MERRILL LYNCH MORT INVEST INC MRT LN AS BCKD CRT SR 1999 CB2
8-K, 1999-08-18
Previous: EMED TECHNOLOGIES CORP, S-1, 1999-08-18
Next: BREED ALAN, 13F-HR, 1999-08-18





                       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,  (as  depositor  under the
     Pooling and Servicing  Agreement,  dated May 1, 1999, providing for the
     issuance of C-BASS Trust 1999-CB2, C-BASS  Mortgage  Loan  Asset-Backed
     Certificates, Series 1999-CB2).

                     MERRILL LYNCH MORTGAGE INVESTORS, INC.
             (Exact name of registrant as specified in its charter)


       Delaware                     333-39127                  13-5674085
     (State or other          (Commission File Number)       (IRS Employer
     jurisdiction of                                       Identification No.)
     incorporation)


World Financial Center North Tower
250 Vesey Street, 17th Floor
New York, New York                                             10281-1315
(Address of principal executive offices)                       (Zip Code)


       Registrant's telephone number, including area code : (212) 449-1000

                                       N/A
         (Former name or former address, if changed since last report.)



                                   Page 1 of 4
                                                  This report consists of 12
                                                 consecutively numbered pages.

<PAGE>



Item 5.    Other Events.

     This report and the attached exhibit is being filed pursuant to "no-action"
positions  taken by the  Securities  and  Exchange  Commission  with  respect to
alternative means of satisfying the Registrant's reporting obligations under the
Securities  Exchange Act of 1934, as amended,  with respect to the  Registrant's
C-BASS Trust 1999-CB2,  C-BASS Mortgage Loan Asset-Backed  Certificates,  Series
1999-CB2 (the "Certificates"). The Certificates were issued, and this report and
exhibits  are being  filed,  pursuant to the terms of the Pooling and  Servicing
Agreement,  dated as of May 1,  1999 ( the  "Agreement"),  among  Merrill  Lynch
Mortgage  Investors,  Inc.,  as  Depositor,  Credit-Based  Asset  Servicing  and
Securitization  LLC, as Seller,  Litton Loan Servicing LP, as Servicer,  and The
Chase  Manhattan  Bank,  as  Trustee.  On  June  25,  1999  and  July  26,  1999
distributions  were made to the  Certificateholders.  Specific  information with
respect to these  distributions  are filed as Exhibits  99.1 and 99.2.  No other
reportable  transactions or matters have occurred  during the current  reporting
period.

Item 7.    Financial Statements and Exhibits.

           (a)   Not applicable

           (b)   Not applicable

           (c)   The following exhibit is filed as part of this report:

                 Statement to Certificateholders on June 25, 1999,
                 as Exhibit 99.1.

                 Statement to Certificateholders on July 26, 1999,
                 as Exhibit 99.2.

                                      -2-

<PAGE>


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

                                     THE CHASE MANHATTAN BANK,
                                     not in its individual capacity but solely
                                     as Trustee under the Agreement referred
                                     to herein



Date:    August 18, 1999              By:  /s/ Kimberly K. Costa
                                        Kimberly K. Costa
                                        Vice President

                                      -3-
<PAGE>
INDEX TO EXHIBITS


      Exhibit
      Number                  Description of Exhibits                    Page

        99.1             Statement to Certificateholders                    5
                         June 25, 1999.


        99.1             Statement to Certificateholders                    9
                         July 26, 1999.

                                      -4-
<PAGE>



                                  Exhibit 99.1

                         Statement to Certificateholders
                                 June 25, 1999

                                      -5-
<PAGE>

<TABLE>

                           C-BASS MORTGAGE LOAN ASSET-BACKED CERTIFICATES SERIES 1999-CB2
                                           STATEMENT TO CERTIFICATEHOLDERS
                                                June 25, 1999

<S>       <C>       <C>

- -----------------------------------------------------------------------------------------------------------------------------------
            ORIGINAL        PRIOR                                                                                       CURRENT
            FACE            PRINCIPAL                                                    REALIZED       DEFERRED        PRINCIPAL
CLASS       VALUE           BALANCE        PRINCIPAL       INTEREST        TOTAL         LOSSES         INTEREST        BALANCE

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

IA       141,832,106.00      141,832,106.00    689,987.85    827,353.95   1,517,341.80        0.00        0.00     141,142,118.15
IAPO         161,894.00          161,894.00        195.38          0.00         195.38        0.00        0.00         161,698.62
IM1        1,110,000.00        1,110,000.00      1,191.35      6,475.00       7,666.35        0.00        0.00       1,108,808.65
IM2          740,000.00          740,000.00        794.23      4,316.67       5,110.90        0.00        0.00         739,205.77
IM3          740,000.00          740,000.00        794.23      4,316.67       5,110.90        0.00        0.00         739,205.77
IB1          740,000.00          740,000.00        794.23      4,316.67       5,110.90        0.00        0.00         739,205.77
IB2          740,000.00          740,000.00        794.23      4,316.67       5,110.90        0.00        0.00         739,205.77
IB3        1,849,418.00        1,849,418.00      1,984.96     10,788.27      12,773.23        0.00        0.00       1,847,433.04
IIA1      84,958,000.00       84,958,000.00  1,045,983.54    218,648.85   1,264,632.39        0.00        0.00      83,912,016.46
IIA2      43,008,000.00       43,008,000.00  1,102,553.30    107,639.47   1,210,192.77        0.00        0.00      41,905,446.70
IIM1      10,529,000.00       10,529,000.00          0.00     65,981.73      65,981.73        0.00        0.00      10,529,000.00
IIM2       8,909,000.00        8,909,000.00          0.00     61,323.62      61,323.62        0.00        0.00       8,909,000.00
IIB1       7,694,000.00        7,694,000.00          0.00     53,216.83      53,216.83        0.00        0.00       7,694,000.00
IIB2       3,644,000.00        3,644,000.00          0.00     21,256.67      21,256.67        0.00        0.00       3,644,000.00
IIB3       3,240,000.00        3,240,000.00          0.00     18,900.00      18,900.00        0.00        0.00       3,240,000.00
X                  0.00                0.00          0.00          0.00           0.00        0.00        0.00               0.00
R                  0.00                0.00          0.00          0.00           0.00        0.00        0.00               0.00
- ----------------------------------------------------------------------------------------------------------------------------------
TOTALS   309,895,418.00      309,895,418.00  2,845,073.30  1,408,851.07   4,253,924.37        0.00        0.00     307,050,344.70
- ----------------------------------------------------------------------------------------------------------------------------------
IAIO     144,330,149.22      144,330,149.22          0.00    146,796.76     146,796.76        0.00        0.00     143,637,829.94


- -----------------------------------------------------------------------------------------  -------------------------------------
             FACTOR INFORMATION PER $1,000 OF ORIGINAL FACE                                           PASS-THROUGH RATES

                     PRIOR                                                CURRENT                           CURRENT
                     PRINCIPAL                                            PRINCIPAL                         PASS-THRU
CLASS  CUSIP         FACTOR          PRINCIPAL    INTEREST      TOTAL     FACTOR              CLASS          RATE

- -------------------------------------------------------------------------------------------  ------------------------------------
IA      12489WAR5   1,000.000000      4.864821    5.833333   10.698155   995.1351787           IA             7.000000%
IAPO    12489WAT1   1,000.000000      1.206839    0.000000    1.206839   998.7931610           IAPO           0.000000%
IM1     12489WAU8   1,000.000000      1.073288    5.833333    6.906622   998.9267117           IM1            7.000000%
IM2     12489WAV6   1,000.000000      1.073284    5.833338    6.906622   998.9267162           IM2            7.000000%
IM3     12489WAW4   1,000.000000      1.073284    5.833338    6.906622   998.9267162           IM3            7.000000%
IB1     12489WBC7   1,000.000000      1.073284    5.833338    6.906622   998.9267162           IB1            7.000000%
IB2     12489WBD5   1,000.000000      1.073284    5.833338    6.906622   998.9267162           IB2            7.000000%
IB3     12489WBE3   1,000.000000      1.073289    5.833332    6.906621   998.9267110           IB3            7.000000%
IIA1    12489WAX2   1,000.000000     12.311772    2.573611   14.885383   987.6882278           IIA1           5.450000%
IIA2    12489WAY0   1,000.000000     25.636005    2.502778   28.138783   974.3639951           IIA2           5.300000%
IIM1    12489WAZ7   1,000.000000      0.000000    6.266666    6.266666 1,000.0000000           IIM1           7.520000%
IIM2    12489WBA1   1,000.000000      0.000000    6.883334    6.883334 1,000.0000000           IIM2           8.260000%
IIB1    1249WBB9    1,000.000000      0.000000    6.916666    6.916666 1,000.0000000           IIB1           8.300000%
IIB2    12489WBF0   1,000.000000      0.000000    5.833334    5.833334 1,000.0000000           IIB2           7.000000%
IIB3    12489WBG8   1,000.000000      0.000000    5.833333    5.833333 1,000.0000000           IIB3           7.000000%
- -------------------------------------------------------------------------------------------  -----------------------------------
TOTALS              1,000.00          9.180753    4.546215   13.726968   990.8192470
- -------------------------------------------------------------------------------------------  -----------------------------------
IAIO    12489WAS3   1,000.000000      0.000000    1.017090    1.017090        995.20           IAIO           1.220508%
- -------------------------------------------------------------------------------------------  -----------------------------------

If there are any questions or problems with this statement, please contact
the Administrator listed below:

                     ---------------------------------------
                                KIMBERLY COSTA
                THE CHASE MANHATTAN BANK - STRUCTURED FINANCE SERVICES
                        450 WEST 33RD STREET, 14TH FLOOR
                            NEW YORK, NEW YORK 10001
                              TEL:  212/946-3247
                       Email: [email protected]
                     ---------------------------------------


                                                                                   (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
                                      -6-
<PAGE>

                           C-BASS MORTGAGE LOAN ASSET-BACKED CERTIFICATES SERIES 1999-CB2
                                                June 25, 1999

                    Group 1 Available Funds                                                                        1,705,217.13
                    Group 2 Available Funds                                                                        2,695,504.01

Overcollateralization Information
                    Overcollateralization Amount(prior to Extra PDA)                                                     789.85
                    Overcollateralization Release Amount                                                                   0.00
                    Overcollateralization Deficiency Amount                                                        2,428,952.00
                    Target Overcollateralization Amount                                                            2,429,741.85

                    Extra Principal Distribution Amount                                                              648,713.05
                    Monthly Excess Interest Amount                                                                   648,713.05
                    Monthly Excess Cashflow Amount                                                                   648,713.05
                    Overcollateralization Deficiency (After Distribution)                                          1,780,238.94
                    Overcollateralization Amount (After Distribution)                                                649,502.90

Fees and Advances
                    Servicing Fee                                                                                    113,715.77
                    Trustee Fee                                                                                        2,582.47
                    Lender PMI                                                                                             0.00
                    Total Advances                                                                                 1,608,166.03
                    Group 1 Advances                                                                               1,012,008.17
                    Group 2 Advances                                                                                 596,157.86

Mortgage Pool Information
                    Total Principal Balance                                                                      307,699,847.40
                    Loan Count                                                                                            3,806
                    Weighted Average Remaining Term                                                                         310
                    Weighted Average Loan Rate                                                                          8.9862%
                    Aggregate Amount of Prepayment                                                                 1,424,037.61
                    Aggregate Amount of Repurchased Principal                                                        461,247.95
                    Aggregate Amount of Realized Losses                                                                    0.00
                    Prepayment Interest Shortfalls (not covered by servicer)                                               0.00
                    Relief Act Shortfalls                                                                                  0.00
                    Extraordinary Trust Fund Expenses                                                                      0.00

Group 1 Loan Information
                    Principal Balance                                                                            147,216,881.34
                    Non-Pro Principal Balance                                                                    147,058,457.01
                    Po Principal Balance                                                                             158,424.33
                    Loan Count                                                                                            2,044
                    Weighted Average Remaining Term                                                                         309
                    Weighted Average Loan Rate                                                                          8.5683%
                    Aggreate Amount of Prepayment                                                                    537,773.73
                    Aggreate Amount of Repuchased Principal                                                          679,579.61
                    Aggreate Amount of Realized Losses                                                                     0.00
                    Prepayment Interest Shortfalls (not covered by servicer)                                               0.00
                    Relief Act Shortfalls
               0.00
                    Extraordinary Trust Fund Expenses                                                                      0.00

                    Non-Pro Amount of Scheduled Principal                                                            158,580.07
                    Non-Pro Amount of Unscheduled Principal                                                          537,761.03
                    Po Amount of Scheduled Principal                                                                     182.68
                    Po Amount of UnScheduled Principal                                                                    12.70

Group 2 Loan Information
                    Principal Balance                                                                            160,482,966.06
                    Loan Count                                                                                            1,762
                    Weighted Average Remaining Term                                                                         311
                    Weighted Average Loan Rate                                                                          9.3678%
                    Aggregate Amount of Prepayment                                                                   886,263.88
                    Aggregate Amount of Repurchased Principal                                                        461,247.95
                    Aggregate Amount of Realized Losses                                                                    0.00
                    Prepayment Interest Shortfalls (not covered by servicer)                                               0.00
                    Relief Act Shortfalls                                                                                  0.00
                    Extraordinary Trust Fund Expenses                                                                      0.00

                    Basis Rick Reserve Fund Balance                                                                    5,000.00
                    Libor Carryover Amount                                                                                 0.00

                                      -7-
<PAGE>

                           C-BASS MORTGAGE LOAN ASSET-BACKED CERTIFICATES SERIES 1999-CB2
                                                June 25, 1999
Interest Shortfalls
                    Class ia1                                                                                              0.00
                    Class ia-io                                                                                            0.00
                    Class im1                                                                                              0.00
                    Class im2                                                                                              0.00
                    Class im3                                                                                              0.00
                    Class im4                                                                                              0.00
                    Class ib1                                                                                              0.00
                    Class ib2                                                                                              0.00
                    Class ib3                                                                                              0.00
                    Class iia                                                                                              0.00
                    Class iim1                                                                                             0.00
                    Class iim2                                                                                             0.00
                    Class iib1                                                                                             0.00
                    Class iib2                                                                                             0.00
                    Class iib3                                                                                             0.00


Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency

                     Group 1
                Category         Number    Principal Balance   Percentage
                1 Month           495        38,830,173.11      26.38%
                2 Months          298        22,847,707.57      15.52
                3+ Months         259        19,889,884.96      13.51%
                Total            1052        81,567,765.64      55.41%

                     Group 2
                Category         Number    Principal Balance   Percentage
                1 Month           337        31,952,225.42      19.91%
                2 Months          123         9,960,147.19       6.21%
                3+ Months          41         3,281,973.65       2.05%
                Total             501        45,194,346.26      28.17%

                  Group Totals
                Category         Number    Principal Balance    Percentage
                1 Month           832        70,782,398.53         23%
                2 Months          421        32,807,854.76      10.66%
                3+ Months         300        23,171,858.61       7.53%
                Total            1553       126,762,111.90      41.19%


Number and Aggregate Principal Amounts of Mortgage Loans in Foreclosure

                     Group 1
                                 Number    Principal Balance   Percentage
                                    74       5,812,549.51         162.40%
                     Group 2
                                 Number    Principal Balance   Percentage
                                     9       1,098,313.22          1.03%
                     Group Totals
                                 Number    Principal Balance   Percentage
                                    83       6,910,862.73          2.25%

Number and Aggregate Principal Amounts of Bankruptcy Loans

                     Group Totals
                                 Number    Principal Balance   Percentage
                                   558      36,095,197.59         11.73%

Number and Aggregate Principal Amounts of REO Loans

                     Group 1
                                 Number    Principal Balance   Percentage
                                     0             0.00             0%
                     Group 2
                                 Number    Principal Balance   Percentage
                                     0             0.00             0%
                     Group Totals
                                 Number    Principal Balance   Percentage
                                     0             0.00             0%

                                                                                   (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
                                      -8-
<PAGE>



                                  Exhibit 99.2

                    Monthly Statment to Certificateholders
                                 July 26, 1999

                                      -9-
<PAGE>
                           C-BASS MORTGAGE LOAN ASSET-BACKED CERTIFICATES SERIES 1999-CB2
                                           STATEMENT TO CERTIFICATEHOLDERS
                                                July 26, 1999

<S>       <C>       <C>

- -----------------------------------------------------------------------------------------------------------------------------------
            ORIGINAL        PRIOR                                                                                       CURRENT
            FACE            PRINCIPAL                                                    REALIZED       DEFERRED        PRINCIPAL
CLASS       VALUE           BALANCE        PRINCIPAL       INTEREST        TOTAL         LOSSES         INTEREST        BALANCE

- ----------------------------------------------------------------------------------------------------------------------------------
IA      141,832,106.00   141,142,118.15  1,615,929.17        823,329.02     2,439,258.19        0.00        0.00    139,526,188.98
IAPO       161,894.00        161,698.62      3,655.11              0.00         3,655.11        0.00        0.00        158,043.51
IM1      1,110,000.00      1,108,808.65      6,298.28          6,468.05        12,766.33        0.00        0.00      1,102,510.37
IM2        740,000.00        739,205.77      4,198.85          4,312.03         8,510.88        0.00        0.00        735,006.92
IM3        740,000.00        739,205.77      4,198.85          4,312.03         8,510.88        0.00        0.00        735,006.92
IB1        740,000.00        739,205.77      4,198.85          4,312.03         8,510.88        0.00        0.00        735,006.92
IB2        740,000.00        739,205.77      4,198.85          4,312.03         8,510.88        0.00        0.00        735,006.92
IB3      1,849,418.00      1,847,433.04     10,493.83         10,776.69        21,270.52        0.00        0.00      1,836,939.21
IIA1    84,958,000.00     83,912,016.46  3,128,580.06        404,100.46     3,532,680.52        0.00        0.00     80,783,436.40
IIA2    43,008,000.00     41,905,446.70  1,009,985.55        196,393.95     1,206,379.50        0.00        0.00     40,895,461.15
IIM1    10,529,000.00     10,529,000.00          0.00         65,981.73        65,981.73        0.00        0.00     10,529,000.00
IIM2     8,909,000.00      8,909,000.00          0.00         61,323.62        61,323.62        0.00        0.00      8,909,000.00
IIB1     7,694,000.00      7,694,000.00          0.00         53,216.83        53,216.83        0.00        0.00      7,694,000.00
IIB2     3,644,000.00      3,644,000.00          0.00         21,256.67        21,256.67        0.00        0.00      3,644,000.00
IIB3     3,240,000.00      3,240,000.00          0.00         18,900.00        18,900.00        0.00        0.00      3,240,000.00
X                0.00              0.00          0.00              0.00             0.00        0.00        0.00              0.00
R                0.00              0.00          0.00              0.00             0.00        0.00        0.00              0.00
- ----------------------------------------------------------------------------------------------------------------------------------
TOTALS 309,895,418.00    307,050,344.70  5,791,737.40      1,678,995.14     7,470,732.54        0.00        0.00    301,258,607.30
- ----------------------------------------------------------------------------------------------------------------------------------
IAIO   144,330,149.22    143,637,829.94          0.00        146,009.57       146,009.57        0.00        0.00    142,294,130.82
- ----------------------------------------------------------------------------------------------------------------------------------

- -----------------------------------------------------------------------------------------  -------------------------------------
             FACTOR INFORMATION PER $1,000 OF ORIGINAL FACE                                           PASS-THROUGH RATES

                     PRIOR                                                CURRENT                           CURRENT
                     PRINCIPAL                                            PRINCIPAL                         PASS-THRU
CLASS  CUSIP         FACTOR          PRINCIPAL    INTEREST      TOTAL     FACTOR              CLASS          RATE

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

IA      12489WAR5    995.13517870   11.39325372  5.80495519   17.19820892   983.74192498       IA             7.000000%
IAPO    12489WAT1    998.79316096   22.57718013  0.00000000   22.57718013   976.21598083       IAPO           0.000000%
IM1     12489WAU8    998.92671171    5.67412613  5.82707207    11.5011982   993.25258559       IM1            7.000000%
IM2     12489WAV6    998.92671622    5.67412162  5.82706757   11.50118919   993.25259459       IM2            7.000000%
IM3     12489WAW4    998.92671622    5.67412162  5.82706757   11.50118919   993.25259459       IM3            7.000000%
IB1     12489WBC7    998.92671622    5.67412162  5.82706757   11.50118919   993.25259459       IB1            7.000000%
IB2     12489WBD5    998.92671622    5.67412162  5.82706757   11.50118919   993.25259459       IB2            7.000000%
IB3     12489WBE3    998.92671100    5.67412559  5.82707100   11.50119659   993.25258541       IB3            7.000000%
IIA1    12489WAX2    987.68822783   36.82502013  4.75647332   41.58149344   950.86320770       IIA1           5.592000%
IIA2    12489WAY0    974.36399507   23.48366699  4.56645159   28.05011858   950.88032808       IIA2           5.442500%
IIM1    12489WAZ7   1000.00000000    0.00000000  6.26666635    6.26666635 1,000.00000000       IIM1           7.520000%
IIM2    12489WBA1   1000.00000000    0.00000000  6.88333371    6.88333371 1,000.00000000       IIM2           8.260000%
IIB1    1249WBB9    1000.00000000    0.00000000  6.91666623    6.91666623 1,000.00000000       IIB1           8.300000%
IIB2    12489WBF0   1000.00000000    0.00000000  5.83333425    5.83333425 1,000.00000000       IIB2           7.000000%
IIB3    12489WBG8   1000.00000000    0.00000000  5.83333333    5.83333333 1,000.00000000       IIB3           7.000000%

TOTALS               990.81924696   18.68932893  5.41794116   24.10727009   972.12991804
- -------------------------------------------------------------------------------------------  -----------------------------------
IAIO    12489WAS3     995.20322480   0.00000000  1.01163597    1.01163597   985.89332575        IAIO          1.219814%
- -------------------------------------------------------------------------------------------  -----------------------------------

If there are any questions or problems with this statement, please contact
the Administrator listed below:

                     ---------------------------------------
                                KIMBERLY COSTA
                THE CHASE MANHATTAN BANK - STRUCTURED FINANCE SERVICES
                        450 WEST 33RD STREET, 14TH FLOOR
                            NEW YORK, NEW YORK 10001
                              TEL:  212/946-3247
                       Email: [email protected]
                     ---------------------------------------


                                                                                   (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
                                      -10-
<PAGE>

                           C-BASS MORTGAGE LOAN ASSET-BACKED CERTIFICATES SERIES 1999-CB2
                                                July 26, 1999

                    Group 1 Available Funds                                                                        2,657,003.28
                    Group 2 Available Funds                                                                        4,959,738.87

Overcollateralization Information
                    Overcollateralization Amount(prior to Extra PDA)                                                 649,502.90
                    Overcollateralization Release Amount                                                                   0.00
                    Overcollateralization Deficiency Amount                                                        1,780,238.95
                    Target Overcollateralization Amount                                                            2,429,741.85

                    Extra Principal Distribution Amount                                                              365,815.02
                    Monthly Excess Interest Amount                                                                   365,815.02
                    Monthly Excess Cashflow Amount                                                                   365,815.02
                    Overcollateralization Deficiency (After Distribution)                                          1,414,423.92
                    Overcollateralization Amount (After Distribution)                                              1,015,317.92

Fees and Advances
                    Servicing Fee                                                                                    112,873.17
                    Trustee Fee                                                                                        2,564.17
                    Lender PMI                                                                                             0.00
                    Total Advances                                                                                 3,612,478.99
                    Group 1 Advances                                                                               3,007,206.94
                    Group 2 Advances                                                                                 605,272.05

Mortgage Pool Information
                    Total Principal Balance                                                                      302,273,925.00
                    Loan Count                                                                                            3,748
                    Weighted Average Remaining Term                                                                         309
                    Weighted Average Loan Rate                                                                          8.9942%
                    Aggregate Amount of Prepayment                                                                 4,248,064.89
                    Aggregate Amount of Repurchased Principal                                                        867,220.58
                    Aggregate Amount of Realized Losses                                                                    0.00
                    Prepayment Interest Shortfalls (not covered by servicer)                                               0.00
                    Relief Act Shortfalls                                                                                  0.00
                    Extraordinary Trust Fund Expenses                                                                      0.00

Group 1 Loan Information
                    Principal Balance                                                                            145,563,709.53
                    Non-Pro Principal Balance                                                                    145,408,940.30
                    Po Principal Balance                                                                             154,769.22
                    Loan Count                                                                                            2,023
                    Weighted Average Remaining Term                                                                         308
                    Weighted Average Loan Rate                                                                          8.5675%
                    Aggreate Amount of Prepayment                                                                    814,210.49
                    Aggreate Amount of Repuchased Principal                                                                0.00
                    Aggreate Amount of Realized Losses                                                                     0.00
                    Prepayment Interest Shortfalls (not covered by servicer)                                               0.00
                    Relief Act Shortfalls                                                                                  0.00
                    Extraordinary Trust Fund Expenses                                                                      0.00

                    Non-Pro Amount of Scheduled Principal                                                            835,306.21
                    Non-Pro Amount of Unscheduled Principal                                                          814,210.49
                    Po Amount of Scheduled Principal                                                                   3,655.11
                    Po Amount of UnScheduled Principal                                                                     0.00

Group 2 Loan Information
                    Principal Balance                                                                            156,710,215.47
                    Loan Count                                                                                            1,725
                    Weighted Average Remaining Term                                                                         310
                    Weighted Average Loan Rate                                                                          9.3856%
                    Aggregate Amount of Prepayment                                                                 3,433,854.40
                    Aggregate Amount of Repurchased Principal                                                        187,640.97
                    Aggregate Amount of Realized Losses                                                                    0.00
                    Prepayment Interest Shortfalls (not covered by servicer)                                               0.00
                    Relief Act Shortfalls                                                                                  0.00
                    Extraordinary Trust Fund Expenses                                                                      0.00

                    Basis Rick Reserve Fund Balance                                                                    5,000.00
                    Libor Carryover Amount                                                                                 0.00

                                      -11-
<PAGE>

                           C-BASS MORTGAGE LOAN ASSET-BACKED CERTIFICATES SERIES 1999-CB2
                                                July 26, 1999
Interest Shortfalls
                    Class ia1                                                                                              0.00
                    Class ia-io                                                                                            0.00
                    Class im1                                                                                              0.00
                    Class im2                                                                                              0.00
                    Class im3                                                                                              0.00
                    Class im4                                                                                              0.00
                    Class ib1                                                                                              0.00
                    Class ib2                                                                                              0.00
                    Class ib3                                                                                              0.00
                    Class iia                                                                                              0.00
                    Class iim1                                                                                             0.00
                    Class iim2                                                                                             0.00
                    Class iib1                                                                                             0.00
                    Class iib2                                                                                             0.00
                    Class iib3                                                                                             0.00


Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency

                     Group 1
                Category         Number    Principal Balance   Percentage
                1 Month           419        31,323,323.59      21.52%
                2 Months          275        20,754,004.58      14.26%
                3+ Months         264        20,542,510.06      14.11%
                Total             958        72,619,838.23      49.89%

                     Group 2
                Category         Number    Principal Balance   Percentage
                1 Month           281        29,457,254.88       18.8%
                2 Months          141        10,882,691.47       6.94%
                3+ Months          76         6,348,569.48       4.05%
                Total             498        46,688,515.83      29.79%

                  Group Totals
                Category         Number    Principal Balance    Percentage
                1 Month           700        60,780,578.47      20.11%
                2 Months          416        31,636,696.05      10.47%
                3+ Months         340        26,891,079.54       8.90%
                Total            1456       119,308,354.06      39.48%


Number and Aggregate Principal Amounts of Mortgage Loans in Foreclosure

                     Group 1
                                 Number    Principal Balance   Percentage
                                    76         5,891,778.30        180.20%
                     Group 2
                                 Number    Principal Balance   Percentage
                                    13          1,405,810.22        1.35%
                     Group Totals
                                 Number    Principal Balance   Percentage
                                    89          7,297,588.52        2.41%

Number and Aggregate Principal Amounts of Bankruptcy Loans

                     Group 1
                                 Number    Principal Balance   Percentage
                                   476         32,395,927.18       22.26%
                     Group 2
                                 Number    Principal Balance   Percentage
                                    42          3,612,176.50        2.31%
                     Group Totals
                                 Number    Principal Balance   Percentage
                                   518         36,008,103.68       11.91%

Number and Aggregate Principal Amounts of REO Loans

                     Group 1
                                 Number    Principal Balance   Percentage
                                     0             0.00             0%
                     Group 2
                                 Number    Principal Balance   Percentage
                                     0             0.00             0%
                     Group Totals
                                 Number    Principal Balance   Percentage
                                     0             0.00             0%

                                                                                   (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
                                      -12-
<PAGE>








</TABLE>



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