PAINEWEBBER MORTGAGE ACCEPTANCE CORPORATION IV
8-K, 1998-10-30
ASSET-BACKED SECURITIES
Previous: HILB ROGAL & HAMILTON CO /VA/, 424B2, 1998-10-30
Next: SYNAPTIX SYSTEMS CORP, 10KSB/A, 1998-10-30





                       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: October 28, 1998
(Date of earliest event reported)

Commission File No. 333-51375

PAINEWEBBER MORTGAGE ACCEPTANCE  CORPORATION IV (as depositor under the Sale and
Servicing  Agreement,  dated as of  November  1,  1998,  relating  to the Empire
Funding  Home Loan Owner Trust  1998-3,  Home Loan Asset  Backed  Notes,  Series
1998-3)
- --------------------------------------------------------------------------------


                 PAINEWEBBER MORTGAGE ACCEPTANCE CORPORATION IV
- --------------------------------------------------------------------------------


     Delaware                                          06-1204982
- --------------------------------------------------------------------------------
(State of Incorporation)                    (I.R.S. Employer Identification No.)


1285 Avenue of the Americas
New York, New York                                     10019
- --------------------------------------------------------------------------------
Address of principal executive offices              (Zip Code)


                                 (212) 713-2000
- --------------------------------------------------------------------------------
               Registrant's Telephone Number, including area code


- --------------------------------------------------------------------------------
              (Former name, former address and former fiscal year,
                          if changed since last report)


<PAGE>


ITEM 5.   Other Events

     Attached as an exhibit are certain Structural Term Sheets,  Collateral Term
Sheets and  Computational  Materials (as such terms are defined in the no-action
letter dated May 20, 1994 issued by the  Securities  and Exchange  Commission to
Kidder, Peabody Acceptance Corporation-I, Kidder, Peabody & Co. Incorporated and
Kidder  Structured  Asset  Corporation  (the  "Kidder  Letter") as modified by a
no-action  letter (the "First PSA No-Action  Letter") issued by the staff of the
Commission on May 27, 1994 to the Public Securities  Association (the "PSA") and
as further  modified by a no-action  letter (the "Second PSA No-Action  Letter")
issued by the staff of the  Commission  on March 9, 1995 to the PSA) prepared by
PaineWebber Incorporated, which are hereby filed pursuant to such letter.


<PAGE>


ITEM 7.   Financial Statements and Exhibits

     (c) Exhibits

Item 601(a)
of Regulation S-K
Exhibit No.                                  Description
- -----------                                  -----------
     (99)                                    Structural Term Sheets,  Collateral
                                             Term   Sheets   and   Computational
                                             Materials  prepared by  PaineWebber
                                             Incorporated   in  connection  with
                                             Empire   Funding  Home  Loan  Owner
                                             Trust   1998-3,   Home  Loan  Asset
                                             Backed Notes, Series 1998-3


<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.

                                             PAINEWEBBER MORTGAGE ACCEPTANCE
                                             CORPORATION IV


October 30, 1998

                                             By:       /s/ Barbara Dawson
                                                -------------------------------
                                                  Name:   Barbara Dawson
                                                  Title:  Senior Vice President


<PAGE>


                                INDEX TO EXHIBITS
                                -----------------


                                                               Paper (P) or
Exhibit No.              Description                           Electronic (E)
- -----------              -----------                           --------------

   (99)                  Structural Term Sheets,  Collateral          E
                         Term   Sheets   and   Computational
                         Materials  prepared by  PaineWebber
                         Incorporated   in  connection  with
                         Empire   Funding  Home  Loan  Owner
                         Trust   1998-3,   Home  Loan  Asset
                         Backed Notes, Series 1998-3





                            PAINEWEBBER INCORPORATED

                       PRELIMINARY BACKGROUND INFORMATION


                   EMPIRE FUNDING HOME LOAN OWNER TRUST 1998-3

                                   DISCLAIMER





- --------------------------------------------------------------------------------
The  information  included  herein  is  produced  and  provided  exclusively  by
PaineWebber  Incorporated ('PW') as underwriter for the Empire Funding Home Loan
Owner Trust  1998-3,  and not by or as agent for Empire  Funding Corp. or any of
its  affiliates  (collectively,   the  'Transferor').  The  Transferor  has  not
prepared, reviewed or participated in the preparation hereof, is not responsible
for the accuracy  hereof and has not authorized the  dissemination  hereof.  The
analysis in this report is accurate to the best of PW's  knowledge  and is based
on information provided by the Transferor. PW makes no representations as to the
accuracy of such information provided by the Transferor.  The information herein
is preliminary,  and will be superseded by the applicable  prospectus supplement
and  prospectus  and  by any  other  information  subsequently  filed  with  the
Securities and Exchange Commission.

All opinions and  conclusions  in this report  reflect PW's  judgment as of this
date and are subject to change.  All analyses  are based on certain  assumptions
noted  herein and  different  assumptions  could yield  substantially  different
results.  You are cautioned  that there is no  universally  accepted  method for
analyzing financial instruments. You should review the assumptions; there may be
differences  between  these  assumptions  and your  actual  business  practices.
Further,  PW does not  guarantee any results and there is no guarantee as to the
liquidity of the  instruments  involved in this analysis.  The decision to adopt
any strategy remains your responsibility. PW (or any of its affiliates) or their
officers,  directors,  analysts or employees may have  positions in  securities,
commodities or derivative  instruments  thereon referred to herein,  and may, as
principal  or agent,  buy or sell such  securities,  commodities  or  derivative
instruments.  In addition,  PW may make a market in the  securities  referred to
herein. Neither the information nor the opinions expressed shall be construed to
be, or constitute, an offer to sell or buy or a solicitation of an offer to sell
or buy any securities,  commodities or derivative  instruments mentioned herein.
Finally, PW has not addressed the legal,  accounting and tax implications of the
analysis with respect to you and PW strongly  urges you to seek advice from your
counsel, accountant and tax advisor.
- --------------------------------------------------------------------------------


<PAGE>


- --------------------------------------------------------------------------------
                   EMPIRE FUNDING HOME LOAN OWNER TRUST 1998-3
- --------------------------------------------------------------------------------
                                                                          Page 2


DESCRIPTION OF INITIAL LOANS AS OF THE STATISTICAL CALCULATION DATE:

Approximate  characteristics  of the  pool of  Initial  Loans  identified  as of
September  30,  1998.  Loans  equal  to  approximately  $300.0  Million  will be
delivered on the Closing Date.


Total Number of Initial Loans:                           6,396

Current Principal Balance:                        $203,728,616

Average Loan Balance:                                  $31,853

WA Loan Rate:                                            13.57%

WA Original Term (months):                                 234

WA Remaining Term (months):                                231

WA Seasoning (months):                                       3

WA FICO Score:                                             684

WA Debt-to-Income                                        33.58%

WA Original Combined LTV

      (Mortgage Loans Only):                            116.74%


As of the Statistical Calculation Date, none of the Initial Loans were more than
30 days late.

Note:   Additional information regarding the Initial Loans as of the Statistical
        Calculation Date can be found starting on page 8.


<PAGE>


                                                                          Page 3


PRICING INFORMATION (TO 10% CALL)  (a)

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------
                                                      First       Final
                 Approximate                 WAL    Principal   Principal   Principal     Stated         Expected
     Class        Size (b)    Coupon (c)  (Years)    Payment     Payment     Window      Maturity         Ratings
                                                      (Mos)       (Mos)       (Mos)                      (S&P/Moodys)
- --------------------------------------------------------------------------------------------------------------------------
       <S>       <C>             <C>        <C>         <C>        <C>         <C>      <C>               <C>                
       A         283,580,654     6.75%      4.21        1          134         134      11/25/24          AAA/Aaa
- --------------------------------------------------------------------------------------------------------------------------
</TABLE>


Notes:        (a) 100% Prepayment  Assumption:  0% CPR in month 1, ramping up to
                  16% in month 15. On and after month 15, 16% CPR.
              (b) Subject to a permitted variance of 5%.
              (c) Coupon will be increased by [0.50%] for each payment after the
                  Initial Call Date.


Pricing Speed:                0% CPR, increasing to 16% over 15 months.

Payment Date:                 The 25th of each  month  or,  if such day is not a
                              Business  Day, the next  succeeding  Business Day,
                              commencing in December 1998.

Settlement Date:              On or about [November 5, 1998]

Cut-off                       Date:  The close of business on October 31,  1998.
                              Because  the bonds  will be  settling  flat,  only
                              approximately  86.66% of the  collateral  interest
                              payments   collected   during   October   will  be
                              deposited  into the Trust,  the  remaining  13.33%
                              will be retained by Empire.

Payment Delay:                24 Days

Payment Terms:                Monthly

Interest Accrual              Interest  will accrue on the Notes at a fixed rate
Period:                       during the month prior to the month of the related
                              Payment Date (from and  including the Closing Date
                              until the end of the  month  prior to the month of
                              the related  distribution in the case of the first
                              Payment Date) based on a 30/360 day year.


<PAGE>


DESCRIPTION OF SECURITIES

Title of Securities:          Empire Funding Home Loan Owner Trust 1998-3

Underlying                    Collateral: The Notes will be secured, in part, by
                              debt  consolidation,  home improvement,  and other
                              primarily  second  lien home  equity  loans,  with
                              combined loan to value ratios  generally in excess
                              of 100%, as well as unsecured loans,  representing
                              approximately 1.63% of the Original Pool Principal
                              Balance.   Statistical   Calculation   Date:   The
                              statistical  information  presented  herein and in
                              the Prospectus  Supplement  concerning the Initial
                              Loans is based on the characteristics of a portion
                              of the Initial  Loans  identified  as of September
                              30,  1998 (the  "Statistical  Calculation  Date").
                              Empire expects that the actual  aggregate  balance
                              of the Initial Loans as of the Cut-off Date (to be
                              identified  prior to the Closing  Date) will equal
                              approximately $[300.0] Million.

Transferor/Servicer:          Empire Funding Corp.

Master Servicer:              Norwest  Bank  Minnesota,   National  Association,
                              which  will  be  responsible  for  monitoring  the
                              servicing functions of Empire Funding Corp.

Sole Underwriter:             PaineWebber Incorporated

Depositor:                    PaineWebber Mortgage Acceptance Corporation IV

Indenture Trustee             U.S. Bank National Association, d/b/a
and Grantor Trustee:          First Bank National Association

Owner Trustee:                Wilmington Trust Company

Offering:                     Public   shelf   offering  -  a   prospectus   and
                              prospectus  supplement  will be distributed  after
                              pricing.

Offered Notes:                Only the  Notes  are  being  offered  hereby.  The
                              Residual  Interest   Certificates  are  NOT  being
                              offered publicly.

Form of Offering:             Book-Entry  form,  same-day  funds through DTC for
                              all of the Notes.

Denominations:                The Notes are  issueable in minimum  denominations
                              of an original  amount of $25,000 and multiples of
                              $1,000 thereafter.


<PAGE>


DESCRIPTION OF SECURITIES (Continued)

Credit Enhancement:           Credit  enhancement  with  respect to the  Offered
                              Notes will be provided  by (1) the MBIA  Insurance
                              Policy,      (2)     Excess     Interest,      (3)
                              Overcollateralization,  and (4) the  subordination
                              of the rights of holders of the Residual  Interest
                              Certificate.

MBIA Guaranty:                MBIA (the "Note Insurer") will unconditionally and
                              irrevocably   guarantee  the  timely   payment  of
                              interest and ultimate  payment of principal on the
                              Notes   (i.e.   after  any   losses   reduce   the
                              overcollateralization to zero, MBIA will cover the
                              excess, if any, of the Note principal balance over
                              the  aggregate  collateral  balance).  The Insured
                              Payments do not cover  Realized  Losses  except to
                              the extent that an  Overcollateralization  Deficit
                              exists. The Insurance Policy is not cancelable for
                              any reason.

Excess                        Interest:  The weighted average coupon rate on the
                              loans is generally  expected to be higher than the
                              sum of the master  servicing  fee,  the  servicing
                              fee, the trustee fee, and the pass through rate on
                              the  Notes,   thus   generating   excess  interest
                              collections   which  will  be  available  to  fund
                              payments on the Notes on each Payment Date.

Overcollateralization:        Excess  Interest  will be  applied,  to the extent
                              available,   to  make   accelerated   payments  of
                              principal  to the Notes then  entitled  to receive
                              payments of principal; such application will cause
                              the  aggregate  principal  balance of the Notes to
                              amortize  more rapidly than the loans.  Subject to
                              certain  floors,  caps and triggers,  the required
                              level of  overcollateralization  may  increase  or
                              decrease over time.

Subordination:                The    rights    of    the    Residual    Interest
                              Certificateholders  to  receive  distributions  on
                              each Payment Date will be  subordinate to those of
                              the Noteholders.


<PAGE>


DESCRIPTION OF SECURITIES (Continued)

Optional Termination:         The holders of an aggregate percentage interest in
                              the Residual  Interest  Certificates  in excess of
                              50%  may,  at  their   option,   effect  an  early
                              termination  of the Grantor  Trust on or after any
                              Payment Date on which the Pool  Principal  Balance
                              declines  to 10% or  less  of  the  Original  Pool
                              Principal Balance,  by purchasing all of the Loans
                              at  a  price   equal  to  or   greater   than  the
                              Termination  Price.   Additionally,   the  Insurer
                              and/or Master Servicer will have a call of [either
                              10% or 5%].

Servicing/Other Fees:         The   collateral   is  subject  to  certain  fees,
                              including a master  servicing  fee of [0.045]% per
                              annum  payable  monthly,  a servicing fee equal to
                              [0.75]% per annum  payable  monthly and  trustee's
                              fees equal to [0.0067]% per annum.

Advancing by Servicer:        There  is  no  required  advancing  of  delinquent
                              principal or interest by the Master Servicer,  the
                              Servicer or Indenture Trustee.

Tax Considerations:           The issuer  will be an Owner  Trust.  The  Offered
                              Notes will be  characterized  as debt for  federal
                              income tax purposes.

ERISA Considerations:         In  general,  the  Offered  Notes  will  be  ERISA
                              eligible.  However,  investors should consult with
                              their  counsel  with  respect to the  consequences
                              under ERISA and the  Internal  Revenue Code of the
                              Plan's   acquisition   and   ownership   of   such
                              certificates.

SMMEA Eligibility:            NONE of the Notes will be SMMEA-eligible.

Prospectus:                   The Offered Notes are being offered  pursuant to a
                              Prospectus which includes a Prospectus  Supplement
                              (together, the 'Prospectus'). Complete information
                              with   respect  to  the  Offered   Notes  and  the
                              collateral  is  contained in the  Prospectus.  The
                              material  presented  herein  is  qualified  in its
                              entirety  by  the  information  appearing  in  the
                              Prospectus.  To the extent that the  foregoing  is
                              inconsistent  with the Prospectus,  the Prospectus
                              shall govern in all respects. Sales of the Offered
                              Notes may not be consummated  unless the purchaser
                              has received the Prospectus.


<PAGE>


DESCRIPTION OF INITIAL LOANS AS OF STATISTICAL CALCULATION DATE

- --------------------------------------------------------------------------------
AGGREGATE FIELD        DESCRIPTION      COUNT       BALANCE ($)    `POOL (%)
- --------------------------------------------------------------------------------

State                   California       672        24,459,456        12.01
                           Indiana       370        12,093,797         5.94
                          Illinois       357        11,888,141         5.84
                           Florida       339        10,530,797         5.17
                          Missouri       317         9,346,562         4.59
                              Ohio       298         9,058,436         4.45
                      Pennsylvania       257         8,415,644         4.13
                          Michigan       238         8,068,470         3.96
                           Arizona       243         7,871,624         3.86
                          Maryland       194         7,561,206         3.71
                    North Carolina       225         7,051,048         3.46
                          Virginia       197         6,947,010         3.41
                           Georgia       203         6,806,913         3.34
                          Colorado       154         5,108,787         2.51
                        Washington       158         4,908,895         2.41
                          Kentucky       162         4,839,103         2.38
                         Minnesota       135         4,739,539         2.33
                            Kansas       147         4,735,244         2.32
                         Wisconsin       130         4,254,112         2.09
                          Oklahoma       165         4,181,705         2.05
                            Nevada       116         3,950,101         1.94
                        New Jersey        99         3,561,786         1.75
                              Iowa       105         3,552,557         1.74
                         Louisiana        99         2,913,641         1.43
                    South Carolina        78         2,324,486         1.14
                          Nebraska        81         2,303,074         1.13
                             Idaho        72         2,194,016         1.08
                     Massachusetts        50         1,979,670         0.97
                              Utah        59         1,978,276         0.97
                             Texas       217         1,788,086         0.88
                       Connecticut        49         1,781,933         0.87
                         Tennessee        74         1,605,697         0.79
                        New Mexico        44         1,532,743         0.75
                            Oregon        48         1,407,458         0.69
                          New York        40         1,379,945         0.68
                       Mississippi        44         1,096,826         0.54
                     New Hampshire        24           928,793         0.46
                            Hawaii        18           724,315         0.36
                             Maine        20           660,865         0.32
                            Alaska        13           556,705         0.27
                          Delaware        13           454,023         0.22
                           Wyoming        13           406,936         0.20
                           Montana        12           376,421         0.18
                          Arkansas        14           365,938         0.18
                      Rhode Island         8           284,052         0.14
                      North Dakota         7           227,548         0.11
                     West Virginia         9           211,149         0.10
                      South Dakota         4           166,425         0.08
                           Vermont         3           112,935         0.06
              District of Columbia         2            35,730         0.02
                                      ------       -----------       ------
                                       6,396      $203,728,616       100.00%


<PAGE>


DESCRIPTION OF INITIAL LOANS AS OF STATISTICAL CALCULATION DATE

- --------------------------------------------------------------------------------
AGGREGATE FIELD          DESCRIPTION          COUNT     BALANCE ($)    POOL (%)
- --------------------------------------------------------------------------------

Current Balance           $10,000 or less       455      2,614,050     1.28
                     $10,000.01 - $20,000       845     14,122,356     6.93
                     $20,000.01 - $30,000     2,022     52,274,527    25.66
                     $30,000.01 - $40,000     1,629     56,950,039    27.95
                     $40,000.01 - $50,000       808     36,815,092    18.07
                     $50,000.01 - $60,000       283     15,774,455     7.74
                     $60,000.01 - $70,000       213     13,713,681     6.73
                     $70,000.01 - $80,000        92      6,855,124     3.36
                    $80,000.01 or greater        49      4,609,294     2.26
                                             ------    -----------   ------
                                              6,396   $203,728,616   100.00%


- --------------------------------------------------------------------------------
AGGREGATE FIELD          DESCRIPTION          COUNT     BALANCE ($)    POOL (%)
- --------------------------------------------------------------------------------

Current Rate          9.001%  - 9.500%         1             3,316        0.00
                    9.501%  -  10.000%         6            71,365        0.04
                    10.001%  - 10.500%        11           308,853        0.15
                    10.501%  - 11.000%        70         2,761,234        1.36
                    11.001%  - 11.500%       527        20,112,314        9.87
                    11.501%  - 12.000%       533        20,803,988       10.21
                    12.001%  - 12.500%       360        11,390,974        5.59
                    12.501%  - 13.000%     1,146        33,090,036       16.24
                    13.001%  - 13.500%       464        15,975,382        7.84
                    13.501%  - 14.000%     1,348        42,340,731       20.78
                    14.001%  - 14.500%       388        12,041,050        5.91
                    14.501%  - 15.000%       505        15,343,898        7.53
                    15.001%  - 15.500%       177         5,716,208        2.81
                    15.501%  - 16.000%       317         9,255,273        4.54
                    16.001%  - 16.500%       249         6,908,603        3.39
                    16.501%  - 17.000%       154         4,063,439        1.99
                    17.001%  - 17.500%        52         1,266,845        0.62
                    17.501%  - 18.000%        66         1,712,821        0.84
                    18.001%  - 18.500%        20           529,803        0.26
                    18.501%  - 19.000%         1            29,819        0.01
                    19.001%  - 19.500%         1             2,664        0.00
                                          ------       -----------      ------
                                           6,396      $203,728,616      100.00%


<PAGE>


DESCRIPTION OF INITIAL LOANS AS OF STATISTICAL CALCULATION DATE

- --------------------------------------------------------------------------------
AGGREGATE FIELD          DESCRIPTION          COUNT     BALANCE ($)    POOL (%)
- --------------------------------------------------------------------------------

Lien Type                First Lien             23         798,234       0.39
                        Second Lien          5,874     199,608,139      97.98
                         Third Lien              1           2,664       0.00
                          Unsecured            498       3,319,579       1.63
                                            ------     -----------     ------
                                             6,396    $203,728,616     100.00%


- --------------------------------------------------------------------------------
AGGREGATE FIELD          DESCRIPTION        COUNT       BALANCE ($)    POOL (%)
- --------------------------------------------------------------------------------

Combined LTV                 Unsecured       498         3,319,579       1.63
                       5.01% to 10.00%         1             9,636       0.00
                      10.01% to 15.00%         1             4,938       0.00
                      15.01% to 20.00%         3            58,836       0.03
                      20.01% to 25.00%         1            10,675       0.01
                      25.01% to 30.00%         4            50,050       0.02
                      30.01% to 35.00%         4           119,257       0.06
                      35.01% to 40.00%         7           148,552       0.07
                      40.01% to 45.00%         6           173,645       0.09
                      45.01% to 50.00%         6           132,313       0.06
                      50.01% to 55.00%         2            67,792       0.03
                      55.01% to 60.00%         1            25,965       0.01
                      60.01% to 65.00%         3            57,850       0.03
                      75.01% to 80.00%         1            10,901       0.01
                      85.01% to 90.00%         4           123,818       0.06
                      90.01% to 95.00%         6           184,311       0.09
                     95.01% to 100.00%        11           326,007       0.16
                    100.01% to 105.00%       464        14,048,209       6.90
                    105.01% to 110.00%       774        23,973,887      11.77
                    110.01% to 115.00%     1,152        36,821,232      18.07
                    115.01% to 120.00%     1,314        45,381,599      22.28
                    120.01% to 125.00%     2,117        78,063,431      38.32
                    125.01% or greater        16           616,133       0.30
                                          ------       -----------     ------
                                           6,396      $203,728,616     100.00%


<PAGE>


DESCRIPTION OF INITIAL LOANS AS OF STATISTICAL CALCULATION DATE

- --------------------------------------------------------------------------------
AGGREGATE FIELD          DESCRIPTION          COUNT     BALANCE ($)    POOL (%)
- --------------------------------------------------------------------------------

Seasoning           Less than one            876        30,476,038       14.96
                            1 - 3          4,353       145,662,503       71.50
                            4 - 6            590        16,352,537        8.03
                            7 - 9            386         6,128,952        3.01
                    10 or greater            191         5,108,587        2.51
                                          ------       -----------      ------
                                           6,396      $203,728,616      100.00%


- --------------------------------------------------------------------------------
AGGREGATE FIELD          DESCRIPTION          COUNT     BALANCE ($)    POOL (%)
- --------------------------------------------------------------------------------

Remaining Term             0 - 30            36           118,671        0.06
                          31 - 60           178         1,030,920        0.51
                          61 - 90            78           690,863        0.34
                         91 - 120           786        16,522,738        8.11
                        121 - 150            40         1,205,481        0.59
                        151 - 180         2,074        65,872,833       32.33
                        181 - 210             4           178,580        0.09
                        211 - 240           986        33,525,084       16.46
                        271 - 300         2,214        84,583,448       41.52
                                         ------       -----------      ------
                                          6,396      $203,728,616      100.00%


- --------------------------------------------------------------------------------
AGGREGATE FIELD          DESCRIPTION    COUNT     BALANCE ($)       POOL (%)
- --------------------------------------------------------------------------------

Original Term             0 - 30           7            15,910         0.01
                         31 - 60         206         1,108,963         0.54
                         61 - 90          66           619,549         0.30
                        91 - 120         799        16,618,768         8.16
                       121 - 150          40         1,205,481         0.59
                       151 - 180       2,074        65,872,833        32.33
                       181 - 210           4           178,580         0.09
                       211 - 240         986        33,525,084        16.46
                       271 - 300       2,214        84,583,448        41.52
                                      ------       -----------       ------
                                       6,396      $203,728,616       100.00%


<PAGE>


DESCRIPTION OF INITIAL LOANS AS OF STATISTICAL CALCULATION DATE

- --------------------------------------------------------------------------------
AGGREGATE FIELD          DESCRIPTION    COUNT     BALANCE ($)       POOL (%)
- --------------------------------------------------------------------------------

Credit Risk            620 to 639       351         9,267,250         4.55
                       640 to 659     1,474        43,233,486        21.22
                       660 to 679     1,369        44,322,281        21.76
                       680 to 699     1,230        41,927,333        20.58
                       700 to 719     1,004        37,151,679        18.24
                       720 to 739       522        16,804,270         8.25
                       740 to 759       261         7,715,798         3.79
                       760 to 779       120         2,517,169         1.24
                       780 to 799        47           586,894         0.29
                       800 to 819        17           195,299         0.10
                       820 to 839         1             7,158         0.00
                                     ------       -----------       ------
                                      6,396      $203,728,616       100.00%


- --------------------------------------------------------------------------------
AGGREGATE FIELD          DESCRIPTION    COUNT     BALANCE ($)       POOL (%)
- --------------------------------------------------------------------------------

Debt-to-Income Ratio   20.00 or less        308         7,067,979        3.47
                       20.01 to 25.00       682        20,486,681       10.06
                       25.01 to 30.00     1,467        47,059,169       23.10
                       30.01 to 35.00     1,289        41,299,955       20.27
                       35.01 to 40.00     1,473        47,170,063       23.15
                       40.01 to 45.00     1,058        36,646,603       17.99
                       45.01 to 50.00       114         3,845,300        1.89
                   Greater than 50.00         5           152,866        0.08
                                         ------       -----------      ------
                                          6,396      $203,728,616      100.00%


<PAGE>


THE FOLLOWING TABLE RUNS TO CALL:

- --------------------------------------------------------------------------------
                    0%        50%       75%       100%      125%      150%
- --------------------------------------------------------------------------------

AVG LIFE         12.03       6.50      5.12       4.21      3.54       3.05
YIELD @ 100       6.78%      6.75%     6.73%      6.71%     6.69%      6.67%

DURATION          7.34       4.65      3.88       3.32      2.89       2.55
FIRST PAY        12/98      12/98     12/98      12/98     12/98      12/98
LAST PAY         11/21      02/15     12/11      01/10     04/08      12/06
WINDOW           23.00      16.25     13.08      11.17      9.42       8.08
(YEARS)

THE FOLLOWING TABLE RUNS TO MATURITY:

- --------------------------------------------------------------------------------
                    0%        50%       75%       100%      125%      150%
- --------------------------------------------------------------------------------

AVG LIFE         12.10       6.77      5.39       4.43      3.74       3.23
YIELD @ 100       6.79%      6.76%     6.74%      6.73%     6.71%      6.69%

DURATION          7.36       4.73      3.97       3.41      2.98       2.64
FIRST PAY        12/98      12/98     12/98      12/98     12/98      12/98
LAST PAY         07/23      06/22     08/20      12/17     06/15      02/13
WINDOW           24.67      23.58     21.75      19.08     16.58      14.25
(YEARS)



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