MERRILL LYNCH MORTGAGE INVEST INC MOR PAS THR CER SER 1999-2
8-K, 1999-07-12
Previous: PRUDENTIAL SECURITIES SECURED FINANCING CORP FOR SER 1999-C2, 424B5, 1999-07-12
Next: WESTMINSTER AUTO RETAILERS INC, 10SB12G, 1999-07-12




                                  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):  June 25, 1999

                      MERRILL LYNCH MORTGAGE INVESTORS INC.
             Mortgage Pass-Through Certificates, Series 1999-2


New York (governing law of          333-11588      PENDING
Pooling and Servicing Agreement)    (Commission    IRS EIN
(State or other                     File Number)
jurisdiction


        c/o Norwest Bank Minnesota, N.A.
        11000 Broken Land Parkway                            21044
        Columbia, Maryland                                  (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 June 25, 1999 a distribution was made to holders of MERRILL LYNCH,
Mortgage Investor, Inc Mortgage Pass-Through Certificates, Series 1999-2.



  ITEM 7.  Financial Statements and Exhibits

        (c)  Exhibits furnished in accordance with Item 601(a) of
  Regulation S-K

             Exhibit Number                      Description
                                 Monthly report distributed to holders of
             EX-99.1             Mortgage Pass-Through Certificates, Series
                                 1999-2, relating to the June 25, 1999
                                 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.



                      MERRILL LYNCH MORTGAGE INVESTORS, INC
                Mortgage Pass-Through Certificates, Series 1999-2

              By:   Norwest Bank Minnesota, N.A., as Trustee
              By:   /s/ Sherri J. Sharps, Vice President
              By:   Sherri J. Sharps, Vice President
              Date: 6/25/99


                                INDEX TO EXHIBITS

Exhibit Number                   Description

EX-99.1        Monthly report distributed to holders of Mortgage Pass-Through
               Certificates, Series 1999-2, relating to the June 25,
               1999 distribution.






<TABLE>
<CAPTION>
Merrill Lynch Mortgage Investors, Inc.
Mortgage Pass-Through Certificates
Record Date:            5/31/99
Distribution Date:     6/25/99

MLC  Series: 1999-2

Contact: 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


                                             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        151314BC4         SEQ          6.50000%    101,728,818.49      551,031.10      512,530.80
    A-2        151314BD2         SEQ          6.50000%     13,806,808.00       74,786.88            0.00
    A-3        151314BE0         SEQ          6.50000%     20,210,774.57      109,475.03       17,146.50
    A-4        151314BF7         SEQ          6.50000%     54,609,883.56      295,803.54      332,858.60
    A-5        151314BG5         SEQ          6.50000%     11,457,000.00       62,058.75            0.00
    APO        151314BJ9         PO           0.00000%        964,313.00            0.00        1,913.85
    A-IO       151314BH3         IO           0.43248%              0.00       65,082.36            0.00
     R         151314BK6          R           6.50000%              0.00            0.00            0.00
     M         151314BL4         MEZ          6.50000%      4,453,809.19       24,124.80        3,778.54
    B-1        151314BM2         SUB          6.50000%      1,908,775.08       10,339.20        1,619.37
    B-2        151314BN0         SUB          6.50000%        848,344.70        4,595.20          719.72
    B-3        151314BP5         SUB          6.50000%        742,301.86        4,020.80          629.76
    B-4        151314BQ3         SUB          6.50000%        424,172.35        2,297.60          359.86
    B-5        151314BR1         SUB          6.50000%        636,258.03        3,446.40          539.78
Totals                                                    211,791,258.83    1,207,061.66      872,096.78
</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         101,216,287.69             1,063,561.90                      0.00
A-2                            0.00          13,806,808.00                74,786.88                      0.00
A-3                            0.00          20,193,628.07               126,621.53                      0.00
A-4                            0.00          54,277,024.96               628,662.14                      0.00
A-5                            0.00          11,457,000.00                62,058.75                      0.00
APO                            0.00             962,399.15                 1,913.85                      0.00
A-IO                           0.00                   0.00                65,082.36                      0.00
R                              0.00                   0.00                     0.00                      0.00
M                              0.00           4,450,030.65                27,903.34                      0.00
B-1                            0.00           1,907,155.71                11,958.57                      0.00
B-2                            0.00             847,624.98                 5,314.92                      0.00
B-3                            0.00             741,672.11                 4,650.56                      0.00
B-4                            0.00             423,812.49                 2,657.46                      0.00
B-5                            0.00             635,718.25                 3,986.18                      0.00
Totals                         0.00         210,919,162.06             2,079,158.44                      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                 102,000,000.00     101,728,818.49         93,406.58       419,124.23           0.00            0.00
A-2                  13,806,808.00      13,806,808.00              0.00             0.00           0.00            0.00
A-3                  20,227,768.00      20,210,774.57         17,146.50             0.00           0.00            0.00
A-4                  54,786,000.00      54,609,883.56         60,662.08       272,196.53           0.00            0.00
A-5                  11,457,000.00      11,457,000.00              0.00             0.00           0.00            0.00
APO                     965,563.00         964,313.00          1,075.10           838.75           0.00            0.00
A-IO                          0.00               0.00              0.00             0.00           0.00            0.00
R                           100.00               0.00              0.00             0.00           0.00            0.00
M                     4,457,554.00       4,453,809.19          3,778.54             0.00           0.00            0.00
B-1                   1,910,380.00       1,908,775.08          1,619.37             0.00           0.00            0.00
B-2                     849,058.00         848,344.70            719.72             0.00           0.00            0.00
B-3                     742,926.00         742,301.86            629.76             0.00           0.00            0.00
B-4                     424,529.00         424,172.35            359.86             0.00           0.00            0.00
B-5                     636,793.00         636,258.03            539.78             0.00           0.00            0.00
Totals              212,264,479.00     211,791,258.83        179,937.29       692,159.51            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                             512,530.80        101,216,287.69           0.99231655        512,530.80
A-2                                   0.00         13,806,808.00           1.00000000              0.00
A-3                              17,146.50         20,193,628.07           0.99831222         17,146.50
A-4                             332,858.60         54,277,024.96           0.99070976        332,858.60
A-5                                   0.00         11,457,000.00           1.00000000              0.00
APO                               1,913.85            962,399.15           0.99672331          1,913.85
A-IO                                  0.00                  0.00           0.00000000              0.00
R                                     0.00                  0.00           0.00000000              0.00
M                                 3,778.54          4,450,030.65           0.99831222          3,778.54
B-1                               1,619.37          1,907,155.71           0.99831223          1,619.37
B-2                                 719.72            847,624.98           0.99831222            719.72
B-3                                 629.76            741,672.11           0.99831223            629.76
B-4                                 359.86            423,812.49           0.99831222            359.86
B-5                                 539.78            635,718.25           0.99831225            539.78
Totals                          872,096.78        210,919,162.06           0.99366207        872,096.78
</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                   102,000,000.00        997.34135775         0.91575078          4.10906108        0.00000000
A-2                    13,806,808.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-3                    20,227,768.00        999.15989594         0.84767138          0.00000000        0.00000000
A-4                    54,786,000.00        996.78537510         1.10725514          4.96835925        0.00000000
A-5                    11,457,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
APO                       965,563.00        998.70541850         1.11344366          0.86866419        0.00000000
A-IO                            0.00          0.00000000         0.00000000          0.00000000        0.00000000
R                             100.00          0.00000000         0.00000000          0.00000000        0.00000000
M                       4,457,554.00        999.15989576         0.84767117          0.00000000        0.00000000
B-1                     1,910,380.00        999.15989489         0.84766905          0.00000000        0.00000000
B-2                       849,058.00        999.15989249         0.84766883          0.00000000        0.00000000
B-3                       742,926.00        999.15988941         0.84767527          0.00000000        0.00000000
B-4                       424,529.00        999.15989249         0.84766883          0.00000000        0.00000000
B-5                       636,793.00        999.15989968         0.84765379          0.00000000        0.00000000
<FN>
(2) Per 1,000 Denomination
</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          5.02481176            992.31654598          0.99231655         5.02481176
A-2                     0.00000000          0.00000000          1,000.00000000          1.00000000         0.00000000
A-3                     0.00000000          0.84767138            998.31222456          0.99831222         0.84767138
A-4                     0.00000000          6.07561421            990.70976089          0.99070976         6.07561421
A-5                     0.00000000          0.00000000          1,000.00000000          1.00000000         0.00000000
APO                     0.00000000          1.98210785            996.72331065          0.99672331         1.98210785
A-IO                    0.00000000          0.00000000              0.00000000          0.00000000         0.00000000
R                       0.00000000          0.00000000              0.00000000          0.00000000         0.00000000
M                       0.00000000          0.84767117            998.31222460          0.99831222         0.84767117
B-1                     0.00000000          0.84766905            998.31222584          0.99831223         0.84766905
B-2                     0.00000000          0.84766883            998.31222366          0.99831222         0.84766883
B-3                     0.00000000          0.84767527            998.31222760          0.99831223         0.84767527
B-4                     0.00000000          0.84766883            998.31222366          0.99831222         0.84766883
B-5                     0.00000000          0.84765379            998.31224589          0.99831225         0.84765379
<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               102,000,000.00        6.50000%     101,728,818.49          551,031.10           0.00             0.00
A-2                13,806,808.00        6.50000%      13,806,808.00           74,786.88           0.00             0.00
A-3                20,227,768.00        6.50000%      20,210,774.57          109,475.03           0.00             0.00
A-4                54,786,000.00        6.50000%      54,609,883.56          295,803.54           0.00             0.00
A-5                11,457,000.00        6.50000%      11,457,000.00           62,058.75           0.00             0.00
APO                   965,563.00        0.00000%         964,313.00                0.00           0.00             0.00
A-IO                        0.00        0.43248%     180,585,205.54           65,082.36           0.00             0.00
R                         100.00        6.50000%               0.00                0.00           0.00             0.00
M                   4,457,554.00        6.50000%       4,453,809.19           24,124.80           0.00             0.00
B-1                 1,910,380.00        6.50000%       1,908,775.08           10,339.20           0.00             0.00
B-2                   849,058.00        6.50000%         848,344.70            4,595.20           0.00             0.00
B-3                   742,926.00        6.50000%         742,301.86            4,020.80           0.00             0.00
B-4                   424,529.00        6.50000%         424,172.35            2,297.60           0.00             0.00
B-5                   636,793.00        6.50000%         636,258.03            3,446.40           0.00             0.00
Totals            212,264,479.00                                           1,207,061.66           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           551,031.10                0.00     101,216,287.69
 A-2                            0.00                0.00            74,786.88                0.00      13,806,808.00
 A-3                            0.00                0.00           109,475.03                0.00      20,193,628.07
 A-4                            0.00                0.00           295,803.54                0.00      54,277,024.96
 A-5                            0.00                0.00            62,058.75                0.00      11,457,000.00
 APO                            0.00                0.00                 0.00                0.00         962,399.15
 A-IO                           0.00                0.00            65,082.36                0.00     179,757,314.56
 R                              0.00                0.00                 0.00                0.00               0.00
 M                              0.00                0.00            24,124.80                0.00       4,450,030.65
 B-1                            0.00                0.00            10,339.20                0.00       1,907,155.71
 B-2                            0.00                0.00             4,595.20                0.00         847,624.98
 B-3                            0.00                0.00             4,020.80                0.00         741,672.11
 B-4                            0.00                0.00             2,297.60                0.00         423,812.49
 B-5                            0.00                0.00             3,446.40                0.00         635,718.25
 Totals                         0.00                0.00         1,207,061.66                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                 102,000,000.00        6.50000%         997.34135775        5.40226569        0.00000000        0.00000000
A-2                  13,806,808.00        6.50000%        1000.00000000        5.41666691        0.00000000        0.00000000
A-3                  20,227,768.00        6.50000%         999.15989594        5.41211616        0.00000000        0.00000000
A-4                  54,786,000.00        6.50000%         996.78537510        5.39925419        0.00000000        0.00000000
A-5                  11,457,000.00        6.50000%        1000.00000000        5.41666667        0.00000000        0.00000000
APO                     965,563.00        0.00000%         998.70541850        0.00000000        0.00000000        0.00000000
A-IO                          0.00        0.43248%         997.57376003        0.35952256        0.00000000        0.00000000
R                           100.00        6.50000%           0.00000000        0.00000000        0.00000000        0.00000000
M                     4,457,554.00        6.50000%         999.15989576        5.41211615        0.00000000        0.00000000
B-1                   1,910,380.00        6.50000%         999.15989489        5.41211696        0.00000000        0.00000000
B-2                     849,058.00        6.50000%         999.15989249        5.41211554        0.00000000        0.00000000
B-3                     742,926.00        6.50000%         999.15988941        5.41211372        0.00000000        0.00000000
B-4                     424,529.00        6.50000%         999.15989249        5.41211554        0.00000000        0.00000000
B-5                     636,793.00        6.50000%         999.15989968        5.41211979        0.00000000        0.00000000
<FN>
(5) Per 1,000 Denomination

</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         5.40226569          0.00000000          992.31654598
A-2                   0.00000000        0.00000000         5.41666691          0.00000000         1000.00000000
A-3                   0.00000000        0.00000000         5.41211616          0.00000000          998.31222456
A-4                   0.00000000        0.00000000         5.39925419          0.00000000          990.70976089
A-5                   0.00000000        0.00000000         5.41666667          0.00000000         1000.00000000
APO                   0.00000000        0.00000000         0.00000000          0.00000000          996.72331065
A-IO                  0.00000000        0.00000000         0.35952256          0.00000000          993.00039359
R                     0.00000000        0.00000000         0.00000000          0.00000000            0.00000000
M                     0.00000000        0.00000000         5.41211615          0.00000000          998.31222460
B-1                   0.00000000        0.00000000         5.41211696          0.00000000          998.31222584
B-2                   0.00000000        0.00000000         5.41211554          0.00000000          998.31222366
B-3                   0.00000000        0.00000000         5.41211372          0.00000000          998.31222760
B-4                   0.00000000        0.00000000         5.41211554          0.00000000          998.31222366
B-5                   0.00000000        0.00000000         5.41211979          0.00000000          998.31224589
<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 ACCOUNT STATEMENT

<S>                                                                                   <C>
Beginning Balance                                                                                        0.00
Deposits
    Payments of Interest and Principal                                                           2,086,483.53
    Liquidations, Insurance Proceeds, Reserve Funds                                                      0.00
    Proceeds from Repurchased Loans                                                                      0.00
    Other Amounts (Servicer Advances)                                                               28,987.70
    Realized Losses                                                                                      0.00
Total Deposits                                                                                   2,115,471.23

Withdrawals
    Reimbursement for Servicer Advances                                                                  0.00
    Payment of Service Fee                                                                          36,312.79
    Payment of Interest and Principal                                                            2,079,158.44
Total Withdrawals (Pool Distribution Amount)                                                     2,115,471.23

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                                                                                 36,312.79
Certificate Administration Fee                                                                           0.00
Trustee Fee                                                                                              0.00
Special Hazard Fee                                                                                       0.00
Fix Retained Yield                                                                                       0.00
Pool Insurance Fee                                                                                       0.00
Spread 1 Fee                                                                                             0.00
Spread 2 Fee                                                                                             0.00
Spread 3 Fee                                                                                             0.00
Master Servicing Fee                                                                                     0.00
Supplemental Pool Insurance Fee                                                                          0.00
Additional 1 Fee                                                                                         0.00
Additional 2 Fee                                                                                         0.00
Additional 3 Fee                                                                                         0.00
Additional 4 Fee                                                                                         0.00
External Master Servicing Fee                                                                            0.00
Miscellaneous Fee                                                                                        0.00
Additional Servicing Fee                                                                                 0.00
Supported Prepayment/Curtailment Interest Shortfall                                                      0.00
Net Servicing Fee                                                                                   36,312.79

</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                                  14      4,518,855.58               2.140673%          2.142459%
60 Days                                   0              0.00               0.000000%          0.000000%
90+ Days                                  0              0.00               0.000000%          0.000000%
Foreclosure                               0              0.00               0.000000%          0.000000%
REO                                       0              0.00               0.000000%          0.000000%
Totals                                   14      4,518,855.58               2.140673%          2.142459%
</TABLE>
<TABLE>
<CAPTION>
                                                       OTHER INFORMATION

<S>                                                                             <C>
Current Period Realized Loss - Includes Interest Shortfall                                           0.00
Cumulative Realized Losses - Includes Interest Shortfall                                             0.00
Current Period Class A Insufficient Funds                                                            0.00
Principal Balance of Contaminated Properties                                                         0.00
Periodic Advance                                                                                28,987.70
</TABLE>

<TABLE>
<CAPTION>

                                 SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE

                                                                                       Current          Next
                      Original $    Original %          Current $     Current %         Class%    Prepayment%
<S>      <C>   <C>               <C>              <C>               <C>             <C>            <C>
Class    A          9,021,240.00      4.24999983%       9,006,014.19    4.26988903%      95.710538%    100.000000%
Class    M          4,563,686.00      2.14999986%       4,555,983.54    2.16006146%       2.119499%      0.000000%
Class    B-1        2,653,306.00      1.25000001%       2,648,827.83    1.25584978%       0.908356%      0.000000%
Class    B-2        1,804,248.00      0.84999997%       1,801,202.85    0.85397781%       0.403714%      0.000000%
Class    B-3        1,061,322.00      0.49999981%       1,059,530.74    0.50233972%       0.353250%      0.000000%
Class    B-4          636,793.00      0.29999979%         635,718.25    0.30140374%       0.201857%      0.000000%
Class    B-5                0.00      0.00000000%               0.00    0.00000000%       0.302785%      0.000000%
<FN>
Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure
</FN>
</TABLE>
<TABLE>
<CAPTION>
                                                       CREDIT ENHANCEMENT

                                    Original $        Original %         Current $        Current %
<S>                         <C>               <C>               <C>               <C>
                 Bankruptcy         100,000.00       0.04711104%        100,000.00       0.04741153%
                      Fraud       4,245,289.59       2.00000000%      4,245,289.59       2.01275671%
             Special Hazard       2,478,897.00       1.16783412%      2,478,897.00       1.17528297%
<FN>
Limit of Subordinate's Exposure to Certain Types of Losses
</FN>
</TABLE>
<TABLE>
<CAPTION>
                              COLLATERAL STATEMENT
<S>                                                                       <C>
Collateral Description                                             Fixed 30 Year

Weighted Average Gross Coupon                                         7.044905%
Weighted Average Pass-Through Rate                                    6.839158%
Weighted Average Maturity(Stepdown Calculation )                            355
Begin Scheduled Collateral Loan Count                                       655

Number Of Loans Paid In Full                                                  1
End Scheduled Collateral Loan Count                                         654
Begining Scheduled Collateral Balance                            211,791,259.43
Ending Scheduled Collateral Balance                              210,919,162.63
Ending Actual Collateral Balance at 31-May-1999                  210,919,162.63
Monthly P &I Constant                                              1,423,311.73
Class A Optimal Amount                                             2,020,773.58
Class AP Deferred Amount                                                   0.00
Ending Scheduled Balance for Premium Loans                       179,757,314.56
Ending scheduled Balance For discounted Loans                     31,161,848.07
</TABLE>
<TABLE>
<CAPTION>
           <S>                                        <C>
</TABLE>

















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