OCWEN MORTGAGE LOAN ASSET BACKED CERT SERIES 1998-OFS2
8-K, 1998-11-10
ASSET-BACKED SECURITIES
Previous: PROVIDENT BANK HOME EQUITY LOAN TRUST 1998-1, 8-K, 1998-11-10
Next: NORWEST INTEGRATED STRUCT ASSETS INC PASS THRU SER 1998-1 TR, 8-K, 1998-11-10




				  UNITED STATES
		       SECURITIES AND EXCHANGE COMMISSION
			     Washington D. C. 20549
					
				    Form 8-K
					
		Current Report Pursuant to Section 13 or 15(d) of
		       The Securities Exchange Act of 1934
					
					
       Date of Report (Date of earliest event reported):  October 26, 1998
					
			       OCWEN MORTGAGE LOAN
		 Asset Backed Certificates, Series 1998-2 Trust


New York (governing law of          333-39649-08   52-2112096   52-6934307
Pooling and Servicing Agreement)    (Commission    52-2112098
(State or other                     File Number)   52-2112099
jurisdiction                                       52-2112101
						     IRS EIN 
							     
	c/o Norwest Bank Minnesota, N.A.                    
	11000 Broken Land Parkway                            21044
	Columbia, MD                                        (Zip Code)
	(Address of principal executive offices)


       Registrant's telephone number, including area code:  (410) 884-2000

       
       (Former name or former address, if changed since last report)  



ITEM 5.  Other Events

On October 26, 1998 a distribution was made to holders of OCWEN MORTGAGE 
LOAN, Asset Backed Certificates, Series 1998-2 Trust.



  ITEM 7.  Financial Statements and Exhibits
			     
	(c)  Exhibits furnished in accordance with Item 601(a) of Regulation S-K
			     
	     Exhibit Number                      Description
			     
	     EX-99.1     Monthly report distributed to holders of Asset Backed 
			 Certificates, Series 1998-2 Trust, relating to the October 26, 
			 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.



				OCWEN MORTGAGE LOAN
		  Asset Backed Certificates, Series 1998-2 Trust

	      By:   Norwest Bank Minnesota, N.A., as Trustee
	      By:   /s/ Sherri J. Sharps, Vice president
	      By:   Sherri J. Sharps, Vice president
	      Date: 11/04/1998


				INDEX TO EXHIBITS
	       
Exhibit Number                   Description
					 
EX-99.1        Monthly report distributed to holders of Asset Backed 
	       Certificates, Series 1998-2 Trust, relating to the October 26, 
	       1998 distribution. 
		





<TABLE>
<CAPTION>
OCWEN MORTGAGE LOAN ASSET BACKED CERTIFICATES 
Mortgage Pass-Through Certificates
Record Date:            09/30/1998
Distribution Date:      10/26/1998


OCW  Series: 1998-2
Contact: Customer Service - Columbia,  MD
	 Norwest Bank Minnesota, N.A.
	 Securities Administration Services
	 11000 Broken Land Parkway
	 Columbia, MD 21044
	 Telephone: (301) 815-6600
	 Fax:       (410) 884-2369


					     Certificateholder Distribution Summary

		       Certificate      Certificate        Beginning                              
			  Class        Pass-Through      Certificate       Interest      Principal
Class          CUSIP   Description             Rate          Balance   Distribution   Distribution
<S>          <C>        <C>            <C>            <C>               <C>             <C>
    A-1        67574TAG6         SEQ          5.65375%     44,775,828.35      217,991.43    6,365,464.41
    A-2        67574TAH4         SEQ          6.26000%     10,933,000.00       57,033.82            0.00
    A-3        67574TAJ0         SEQ          6.32000%     11,789,000.00       62,088.73            0.00
    A-4        67574TAK7         SEQ          6.54000%     28,209,000.00      153,739.05            0.00
    A-5        67574TAL5         SEQ          5.65375%     70,983,355.88      345,582.96    8,187,585.61
    A-6        67574TAM3         SEQ          5.83375%    173,001,000.00      869,071.72            0.00
    R-I        OCW982OR1         SUB          0.00000%              0.00            0.00            0.00
    R-II       OCW982OR2         SUB          0.00000%              0.00            0.00            0.00
    R-III      OCW982OR3         SUB          0.00000%              0.00            0.00            0.00
    R-IV       OCW982OR4         SUB          0.00000%              0.00            0.00            0.00
    X-1        OCW982OX1         RES          0.00000%              0.00            0.00            0.00
    X-2        OCW982OX2         RES          0.00000%              0.00            0.00            0.00
    X                            RES          0.00000%              0.00            0.00            0.00
    OC1        OCW982OC1         SUB          0.00000%      1,443,502.43            0.00            0.00
    OC2        OCW982OC2         SUB          0.00000%      2,596,603.63            0.00            0.00
Totals                                                    343,731,290.29    1,705,507.71   14,553,050.02
</TABLE>
<TABLE> 
<CAPTION> 

				       Certificateholder Distribution Summary (continued)

			  Current                Ending                                       Cumulative
			 Realized           Certificate                   Total                 Realized
Class                        Loss               Balance            Distribution                   Losses
<S>           <C>                  <C>                     <C>                      <C>
A-1                            0.00          38,410,363.94             6,583,455.84                      0.00
A-2                            0.00          10,933,000.00                57,033.82                      0.00
A-3                            0.00          11,789,000.00                62,088.73                      0.00
A-4                            0.00          28,209,000.00               153,739.05                      0.00
A-5                            0.00          62,795,770.26             8,533,168.57                      0.00
A-6                            0.00         173,001,000.00               869,071.72                      0.00
R-I                            0.00                   0.00                     0.00                      0.00
R-II                           0.00                   0.00                     0.00                      0.00
R-III                          0.00                   0.00                     0.00                      0.00
R-IV                           0.00                   0.00                     0.00                      0.00
X-1                            0.00                   0.00                     0.00                      0.00
X-2                            0.00                   0.00                     0.00                      0.00
X                              0.00                   0.00                     0.00                      0.00
OC1                            0.00           1,884,681.01                     0.00                      0.00
OC2                            0.00           3,350,615.74                     0.00                      0.00
Totals                         0.00         330,373,430.95            16,258,557.73                      0.00
<FN>
All distributions required by the Pooling and Servicing Agreement have been calculated by the
Certificate Administrator on behalf of the Trustee.
Edward M. Frere, Jr.
Vice President, Norwest Bank Minnesota, N.A.
</FN>
</TABLE>
<TABLE>
<CAPTION>

						Principal Distribution Statement

			Original         Beginning        Scheduled     Unscheduled                             
			    Face       Certificate        Principal       Principal                          Realized
Class                     Amount           Balance     Distribution    Distribution          Accretion       Loss (1)
<S>             <C>               <C>                 <C>               <C>                  <C>             <C>
A-1                  54,897,000.00      44,775,828.35              0.00     6,365,464.41           0.00            0.00
A-2                  10,933,000.00      10,933,000.00              0.00             0.00           0.00            0.00
A-3                  11,789,000.00      11,789,000.00              0.00             0.00           0.00            0.00
A-4                  28,209,000.00      28,209,000.00              0.00             0.00           0.00            0.00
A-5                 103,886,000.00      70,983,355.88              0.00     8,187,585.61           0.00            0.00
A-6                 173,001,000.00     173,001,000.00              0.00             0.00           0.00            0.00
R-I                           0.00               0.00              0.00             0.00           0.00            0.00
R-II                          0.00               0.00              0.00             0.00           0.00            0.00
R-III                         0.00               0.00              0.00             0.00           0.00            0.00
R-IV                          0.00               0.00              0.00             0.00           0.00            0.00
X-1                           0.00               0.00              0.00             0.00           0.00            0.00
X-2                           0.00               0.00              0.00             0.00           0.00            0.00
X                             0.00               0.00              0.00             0.00           0.00            0.00
OC1                         682.20       1,443,502.43              0.00             0.00           0.00            0.00
OC2                         293.83       2,596,603.63              0.00             0.00           0.00            0.00
Totals              382,715,976.03     343,731,290.29              0.00    14,553,050.02           0.00            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>
<TABLE>
<CAPTION>

					  Principal Distribution Statement (continued)

				   Total               Ending              Ending            Total
			       Principal          Certificate         Certificate        Principal
Class                          Reduction              Balance          Percentage     Distribution
<S>               <C>                     <C>                    <C>                 <C>
A-1                           6,365,464.41         38,410,363.94           0.69968056      6,365,464.41
A-2                                   0.00         10,933,000.00           1.00000000              0.00
A-3                                   0.00         11,789,000.00           1.00000000              0.00
A-4                                   0.00         28,209,000.00           1.00000000              0.00
A-5                           8,187,585.61         62,795,770.26           0.60446807      8,187,585.61
A-6                                   0.00        173,001,000.00           1.00000000              0.00
R-I                                   0.00                  0.00           0.00000000              0.00
R-II                                  0.00                  0.00           0.00000000              0.00
R-III                                 0.00                  0.00           0.00000000              0.00
R-IV                                  0.00                  0.00           0.00000000              0.00
X-1                                   0.00                  0.00           0.00000000              0.00
X-2                                   0.00                  0.00           0.00000000              0.00
X                                     0.00                  0.00           0.00000000              0.00
OC1                                   0.00          1,884,681.01       2,762.65172970              0.00
OC2                                   0.00          3,350,615.74      11,403.24589048              0.00
Totals                       14,553,050.02        330,373,430.95           0.86323397     14,553,050.02
</TABLE>
<TABLE>
<CAPTION>

					      Principal Distribution Factors Statement

			  Original          Beginning         Scheduled        Unscheduled                 
			      Face        Certificate         Principal          Principal                 
Class (2)                   Amount            Balance      Distribution       Distribution           Accretion
<S>          <C>                    <C>                 <C>                 <C>                    <C>
A-1                    54,897,000.00        815.63342897         0.00000000        115.95286464        0.00000000
A-2                    10,933,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-3                    11,789,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-4                    28,209,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-5                   103,886,000.00        683.28124945         0.00000000         78.81317608        0.00000000
A-6                   173,001,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
R-I                             0.00          0.00000000         0.00000000          0.00000000        0.00000000
R-II                            0.00          0.00000000         0.00000000          0.00000000        0.00000000
R-III                           0.00          0.00000000         0.00000000          0.00000000        0.00000000
R-IV                            0.00          0.00000000         0.00000000          0.00000000        0.00000000
X-1                             0.00          0.00000000         0.00000000          0.00000000        0.00000000
X-2                             0.00          0.00000000         0.00000000          0.00000000        0.00000000
X                               0.00          0.00000000         0.00000000          0.00000000        0.00000000
OC1                           682.20    2115951.96423336         0.00000000          0.00000000        0.00000000
OC2                           293.83    8837095.02093047         0.00000000          0.00000000        0.00000000
<FN>
All denominations are Per $1000
</FN>
</TABLE>
<TABLE>
<CAPTION>

				      Principal Distribution Factors Statement (continued)
						Total                  Ending              Ending             Total
			Realized            Principal             Certificate         Certificate         Principal
Class                   Loss (3)            Reduction                 Balance          Percentage      Distribution

<S>            <C>                 <C>                 <C>                    <C>                 <C>
A-1                     0.00000000        115.95286464            699.68056433          0.69968056       115.95286464
A-2                     0.00000000          0.00000000          1,000.00000000          1.00000000         0.00000000
A-3                     0.00000000          0.00000000          1,000.00000000          1.00000000         0.00000000
A-4                     0.00000000          0.00000000          1,000.00000000          1.00000000         0.00000000
A-5                     0.00000000         78.81317608            604.46807327          0.60446807        78.81317608
A-6                     0.00000000          0.00000000          1,000.00000000          1.00000000         0.00000000
R-I                     0.00000000          0.00000000              0.00000000          0.00000000         0.00000000
R-II                    0.00000000          0.00000000              0.00000000          0.00000000         0.00000000
R-III                   0.00000000          0.00000000              0.00000000          0.00000000         0.00000000
R-IV                    0.00000000          0.00000000              0.00000000          0.00000000         0.00000000
X-1                     0.00000000          0.00000000              0.00000000          0.00000000         0.00000000
X-2                     0.00000000          0.00000000              0.00000000          0.00000000         0.00000000
X                       0.00000000          0.00000000              0.00000000          0.00000000         0.00000000
OC1                     0.00000000          0.00000000       2,762,651.7296980       2762.65172970         0.00000000
OC2                     0.00000000          0.00000000       11,403,245.890480      11403.24589048         0.00000000
<FN>
(3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses
    Unless Otherwise Disclosed.
    Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>

						 Interest Distribution Statement

						       Beginning                          Payment of                
			Original        Current      Certificate/              Current        Unpaid            Current
			    Face    Certificate          Notional              Accrued      Interest           Interest
Class                     Amount           Rate           Balance             Interest     Shortfall          Shortfall
<S>           <C>               <C>             <C>                 <C>                <C>             <C>
A-1                54,897,000.00        5.65375%      44,775,828.35          217,991.43           0.00             0.00
A-2                10,933,000.00        6.26000%      10,933,000.00           57,033.82           0.00             0.00
A-3                11,789,000.00        6.32000%      11,789,000.00           62,088.73           0.00             0.00
A-4                28,209,000.00        6.54000%      28,209,000.00          153,739.05           0.00             0.00
A-5               103,886,000.00        5.65375%      70,983,355.88          345,582.96           0.00             0.00
A-6               173,001,000.00        5.83375%     173,001,000.00          869,071.72           0.00             0.00
R-I                         0.00        0.00000%               0.00                0.00           0.00             0.00
R-II                        0.00        0.00000%               0.00                0.00           0.00             0.00
R-III                       0.00        0.00000%               0.00                0.00           0.00             0.00
R-IV                        0.00        0.00000%               0.00                0.00           0.00             0.00
X-1                         0.00        0.00000%     128,023,330.78                0.00           0.00             0.00
X-2                         0.00        0.00000%     215,707,961.08                0.00           0.00             0.00
X                           0.00        0.00000%     343,731,291.86                0.00           0.00             0.00
OC1                       682.20        0.00000%       1,443,502.43                0.00           0.00             0.00
OC2                       293.83        0.00000%       2,596,603.63                0.00           0.00             0.00
Totals            382,715,976.03                                           1,705,507.71           0.00             0.00
</TABLE>
 <TABLE>
 <CAPTION>
 
					    Interest Distribution Statement (continued)
 
											Remaining            Ending
		     Non-Supported                                     Total               Unpaid       Certificate/
			  Interest            Realized              Interest             Interest           Notional
 Class                   Shortfall          Losses (4)          Distribution            Shortfall            Balance
 <S>            <C>                  <C>                 <C>                 <C>                 <C>
 A-1                            0.00                0.00           217,991.43                0.00      38,410,363.94
 A-2                            0.00                0.00            57,033.82                0.00      10,933,000.00
 A-3                            0.00                0.00            62,088.73                0.00      11,789,000.00
 A-4                            0.00                0.00           153,739.05                0.00      28,209,000.00
 A-5                            0.00                0.00           345,582.96                0.00      62,795,770.26
 A-6                            0.00                0.00           869,071.72                0.00     173,001,000.00
 R-I                            0.00                0.00                 0.00                0.00               0.00
 R-II                           0.00                0.00                 0.00                0.00               0.00
 R-III                          0.00                0.00                 0.00                0.00               0.00
 R-IV                           0.00                0.00                 0.00                0.00               0.00
 X-1                            0.00                0.00                 0.00                0.00     122,099,044.95
 X-2                            0.00                0.00                 0.00                0.00     208,274,386.00
 X                              0.00                0.00                 0.00                0.00     330,373,430.95
 OC1                            0.00                0.00                 0.00                0.00       1,884,681.01
 OC2                            0.00                0.00                 0.00                0.00       3,350,615.74
 Totals                         0.00                0.00         1,705,507.71                0.00
 <FN>
 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed.
     Please Refer to the Prospectus Supplement for a Full Description.
 </FN>
 </TABLE>
<TABLE>
<CAPTION>

					    Interest Distribution Factors Statement

							   Beginning                           Payment of                 
			 Original         Current        Certificate/            Current           Unpaid            Current
			    Face      Certificate            Notional            Accrued         Interest           Interest
Class (5)                 Amount             Rate             Balance           Interest        Shortfall          Shortfall
<S>           <C>                 <C>             <C>                  <C>               <C>               <C>
A-1                  54,897,000.00        5.65375%         815.63342897        3.97091699        0.00000000        0.00000000
A-2                  10,933,000.00        6.26000%        1000.00000000        5.21666697        0.00000000        0.00000000
A-3                  11,789,000.00        6.32000%        1000.00000000        5.26666638        0.00000000        0.00000000
A-4                  28,209,000.00        6.54000%        1000.00000000        5.45000000        0.00000000        0.00000000
A-5                 103,886,000.00        5.65375%         683.28124945        3.32655950        0.00000000        0.00000000
A-6                 173,001,000.00        5.83375%        1000.00000000        5.02350692        0.00000000        0.00000000
R-I                           0.00        0.00000%           0.00000000        0.00000000        0.00000000        0.00000000
R-II                          0.00        0.00000%           0.00000000        0.00000000        0.00000000        0.00000000
R-III                         0.00        0.00000%           0.00000000        0.00000000        0.00000000        0.00000000
R-IV                          0.00        0.00000%           0.00000000        0.00000000        0.00000000        0.00000000
X-1                           0.00        0.00000%         936.52080658        0.00000000        0.00000000        0.00000000
X-2                           0.00        0.00000%         876.81173055        0.00000000        0.00000000        0.00000000
X                             0.00        0.00000%         898.13906395        0.00000000        0.00000000        0.00000000
OC1                         682.20        0.00000%     2115951.96423336        0.00000000        0.00000000        0.00000000
OC2                         293.83        0.00000%     8837095.02093047        0.00000000        0.00000000        0.00000000
<FN>
All denominations are Per $1000

</FN>
</TABLE>
<TABLE>
<CAPTION>
				       Interest Distribution Factors Statement (continued)

									      Remaining                Ending
		 Non-Supported                                 Total             Unpaid          Certificate/
		      Interest           Realized           Interest           Interest              Notional
Class                Shortfall          Losses (6)       Distribution          Shortfall              Balance
<S>           <C>               <C>               <C>                 <C>                 <C>
A-1                   0.00000000        0.00000000         3.97091699          0.00000000          699.68056433
A-2                   0.00000000        0.00000000         5.21666697          0.00000000         1000.00000000
A-3                   0.00000000        0.00000000         5.26666638          0.00000000         1000.00000000
A-4                   0.00000000        0.00000000         5.45000000          0.00000000         1000.00000000
A-5                   0.00000000        0.00000000         3.32655950          0.00000000          604.46807327
A-6                   0.00000000        0.00000000         5.02350692          0.00000000         1000.00000000
R-I                   0.00000000        0.00000000         0.00000000          0.00000000            0.00000000
R-II                  0.00000000        0.00000000         0.00000000          0.00000000            0.00000000
R-III                 0.00000000        0.00000000         0.00000000          0.00000000            0.00000000
R-IV                  0.00000000        0.00000000         0.00000000          0.00000000            0.00000000
X-1                   0.00000000        0.00000000         0.00000000          0.00000000          893.18326091
X-2                   0.00000000        0.00000000         0.00000000          0.00000000          846.59566529
X                     0.00000000        0.00000000         0.00000000          0.00000000          863.23617039
OC1                   0.00000000        0.00000000         0.00000000          0.00000000      2762651.72969804
OC2                   0.00000000        0.00000000         0.00000000          0.00000000     11403245.89048089
<FN>
(6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless
    Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>

					     Certificateholder Component Statement

		     Component       Beginning            Ending       Beginning            Ending          Ending
		  Pass-Through      Notational        Notational       Component         Component       Component
Class                     Rate         Balance           Balance         Balance           Balance
<S>             <C>             <C>               <C>               <C>               <C>               <C>
    A-6 SEQ             5.83375%             0.00               0.00    30,873,000.00      30,873,000.00    100.00000000%
    A-6 SEQ             5.83375%             0.00               0.00   142,128,000.00     142,128,000.00    100.00000000%
</TABLE>
<TABLE>
<CAPTION>

						      CERTIFICATE ACCOUNT

<S>                                                                                   <C>
Beginning Balance                                                                                        0.00
Deposits
    Payments of Interest and Principal                                                          16,449,219.59
    Liquidations, Insurance Proceeds, Reserve Funds                                                      0.00
    Proceeds from Repurchased Loans                                                                      0.00
    Other Amounts (Servicer Advances)                                                                    0.00
    Realized Losses                                                                                      0.00
Total Deposits                                                                                  16,449,219.59

Withdrawals
    Reimbursement for Servicer Advances                                                                  0.00
    Payment of Service Fee                                                                         190,661.86
    Payment of Interest and Principal                                                           16,258,557.73
Total Withdrawals (Pool Distribution Amount)                                                    16,449,219.59

Ending Balance                                                                                           0.00

</TABLE>
<TABLE>
<CAPTION>

					    PREPAYMENT/CURTAILMENT INTEREST SHORTFALL

<S>                                                                                   <C>

Total Prepayment/Curtailment Interest Shortfall                                                          0.00
Servicing Fee Support                                                                                    0.00
Non-Supported Prepayment/Curtailment Interest Shortfall                                                  0.00
</TABLE>
<TABLE>
<CAPTION>

							 SERVICING FEES

<S>                                                                                   <C>
Gross Servicing Fee                                                                                143,221.36
Trustee Fee                                                                                          2,148.34
Pool Insurance Fee                                                                                  45,292.16
Supported Prepayment/Curtailment Interest Shortfall                                                      0.00
Net Servicing Fee                                                                                  190,661.86

</TABLE>
<TABLE>
<CAPTION>
							 OTHER ACCOUNTS

					       Beginning          Current          Current          Ending
Account Type                                     Balance      Withdrawals         Deposits         Balance
<S>                                    <C>                 <C>               <C>              <C>
Financial Guaranty                                    0.00              0.00              0.00             0.00
Financial Guaranty                                    0.00              0.00              0.00             0.00
Reserve Fund                                     10,000.00              0.00              0.00        10,000.00
Reserve Fund                                     10,000.00              0.00              0.00        10,000.00

</TABLE>
<TABLE>
<CAPTION>
						       DELINQUENCY STATUS

									    Percentage Delinquent
										  Based On
				   Current           Unpaid                                         
				    Number        Principal                 Number            Unpaid
				  Of Loans          Balance               Of Loans           Balance
<S>                        <C>                 <C>                   <C>                <C>
30 Days                                  99      8,319,459.32               2.506964%          2.518199%
60 Days                                  41      5,574,502.90               1.038238%          1.687334%
90+ Days                                  8        889,519.86               0.202583%          0.269247%
Foreclosure                              58      7,115,583.64               1.468726%          2.153800%
REO                                       1         70,400.63               0.025323%          0.021309%
Totals                                  207     21,969,466.35               5.241833%          6.649889%
</TABLE>
<TABLE>
<CAPTION>
						       OTHER INFORMATION

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



<TABLE>
<CAPTION>
						       CREDIT ENHANCEMENT

				    Original $        Original %         Current $        Current %
<S>                         <C>               <C>               <C>               <C>
		 Bankruptcy         100,000.00       0.02612904%        100,000.00       0.03026878%
		      Fraud       8,781,479.28       2.29451599%      8,781,479.28       2.65804646%
	     Special Hazard       3,827,159.75       1.00000000%      3,827,159.75       1.15843448%
<FN>
Limit of Subordinate's Exposure to Certain Types of Losses
</FN>
</TABLE>
<TABLE>
<CAPTION>
			      COLLATERAL STATEMENT
<S>                                                                   <C>
Collateral Description                           Fixed Mixed & ARM & Balloon

Weighted Average Gross Coupon                                     10.792239%
Weighted Average Net Coupon                                       10.292240%
Weighted Average Pass-Through Rate                                10.284741%
Weighted Average Maturity(Stepdown Calculation )                         348
Begin Scheduled Collateral Loan Count                                  4,102

Number Of Loans Paid In Full                                             153
End Scheduled Collateral Loan Count                                    3,949
Begining Scheduled Collateral Balance                         343,731,290.29
Ending Scheduled Collateral Balance                           330,373,430.95
Ending Actual Collateral Balance at 30-Sep-1998               330,553,380.85
Monthly P & I Constant                                          3,314,571.82
Ending Scheduled Balance for Premium Loans                    330,373,430.95
</TABLE>
<TABLE>
<CAPTION>
	   <S>                                        <C>
Principal Prepayments                                          13,134,647.77
Group 1 Required Subordinated Amount                            3,075,787.85
Group 2 Required Subordinated Amount                            7,749,450.26
Group 1 Subordination Increase Amount                             441,178.58
Group 2 Subordination Increase Amount                             754,010.53
</TABLE>

 <TABLE>
 <CAPTION>
				     Group Level Collateral Statement
 <S>                                                                          <C> 
 Group ID                                                                        1                         2
 Collateral Description                                                Mixed Fixed                 Mixed ARM
 Weighted Average Coupon Rate                                            10.855611                 10.754629
 Weighted Average Net Rate                                               10.348111                 10.247129
 Weighted Average Maturity                                                  256.00                    349.00
 Record Date                                                              98-09-30                  98-09-30  
 Principal And Interest Constant                                      1,285,530.03              2,029,041.79  
 Begining Loan Count                                                      2,169.00                  1,933.00
 Loans Paid in Full                                                          78.00                     75.00
 Ending Loan Count                                                        2,091.00                  1,858.00
 Begining Scheduled Balance                                         128,023,330.78            215,707,959.51
 Ending Scheduled Balance                                           122,099,044.95            208,274,386.00
 Scheduled Principal                                                    127,387.18                 95,825.96
 Unscheduled Principal                                                5,796,898.65              7,337,749.12
 Scheduled Interest                                                   1,158,142.85              1,933,215.83    
 Servicing Fee                                                           53,343.05                 89,878.32
 Other Fee                                                                  800.15                  1,348.18
 Net Interest                                                         1,103,999.65              1,841,989.33
 
 </TABLE> 

  <TABLE>
  <CAPTION>                                            Delinquency Status By Groups
      <S>                                                                                  <C>
   Groups          30 Days                   60 Days                          90 + Days
	     Number            Balance     Number          Balance         Number          Balance
	1        77      4,665,532.73          21     1,160,235.74             16       582,742.26              21
	2       133     15,576,102.76          80     7,290,725.17             41     6,533,315.57              37
    Total       210    $20,241,635.49         101    $8,450,960.91             57    $7,116,057.83              58
  </TABLE>

   <TABLE>
				      Delinquency Status By Groups (Continued)
 <CAPTION>
			 <S>                                                    <C>
 Group ID               Foreclosures                               REOs                            Bankruptcy
		       Number        Balance              Number             Balance        Number              Balance
 1                         21    1,122,034.99                  0               0.00              6          260,487.51
 2                         37    6,011,333.48                  0               0.00              9          788,472.08
 TOTAL                  58.00    7,133,368.47               0.00               0.00          15.00        1,048,959.59
 </TABLE>






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