXW3                 7.00000                0.00                0.00       0.00000000
A-5          66937NXX1                 7.00000       48,075,000.00       47,906,043.40       0.99648556
A-6          66937NXY9                 6.75000       23,834,000.00       23,747,283.43       0.99636164
A-7          66937NXZ6                 9.00000        4,343,000.00        4,327,558.14       0.99644443
A-8          66937NYA0                 6.80000       13,645,000.00       13,598,951.18       0.99662522
A-9          66937NYB8                 7.00000        7,512,000.00        6,758,571.76       0.89970338
A-10         66937NYC6                 7.00000        3,876,000.00        1,139,195.85       0.29391018
A-11         66937NYD4                 7.00000          332,000.00          333,936.67       1.00583334
A-12         66937NYE2                 7.00000       22,000,000.00       22,000,000.00       1.00000000
A-R          66937NYF9                 7.00000              100.00              100.00       1.00000000
A-LR         66937NYG7                 7.00000              100.00              100.00       1.00000000
APO          NMB984APO                 0.00000          143,813.67          143,668.57       0.99899106
M            66937NYH5                 7.00000        2,501,000.00        2,499,203.46       0.99928167
B-1          66937NYJ1                 7.00000        2,700,000.00        2,698,060.52       0.99928167
B-2          66937NYK8                 7.00000        1,100,800.00        1,100,009.26       0.99928167
B-3          66937NZM3                 7.00000          840,000.00          839,396.60       0.99928167
B-4          66937NZN1                 7.00000          300,000.00          299,784.50       0.99928167
B-5          66937NZP6                 7.00000          560,473.83          560,071.23       0.99928168
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                PRINCIPAL DISTRIBUTION
                                                                                                                     
             Scheduled          Unscheduled                                                                          
             Principal           Principal                          Deferred         Realized          Principal     
Class       Distribution        Distribution       Accretion        Interest         Loss (1)         Distribution   
<S>     <C>                   <C>               <C>              <C>              <C>              <C>               
A-1                     0.00              0.00             0.00             0.00             0.00                0.00
A-2                     0.00              0.00             0.00             0.00             0.00                0.00
A-3                     0.00              0.00             0.00             0.00             0.00                0.00
A-4                     0.00              0.00             0.00             0.00             0.00                0.00
A-5                 6,120.11        162,836.49             0.00             0.00             0.00          168,956.60
A-6                 3,141.13         83,575.44             0.00             0.00             0.00           86,716.57
A-7                   559.35         14,882.51             0.00             0.00             0.00           15,441.86
A-8                 1,668.03         44,380.79             0.00             0.00             0.00           46,048.82
A-9                28,878.70        768,369.54      (43,820.00)             0.00             0.00          753,428.24
A-10               99,954.20      2,659,459.96      (22,610.00)             0.00             0.00        2,736,804.15
A-11                    0.00              0.00       (1,936.67)             0.00             0.00          (1,936.67)
A-12                    0.00              0.00             0.00             0.00             0.00                0.00
A-R                     0.00              0.00             0.00             0.00             0.00                0.00
A-LR                    0.00              0.00             0.00             0.00             0.00                0.00
APO                   129.97             15.13             0.00             0.00             0.00              145.10
M                   1,796.54              0.00             0.00             0.00             0.00            1,796.54
B-1                 1,939.48              0.00             0.00             0.00             0.00            1,939.48
B-2                   790.74              0.00             0.00             0.00             0.00              790.74
B-3                   603.40              0.00             0.00             0.00             0.00              603.40
B-4                   215.50              0.00             0.00             0.00             0.00              215.50
B-5                   260.29              0.00             0.00             0.00           142.31              260.29
<FN>
(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, Or Fraud Losses Unless Otherwise Disclosed.
Please Refer To The Prospectus Supplement For A Full Description.
</FN>
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                      INTEREST DISTRIBUTION
                                                                                                 
                                                    Payment                                      
              Current                            Of Previously       Current       Non-Supported 
              Accrued             Deferred      Unpaid Interest     Interest         Interest    
Class         Interest            Interest         Shortfall        Shortfall        Shortfall   
<S>     <C>                   <C>               <C>              <C>              <C>            
A-1               137,500.00              0.00             0.00             0.00             0.00
A-2               205,083.83              0.00             0.00             0.00             0.00
A-3                24,505.00              0.00             0.00             0.00             0.00
A-4                31,211.17              0.00             0.00             0.00             0.00
A-5               280,437.50              0.00             0.00             0.00             0.00
A-6               134,066.25              0.00             0.00             0.00             0.00
A-7                32,572.50              0.00             0.00             0.00             0.00
A-8                77,321.67              0.00             0.00             0.00             0.00
A-9                43,820.00              0.00             0.00             0.00             0.00
A-10               22,610.00              0.00             0.00             0.00             0.00
A-11                1,936.67              0.00             0.00             0.00             0.00
A-12              128,333.33              0.00             0.00             0.00             0.00
A-R                     0.58              0.00             0.00             0.00             0.00
A-LR                    0.58              0.00             0.00             0.00             0.00
APO                     0.00              0.00             0.00             0.00             0.00
M                  14,589.17              0.00             0.00             0.00             0.00
B-1                15,750.00              0.00             0.00             0.00             0.00
B-2                 6,421.33              0.00             0.00             0.00             0.00
B-3                 4,900.00              0.00             0.00             0.00             0.00
B-4                 1,750.00              0.00             0.00             0.00             0.00
B-5                 3,269.43              0.00             0.00             0.00             0.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                INTEREST DISTRIBUTION
                                                                                    
             Remaining               Ending                                         
         Cumulative Unpaid    Certificate/Notional     Realized         Interest    
Class    Interest Shortfall         Balance           Losses (2)      Distribution  
<S>     <C>                   <C>                   <C>              <C>            
A-1                     0.00         25,000,000.00             0.00       137,500.00
A-2                     0.00         38,756,000.00             0.00       205,083.83
A-3                     0.00          4,524,000.00             0.00        24,505.00
A-4                     0.00          5,350,485.71             0.00        31,211.17
A-5                     0.00         47,906,043.40             0.00       280,437.50
A-6                     0.00         23,747,283.43             0.00       134,066.25
A-7                     0.00          4,327,558.14             0.00        32,572.50
A-8                     0.00         13,598,951.18             0.00        77,321.67
A-9                     0.00          6,758,571.76             0.00        43,820.00
A-10                    0.00          1,139,195.85             0.00        22,610.00
A-11                    0.00            333,936.67             0.00         1,936.67
A-12                    0.00         22,000,000.00             0.00       128,333.33
A-R                     0.00                100.00             0.00             0.58
A-LR                    0.00                100.00             0.00             0.58
APO                     0.00            143,668.57             0.00             0.00
M                       0.00          2,499,203.46             0.00        14,589.17
B-1                     0.00          2,698,060.52             0.00        15,750.00
B-2                     0.00          1,100,009.26             0.00         6,421.33
B-3                     0.00            839,396.60             0.00         4,900.00
B-4                     0.00            299,784.50             0.00         1,750.00
B-5                     0.00            560,071.23             0.00         3,269.43
<FN>
(2) Amount Does Not Include Excess Special Hazard, Bankruptcy, Or Fraud Losses Unless Otherwise Disclosed.
Please Refer To The Prospectus Supplement For A Full Description.
</FN>
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                       PREPAYMENT INTEREST SHORTFALL

<S>                                                         <C>
Total Prepayment Interest Shortfall                                1,001.88
Servicing Fee Support                                              1,001.88

Non-Supported Prepayment Interest Shortfall                            0.00
</TABLE>
<TABLE>
<CAPTION>
                               SERVICING FEES
                
<S>                                                    <C>
Gross Servicing Fee                                               41,671.51
Master Servicing Fee                                               2,666.98
Supported Prepayment/Curtailment Interest Shortfall                1,001.88

Net Servicing Fees                                                43,336.61
</TABLE>

<TABLE>
<CAPTION>
                             SERVICER ADVANCES

<S>                                                         <C>
Beginning Balance                                                      0.00
Current Period Advances By Servicer                               75,351.63
Reimbursement of Advances                                              0.00
Ending Cumulative Advances                                        75,351.63
</TABLE>
<TABLE>
<CAPTION>
                            DELINQUENCY STATUS
                                                                           
                                Current                         Unpaid     
Number of                      Number Of                       Principal   
Days                             Loans                          Balance    
<S>                            <C>                          <C>            
30 Days                                0                               0.00
60 Days                                0                               0.00
90+ Days                               0                               0.00
Foreclosure                            0                               0.00
REO                                    0                               0.00

Totals                                 0                               0.00
</TABLE>
<TABLE>
<CAPTION>
                 ADDITIONAL DELINQUENCY STATUS INFORMATION

<S>                                                         <C>
Principal Balance of Contaminated Properties                           0.00
Periodic Advance                                                 302,294.14
Current Period Realized Loss - Includes Interest Shortfall           142.31
Cumulative Realized Losses - Includes Interest Shortfall             142.31
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                   COLLATERAL STATEMENT

<S>                                               <C>
Collateral Description                                                         Mixed Fixed

Weighted Average Gross Coupon                                                    7.750615%

Weighted Average Pass-Through Rate                                               7.000000%

Weighted Average Maturity (Stepdown Calculation)                                356 Months

Beginning Scheduled Collateral Loan Count                                              679
Number of Loans Paid in Full                                                             8
Ending Scheduled Collateral Loan Count                                                 671

Beginning Scheduled Collateral Balance                                      200,043,287.50
Ending Scheduled Collateral Balance                                         196,231,934.57
Ending Actual Collateral Balance at 30-Jan-1998                             196,785,483.47

Monthly P&I Constant                                                          1,355,769.80
Class AP Deferred Amount                                                              0.00
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                        CREDIT ENHANCEMENT
                                                                                                    
Loss Description         Original $          Original %          Current $           Current %      
<S>                 <C>                 <C>                 <C>                 <C>                 
Bankruptcy                    100,000.00         0.04998918%          100,000.00         0.05096011%
Fraud                       4,000,865.75         2.00000000%        4,000,865.75         2.03884539%
Special Hazard              2,649,646.28         1.32453646%        2,649,646.28         1.35026253%

<FN>
Limit of Subordination's Exposure for 100% of Certain Types of Losses
</FN>
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                        SUBORDINATION LEVEL
                                                                                                    
Class                    Original $          Original %          Current $           Current %      
<S>                 <C>                 <C>                 <C>                 <C>                 
A                           8,002,273.83         4.00027111%        7,996,525.57         4.07503783%
M                           5,501,273.83         2.75004170%        5,497,322.11         2.80144112%
B-1                         2,801,273.83         1.40033383%        2,799,261.59         1.42650665%
B-2                         1,700,473.83         0.85005293%        1,699,252.33         0.86594077%
B-3                           860,473.83         0.43014382%          859,855.73         0.43818338%
B-4                           560,473.83         0.28017627%          560,071.23         0.28541289%
B-5                                 0.00         0.00000000%                0.00         0.00000000%

<FN>
Please refer to the Prospectus Supplement For A Full Description Of Loss Exposure
</FN>
</TABLE>


Exhibit Number                       Description

(EX-99.2)      Monthly report distributed to holders of Mortgage Pass-Through
               Certificates, Series 1998-4B Trust, relating to the February
               25, 1998 distribution

<TABLE>
<CAPTION>
Norwest Asset Securities Corporation
Mortgage Pass-Through Certificates
Statements to Certificateholders
Record Date:             30-Jan-1998
Distribution Date:       25-Feb-1998

NASCOR Series 1998-4B

     Customer Service
     Norwest Bank Minnesota, N.A.
     Securities Administration Services
     7485 New Horizon Way
     Frederick, MD 21703
     Telephone:(301) 846-8130
     Fax:(301) 846-8152
                                        CERTIFICATE INFORMATION
                                                                                                       
                                Certificate          Original             Ending            Ending     
                                Pass-Through           Face            Certificate        Certificate  
Class          CUSIP                Rate              Amount             Balance          Percentage   
<S>     <C>                   <C>               <C>                 <C>                 <C>            
A-1          66937NYL6                 6.52000      101,161,000.00       98,713,239.39       0.97580332
A-2          66937NYM4                 8.00000       18,613,000.00       18,162,627.15       0.97580332
A-3          66937NYN2                 6.75000       75,000,000.00       73,492,136.65       0.97989516
A-4          66937NYP7                 6.75000       24,377,000.00       24,377,000.00       1.00000000
A-5          66937NYQ5                 6.75000       14,300,000.00       14,300,000.00       1.00000000
A-6          66937NYR8                 6.75000       29,919,000.00       29,919,000.00       1.00000000
A-R          66937NXXX                 6.75000                0.00                0.00       0.00000000
APO          NMB984BPO                 0.00000           94,016.24           93,935.34       0.99913951
M            66937NYS1                 6.75000        3,431,000.00        3,428,519.53       0.99927704
B-1          66937NYT9                 6.75000        3,842,000.00        3,839,222.40       0.99927704
B-2          66937NYU6                 6.75000        1,372,000.00        1,371,008.10       0.99927704
B-3          66937NZQ4                 6.75000          961,000.00          960,305.24       0.99927704
B-4          66937NZR2                 6.75000          548,000.00          547,603.82       0.99927704
B-5          66937NZS0                 6.75000          824,299.20          823,703.27       0.99927705
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                PRINCIPAL DISTRIBUTION
                                                                                                                     
             Scheduled          Unscheduled                                                                          
             Principal           Principal                          Deferred         Realized          Principal     
Class       Distribution        Distribution       Accretion        Interest         Loss (1)         Distribution   
<S>     <C>                   <C>               <C>              <C>              <C>              <C>               
A-1               105,780.08      2,341,980.53             0.00             0.00             0.00        2,447,760.61
A-2                19,462.88        430,909.97             0.00             0.00             0.00          450,372.85
A-3                65,162.38      1,442,700.97             0.00             0.00             0.00        1,507,863.35
A-4                     0.00              0.00             0.00             0.00             0.00                0.00
A-5                     0.00              0.00             0.00             0.00             0.00                0.00
A-6                     0.00              0.00             0.00             0.00             0.00                0.00
A-R                     0.00              0.00             0.00             0.00             0.00                0.00
APO                    80.43              0.47             0.00             0.00             0.00               80.90
M                   2,480.47              0.00             0.00             0.00             0.00            2,480.47
B-1                 2,777.60              0.00             0.00             0.00             0.00            2,777.60
B-2                   991.90              0.00             0.00             0.00             0.00              991.90
B-3                   694.76              0.00             0.00             0.00             0.00              694.76
B-4                   396.18              0.00             0.00             0.00             0.00              396.18
B-5                     0.00              0.00             0.00             0.00           595.93                0.00
<FN>
(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, Or Fraud Losses Unless Otherwise Disclosed.
Please Refer To The Prospectus Supplement For A Full Description.
</FN>
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                      INTEREST DISTRIBUTION
                                                                                                 
                                                    Payment                                      
              Current                            Of Previously       Current       Non-Supported 
              Accrued             Deferred      Unpaid Interest     Interest         Interest    
Class         Interest            Interest         Shortfall        Shortfall        Shortfall   
<S>     <C>                   <C>               <C>              <C>              <C>            
A-1               549,641.43              0.00             0.00             0.00             0.00
A-2               124,086.67              0.00             0.00             0.00             0.00
A-3               421,875.00              0.00             0.00             0.00             0.00
A-4               137,120.62              0.00             0.00             0.00             0.00
A-5                80,437.50              0.00             0.00             0.00             0.00
A-6               168,294.38              0.00             0.00             0.00             0.00
A-R                     0.00              0.00             0.00             0.00             0.00
APO                     0.00              0.00             0.00             0.00             0.00
M                  19,299.38              0.00             0.00             0.00             0.00
B-1                21,611.25              0.00             0.00             0.00             0.00
B-2                 7,717.50              0.00             0.00             0.00             0.00
B-3                 5,405.62              0.00             0.00             0.00             0.00
B-4                 3,082.50              0.00             0.00             0.00             0.00
B-5                 4,636.68              0.00             0.00            80.46             0.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                INTEREST DISTRIBUTION
                                                                                    
             Remaining               Ending                                         
         Cumulative Unpaid    Certificate/Notional     Realized         Interest    
Class    Interest Shortfall         Balance           Losses (2)      Distribution  
<S>     <C>                   <C>                   <C>              <C>            
A-1                     0.00         98,713,239.39             0.00       549,641.43
A-2                     0.00         18,162,627.15             0.00       124,086.67
A-3                     0.00         73,492,136.65             0.00       421,875.00
A-4                     0.00         24,377,000.00             0.00       137,120.62
A-5                     0.00         14,300,000.00             0.00        80,437.50
A-6                     0.00         29,919,000.00             0.00       168,294.38
A-R                     0.00                  0.00             0.00             0.00
APO                     0.00             93,935.34             0.00             0.00
M                       0.00          3,428,519.53             0.00        19,299.38
B-1                     0.00          3,839,222.40             0.00        21,611.25
B-2                     0.00          1,371,008.10             0.00         7,717.50
B-3                     0.00            960,305.24             0.00         5,405.62
B-4                     0.00            547,603.82             0.00         3,082.50
B-5                    80.46            823,703.27             0.00         4,556.22
<FN>
(2) Amount Does Not Include Excess Special Hazard, Bankruptcy, Or Fraud Losses Unless Otherwise Disclosed.
Please Refer To The Prospectus Supplement For A Full Description.
</FN>
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                       PREPAYMENT INTEREST SHORTFALL

<S>                                                         <C>
Total Prepayment Interest Shortfall                                  788.74
Servicing Fee Support                                                788.74

Non-Supported Prepayment Interest Shortfall                            0.00
</TABLE>
<TABLE>
<CAPTION>
                               SERVICING FEES
                
<S>                                                    <C>
Gross Servicing Fee                                               57,177.96
Master Servicing Fee                                               3,659.39
Supported Prepayment/Curtailment Interest Shortfall                  788.74

Net Servicing Fees                                                60,048.61
</TABLE>

<TABLE>
<CAPTION>
                             SERVICER ADVANCES

<S>                                                         <C>
Beginning Balance                                                      0.00
Current Period Advances By Servicer                               62,853.62
Reimbursement of Advances                                              0.00
Ending Cumulative Advances                                        62,853.62
</TABLE>
<TABLE>
<CAPTION>
                            DELINQUENCY STATUS
                                                                           
                                Current                         Unpaid     
Number of                      Number Of                       Principal   
Days                             Loans                          Balance    
<S>                            <C>                          <C>            
30 Days                                4                       1,314,800.79
60 Days                                0                               0.00
90+ Days                               0                               0.00
Foreclosure                            0                               0.00
REO                                    0                               0.00

Totals                                 4                       1,314,800.79
</TABLE>
<TABLE>
<CAPTION>
                 ADDITIONAL DELINQUENCY STATUS INFORMATION

<S>                                                         <C>
Principal Balance of Contaminated Properties                           0.00
Periodic Advance                                                 542,402.01
Current Period Realized Loss - Includes Interest Shortfall           595.93
Cumulative Realized Losses - Includes Interest Shortfall             595.93
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                   COLLATERAL STATEMENT

<S>                                               <C>
Collateral Description                                             Mixed Fixed Ratio Strip

Weighted Average Gross Coupon                                                    7.682925%

Weighted Average Pass-Through Rate                                               6.750000%

Weighted Average Maturity (Stepdown Calculation)                                357 Months

Beginning Scheduled Collateral Loan Count                                              903
Number of Loans Paid in Full                                                            11
Ending Scheduled Collateral Loan Count                                                 892

Beginning Scheduled Collateral Balance                                      274,442,315.44
Ending Scheduled Collateral Balance                                         270,028,300.89
Ending Actual Collateral Balance at 30-Jan-1998                             270,923,794.27

Monthly P&I Constant                                                          1,805,249.25
Class AP Deferred Amount                                                              0.00
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                        CREDIT ENHANCEMENT
                                                                                                    
Loss Description         Original $          Original %          Current $           Current %      
<S>                 <C>                 <C>                 <C>                 <C>                 
Bankruptcy                    100,000.00         0.03643753%          100,000.00         0.03703316%
Fraud                       5,488,846.31         2.00000000%        5,488,846.31         2.03269298%
Special Hazard              3,001,508.88         1.09367569%        3,001,508.88         1.11155344%

<FN>
Limit of Subordination's Exposure for 100% of Certain Types of Losses
</FN>
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                        SUBORDINATION LEVEL
                                                                                                    
Class                    Original $          Original %          Current $           Current %      
<S>                 <C>                 <C>                 <C>                 <C>                 
A                          10,978,299.20         4.00022102%       10,970,362.36         4.06267133%
M                           7,547,299.20         2.75004938%        7,541,842.83         2.79298237%
B-1                         3,705,299.20         1.35011949%        3,702,620.43         1.37119717%
B-2                         2,333,299.20         0.85019659%        2,331,612.33         0.86346961%
B-3                         1,372,299.20         0.50003193%        1,371,307.09         0.50783828%
B-4                           824,299.20         0.30035427%          823,703.27         0.30504331%
B-5                                 0.00         0.00000000%                0.00         0.00000000%

<FN>
Please refer to the Prospectus Supplement For A Full Description Of Loss Exposure
</FN>
</TABLE>


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