- --------------------------------------------------------------------------------
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): December 30, 1998
GREENWICH CAPITAL ACCEPTANCE, INC.
----------------------------------
(Exact name of registrant as specified in its charter)
Delaware 333-67327 06-1199884
- -------------------------------- ------------ ---------------------
(State or Other Jurisdiction of (Commission (I.R.S. Employer
Incorporation) File Number) Identification No.)
600 Steamboat Road
Greenwich, Connecticut 06830
- --------------------------------------- ------------------
(Address of Principal Executive (Zip Code)
Offices)
Registrant's telephone number, including area code (203) 622-2700
----- --------
- --------------------------------------------------------------------------------
<PAGE>
Item 5. Other Events.
- ---- ------------
On November 1, 1998, Greenwich Capital Acceptance, Inc. (the "Company")
entered into a Trust Agreement dated as of November 1, 1998, by and between
the Company, as depositor, and the Bank of New York, as Trustee, providing for
the issuance of the Resecuritization Mortgage Trust Certificates, Series
1998-C (the "Certificates").
The following exhibits which relate specifically to the Certificates are
included with this Current Report:
Item 7(c). Exhibits
- --------- --------
99.01 Monthly Payment Date Statement distributed to
Certificateholders, dated December 30, 1998.
99.02 Monthly Payment Date Statement distributed to
Certificateholders, dated January 27, 1999.
99.03 Monthly Payment Date Statement distributed to
Certificateholders, dated March 1, 1999.
99.04 Monthly Payment Date Statement distributed to
Certificateholders, dated March 29, 1999.
99.05 Monthly Payment Date Statement distributed to
Certificateholders, dated April 29, 1999.
99.06 Monthly Payment Date Statement distributed to
Certificateholders, dated May 27, 1999.
99.07 Monthly Payment Date Statement distributed to
Certificateholders, dated June 29, 1999.
99.08 Monthly Payment Date Statement distributed to
Certificateholders, dated July 29, 1999.
99.09 Monthly Payment Date Statement distributed to
Certificateholders, dated August 30, 1999.
99.10 Monthly Payment Date Statement distributed to
Certificateholders, dated September 28, 1999.
99.11 Monthly Payment Date Statement distributed to
Certificateholders, dated October 28, 1999.
99.12 Monthly Payment Date Statement distributed to
Certificateholders, dated November 30, 1999.
<PAGE>
SIGNATURES
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.
GREENWICH CAPITAL ACCEPTANCE, INC.,
By: John Paul Graham
-------------------------------
Name: John Paul Graham
Title: Vice President
Dated: December 6, 1999
<PAGE>
Exhibit Index
- -------------
Exhibit Page
- ------ ----
99.01 Monthly Payment Date Statement distributed to
Certificateholders, dated December 30, 1998.
99.02 Monthly Payment Date Statement distributed to
Certificateholders, dated January 27, 1999.
99.03 Monthly Payment Date Statement distributed to
Certificateholders, dated March 1, 1999.
99.04 Monthly Payment Date Statement distributed to
Certificateholders, dated March 29, 1999.
99.05 Monthly Payment Date Statement distributed to
Certificateholders, dated April 29, 1999.
99.06 Monthly Payment Date Statement distributed to
Certificateholders, dated May 27, 1999.
99.07 Monthly Payment Date Statement distributed to
Certificateholders, dated June 29, 1999.
99.08 Monthly Payment Date Statement distributed to
Certificateholders, dated July 29, 1999.
99.09 Monthly Payment Date Statement distributed to
Certificateholders, dated August 30, 1999.
99.10 Monthly Payment Date Statement distributed to
Certificateholders, dated September 28, 1999.
99.11 Monthly Payment Date Statement distributed to
Certificateholders, dated October 28, 1999.
99.12 Monthly Payment Date Statement distributed to
Certificateholders, dated November 30, 1999.
<PAGE>
EXHIBIT 99.01
GREENWICH CAPITAL 1998-C
PAYMENT DATE - 24TH + 3 BUSINESS DAYS
THE PAGE NUMBER 1
BANK OF PAYMENT DATE 12/30/98
NEW
YORK
CORPORATE TRUST AND AGENCY SERVICES
101 BARCLAY STREET
NEW YORK, NEW YORK 10286
KELLY SHEAHAN
(212) 815-2007
GREENWICH CAPITAL
PASS THROUGH CERTIFICATES, SERIES 1998-C
CURRENT PAYMENT INFORMATION
<TABLE>
<CAPTION>
BEGINNING PASS THRU PRINCIPAL INTEREST TOTAL PRINCIPAL INTEREST ENDING
CLASS CERT BALANCE RATE DIST AMT DIST AMT DIST LOSS SHORTFALL CERT BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 20,027,000.00 6.5000% 0.00 108,479.55 108,479.55 0.00 0.03 20,027,000.00
A-2 15,518,000.00 6.5000% 0.00 84,055.79 84,055.79 0.00 0.04 15,518,000.00
R 80.00 6.5000% 0.00 0.43 0.43 0.00 0.00 80.00
GRAND TOTAL 35,545,080.00 0.00 192,535.78 192,535.78 0.00 0.07 35,545,080.00
</TABLE>
FACTORS PER $1,000
PRINCIPLE INTEREST ENDING
CLASS FACTOR FACTOR FACTOR
A-1 0.0000000 5.4166650 1000.00000000
A-2 0.0000000 5.4166640 1000.00000000
R 0.0000000 5.4166640 1000.00000000
THE PAGE NUMBER 2
BANK OF PAYMENT DATE 12/30/98
NEW
YORK
CORPORATE TRUST AND AGENCY SERVICES
101 BARCLAY STREET
NEW YORK, NEW YORK 10286
KELLY SHEAHAN
(212) 815-2007
GREENWICH CAPITAL
PASS THROUGH CERTIFICATES, SERIES 1998-C
CURRENT COLLATERAL INFORMATION
<TABLE>
<CAPTION>
<S> <C> <C>
CHASE 1993-K CHASE 1993-K CHASE 1993-K
1A-7 1A-8 1A-9
BEG BAL 13,052,415.00 BEG BAL 4,272,713.31 BEG BAL 2,755,510.16
PRIN 0.00 PRIN 0.00 PRIN 0.00
INT 63,761.05 INT 24,342.71 INT 20,666.33
COUPON 0.06 COUPON 0.07 COUPON 0.09
LOSSES 0.00 LOSSES 0.00 LOSSES 0.00
INT SHORTFALL 0.00 INT SHORTFALL 0.00 INT SHORTFALL 0.00
END BAL 13,052,415.00 END BAL 4,272,713.31 END BAL 2,755,510.16
0-29 0.00 0-29 0.00 0-29 0.00
30-59 1,140,183.50 30-59 1,140,183.50 30-59 1,140,183.50
60-89 0.00 60-89 0.00 60-89 0.00
90+ 926,624.66 90+ 926,624.66 90+ 926,624.66
REO 0.00 REO 0.00 REO 0.00
FORCLOSURES 0.00 FORCLOSURES 0.00 FORCLOSURES 0.00
TABLE CONT.
<S> <C>
CWMBS 1994-13 CWMBS 1994-13
A-14 A-15
BEG BAL 10,645,127.76 BEG BAL 4,914,315.37
PRIN 0.00 PRIN 0.00
INT 55,283.70 INT 28,996.57
COUPON 0.06 COUPON 0.07
LOSSES 0.00 LOSSES 0.00
INT SHORTFALL 0.00 INT SHORTFALL 0.00
END BAL 10,645,127.76 END BAL 4,914,315.37
0-29 0.00 0-29 0.00
30-59 1,179,345.78 30-59 1,179,345.78
60-89 0.00 60-89 0.00
90+ 0.00 90+ 0.00
REO 0.00 REO 0.00
FORCLOSURES 0.00 FORCLOSURES 0.00
</TABLE>
<TABLE>
<CAPTION>
THE
BANK OF Distribution Date. 12/25/98
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn KELLY SHEAHAN
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
CERTIFICATEHOLDER MONTHLY DISTRIBUTION SUMMARY
CERTIFICATE PASS
CLASS RATE BEGINNING THROUGH PRINCIPAL INTEREST TOTAL
CLASS CUSIP DESCRIPTION TYPE BALANCE RATE(%) DISTRIBUTION DISTRIBUTION DISTRIBUTION
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Al 126690J72 SENIOR FIX-30/360 0.00 6.500000 0.00 0.00 O.00
A2 126690J8O SENIOR FIX-30/360 95,924.43 6.500000 95,924.43 519.59 96,444.02
A3 126690J98 SENIOR FIX-30/360 54,249.65 6.500000 54,249.62 293.85 54,543.48
A4 126690K21 SENIOR FIX-30/360 20,194,000.00 6.500000 0.00 109,384.17 109,384.17
A5 25,638,000.00 6.500000 1,250,374.24 138,872.50 1,389,246.74
A5 126690K39 SENIOR FIX-30/360 12,053,565.74 6.500000 1,440.96 65,290.15 66,731.11
A5 126690K39 SENIOR FIX-30/360 13,584,434.26 6.500000 1,248,933.28 73,582.35 1,322,515.63
A6 126690K47 SENIOR FIX-30/360 1,048,000.00 6.500000 0.00 5,676.67 5,676.67
A7 126690K54 SENIOR FIX-30/360 18,713,000.00 6.500000 0.00 101,362.08 101,362.08
A8 10,647,549.53 6.500000 520,358.97 57,674.23 578,033.19
A8 126690K62 SENIOR FIX-30/360 117,801.50 6.500000 117,801.39 638.09 118,439.48
A8 126690K62 SENIOR FIX-30/360 10,529,748.03 6.500000 402,557.58 57,036.14 459,593.71
A9 31,294.67 6.500000 31,294.60 169.51 31,464.12
A9 126690K70 SENIOR FIX-30/360 31,294.67 6.500000 31,294.60 169.51 31,464.12
A9 126690K70 SENIOR FIX-30/360 0.00 6.500000 0.00 0.00 0.00
A10 6,598,406.38 6.500000 273,424.42 35,741.37 309,165.78
A10 126690K88 SENIOR FIX-30/360 944,050.24 6.500000 11286 5,113.61 5,226.46
A10 126690K88 SENIOR FIX-30/360 4,590,406.38 6.500000 175,493.55 24,864.70 200,358.25
A10 126690K88 SENIOR FIX-30/360 1,063,949.76 6.500000 97,818.01 5,763.06 103,581.07
A11 4,419,128.81 6.500000 194,970.79 23,936.94 218,907.73
A11 126690K96 SENIOR FIX-30/360 17,657.16 6.500000 17,657.12 95.64 17,752.76
A11 126690K96 SENIOR FIX-30/360 403,384.02 6.500000 48.22 2,185.00 2,233.22
A11 126690K96 SENIOR FIX-30/360 3,543,471.65 6.500000 135,468.71 19,193.80 154,662.51
A11 126690K96 SENIOR FIX-30/360 454,615.98 6.500000 41,796.74 2,462.50 44,259~24
A12 2,183,223.44 6.500000 126,284.02 11,825.80 138,109.81
A12 126690L20 SENIOR FIX-30/360 18,682.77 6.500000 18,682.71 101.20 18,783.91
A12 126690L20 SENIOR FIX-30/360 2,164,540.67 6.500000 107,601.31 11,724.60 119,325.90
A13 126690L38 SENIOR FIX-30/360 650,000.00 6.500000 0.00 3,520.83 3,520.83
A14 126690L46 SENIOR VAR-30/360 10,645,127.76 6.232000 0.00 55,283.70 55,283.70
A15 126690L53 SENIOR VAR-30/360 4,914,315.37 7.080516 0.00 28,996.57 28,996.57
A16 126690L61 SENIOR FIX-30/360 20,992,917.00 6.500000 0.00 113,711.63 113,711.63
PO 126690L79 STRIP PO FIX-30/360 1,033,043.05 0.000000 14,306.85 0.00 14,306.85
AR SENIOR FIX-30/360 980.79 6.500000 0.00 5.31 5.31
M 126690L95 MEZZANINE FIX-30/360 3,242,651.27 6.500000 19,600.09 17,564.36 37,164.46
B1 126690M29 JUNIOR FIX-30/360 1,473,723.38 6.500000 8,907.87 7,982.67 16,890.54
B2 JUNIOR FIX-30/360 638,240.38 6.500000 3,857.73 3,457.14 7,314.86
Totals 133,213,775.91 2,593,553.63 715,978.92 3,309,532.54
TABLE CONT.
CURRENT CUMULATIVE
REALIZED ENDING REALIZED
CLASS LOSSES BALANCE LOSSES
<S> <C> <C> <C>
Al 0.00 0.00 0.00
A2 0.00 0.00 0.00
A3 0.00 0.02 0.00
A4 0.00 20,194,000.00 0.00
A5 0.00 24,387,625.76 0.00
A5 0.00 12,052,124.78 0.00
A5 0.00 12,335,500.98 0.00
A6 0.00 1,048,000.00 0.00
A7 O.00 18,713,000.00 0.00
A8 0.00 10,127,190.57 0.00
A8 0.00 0.12 0.00
A8 0.00 10,127,190.45 0.00
A9 0.00 0.07 0.00
A9 O.00 0.07 0.00
A9 0.00 0.00 0.00
A10 0.00 6,324,981.96 0.00
A10 0.00 943,937.38 0.00
A10 0.00 4,414,912.83 0.00
A10 0.00 966,131.75 0.00
A11 0.00 4,224,158.03 0.00
A11 0.00 O.05 0.00
A11 0.00 403,335.80 0.00
A11 0.00 3,408,002.94 0.00
A11 0.00 412,819.24 0.00
A12 0.00 2,056,939.42 0.00
A12 0.00 0.06 0.00
A12 0.00 2,056,939.36 0.00
A13 0.00 650,000.00 0.00
A14 0.00 10,645,127.76 0.00
A15 0.00 4,914,315.37 0.00
A16 0.00 20,992,917.00 0.00
PO 0.00 1,01 8,736.20 0.00
AR 0.00 980.79 0.00
M 0.00 3,223,051.18 0.00
B1 0.00 1,464,815.51 0.00
B2 0.00 634,382.66 51,577.00
Totals 0.00 130,620,222.30 51,577.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
THE
BANK OF Distribution Date. 12/25/98
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn KELLY SHEAHAN
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
PRINCIPAL DISTRIBUTION DETAIL
ORIGINAL BEGINNING SCHEDULED UNSCHEDULED NET
CERTIFICATE CERTIFICATE PRINCIPAL ACCRETION PRINCIPAL PRINCIPAL
CLASS CUSIP BALANCE BALANCE DISTRIBUTION PRINCIPAL ADJUSTMENTS DISTRIBUTION
<S> <C> <C> <C> <C> <C> <C> <C>
A1 126690J72 20,129,000.00 0.00 0.00 0.00 0.00 0.00
A2 126690J8O 12,457,000.00 95,924.43 95,924.43 0.00 0.00 95,924.43
A3 126690J98 34,445,000.00 54,249.65 54,249.62 0.00 0.00 54,249.62
A4 126690K21 20,194,000.00 20,194,000.00 0.00 0.00 0.00 0.00
A5 25,638,000.00 25,638,000.00 1,250,374.24 0.00 0.00 1,250,374.24
A5 126690K39 12,053,565.74 12,053,565.74 1,440.96 0.00 0.00 1,440.96
A5 126690K39 13,584,434.26 13,584,434.26 1,248,933.28 0.00 0.00 1,248,933.28
A6 126690K47 1,048,000.00 1,048,000.00 0.00 0.00 0.00 0.00
A7 126690K54 18,713,000.00 18,713,000.00 0.00 0.00 0.00 0.00
A8 35,695,000.00 10,647,549.53 520,358.97 0.00 0.00 520,358.97
A8 126690K62 15,298,000.00 117,801.50 117,801.39 0.00 0.00 117,801.39
A8 126690K62 20,397,000.00 10,529,748.03 402,557.58 0.00 0.00 402,557.58
A9 8,024,000.00 31,294.67 31,294.60 0.00 0.00 31,294.60
A9 126690K70 4,064,000.00 31,294.67 31,294.60 0.00 0.00 31,294.60
A9 126690K70 3,960,000.00 0.00 0.00 0.00 0.00 0.00
A10 6,940,000.00 6,598,406.38 273,424.42 0.00 0.00 273,424.42
A10 126690K88 944,050.24 944,050.24 112.86 0.00 0.00 112.86
A10 126690K88 4,932,000.00 4,590,406.38 175,493.55 0.00 0.00 175,493.55
A10 126690K88 1,063,949.76 1,063,949.76 97,818.01 0.00 0.00 97,818.01
A11 10,015,000.00 4,419,128.81 194,970.79 0.00 0.00 194,970.79
A11 126690K96 2,293,000.00 17,657.16 17,657.12 0.00 0.00 17,657.12
A11 126690K96 403,384.02 403,384.02 48.22 0.00 0.00 48.22
A11 126690K96 6,864,000.00 3,543,471.65 135,468.71 0.00 0.00 135,468.71
A11 126690K96 454,615.98 454,615.98 41,796.74 0.00 0.00 41,796.74
A12 10,030,000.00 2,183,223.44 126,284.02 0.00 0.00 126,284.02
A12 126690L20 5,228,000.00 18,682.77 18,682.71 0.00 0.00 18,682.71
A12 126690L20 4,802,000.00 2,164,540.67 107,601.31 0.00 0.00 107,601.31
A13 126690L38 650,000.00 650,000.00 0.00 0.00 0.00 0.00
A14 126690L46 11,108,000.00 10,645,127.76 0.00 0.00 0.00 0.00
A15 126690L53 5,128,000.00 4,914,315.37 0.00 0.00 0.00 0.00
A16 126690L61 21,404,000.00 20,992,917.00 0.00 0.00 0.00 0.00
PO 126690L79 1,629,063.00 1,033,043.05 14,306.85 0.00 0.00 14,306.85
AR 1,000.00 980.79 0.00 0.00 0.00 0.00
M 126690L95 4,127,682.00 3,242,651.27 19,600.09 0.00 0.00 19,600.09
B1 126690M29 1,875,953.00 1,473,723.38 8,907.87 0.00 0.00 8,907.87
B2 875,445.85 638,240.38 3,857.73 0.00 0.00 3,857.73
Totals 489,402,143.85 133,213,775.91 2,593,553.63 0.00 0.00 2,593,553.63
CURRENT ENDING ENDING
REALIZED CERTIFICATE CERTIFICATE
CLASS LOSSES BALANCE FACTOR
<S> <C> <C> <C>
A1 0.00 0.00 0.00000000000
A2 0.00 0.00 0.00000000000
A3 0.00 0.02 0.00000000070
A4 0.00 20,194,000.00 1.00000000000
A5 0.00 24,387,625.76 0.95122964974
A5 0.00 12,052,124.78 0.99988045370
A5 0.00 12,335,500.98 0.90806144346
A6 0.00 1,048,000.00 1.00000000000
A7 0.00 18,713,000.00 1.00000000000
A8 0.00 10,127,190.57 0.28371454181
A9 0.00 0.12 0.00000000777
A8 0.00 10,127,190.45 0.49650391966
A9 0.00 0.07 0.00000000872
A9 0.00 0.07 0.00000001632
A9 0.00 0.00 0.00000000000
A10 0.00 6,324,981.96 0.91138068588
A10 0.00 943,937.38 0.99988045370
A10 0.00 4,414,912.83 0.89515669688
A10 0.00 966,131.75 0.90806144330
A11 0.00 4,224,158.03 0.42178312831
A11 0.00 0.05 0.00000001988
A11 0.00 403,335.80 O.99988045370
A11 0.00 3,408,002.94 O.49650392483
A11 0.00 412,819.24 0.90806144267
A12 0.00 2,056,939.42 0.20507870588
A12 0.00 0.06 000000001087
A12 0.00 2,056,939.36 0.42835055325
A13 0.00 650,000.00 1.00000000000
A14 0.00 10,645,127.76 0.95832983075
A15 0.00 4,914,315.37 0.95832983034
A16 0.00 20,992,917.00 O.98079410391
PO 0.00 1,018,736.20 0.625351O1183
AR 0.OO 980.79 0.98079000000
M 0.00 3,223,051.18 0.78083805387
B1 O.0O 1,464,815.51 0.78083806291
B2 0.00 634,382.66 0.72463951406
Totals 0.00 130,620,222.30
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
THE
BANK OF Distribution Date. 12/25/98
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn KELLY SHEAHAN
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
INTEREST DISTRIBUTION DETAIL
BEGINNING PASS ACCRUED CUMULATIVE TOTAL
CERTIFICATE THROUGH OPTIMAL UNPAID DEFERRED INTEREST
CLASS BALANCE RATE (%) INTEREST INTEREST INTEREST DUE
<S> <C> <C> <C> <C> <C> <C>
Al 0.00 6.500000 0.00 0.00 0.00 0.00
A2 95,924.43 6.500000 519.59 0.0O 0.00 519.59
A3 54,249.65 6.500000 293.85 0.00 0.00 293.85
A4 20,194,000.00 6.500000 109,384.17 0.00 0.00 109,384.17
A5 25,638,000.00 6.500000 138,872.50 0.00 0.00 138,872.50
A5 12,053,565.74 6.500000 65,290.15 0.00 0.00 65,290.15
A5 13,584,434.26 6.500000 73,582.35 0.00 0.00 73,582.35
A6 1,048,000.00 6.500000 5,676.67 0.00 0.00 5,676.67
A7 18,713,000.00 6.500000 101,362.08 0.00 0.00 101,362.08
A8 10,647,549.53 6.500000 57,674.23 0.00 0.00 57,674.23
A8 117,801.50 6.500000 638.09 0.00 0.00 638.09
A8 10,529,748.03 6.500000 57,036.14 0.00 0.00 57,036.14
A9 31,294.67 6.500000 169.51 0.00 0.00 169.51
A9 31,294.67 6.500000 169.51 0.00 0.00 169.51
A9 0.00 6.500000 0.00 0.00 0.00 0.00
A10 6,598,406.38 6.500000 35,741.37 0.00 0.00 35,741.37
A10 944,050.24 6.500000 5,113.61 0.00 0.00 5,113.61
A10 4,590,406.38 6.500000 24,864.70 0.00 0.00 24,864.70
A10 1,063,949.76 6.500000 5,763.06 0.00 0.00 5,763.06
A11 4,419,128.81 6.500000 23,936.94 0.00 0.00 23,936.94
All 17,657.16 6.500000 95.64 0.00 0.00 95.64
All 403,384.02 6.500000 2,185.00 0.00 0.00 2,185.00
All 3,543,471.65 6.500000 19,193.80 0.00 0.00 19,193.80
All 454,615.98 6.500000 2,462.50 0.00 0.00 2,462.50
A12 2,183,223.44 6.500000 11,825.80 0.00 0.00 11,825.80
Al2 18,682.77 6.500000 101.20 0.00 0.00 101.20
Al2 2,164,540.67 6.500000 11,724.60 O.00 0.00 11,724.60
Al3 650,000.00 6.500000 3,520.83 0.00 0.00 3,520.83
Al4 10,645,127.76 6.232000 55,283.70 0.00 0.00 55,283.70
Al5 4,914,315.37 7.080516 28,996.57 0.00 0.00 28,996.57
Al6 20,992,917.00 6.500000 113,711.63 O.00 0.00 113,711.63
PO 1,033,043.05 0.000000 0.00 O.00 0.00 0.00
AR 980.79 6.500000 5.31 0.00 0.00 5.31
M 3,242,651.27 6.500000 17,564.36 0.00 0.00 17,564.36
B1 1,473,723.38 6.500000 7,982.67 O.00 0.00 7,982.67
B2 638,240.38 6.500000 3,457.14 0.00 0.00 3,457.14
Totals 133,213,775.91 715,978.92 0.00 0.00 715,978.92
</TABLE>
TABLE CONT.
NET UNSCHEDULED
PREPAYMENT INTEREST INTERES
CLASS INT SHORTFALL ADJUSTMENT PAID
Al 0.00 0.00 0.00
A2 0.00 0.00 519.59
A3 0.00 0.00 293.85
A4 0.00 0.00 109,384.17
A5 0.00 0.00 138,872.50
A5 0.00 0.00 65,290.15
A5 0.00 0.00 73,582.35
A6 0.00 0.00 5,676.67
A7 0.00 0.00 101,362.08
A8 0.00 0.00 57,674.23
A8 0.00 0.00 638.09
A8 0.00 0.00 57,036.14
A9 0.00 0.00 169.51
A9 0.00 0.00 169.51
A9 0.00 0.00 0.00
A10 0.00 0.00 35,741.37
A10 0.00 0.00 5,113.61
A10 0.00 0.00 24,864.70
A10 0.00 0.00 5,763.06
A11 0.00 0.00 23,936.94
All 0.00 0.00 95.64
All 0.00 0.00 2,185.00
All 0.00 0.00 19,193.80
All 0.00 0.00 2,462.50
A12 0.00 0.00 11,825.80
Al2 0.00 0.00 101.20
Al2 0.00 0.00 11,724.60
Al3 0.00 0.00 3,520.83
Al4 0.00 0.00 55,283.70
Al5 0.00 0.00 28,996.57
Al6 0.00 0.00 113,711.63
PO 0.00 0.00 0.00
AR 0.00 0.00 5.31
M 0.00 0.00 17,564.36
B1 0.00 0.00 7,982.67
B2 0.00 0.00 3,457.14
Totals 0.00 0.00 715,978.92
<PAGE>
<TABLE>
<CAPTION>
THE
BANK OF Distribution Date. 12/25/98
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn KELLY SHEAHAN
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
CURRENT PAYMENT INFORMATION
FACTORS PER $ 1,000
ORIGINAL BEGINNING CERT. ENDING CERT. PASS
CERTIFICATE NOTIONAL PRINCIPAL INTEREST NOTIONAL THROUGH
CLASS CUSIP BALANCE BALANCE DISTRIBUTION DISTRIBUTION BALANCE RATE (%)
<S> <C> <C> <C> <C> <C> <C> <C>
A1 126690J72 20,129,000.00 0.000000000 0.000000000 0.000000000 0.0O0000000 6.500000
A2 126690J80 12,457,000.00 7.700443526 7.700443526 0.041710736 0.O00000000 6.500000
A3 126690J98 34,445,000.00 1.574964404 1.574963700 0.008531057 0.000000704 6.500000
A4 126690K21 20,194,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A5 25,638,000.00 1,000.000000000 48.770350261 5.416666667 951.229649739 6.500000
A5 126690K39 12,053,565.74 1,000.000000000 0.119546303 5.416666667 999.880453697 6.500000
A5 126690K39 13,584,434.26 1,000.000000000 91.938556543 5.416666667 908.061443457 6.500000
A6 126690K47 1,048,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A7 126690K54 18,713,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A8 35,695,000.00 298.292464771 14.577923239 1.615750946 283.714541813 6.500000
A8 126690K62 15,298,000.00 7.700451299 7.700443526 0.041710778 0.000007773 6.500000
A8 126690K62 20,397,000.00 516.240036571 19.736116914 2.796300198 496.503919657 6.500000
A9 8,024,000.00 3.900133350 3.900124626 0.021125374 0.000008724 6.500000
A9 126690K70 4,064,000.00 7.700459845 7.700443526 0.041710824 0.000016319 6.500000
A9 126690K70 3,960,000.00 0.000000000 0.000000000 0.000000000 0.000000000 6.500000
A10 6,940,000.00 950.779017291 39.398331412 5.150053314 911.380685879 6.500000
Al0 126690K88 944,050.24 1,000.000000000 0.119546302 5.416666667 999.880453698 6.500000
Al0 126690K88 4,932,000.00 930.739331024 35.582634144 5.041504710 895.156696880 6.500000
Al0 126690K88 1,063,949.76 1,000.000000000 91.938556702 5.416666667 908.061443298 6.500000
A11 10,015,000.00 441.251004493 19.467877184 2.390108837 421.783128308 6.500000
All 126690K96 2,293,000.00 7.700463403 7.700443526 0.041710843 0.000019876 6.500000
All 126690K96 403,384.02 1,000.000000000 0.119546301 5.416666667 999.880453699 6.500000
All 126690K96 6,864,000.00 516.240041740 19.736116914 2.796300226 496.503924827 6.500000
All 126690K96 454,615.98 1,000.000000000 91.938557332 5.416666667 908.061442668 6.500000
A12 10,030,000.00 217.669335992 12.590630110 1.179042871 205.078705882 6.500000
Al2 126690L20 5,228,000.00 3.573598072 3.573587198 0.019356990 0.000010875 6.500000
Al2 126690L20 4,802,000.00 450.758156207 22.407602960 2.441606679 428.350553247 6.500000
Al3 126690L38 650,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
Al4 126690L46 11,108,000.00 958.329830753 0.000000000 4.976926254 958.329830753 6.232000
Al5 126690L53 5,128,000.00 958.329830343 0.000000000 5.654557841 958.329830343 7.080516
Al6 126690L61 21,404,000.00 980.794103906 0.000000000 5.312634729 980.794103906 6.500000
PO 126690L79 1,629,063.00 634.133269408 8.782257582 0.000000000 625.351011826 0.000000
AR 1,000.00 980.790000000 0.000000000 5.312612500 980.790000000 6.500000
M 126690L95 4,127,682.00 785.586504541 4.748450673 4.255260233 780.838053868 6.500000
B1 126690M29 1,875,953.00 785.586513637 4.748450728 4.255260282 780.838062909 6.500000
B2 875,445.85 729.046097512 4.406583453 3.948999695 724.639514059 6.500000
Totals 489,402,143.85 532.584244395 10.368941132 2.862459903 522.215303343
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
THE
BANK OF Distribution Date. 12/25/98
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn KELLY SHEAHAN
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
<S> <C>
Pool Level Data
Distribution Date 12/25/98
Cut-off-Date 4/l/94
Determination Date 12/1/98
Accrual Period Begin ll/l/98
End 12/1/98
Number of Days in Accrual Period 30
Collateral Information
GROUP 1
Cut-Off Date Balance 250,127,143.85
Beginning Aggregate Pool Stated Principal Balance 133,213,775.99
Ending Aggregate Pool Stated Principal Balance 130,620,222.28
Beginning Aggregate Certificate Stated Principal Balance 133,213,775.90
Ending Aggregate Certificate Stated Principal Balance 130,620,222.28
Beginning Aggregate Loan Count 811
Loans Paid Off or Otherwise Removed Pursuant to Pooling and Servicing Agreement 14
Ending Aggregate Loan Count 797
Beginning Weighted Average Loan Rate (WAC) 7,104761%
Ending Weighted Average Loan Rate (WAC) 7,102895%
Beginning Net Weighted Average Loan Rate 6.853511%
Ending Net Weighted Average Loan Rate 6.851645%
Weighted Average Maturity (WAM) (Months) 123
Servicer Advances 13,730.23
Aggregate Pool Prepayment 1,788,421.76
</TABLE>
<PAGE>
Certificate Information
Group 1
Senior Percentage 95.9490200150%
Senior Prepayment Percentage 100.0000000000%
Subordinate Percentage 4.0509799850%
Subordinate Prepayment Percentage 0.0000000000%
CERTIFICATE ACCOUNT
BEGINNING BALANCE 0.00
DEPOSIT
Payments of Interest and Principal 3,382,332.31
Liquidation Proceeds 0.00
All Other Proceeds 0.00
Other Amounts 0.00
------------
TOTAL DEPOSITS 3,382,332.31
WITHDRAWALS
Reimbursement of Servicer Advances 0.00
Payment of Master Servicer Fees 71,605.38
Payment of Sub Servicer Fees 0.00
Payment of Other Fees 0.00
Payment of Insurance Premium(s) 0.00
Payment of Personal Mortgage Insurance 0.00
Other Permitted Withdrawal per the Pooling and
Service Agreement
Payment of Principal and Interest 3,309,532.54
------------
TOTAL WITHDRAWALS 3,381,137.91
ENDING BALANCE 1,194.40
PREPAYMENT COMPENSATION
Total Gross Prepayment Interest Shortfall 986.90
Compensation for Gross PPIS from Servicing Fees 0.00
Other Gross PPIS Compensation 0.00
------------
TOTAL NET PPIS (NON-SUPPORTED PPIS) 986.90
Master Servicing Fees Paid 71,605.38
Sub Servicing Fees Paid 0.00
Insurance Premium(s) Paid 0.00
Personal Mortgage Insurance Fees Paid 0.00
Other Fees Paid 0.00
------------
TOTAL FEES 71,605.38
<PAGE>
<TABLE>
<CAPTION>
DELINQUENCY INFORMATION
GROUP 1
DELINQUENCY 30 - 59 DAYS 60 - 89 DAYS 90+ DAYS TOTALS
<S> <C> <C> <C> <C>
Scheduled Principal Balance 1,179,345,78 0.00 0.00 1,179,345.78
Percentage of Total Pool Balance 0.902881% 0.000000% 0.000000% 0 902881%
Number of Loans 7 7
Percentage of Total Loans 0.878294% 0.000000% 0.000000% O.878294%
FORECLOSURE
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.000000%
BANKRUPTCY
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.000000%
REO
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.000000%
Book Value of all REO Loans 0.00
Percentage of Total Pool Balance 0.000000%
Current Realized Losses 0.00
Additional Gains (Recoveries)/Losses 0.00
Total Realized Losses 51,577.00
</TABLE>
SUBORDINATION/CREDIT ENHANCEMENT INFORMATION
PROTECTION ORIGINAL CURRENT
Bankruptcy Loss 100,000.00 100,000.00
Bankruptcy Percentage 0.039980% O.076558%
Credit/Fraud Loss 2,501,271.44 1,250,635.72
Credit/Fraud Loss Percentage 1.00000% 0.957459%
Special Hazard Loss 1,493,103.00 1,493,103.00
Special Hazard Loss Percentage 0.596938% 1.143087%
CREDIT SUPPORT ORIGINAL CURRENT
Class A 482,523,063.00 125,297,972.94
Class A Percentage 98.594391% 95.925402%
Class M 4,127,682.00 3,223,051.18
Class M Percentage 0.843413% 2.467498%
Class B1 1,875,953.00 1,464,85.51
Class B1 Percentage 0.383315% 1.121431%
Class B2 875,445.85 634,381.66
Class B2 Percentage 0.178881% 0.485670%
CHASE MORTGAGE FINANCE CORPORATION Creation Date Thu Dec 11, 1998
SERIES : 1993K 08:35 PM Page 1
Due Period : 063
Beginning Date : 11/01/1998
Ending Date : 11/30/1998
Distribution Date : 12/28/1998
<TABLE>
MONTHLY CERTIFICATE HOLDER'S REPORT
- ------------------------------------------------------------------------------------------------------
<CAPTION>
GROUP ONE GROUP TWO TOTAL
<S> <C> <C> <C>
Initial Certificate Balance $ 128,161,582.52 $ 196,979,194.39 $ 325,140,776.91
Beginning Certificate Balance $ 68,330,354.66 $ 120,815,075.10 $ 189,145,429.76
Scheduled Principal $407,940.09 $ 163,283.55 $ 571,223.64
Curtailments $ 24,838.58 $ 30,028.22 $ 54,866.80
Repurchase Principal $ 0.00 $ 0.00 $ 0.00
Paid In Full Principal $ 1,170,614.27 $ 3,479,291.85 $ 4,649,906.12
Default Principal $ 0.00 $ 0.00 $ 0.00
Other $ 0.00 $ 0.00 $ 0.00
Total Principal $ 1,603,392.94 $ 3,672,603.62 $ 5,275,996.56
Plus Z Accretion $ 0.00 $ 0.00 $ 0.00
Total Principal Distribution $ 1,603,392.94 $ 3,672,603.62 $ 5,275,996.56
Ending Certificate Balance $66,726,961.72 $117,142,471.48 $ 183,869,433.20
- -------------------------------------------------------------------------------------------------------
Interest Distribution Class A $ 344,855.80 $ 653,772.21 $ 998,628.01
Interest Distribution Class SUBORD $ 25,266.92 $ 50,981.96 $ 76,248.88
Less Z Accretion $ 0.00 $ 0.00 $ 0.00
Total Interest Distribution $ 370,122.72 $ 704,754.17 $ 1,074,876.89
- -------------------------------------------------------------------------------------------------------
Initial Loan Count 298 474 772
Beginning Loan Count 218 318 536
Paid In Full Loans 3 8 11
Repurchased Loans 0 0 0
Defaulted Loans 0 0 0
Ending Loan Count 215 310 525
- -------------------------------------------------------------------------------------------------------
Beginning Class A 93.173369005312% 92.765998090250% 92.913164210730%
Ending Class A 93.087756821067% 92.614298203980% 92.786118252960%
Beginning Class M 2.515715977992% 2.665490699182% 2.611383339406%
Ending Class M 2.547265357491% 2.721387093616% 2.658197610629%
Beginning Class B 4.310915016697% 4.568511210568% 4.475452449864%
Ending Class B 4.364977821442% 4.664314702403% 4.555684136410%
- -------------------------------------------------------------------------------------------------------
Beginning Weighted Average Coupon 7.271662652307% 7.606814689635% 7.485738237485%
Ending Weighted Average Coupon 7.268335849535% 7.607411596674% 7.484359635259%
- -------------------------------------------------------------------------------------------------------
Loss For Current Due Period $ 0.00 $ 0.00 $ 0.00
Recovery For Current Due Period $ 0.00 $ 0.00 $ 0.00
Cumulative Losses $ 0.00 $ 0.00 $ 0.00
- -------------------------------------------------------------------------------------------------------
Beginning Weighted Average Service Fee 0.268582068560% 0.265641683982% 0.266703922289%
Ending Weighted Average Service Fee 0.268557050075% 0.265512274131% 0.266617235648%
</TABLE>
<PAGE>
CHASE MORTGAGE FINANCE CORPORATION Creation Date Thu Dec 17, 1998
08:35 PM Page 2
SERIES : 1993K
Due Period : 063
Beginning Date : 11/01/1998
Ending Date : 11/30/1998
Distribution Date : 12/28/1998
<TABLE>
<CAPTION>
MONTHLY CERTIFICATE HOLDER'S REPORT
- -------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
Class A Principal Prepayment Percentage 97.952010701594% 97.829799427075% 97.860852548862%
- -------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
CHASE MORTGAGE FINANCE CORPORATION Creation Date Thu Dec 17, 1998
08:35 PM Page 3
SERIES : 1993K
Due Period : 063
Beginning Date : 11/01/1998
Ending Date : 11/30/1998
Distribution Date : 12/28/1998
<TABLE>
MONTHLY CLASS DISTRIBUTION DETAIL REPORT
<CAPTION>
Class Initial Beginning Beginning Principal Interest Ending Ending
Certificate Certificate Pool Distribution Distribution Certificate Pool
Balance Balance Factor Balance Factor
<S> <C> <C> <C> <C> <C> <C> <C>
- ---------------------------------------------------------------------------------------------------------------------------------
IA-1 $ 33,600,000.00 $ 0.00 0.0000000000 $ 0.00 $ 0.00 $ 0.00 0.0000000000
IA-2 $ 29,694,000.00 $ 10,957,000.68 0.3689971267 $ 543,807.41 $ 59,350.42 $ 10,413,193.27 0.3506834131
IA-3 $ 8,700,000.00 $ 7,594,841.97 0.8729703414 $ 1,007,254.22 $ 41,138.73 $ 6,587,587.75 0.7571939943
IA-4 $ 10,700,000.00 $ 10,700,000.00 1.0000000000 $ 0.00 $ 57,958.33 $ 10,700,000.00 1.0000000000
IA-5 $ 2,000,000.00 $ 2,000,000.00 1.0000000000 $ 0.00 $ 10,833.33 $ 2,000,000.00 1.0000000000
IA-6 $ 10,064,000.00 $ 10,064,000.00 1.0000000000 $ 0.00 $ 54,513.33 $ 10,064,000.00 1.0000000000
IA-7 $ 13,650,000.00 $ 13,052,415.00 0.9562208791 $ 0.00 $ 63,761.05 $ 13,052,415.00 0.9562208791
IA-8 $ 4,468,333.00 $ 4,272,713.31 0.9562208792 $ 0.00 $ 24,342.71 $ 4,272,713.31 0.9562208792
IA-9 $ 2,881,667.00 $ 2,755,510.16 0.9562208819 $ 0.00 $ 20,666.33 $ 2,755,510.16 0.9562208819
IA-10 $ 4,105,000.00 $ 1,475,077.87 0.3593368745 $ 0.00 $ 7,452.22 $ 1,475,077.87 0.3593368745
IA-11 $ 2,210,000.00 $ 794,134.50 0.3593368778 $ 0.00 $ 4,839.35 $ 794,134.50 0.3593368778
TOTALS $122,073,000.00 $ 63,665,693.49 0.5215378789 $ 1,551,061.63 $344,855.80 $62,114,631.86 0.5088318618
- ---------------------------------------------------------------------------------------------------------------------------------
IIA-1 $ 75,000,000.00 $ 24,517,447.54 0.3268993005 $ 2,688,474.30 $ 143,018.44 $ 21,828,973.24 0.2910529765
IIA-2 $ 30,000,000.00 $ 13,172,482.57 0.4390827523 $ 896,158.10 $ 76,839.48 $ 12,276,324.47 0.4092108157
IIA-3 $ 15,000,000.00 $ 15,000,000.00 1.0000000000 $ 0.00 $ 87,500.00 $ 15,000,000.00 1.0000000000
IIA-4 $ 27,533,000.00 $ 27,533,000.00 1.0000000000 $ 0.00 $ 172,081.25 $ 27,533,000.00 1.0000000000
IIA-5 $ 13,767,000.00 $ 13,767,000.00 1.0000000000 $ 0.00 $ 68,835.00 $ 13,767,000.00 1.0000000000
IIA-6 $ 8,400,000.00 $ 8,400,000.00 1.0000000000 $ 0.00 $ 49,000.00 $ 8,400,000.00 1.0000000000
IIA-7 $ 12,545,000.00 $ 6,779,549.94 0.5404184886 $ 0.00 $ 34,250.85 $ 6,779,549.94 0.5404184886
IIA-B $ 5,377,000.00 $ 2,905,830.21 0.5404184880 $ 0.00 $ 22,247.19 $ 2,905,830.21 0.5404184880
TOTALS $187,622,000.00 $112,075,310.26 0.5973463147 $3,584,632.40 $653,772.21 $108,490,677.86 0.5782407066
- ---------------------------------------------------------------------------------------------------------------------------------
IM $ 2,243,734.00 $ 1,718,997.65 0.7661325496 $ 19,284.87 $ 9,311.24 $ 1,699,712.78 0.7575375602
B-1
ONE $ 3,844,848.52 $ 2,945,663.52 0.7661325289 $ 33,046.44 $ 15,955.68 $ 2,912,617.08 0.7575375375
B-2
ONE $ 0.00 $ 0.00 0.0000000000 $ 0.00 $ 0.00 $ 0.00 0.0000000000
TOTALS $ 6,089,592.52 $ 4,664,661.17 0.7661325365 $ 52,331.31 $ 25,266.92 $ 4,612,329.86 0.7575375459
- ---------------------------------------------------------------------------------------------------------------------------------
IIM $ 3,447,817.00 $ 3,220,314.59 0.9340155205 $ 32,414.49 $ 18,785.17 $ 3,187,900.10 0.9246140674
B-1
TWO $ 5,909,377.39 $ 5,519,450.25 0.9340155292 $ 55,556.73 $ 32,196.79 $ 5,463,893.52 0.9246140768
B-2
TWO $ 0.00 $ 0.00 0.0000000000 $ 0.00 $ 0.00 $ 0.00 0.0000000000
TOTALS $ 9,357,194.39 $ 8,739,764.84 0.9340155260 $ 87,971.22 $ 50,981.96 $ 8,651,793.62 0.9246140733
- ---------------------------------------------------------------------------------------------------------------------------------
B-1 $ 9,754,225.91 $ 8,465,113.77 0.8678406516 $ 88,603.17 $ 48,152.47 8,376,510.60 0.8587570841
B-2 $ 0.00 $ 0.00 0.0000000000 $ 0.00 $ 0.00 $ 0.00 0.0000000000
TOTALS $ 9,754,225.91 $ 8,465,113.77 0.8678406516 $ 88,603.17 $ 48,152.47 $ 8,376,510.60 0.8587570841
- ---------------------------------------------------------------------------------------------------------------------------------
A-X NOTIONAL AMOUNT $ 0.00 0.0000000000 $ 0.00 $ 52,062.93 $ 0.00 0.0000000000
A-I NOTIONAL AMOUNT $ 0.00 0.0000000000 $ 0.00 $ 10,932.51 $ 0.00 0.0000000000
</TABLE>
<PAGE>
CHASE MORTGAGE FINANCE CORPORATION Creation Date Thu Dec 17, 1998
SERIES : 1993K 08:35 PM Page 4
Due Period : 063
Beginning Date : 11/01/1998
Ending Date : 11/30/1998
Distribution Date : 12/28/1998
<TABLE>
MONTHLY CLASS DISTRIBUTION DETAIL REPORT
<CAPTION>
Class Initial Beginning Beginning Principal Interest Ending Ending
Certificate Certificate Pool Distribution Distribution Certificate Pool
Balance Balance Factor Balance Factor
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
TOTALS NOTIONAL AMOUNT $ 0.00 0.0000000000 $ 0.00 $ 62,995.44 $ 0.00 0.0000000000
- ----------------------------------------------------------------------------------------------------------------------------------
Notional Balances:
A-X $ 265,008,574.49 $ 165,542,635.12 0.6246689770 $ 160,331,017.66 0.6050031323
A-I $ 325,140,776.91 $ 189,145,429.76 0.5817339540 $ 183,869,433.20 0.5655071472
- ----------------------------------------------------------------------------------------------------------------------------------
A $ 309,695,000.00 $ 175,741,003.75 0.5674647758 $ 5,135,694.03 $ 998,628.01 $ 170,605,309.72 0.5508817053
M $ 5,691,551.00 $ 4,939,312.24 0.8678323782 $ 51,699.36 $ 29,096.41 $ 4,887,612.88 0.8587488507
B 9,754,225.91 $ 8,465,113.77 0.8678406516 $ 88,603.17 $ 48,152.47 $ 8,376,510.60 0.8587570841
A-W NOTIONAL AMOUNT $ 0.00 0.0000000000 $ 0.00 $ 62,995.44 $ 0.00 0.0000000000
TOTALS $ 325,140,776.91 $ 189,145,429.76 0.5817339540 $ 5,275,996.56 $ 1,137,872.33 $ 183,869,433.20 0.5655071472
- ----------------------------------------------------------------------------------------------------------------------------------
Notional Balances:
A-W $ 325,140,776.91 $ 189,145,429.76 0.5817339540 $ 183,869,433.20 0.5655071472
</TABLE>
<PAGE>
CHASE MORTGAGE FINANCE CORPORATION Creation Date Thu Dec 17, 1998
SERIES : 1993K 08:35 PM Page 5
Due Period : 063
Beginning Date : 11/01/1998
Ending Date : 11/30/1998
Distribution Date : 12/28/1998
MONTHLY PRINCIPAL DISTRIBUTION DETAIL REPORT
<TABLE>
<CAPTION>
Class Beginning Scheduled Principal Total Principal Ending
Certificate Principal Adjustment/ Principal Distribution Certificate
Balance Distribution Shortfall Distribution Factor (per $1000) Balance
- --------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
IA-1 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
IA-2 $ 10,957,000.68 $ 543,807.41 $ 0.00 $ 543,807.41 $ 18.3137135 $ 10,413,193.27
IA-3 $ 7,594,841.97 $ 1,007,254.22 $ 0.00 $ 1,007,254.22 $ 115.7763471 $ 6,587,587.75
IA-4 $ 10,700,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 10,700,000.00
IA-5 $ 2,000,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 2,000,000.00
IA-6 $ 10,064,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 10,064,000.00
IA-7 $ 13,052,415.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 13,052,415.00
IA-8 $ 4,272,713.31 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 4,272,713.31
IA-9 $ 2,755,510.16 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 2,755,510.16
IA-10 $ 1,475,077.87 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 1,475,077.87
IA-11 $ 794,134.50 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 794,134.50
TOTALS $ 63,665,693.49 $ 1,551,061.63 $ 0.00 $ 1,551,061.63 $ 12.7060171 $ 62,114,631.86
- -------------------------------------------------------------------------------------------------------------------
IIA-1 $ 24,517,447.54 $ 2,688,474.30 $ 0.00 $ 2,688,474.30 $ 35.8463240 $ 21,828,973.24
IIA-2 $ 13,172,482.57 $ 896,158.10 $ 0.00 $ 896,158.10 $ 29.8719367 $ 12,276,324.47
IIA-3 $ 15,000,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 15,000,000.00
IIA-4 $ 27,533,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 27,533,000.00
IIA-5 $ 13,767,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 13,767,000.00
IIA-6 $ 8,400,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 8,400,000.00
IIA-7 $ 6,779,549.94 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 6,779,549.94
IIA-8 $ 2.905,830.21 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 2,905,830.21
TOTALS $ 112,075,310.26 $ 3,584,632.40 $ 0.00 $ 3,584,632.40 $19.1056081 $108,490,677.86
- -------------------------------------------------------------------------------------------------------------------
IM $ 1,718,997.65 $ 19,284.87 $ 0.00 $ 19,284.87 $ 8.5949894 $ 1,699,712.78
B-1
ONE $ 2,945,663.52 $ 33,046.44 $ 0.00 $ 33,046.44 $ 8.5949914 $ 2,912,617.08
B-2
ONE $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
TOTALS $4,664,661.17 $ 52,331.31 $ 0.00 $ 52,331.31 $ 8.5949907 $ 4,612,329.86
- -------------------------------------------------------------------------------------------------------------------
IIM $3,220,314.59 $ 32,414.49 $ 0.00 $ 32,414.49 $ 9.4014532 $ 3,187,900.10
B-1
TWO $5,519,450.25 $ 55,556.73 $ 0.00 $ 55,556.73 $ 9.4014524 $ 5,463,893.52
B-2
TWO $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 0.00
TOTALS $ 8,739,764.84 $ 87,971.22 $ 0.00 $ 87,971.22 $ 9.4014527 $ 8,651,793.62
- -------------------------------------------------------------------------------------------------------------------
B-1 $ 8,465,113.77 $ 88,603.17 $ 0.00 $ 88,603.17 $ 9.0835676 $ 8,376,510.60
B-2 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
T0TALS $ 8,465,113.77 $ 88,603.17 $ 0.00 $ 88,603.17 $ 9.0835676 $ 8,376,510.60
- -------------------------------------------------------------------------------------------------------------------
A-X $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
A-1 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
</TABLE>
<PAGE>
CHASE MORTGAGE FINANCE CORPORATION Creation Date Thu Dec 17, 1998
SERIES : 1993K 08:35 PM Page 6
Due Period : 063
Beginning Date : 11/01/1998
Ending Date : 11/30/1998
Distribution Date : 12/28/1998
<TABLE>
MONTHLY PRINCIPAL DISTRIBUTION DETAIL REPORT
<CAPTION>
Class Beginning Scheduled Principal Total Principal Ending
Certificate Principal Adjustment/ Principal Distribution Certificate
Balance Distribution Shortfall Distribution Pactor (per $1000) Balance
<S> <C> <C> <C> <C> <C> <C>
- -----------------------------------------------------------------------------------------------------------------------
TOTALS $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
- -----------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------
A $ 175,741,003.75 $ 5,135,694.03 $ 0.00 $ 5,135,694.03 $ 16.5830705 $ 170,605,309.72
M $ 4,939,312.24 $ 51,699.36 $ 0.00 $ 51,699.36 $ 9.0835275 $ 4,887,612.88
B $ 8,465,113.77 $ 88,603.17 $ 0.00 $ 88,603.17 $ 9.0835676 $ 8,376,510.60
A-W $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
TOTALS $ 189,145,429.76 $ 5,275,996.56 $ 0.00 $ 5,275,996.56 $ 16.2268068 $ 183,869,433.20
- -----------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
CHASE MORTGAGE FINANCE CORPORATION Creation Date Thu Dec 17, 1998
SERIES : 1993K 08:35 PM Page 7
Due Period : 063
Beginning Date : 11/01/1998
Ending Date : 11/30/1998
Distribution Date : 12/28/1998
<TABLE>
MONTHLY INTEREST DISTRIBUTION DETAIL REPORT
<CAPTION>
Class Pass Gross Prepayment Z Accretion Interest Total Interest
Thru Interest Interest Adjustment/ Interest Distribution
Rate Distribution Shortfall Shortfall Distribution Factor (per $1000)
- --------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
IA-1 6.500000% $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000
IA-2 6.500000% $ 59,350.42 $ 0.00 $ 0.00 $ 0.00 $ 59,350.42 $ 1.9987344
IA-3 6.500000% $ 41,138.73 $ 0.00 $ 0.00 $ 0.00 $ 41,138.73 $ 4.7285897
IA-4 6.500000% $ 57,958.33 $ 0.00 $ 0.00 $ 0.00 $ 57,958.33 $ 5.4166664
IA-5 6.500000% $ 10,833.33 $ 0.00 $ 0.00 $ 0.00 $ 10,833.33 $ 5.4166650
IA-6 6.500000% $ 54,513.33 $ 0.00 $ 0.00 $ 0.00 $ 54,513.33 $ 5.4166663
IA-7 5.862000% $ 63,761.05 $ 0.00 $ 0.00 $ 0.00 $ 63,761.05 $ 4.6711392
IA-8 6.836700% $ 24,342.71 $ 0.00 $ 0.00 $ 0.00 $ 24,342.71 $ 5.4478261
IA-9 9.000000% $ 20,666.33 $ 0.00 $ 0.00 $ 0.00 $ 20,666.33 $ 7.1716579
IA-10 6.062500% $ 7,452.22 $ 0.00 $ 0.00 $ 0.00 $ 7,452.22 $ 1.8154007
IA-11 7.312638% $ 4,839.35 $ 0.00 $ 0.00 $ 0.00 $ 4,839.35 $ 2.1897511
TOTALS $ 344,855.80 $ 0.00 $ 0.00 $ 0.00 $ 344,855.80 $ 2.8249965
- --------------------------------------------------------------------------------------------------------------------
IIA-1 7.000000% $ 143,018.44 $ 0.00 $ 0.00 $ 0.00 $ 143,018.44 $ 1.9069125
IIA-2 7.000000% $ 76,839.48 $ 0.00 $ 0.00 $ 0.00 $ 76,839.48 $ 2.5613160
IIA-3 7.000000% $ 87,500.00 $ 0.00 $ 0.00 $ 0.00 $ 87,500.00 $ 5.8333333
IIA-4 7.500000% $ 172,081.25 $ 0.00 $ 0.00 $ 0.00 $ 172,081.25 $ 6.2500000
IIA-5 6.000000% $ 68,835.00 $ 0.00 $ 0.00 $ 0.00 $ 68,835.00 $ 5.0000000
IIA-6 7.000000% $ 49,000.00 $ 0.00 $ 0.00 $ 0.00 $ 49,000.00 $ 5.8333333
IIA-7 6.062500% $ 34,250.85 $ 0.00 $ 0.00 $ 0.00 $ 34,250.85 $ 2.7302391
IIA-8 9.187264% $ 22,247.19 $ 0.00 $ 0.00 $ 0.00 $ 22,247.19 $ 4.1374726
TOTALS $ 653,772.21 $ 0.00 $ 0.00 $ 0.00 $ 653,772.21 $ 3.4845179
- --------------------------------------------------------------------------------------------------------------------
IM 6.500000% $ 9,311.24 $ 0.00 $ 0.00 $ 0.00 $ 9,311.24 $ 4.1498859
B-1
ONE 6.500000% $ 15,955.68 $ 0.00 $ 0.00 $ 0.00 $ 15,955.68 $ 4.1498852
B-2
ONE 0.000000% $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000
TOTALS $ 25,266.92 $ 0.00 $ 0.00 $ 0.00 $ 25,266.92 $ 4.1498854
- --------------------------------------------------------------------------------------------------------------------
IIM 7.000000% $ 18,785.17 $ 0.00 $ 0.00 $ 0.00 $ 18,785.17 $ 5.4484243
B-1
TWO 7.000000% $ 32,196.79 $ 0.00 $ 0.00 $ 0.00 $ 32,196.79 $ 5.4484234
B-2
TWO 0.000000% $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000
TOTALS $ 50,981.96 $ 0.00 $ 0.00 $ 0.00 $ 50,981.96 $ 5.4484237
- --------------------------------------------------------------------------------------------------------------------
B-1 6.826012% $ 48,152.47 $ 0.00 $ 0.00 $ 0.00 $ 48,152.47 $ 4.9365752
B-2 0.000000% $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000
TOTALS $ 48,152.47 $ 0.00 $ 0.00 $ 0.00 $ 48,152.47 $ 4.9365752
- --------------------------------------------------------------------------------------------------------------------
A-X VARIABLE $ 52,062.93 $ 0.00 $ 0.00 $ 0.00 $ 52,062.93 $ 0.1964575
A-1 VARIABLE $ 10,932.51 $ 0.00 $ 0.00 $ 0.00 $ 10,932.51 $ 0.0336239
</TABLE>
<PAGE>
CHASE MORTGAGE FINANCE CORPORATION Creation Date Thu Dec 17, 1998
SERIES : 1993K 08:35 PM Page 8
Due Period : 063
Beginning Date : 11/01/1998
Ending Date : 11/30/1998
Distribution Date : 12/28/1998
<TABLE>
MONTHLY INTEREST DISTRIBUTION DETAIL REPORT
<CAPTION>
Class Pass Gross Prepayment Z Accretion Interest Total Interest
Thru Interest Interest Adjustment/ Interest Distribution
Rate Distribution Shortfall Shortfall Distribution Factor (per $1000)
- -------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
TOTALS $ 62,995.44 $ 0.00 $ 0.00 $ 0.00 $ 62,995.44 $ 0.1937482
- -------------------------------------------------------------------------------------------------------------------------------
A $ 998,628.01 $ 0.00 $ 0.00 $ 0.00 $ 998,628.01 $ 3.2245532
M $ 28,096.41 $ 0.00 $ 0.00 $ 0.00 $ 28,096.41 $ 4.9365120
B $ 48,152.47 $ 0.00 $ 0.00 $ 0.00 $ 48,152.47 $ 4.9365752
A-W VARIABLE $ 62,995.44 $ 0.00 $ 0.00 $ 0.00 $ 62,995.44 $ 0.1937492
TOTALS $ 1,137,072.33 $ 0.00 $ 0.00 $ 0.00 $1,137,872.33 $ 3.4996297
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
CHASE MORTGAGE FINANCE CORPORATION Creation Date Thu Dec 17, 1998
SERIES : 1993K 08:35 PM Page 9
Due Period : 063
Beginning Date : 11/01/1998
Ending Date : 11/30/1998
Distribution Date : 12/29/1998
DELINQUENCY STATISTICS
Period Number Of Loans Principal Balance Percent
- ------------------------------------------------------------------------------
30 DAYS
Group One 2 $ 490,055.93 0.7344%
Group Two 2 $ 650,127.57 0.5550%
Totals 4 $ 1,140,183.50 0.6201%
- ------------------------------------------------------------------------------
60 DAYS
Group One 0 $ 0.00 0.0000%
Group Two 0 $ 0.00 0.0000%
Totals 0 $ 0.00 0.0000%
- ------------------------------------------------------------------------------
90 DAYS and up
Group One 1 $ 237,707.75 0.3562%
Group Two 2 $ 688,916.91 0.5881%
Totals 3 $ 926,624.66 0.5040%
- ------------------------------------------------------------------------------
FORECLOSURES
Group One 0 $ 0.00 0.0000%
Group Two 0 $ 0.00 0.0000%
Totals 0 $ 0.00 0.0000%
- ------------------------------------------------------------------------------
TOTAL DELINQUENCIES
Group One 3 $ 727,763.68 1.0907%
Group Two 4 $ 1,339,044.48 1.1431%
Totals 7 $ 2,066,808.16 2.1241%
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------
Real Estate Owned Number Of Loans Principal Balance Bookvalue
- ------------------------------------------------------------------------------
Group One 0 $ 0.00 $ 0.00
Group Two 0 $ 0.00 $ 0.00
Totals 0 $ 0.00 $ 0.00
- ------------------------------------------------------------------------------
<PAGE>
CHASE MORTGAGE FINANCE CORPORATION Creation Date Thu Dec 17, 1998
SERIES: 1993K 08:35 PM Page 10
Due Period : 063
Beginning Date : 11/01/1998
Ending Date : 11/30/1998
Distribution Date : 12/28/1998
MONTHLY MASTER SERVICER SUMMARY REPORT
SERVICER ADVANCES SUMMARY AMOUNT
- ----------------------------------------------------------------------
ADVANCE BY MASTER SERVICER FOR DUE PERIOD
Group One $ 42,215.66
Group Two $ 60,458.52
Totals $ 102,674.18
- ----------------------------------------------------------------------
DELINQUENCY FOR DUE PERIOD
Group One $ 42,215.66
Group Two $ 60,458.52
Totals $ 102,674.18
- ----------------------------------------------------------------------
ADVANCES RECOVERED
Group One $ 40,450.04
Group Two $ 23,445.67
Totals $ 63,895.71
- ----------------------------------------------------------------------
SERVICING (ESCROW) ADVANCES
Group One $ 0.00
Group Two $ 0.00
Totals $ 0.00
- ----------------------------------------------------------------------
- ----------------------------------------------------------------------
SERVICE FEES AMOUNT
- ----------------------------------------------------------------------
SERVICING FEES
Group One $ 15,293.59
Group Two $ 26,744.60
Totals $ 42,038.19
- ----------------------------------------------------------------------
ADDITIONAL SERVICING COMPENSATION $ 0.00
- ----------------------------------------------------------------------
EXHIBIT 99.02
GREENWICH CAPITAL 1998-C
PAYMENT DATE - 24TH + 3 BUSINESS DAYS
THE PAGE NUMBER 1
BANK OF PAYMENT DATE 1/27/99
NEW
YORK
CORPORATE TRUST AND AGENCY SERVICES
101 BARCLAY STREET
NEW YORK, NEW YORK 10286
KELLY SHEAHAN
(212) 815-2007
GREENWICH CAPITAL
PASS THROUGH CERTIFICATES, SERIES 1998-C
CURRENT PAYMENT INFORMATION
<TABLE>
<CAPTION>
BEGINNING PASS THRU PRINCIPAL INTEREST TOTAL PRINCIPAL INTEREST ENDING
CLASS CERT BALANCE RATE DIST AMT DIST AMT DIST LOSS SHORTFALL CERT BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 20,027,000.00 6.5000% 0.00 108,479.55 108,479.55 0.00 0.03 20,027,000.00
A-2 15,518,000.00 6.5000% 0.00 84,055.79 84,055.79 0.00 0.04 15,518,000.00
R 80.00 6.5000% 0.00 0.43 0.43 0.00 0.00 80.00
GRAND TOTAL 35,545,080.00 0.00 192,535.78 192,535.78 0.00 0.07 35,545,080.00
</TABLE>
FACTORS PER $1,000
PRINCIPLE INTEREST ENDING
CLASS FACTOR FACTOR FACTOR
A-1 0.0000000 5.4166650 1000.00000000
A-2 0.0000000 5.4166640 1000.00000000
R 0.0000000 5.4166640 1000.00000000
THE PAGE NUMBER 2
BANK OF PAYMENT DATE 1/27/99
NEW
YORK
CORPORATE TRUST AND AGENCY SERVICES
101 BARCLAY STREET
NEW YORK, NEW YORK 10286
KELLY SHEAHAN
(212) 815-2007
GREENWICH CAPITAL
PASS THROUGH CERTIFICATES, SERIES 1998-C
CURRENT COLLATERAL INFORMATION
<TABLE>
<CAPTION>
<S> <C> <C>
CHASE 1993-K CHASE 1993-K CHASE 1993-K
1A-7 1A-8 1A-9
BEG BAL 13,052,415.00 BEG BAL 4,272,713.31 BEG BAL 2,755,510.16
PRIN 0.00 PRIN 0.00 PRIN 0.00
INT 62,988.78 INT 25,114.98 INT 20,666.33
COUPON 0.06 COUPON 0.07 COUPON 0.09
LOSSES 0.00 LOSSES 0.00 LOSSES 0.00
INT SHORTFALL 0.00 INT SHORTFALL 0.00 INT SHORTFALL 0.00
END BAL 13,052,415.00 END BAL 4,272,713.31 END BAL 2,755,510.16
0-29 0.00 0-29 0.00 0-29 0.00
30-59 1,468,289.82 30-59 1,468,289.82 30-59 1,468,289.82
60-89 0.00 60-89 0.00 60-89 0.00
90+ 924,334.09 90+ 924,334.09 90+ 924,334.09
REO 0.00 REO 0.00 REO 0.00
FORECLOSURES 0.00 FORECLOSURES 0.00 FORECLOSURES 0.00
TABLE CONT.
<S> <C>
CWMBS 1994-13 CWMBS 1994-13
A-14 A-15
BEG BAL 10,645,127.76 BEG BAL 4,914,315.37
PRIN 0.00 PRIN 0.00
INT 54,219.18 INT 30,061.09
COUPON 0.06 COUPON 0.07
LOSSES 0.00 LOSSES 0.00
INT SHORTFALL 0.00 INT SHORTFALL 0.00
END BAL 10,645,127.76 END BAL 4,914,315.37
0-29 0.00 0-29 0.00
30-59 781,335.11 30-59 781,335.11
60-89 0.00 60-89 0.00
90+ 0.00 90+ 0.00
REO 0.00 REO 0.00
FORECLOSURES 0.00 FORECLOSURES 0.00
</TABLE>
<TABLE>
<CAPTION>
THE Distribution Date 1/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn KELLY SHEAHAN
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
CERTIFICATEHOLDER MONTHLY DISTRIBUTION SUMMARY
CERTIFICATE PASS
CLASS RATE BEGINNING THROUGH PRINCIPAL INTEREST TOTAL
CLASS CUSIP DESCRIPTION TYPE BALANCE RATE(%) DISTRIBUTION DISTRIBUTION DISTRIBUTION
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 126690J72 SENIOR FIX-30/360 0.00 6.500000 0.00 0.00 0.00
A2 126690J80 SENIOR FIX-30/360 0.00 6.500000 0.00 0.00 0.00
A3 126690J98 SENIOR FIX-30/360 0.02 6.500000 0.00 0.00 0.00
A4 126690K21 SENIOR FIX-30/360 20,194,000.00 6.500000 0.00 109,384.17 109,384.17
A5 24,387,625.76 6.500000 1,542,685.32 132,099.64 1,674,784.96
A5 126690K39 SENIOR FIX-30/360 12,052,124.78 6.500000 0.00 65,282.34 65,282.34
A5 126690K39 SENIOR FIX-30/360 12,335,500.98 6.500000 1,542,685.32 66,817.30 1,609,502.62
A6 126690K47 SENIOR FIX-30/360 1,048,000.00 6.500000 0.00 5,676,67 5,676.67
A7 126690K54 SENIOR FIX-30/360 18,713,000.00 6.500000 0.00 101,362.08 101,362.08
A8 10,127,190.57 6.500000 237,422.68 54,855.61 292,278.30
A8 126690K62 SENIOR FIX-30/360 0.12 6.500000 0.00 0.00 0.00
A8 126690K62 SENIOR FIX-30/360 10,127,190.45 6.500000 237,422.68 54,855.61 292,278.30
A9 0.07 6.500000 0.00 0.00 0.00
A9 126690K70 SENIOR FIX-30/360 0.07 6.500000 0.00 0.00 0.00
A9 126690K70 SENIOR FIX-30/360 0.00 6.500000 0.00 0.00 0.00
A10 6,324,981.96 6.500000 224,328.61 34,260.31 258,588.92
A10 126690K88 SENIOR FIX-30/360 943,937.38 6.500000 0.00 5,112.99 5,112.99
A10 126690K88 SENIOR FIX-30/360 4,414,912.83 6.500000 103,503.58 23,914.11 127,417.69
A10 126690K88 SENIOR FIX-30/360 966,131.75 6.500000 120,825.03 5,233.21 126,058.24
A11 4,224,158.03 6.500000 131,524.93 22,880.86 154,405.78
A11 126690K96 SENIOR FIX-30/360 0.05 6.500000 0.00 0.00 0.00
A11 126690K96 SENIOR FIX-30/360 403,335.80 6.500000 0.00 2,184.74 2,184.74
A11 126690K96 SENIOR FIX-30/360 3,408,002.94 6.500000 79,897.50 18,460.02 98,357.51
A11 126690K96 SENIOR FIX-30/360 412,819.24 6.500000 51,627.43 2,236.10 53,863.53
A12 2,056,939.42 6.500000 63,461.71 11,141.75 74,603.46
A12 126690L20 SENIOR FIX-30/360 0.06 6.500000 0.00 0.00 0.00
A12 126690L20 SENIOR FIX-30/360 2,056,939.36 6.500000 63,461.71 11,141.75 74,603.46
A13 126690L38 SENIOR FIX-30/360 650,000.00 6.500000 0.00 3,520.83 3,520.83
A14 126690L46 SENIOR VAR-30/360 10,645,127.76 6.112000 0.00 54,219.18 54,219.18
A15 126690L53 SENIOR VAR-30/360 4,914,315.37 7.340454 0.00 30,061.09 30,061.09
A16 126690L61 SENIOR FIX-30/360 20,992,917.00 6.500000 0.00 113,711.63 113,711.63
PO 126690L79 STRIP PO FIX-30/360 1,018,736.20 0.000000 6,476.07 0.00 6,476.07
AR SENIOR FIX-30/360 980.79 6.500000 0.00 5.35 5.35
M 126690L95 MEZZANINE FIX-30/360 3,223,051.18 6.500000 19,703.45 17,458.19 37,161.64
B1 126690M29 JUNIOR FIX-30/360 1,464,815.51 6.500000 8,954.84 7,934.42 16,889.26
B2 JUNIOR FIX-30/360 634,382.66 6.500000 3,878.17 3,436,24 7,314.41
Totals 130,620,222.30 2,238,435.78 702,008.02 2,940,443.80
TABLE CONT.
CURRENT CUMULATIVE
REALIZED ENDING REALIZED
Class LOSSES BALANCE LOSSES
<S> <C> <C> <C>
A1 0.00 0.00 0.00
A2 0.00 0.00 0.00
A3 0.00 0.02 0.00
A4 0.00 20,194,000.00 0.00
A5 0.00 22,844,940.44 0.00
A5 0.00 12,052,124.78 0.00
A5 0.00 10,792,815.66 0.00
A6 0.00 1,048,000.00 0.00
A7 0.00 18,713,000.00 0.00
A8 0.00 9,889,767.89 0.00
A8 0.00 0.12 0.00
AS 0.00 9,889,767.77 0.00
A9 0.00 0.07 0.00
A9 0.00 O.07 0.00
A9 0.00 0.00 0.00
A10 0.00 6,100,653.35 0.00
A10 0.00 943,937.38 0.00
A10 0.00 4,311,409.25 0.00
A10 0.00 845,306.72 0.00
A11 0.00 4,092,633.10 0.00
A11 0.00 0.05 0.00
A11 0.00 403,335.80 0.00
A11 0.00 3,328,105.44 0.00
A11 0.00 361,191.81 0.00
A12 0.00 1,993,477.71 0.00
A12 0.00 0.06 0 00
A12 0.00 1,993,477.65 0.00
A13 0.00 650,000.00 0.00
A14 0.00 10,645,127.76 0.00
A15 0.00 4,914,315.37 0.00
A16 0.00 20,992,917.00 0.00
PO 0.00 1,012,260.12 0.00
AR 0.00 980.79 0.00
M 0.00 3,203,347.73 0.00
B1 0.00 1,455,860.66 0.00
B2 0.00 630,504.49 51,577.00
TOTALS 0.00 128,381,786.50 51,577.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
THE Distribution Date 1/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn: KELLY SHEAHAN
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
PRINCIPAL DISTRIBUTION DETAIL
ORIGINAL BEGINNING SCHEDULED UNSCHEDULED NET
CERTIFICATE CERTIFICATE PRINCIPAL ACCRETION PRINCIPAL PRINCIPAL
CLASS CUSIP BALANCE BALANCE DISTRIBUTION PRINCIPAL ADJUSTMENTS DISTRIBUTION
<S> <C> <C> <C> <C> <C> <C> <C>
A1 126690J72 20,129,000.00 0.00 0.00 0.00 0.00 0.00
A2 126690J8O 12,457,000.00 0.00 0.00 0.00 0.00 0.00
A3 126690J98 34,445,000.00 0.02 0.00 0.00 0.00 0.00
A4 126690K21 20,194,000.00 20,194,000.00 0.00 0.00 0.00 0.00
A5 25,638,000.00 24,387,625.76 1,542,685.32 0.00 0.00 1,542,685.32
A5 126690K39 12,053,565.74 12,052,124.78 0.00 0.00 0.00 0.00
A5 126690K39 13,584,434.26 12,335,500.98 1,542,685.32 0.00 0.00 1,542,685.32
A6 126690K47 1,048,000.00 1,048,000.00 0.00 0.00 0.00 0.00
A7 126690K54 18,713,000.00 18,713,000.00 0.00 0.00 0.00 0.00
A8 35,695,000.00 10,127,190.57 237,422.68 0.00 0.00 237,422.68
A8 126690K62 15,298,000.00 0.12 0.00 0.00 0.00 0.00
A8 126690K62 20,397,000.00 10,127,190.45 237,422.68 0.00 0.00 237,422.68
A9 8,024,000.00 0.07 0.00 0.00 0.00 0.00
A9 126690K70 4,064,000.00 0.07 0.00 0.00 0.00 0.00
A9 126690K70 3,960,000.00 0.00 0.00 0.00 0.00 0.00
A10 6,940,000.00 6,324,981.96 224,328.61 0.00 0.00 224,328.61
A10 126690K88 944,050.24 943,937.38 0.00 0.00 0.00 0.00
A10 126690K88 4,932,000.00 4,414,912.83 103,503.58 0.00 0.00 103,503.58
A10 126690K88 1,063,949.76 966,131.75 120,825.03 0.00 0.00 120,825.03
A11 10,015,000.00 4,224,158.03 131,524.93 0.00 0.00 131,524.93
A11 126690K96 2,293,000.00 0.05 0.00 0.00 0.00 0.00
A11 126690K96 403,384.02 403,335.80 0.00 0.00 0.00 0.00
A11 126690K96 6,864,000.00 3,408,002.94 79,897.50 0.00 0.00 79,897.50
A11 126690K96 454,615.98 412,819.24 51,627.43 0.00 0.00 51,627.43
A12 10,030,000.00 2,056,939.42 63,461.71 0.00 0.00 63,461.71
A12 126690L20 5,228,000.00 0.06 0.00 0.00 0.00 0.00
A12 126690L20 4,802,000.00 2,056,939.36 63,461.71 0.00 0.00 63,461.71
Al3 126690L38 650,000.00 650,000.00 0.00 0.00 0.00 0.00
Al4 126690L46 11,108,000.00 10,645,127.76 0.00 0.00 0.00 0.00
A15 126690L53 5,128,000.00 4,914,315.37 0.00 0.00 0.00 0.00
A16 126690L61 21,404,000.00 20,992,917.00 0.00 0.00 0.00 0.00
PO 126690L79 1,629,063.00 1,018,736.20 6,476.07 0.00 0.00 6,476.07
AR 1,000.00 980.79 0.00 0.00 0.00 0.00
M 126690L95 4,127,682.00 3,223,051.18 19,703.45 0.00 0.00 19,703.45
B1 126690M29 1,875,953.00 1,464,815.51 8,954.84 0.00 0.00 8,954.84
B2 875,445.85 634,382.66 3,878.17 0.00 0.00 3,878.17
Totals 489,402,143.85 130,620,222.30 2,238,435.78 0.00 0.00 2,238,435.78
TABLE CONT.
CURRENT ENDING ENDING
REALIZED CERTIFICATE CERTIFICATE
CLASS LOSSES BALANCE FACTOR
<S> <C> <C> <C>
A1 0.00 0.00 0.OOOOO000000
A2 0.00 0.00 0.00000000000
A3 0.00 0.02 0.00000000070
A4 0.00 20,194,000.00 1.00000000000
A5 0.00 22,844,940.44 0.89105782198
A5 0.00 12,052,124.78 0.99988045370
A5 0.00 10,792,815.66 0.79449872219
A6 0.00 1,048,000.00 1.00000000000
A7 0.00 18,713,000.00 1.00000000000
A8 0.00 9,889,767.89 0.27706311500
A8 0.00 0.12 0.00000000777
A8 0.00 9,889,767.77 0.48486384114
A9 0.00 0.07 0.00000000872
A9 0.00 0.07 0.00000001632
A9 0.00 0.00 0.00000000000
A10 0.00 6,100,653.35 0.87905667867
A10 0.00 943,937.38 0.99988045370
A10 0.00 4,311,409.25 0.87417056993
A10 0.00 845,306.72 0.79449872183
A11 0.00 4,092,633.10 0.40865033450
A11 0.00 0.05 0.00000001988
A11 0.00 403,335.80 0.99988045370
A11 0.00 3,328,105.44 0.48486384631
A11 0.00 361,191.81 0.79449872042
A12 0.00 1,993,477.71 0.19875151645
A12 0.00 0.06 0.00000001087
A12 0.00 1,993,477.65 0.41513487060
Al3 0.00 650,000.00 1.00000000000
Al4 0.00 10,645,127.76 0.95832983075
A15 0.00 4,914,315.37 0.95832983034
A16 0.00 20,992,917.00 0.98079410391
PO 0.00 1,012,260.12 0.62137567530
AR 0.00 980.79 0.98079000000
M 0.00 3,203,347.73 0.77606456350
B1 0.00 1,455,860.66 0.77606457249
B2 0.00 630,504.49 0.72020958173
Totals 0.00 128,381,786.50
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
THE Distribution Date 1/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn: KELLY SHEAHAN
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
INTEREST DISTRIBUTION DETAIL
BEGINNING PASS ACCRUED CUMULATIVE TOTAL
CERTIFICATE THROUGH OPTIMAL UNPAID DEFERRED INTEREST
CLASS BALANCE RATE (%) INTEREST INTEREST INTEREST DUE
<S> <C> <C> <C> <C> <C> <C>
A1 0.00 6.500000 0.00 0.00 0.00 0.00
A2 0.00 6.500000 0.00 0.00 0.00 0.00
A3 0.02 6.500000 0.00 0.00 0.00 0.00
A4 20,194,000.00 6.500000 109,384.17 0.00 0.00 109,384.17
A5 24,387,625.76 6.500000 132,099.64 0.00 0.00 132,099.64
A5 12,052,124.78 6.500000 65,282.34 0.00 0.00 65,282.34
A5 12,335,500.98 6.500000 66,817 30 0.00 0.00 66,817.30
A6 1,048,000.00 6.500000 5,676.67 0.00 0.00 5,676.67
A7 18,713,000.00 6.500000 101,362.08 0.00 0.00 101,362.08
A8 10,127,190.57 6.500000 54,855.61 0.00 0.00 54,855.61
A8 0.12 6.500000 0.00 0.00 0.00 0.00
A8 10,127,190.45 6.500000 54,855.61 0.00 0.00 54,855.61
A9 0.07 6.500000 0.00 0.00 0.00 0.00
A9 0.07 6.500000 0.00 0.00 0.00 0.00
A9 0.00 6.500000 0.00 0.00 0.00 0.00
A10 6,324,981.96 6.500000 34,260.31 0.00 0.00 34,260.31
A10 943,937.38 6.500000 5,112.99 0.00 0.00 5,112.99
A10 4,414,912.83 6.500000 23,914.11 0.00 0.00 23,914.11
A10 966,131.75 6.500000 5,233.21 0.00 0.00 5,233.21
All 4,224,158.03 6.500000 22,880.86 0.00 0.00 22,880.86
A11 0.05 6.500000 0.00 0.00 0.00 0.00
A11 403,335.80 6.500000 2,184.74 0.00 0.00 2,184.74
A11 3,408,002.94 6.500000 18,460.02 0.00 0.00 18,460.02
A11 412,819.24 6.500000 2,236.10 0.00 0.00 2,236.10
A12 2,056,939.42 6.500000 11,141.75 0.00 0.00 11,141.75
A12 0.06 6.500000 0.00 0.00 0.00 0.00
A12 2,056,939.36 6.500000 11,141.75 0.00 0.00 11,141.75
A13 650,000.00 6.500000 3,520.83 0.00 0.00 3,520.83
A14 10,645,127.76 6.112000 54,219.18 0.00 0.00 54,219.18
A15 4,914,315.37 7.340454 30,061.09 0.00 0.00 30,061.09
A16 20,992,917.00 6.500000 113,711.63 0.00 0.00 113,711.63
PO 1,018,736.20 0.000000 0.00 0.00 0.00 0.00
AR 980.79 6.500000 5.31 0.00 0.00 5.31
M 3,223,051.18 6.500000 17,458.19 0.00 0.00 17,458.19
B1 1,464,815.51 6.500000 7,934.42 0.00 0.00 7,934.42
B2 634,382.66 6.500000 3,436.24 0.00 0.00 3,436.24
Totals 130,620,222.30 702,007.98 0.00 0.00 702,007.98
TABLE CONT.
NET UNSCHEDULED
PREPAYMENT INTEREST INTEREST
CLASS INT SHORTFALL ADJUSTMENT PAID
<S> <C> <C> <C>
A1 0.00 0.00 0.00
A2 0.00 0.00 0.00
A3 0.00 0.00 0.00
A4 0.00 0.00 109,384.17
A5 0.00 0.00 132,099.64
A5 0.00 0.00 65,282.34
A5 0.00 0.00 66,817.30
A6 0.00 0.00 5,676.67
A7 0.00 0.00 101,362.08
A8 0.00 0.00 54,855.61
A8 0.00 0.00 0.00
A8 0.00 0.00 54,855.61
A9 0.00 0.00 0.00
A9 0.00 0.00 0.00
A9 0.00 0.00 0.00
A10 0.00 0.00 34,260.31
A10 0.00 0.00 5,112.99
A10 0.00 0.00 23,914.11
A10 0.00 0.00 5,233.21
All 0.00 0.00 22,880.86
A11 0.00 0.00 0.00
A11 0.00 0.00 2,184.74
A11 0.00 0.00 18,460.02
A11 0.00 0.00 2,236.10
A12 0.00 0.00 11,141.75
A12 0.00 0.00 0.00
A12 0.00 0.00 11,141.75
A13 0.00 0.00 3,520.83
A14 0.00 0.00 54,219.18
A15 0.00 0.00 30,061.09
A16 0.00 0.00 113,711.63
PO 0.00 0.00 0.00
AR 0.00 0.00 5.35
M 0.00 0.00 17,458.19
B1 0.00 0.00 7,934.42
B2 0.00 0.00 3,436.24
Totals 0.00 0.00 702,008.02
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
THE Distribution Date: 1/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn: KELLY SHEAHAN
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
CURRENT PAYMENT INFORMATION
FACTORS PER $1,000
ORIGINAL BEGINNING CERT. ENDING CERT PASS
CERTIFICATE NOTIONAL PRINCIPAL INTEREST NOTIONAL THROUGH
CLASS CUSIP BALANCE BALANCE DISTRIBUTION DISTRIBUTION BALANCE RATE(%)
<S> <C> <C> <C> <C> <C> <C> <C>
A1 126690J72 20,129,000.00 0.000000000 0.000000000 0.000000000 0.000000000 6.500000
A2 126690J8O 12,457,000.00 0.000000000 0.000000000 0.000000000 0.000000000 6.500000
A3 126690J98 34,445,000.00 0.000000704 0.000000000 0.000000004 0.000000704 6.500000
A4 126690K21 20,194,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A5 25,638,000.00 951.229649739 60.171827756 5.152493954 891.057821983 6.500000
A5 126690K39 12,053,565.74 999.880453697 0.000000000 5.416019124 999.880453697 6.500000
A5 126690K39 13,584,434.26 908.061443457 113.562721271 4.918666152 794.498722186 6.500000
A6 126690K47 1,048,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A7 126690K54 18,713,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A8 35,695,000.00 283.714541813 6.651426810 1.536786945 277.063115002 6.500000
A8 126690K62 15,298,000.00 0.000007773 0.000000000 0.000000042 0.000007773 6.500000
A8 126690K62 20,397,000.00 496.503919657 11.640078513 2.689396231 484.863841144 6.500000
A9 8,024,000.00 0.000008724 0.000000000 0.000000000 0.000008724 6.500000
A9 126690K70 4,064,000.00 0.000016319 0.000000000 0.000000088 0.000016319 6.500000
A9 126690K70 3,960,000.00 0.000000000 0.000000000 0.000000000 0.000000000 6.500000
A10 6,940,000.00 911.380685879 32.324007205 4.936644092 879.056678674 6.500000
A10 126690K88 944,050.24 999.880453698 0.000000000 5 416019124 999.880453698 6.500000
A10 126690K88 4,932,000.00 895.156696880 20.986126955 4.848765441 874.170569925 6.500000
A10 126690K88 1,063,949.76 908.061443298 113.562721466 4.918666151 794.498721832 6.500000
A11 10,015,000.00 421.783128308 13.132793809 2.284659011 408.650334498 6.500000
A11 126690K96 2,293,000.00 0.000019876 0.000000000 0.000000108 0.000019876 6.500000
A11 126690K96 403,384.02 999.880453699 0.000000000 5.416019124 999.880453699 6.500000
A11 126690K96 6,864,000.00 496.503924827 11.640078513 2.689396259 484.863846313 6.500000
A11 126690K96 454,615.98 908.061442668 113.562722244 4.918666148 794.498720424 6.500000
A12 10,030,000.00 205.078705882 6.327189432 1.110842473 198.751516451 6.500000
A12 126690L20 5,228,000.00 0.000010875 0.000000000 0.000000059 0.000010875 6.500000
A12 126690L20 4,802,000.00 428.350553247 13.215682644 2.320232163 415.134870603 6.500000
A13 126690L38 650,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A14 126690L46 11,108,000.00 958.329830753 0.000000000 4.881093271 958.329830753 6.112000
A15 126690L53 5,128,000.00 958.329830343 0.000000000 5.862146457 958.329830343 7.340454
A16 126690L61 21,404,000.00 980.794103906 0.000000000 5.312634729 980.794103906 6.500000
PO 126690L79 1,629,063.00 625.351011826 3.975336528 0.000000000 621.375675299 0.000000
AR 1,000.00 980.790000000 0.000000000 5.348322117 980.790000000 6.500000
M 126690L95 4,127,682.00 780.838053868 4.773490364 4.229539458 776.064563504 6.500000
B1 126690M29 1,875,953.00 780.838062909 4.773490419 4.229539507 776.064572490 6.500000
B2 875,445.85 724.639514059 4.429932328 3.925130701 720.209581731 6.500000
Totals 489,402,143.85 522.215303343 8.949191781 2.806604710 513.266111482
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
THE
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK , NY 10286 CWMBS INC
Attn: KELLY SHEAHAN
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
POOL LEVEL DATA
<S> <C>
Distribution Date 1/25/99
Cut-off Date 4/l/94
Determination Date 1/l/99
Accrual Period Begin 12/1/98
End 1/l/99
Number of Days in Accrual Period 31
COLLATERAL INFORMATION
GROUP 1
Cut-Off Date Balance 250,127,143.85
Beginning Aggregate Pool Stated Principal Balance 130,620,222.28
Ending Aggregate Pool Stated Principal Balance 128,381,786.50
Beginning Aggregate Certificate Stated Principal Balance 130,620,222.28
Ending Aggregate Certificate Stated Principal Balance 128,381,786.50
Beginning Aggregate Loan Count 797
Loans Paid Off or Otherwise Removed Pursuant to Pooling and Servicing 12
Ending Aggregate Loan Count 785
Beginning Weighted Average Loan Rate (WAC) 7.102834%
Ending Weighted Average Loan Rate (WAC) 7.096993%
Beginning Net Weighted Average Loan Rate 6.851593%
Ending Net Weighted Average Loan Rate 6.845752%
Weighted Average Maturity (WAM) (Months) 122
Servicer Advances 8,945.59
Aggregate Pool Prepayment 1,439,938.96
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CERTIFICATE INFORMATION
GROUP 1
<S> <C>
Senior Percentage 95.8933732147%
Senior Prepayment Percentage 100.0000000000%
Subordinate Percentage 4.1066267853%
Subordinate Prepayment Percentage 0.0000000000%
CERTIFICATE ACCOUNT
BEGINNING BALANCE 0.00
DEPOSIT
Payments of Interest and Principal 3,010,105.58
Liquidation Proceeds 0.00
All Other Proceeds 0.00
Other Amounts 0.00
TOTAL DEPOSITS 3,010,105.58
WITHDRAWALS
Reimbursement of Servicer Advances 0.00
Payment of Master Servicer Fees 68,864.75
Payment of Sub Servicer Fees 5.65
Payment of Other Fees 0.00
Payment of Insurance Premium(s) 0.00
Payment of Personal Mortgage Insurance 0.00
Other Permitted Withdrawal per the Pooling and Service Agreement 0.00
Payment of Principal and Interest 2,940,443.82
TOTAL WITHDRAWALS 3,009,314.22
ENDING BALANCE 791.36
PREPAYMENT COMPENSATION
Total Gross Prepayment Interest Shortfall 2,136.94
Compensation for Gross PPIS from Servicing Fees 1,345.58
Other Gross PPIS Compensation 0.00
TOTAL NET PPIS (NON-SUPPORTED PPIS) 791.36
Master Servicing Fees Paid 68,864.75
Sub Servicing Fees Paid 5.65
Insurance Premium(s) Paid 0,00
Personal Mortgage Insurance Fees Paid 0.00
Other Fees Paid 0.00
TOTAL FEES 68,870.40
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
GROUP 1 DELINQUENCY INFORMATION
<S> <C> <C> <C> <C>
DELINQUENCY 30 - 59 DAYS 60 - 89 DAYS 90+ DAYS TOTALS
Scheduled Principal Balance 781,335.11 0.00 0.00 781,335.11
Percentage of Total Pool Balance 0.608603% 0.000000% 0.000000% 0.608603%
Number of Loans 3 0 0 3
Percentage of Total Loans 0.382166% 0.000000% 0.000000% 0.382166%
FORECLOSURE
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.000000%
BANKRUPTCY
Scheduled Principal Balance 0 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.000000%
REO
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.000000%
Book Value of all REO Loans 000
Percentage of Total Pool Balance 0.000000%
Current Realized Losses 0.00
Additional Gains (Recoveries)/Losses 0
Total Realized Losses 51,577.00
</TABLE>
SUBORDINATION/CREDIT ENHANCEMENT INFORMATION
PROTECTION ORIGINAL CURRENT
Bankruptcy Loss 100,000.00 100,000.00
Bankruptcy Percentage 0.039980% 0.077893%
Credit/Fraud Loss 2,501,271.44 1,250,635.72
Credit/Fraud Loss Percentage 1.000000% 0.974154%
Special Hazard Loss 1,493,103.00 1,493,103.00
Special Hazard Loss Percentage 0.596938% 1.163018%
CREDIT SUPPORT ORIGINAL CURRENT
Class A 482,523,063.00 123,092,073.62
Class A Percentage 98.594391% 95.879701%
Class M 4,127,682,00 3,203,347.73
Class M Percentage 0.843413% 2.495173%
<PAGE>
CREDIT SUPPORT ORIGINAL CURRENT
Class B1 1,875,953.00 1,455,860.66
Class B1 Percentage 0.383315% 1.134009%
Class B2
Class B2 Percentage 875,445.95 630,504.49
0.178881% 0.491117%
<TABLE>
<CAPTION>
CHASE MORTGAGE FINANCE CORPORATION
SERIES : 1993K
Due Period : 064
Beginning Date : 12/01/1998
Ending Date : 12/31/1998
Distribution Date : 01/25/1999
MONTHLY CERTIFICATE HOLDER'S REPORT
- ---------------------------------------------------------------------------------------------------------
GROUP ONE GROUP TWO TOTAL
<S> <C> <C> <C>
Initial Certificate Balance $ 128,161,582.52 $ 196,979,194.39 $ 325,140,776.91
Beginning Certificate Balance $ 66,726,961.72 $ 117,142,471.48 $ 183,869,433.20
Schedule Principal $ 398,193.46 $ 159,819.23 $ 558,012.69
Curtailments $ 29,636.79 $ 106,119.39 $ 135,756.18
Repurchase Principal $ 0.00 $ 0.00 $ 0.00
Paid in Full Principal $ 2,349,685.60 $ 3,054,977.07 $ 5,404,662.67
Default Principal $ 0.00 $ 0.00 $ 0.00
Other $ 0.00 $ 0.00 $ 0.00
Total Principal $ 2,777,515.85 $ 3,320,915.69 $ 6,098,431.54
Plus Z Accretion $ 0.00 $ 0.00 $ 0.00
Total Principal Distribution $ 2,777,515.85 $ 3,320,915.69 $ 6,098,431.54
Ending Certificate Balance $ 63,949,445.87 $ 113,821,555.79 $ 177,771,001.66
- ---------------------------------------------------------------------------------------------------------
Interest Distribution Class A $ 336,454.22 $ 632,861.87 $ 969,316.09
Interest Distribution Class SUBORD $ 24,983.46 $ 50,468.79 $ 75,452.25
Less Z Accretion $ 0.00 $ 0.00 $ 0.00
Total Interest Distribution $ 361,437.68 $ 683,330.66 $ 1,044,768.34
- ---------------------------------------------------------------------------------------------------------
Initial Loan Count 298 474 772
Beginning Loan Count 215 310 525
Paid In Full Loans 4 10 14
Repurchased Loans 0 0 0
Defaulted Loans 0 0 0
Ending Loan Count 211 300 511
- ---------------------------------------------------------------------------------------------------------
Beginning Class A 93.087756821067% 92.614298203980% 92.786118252960%
Ending Class A 92.907731508386% 92.470715199315% 92.627922789643%
Beginning Class M 2.547265357491% 2.721387093616% 2.658197610629%
Ending Class M 2.613607400755% 2.774292679522% 2.716489469546%
Beginning Class B 4.364977821442% 4.664314702403% 4.555684136410%
Ending Class B 4.478661090860% 4.754992121163% 4.655587740811%
- ---------------------------------------------------------------------------------------------------------
Beginning Weighted Average Coupon 7.268335849535% 7.607411596674% 7.484359635259%
Ending Weighted Average Coupon 7.267763991963% 7.605678432275% 7.484120692218%
- ---------------------------------------------------------------------------------------------------------
Loss For Current Due Period $ 0.00 $ 0.00 $ 0.00
Recovery For Current Due Period $ 0.00 $ 0.00 $ 0.00
Cummulative Losses $ 0.00 $ 0.00 $ 0.00
- ---------------------------------------------------------------------------------------------------------
Beginning Weighted Average Service Fee 0.268557050075% 0.265512274131% 0.266617235648%
Ending Weighted Average Service Fee 0.268505094398% 0.265508126209% 0.266586223611%
- ---------------------------------------------------------------------------------------------------------
Class A Principal Prepayment Percentage 97.926327046320% 97.784289461194% 97.845287274625%
- ---------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CHASE MORTGAGE FINANCE CORPORATION
SERIES : 1993K
Due Period : 064
Beginning Date : 12/01/1998
Ending Date : 12/31/1998
Distribution Date : 01/25/1999
MONTHLY CLASS DISTRIBUTION DETAIL REPORT
Class Initial Beginning Beginning Principal Interest Ending Ending
Certificate Certificate Pool Distribution Distribution Certificate Pool
Balance Balance Factor Balance Factor
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
IA-1 $ 33,600,000.00 $ 0.00 0.0000000000 $ 0.00 $ 0.00 $ 0.00 0.0000000000
IA-2 $ 29,694,000.00 $ 10,413,193.27 0.3506834131 $ 946,857.78 $ 56,404.80 $ 9,466,335.49 0.3187962380
IA-3 $ 8,700,000.00 $ 6,587,587.75 0.7571939943 $ 1,753,794.61 $ 35,682.77 $ 4,833,793.14 0.5556084069
IA-4 $ 10,700,000.00 $ 10,700,000.00 1.0000000000 $ 0.00 $ 57,958.33 $ 10,700,000.00 1.0000000000
IA-5 $ 2,000,000.00 $ 2,000,000.00 1.0000000000 $ 0.00 $ 10,833.33 $ 2,000,000.00 1.0000000000
IA-6 $ 10,064,000.00 $ 10,064,000.00 1.0000000000 $ 0.00 $ 54,513.33 $ 10,064,000.00 1.0000000000
IA-7 $ 13,650,000.00 $ 13,052,415.00 0.9562208791 $ 0.00 $ 62,988.78 $ 13,052,415.00 0.9562208791
IA-8 $ 4,468,333.00 $ 4,272,713.31 0.9562208792 $ 0.00 $ 25,114.98 $ 4,272,713.31 0.9562208792
IA-9 $ 2,881,667.00 $ 2,755,510.16 0.9562208819 $ 0.00 $ 20,666.33 $ 2,755,510.16 0.9562208819
IA-10 $ 4,105,000.00 $ 1,475,077.87 0.3593368745 $ 0.00 $ 8,143.66 $ 1,475,077.87 0.3593368745
IA-11 $ 2,210,000.00 $ 794,134.50 0.3593368778 $ 0.00 $ 4,147.91 $ 794,134.50 0.3593368778
TOTALS $ 122,073,000.00 $ 62,114,631.86 0.5088318618 $ 2,700,652.39 $ 336,454.22 $ 59,413,979.47 0.4867086044
- -----------------------------------------------------------------------------------------------------------------------------------
IIA-1 $ 75,000,000.00 $ 21,828,973.24 0.2910529765 $ 2,429,303.38 $ 127,335.68 $ 19,399,699.86 0.2586622648
IIA-2 $ 30,000,000.00 $ 12,276,324.47 0.4092108157 $ 809,767.79 $ 71,611.89 $ 11,466,556.68 0.3822185560
IIA-3 $ 15,000,000.00 $ 15,000,000.00 1.0000000000 $ 0.00 $ 87,500.00 $ 15,000,000.00 1.0000000000
IIA-4 $ 27,533,000.00 $ 27,533,000.00 1.0000000000 $ 0.00 $ 172,081.25 $ 27,533,000.00 1.0000000000
IIA-5 $ 13,767,000.00 $ 13,767,000.00 1.0000000000 $ 0.00 $ 68,835.00 $ 13,767,000.00 1.0000000000
IIA-6 $ 8,400,000.00 $ 8,400,000.00 1.0000000000 $ 0.00 $ 49,000.00 $ 8,400,000.00 1.0000000000
IIA-7 $ 12,545,000.00 $ 6,779,549.94 0.5404184886 $ 0.00 $ 37,428.77 $ 6,779,549.94 0.5404184886
IIA-8 $ 5,377,000.00 $ 2,905,830.21 0.5404184880 $ 0.00 $ 19,069.28 $ 2,905,830.21 0.5404184880
TOTALS $ 187,622,000.00 $ 108,490,677.86 0.5782407066 $ 3,239,071.17 $ 632,861.87 $ 105,251,606.69 0.5609768934
- -----------------------------------------------------------------------------------------------------------------------------------
IM $ 2,243,734.00 $ 1,699,712.78 0.7575375602 $ 28,325.33 $ 9,206.78 $ 1,671,387.45 0.7449133676
B-1
ONE $ 3,844,848.52 $ 2,912,617.08 0.7575375375 $ 48,538.13 $ 15,776.68 $ 2,864,078.95 0.7449133393
B-2
ONE $ 0.00 $ 0.00 0.0000000000 $ 0.00 $ 0.00 $ 0.00 0.0000000000
TOTALS $ 6,088,582.52 $ 4,612,329.86 0.7575375459 $ 76,863.46 $ 24,983.46 $ 4,535,466.40 0.7449133497
- -----------------------------------------------------------------------------------------------------------------------------------
IIM $ 3,447,817.00 $ 3,187,900.10 0.9246140674 $ 30,157.01 $ 18,596.08 $ 3,157,743.09 0.9158673706
B-1
TWO $ 5,909,377.39 $ 5,463,893.52 0.9246140768 $ 51,687.51 $ 31,872.71 $ 5,412,206.01 0.9158673838
B-2
TWO $ 0.00 $ 0.00 0.0000000000 $ 0.00 $ 0.00 $ 0.00 0.0000000000
TOTALS $ 9,357,194.39 $ 8,651,793.62 0.9246140733 $ 81,844.52 $ 50,468.79 $ 8,569,949.10 0.9158673789
- -----------------------------------------------------------------------------------------------------------------------------------
B-1 $ 9,754,225.91 $ 8,376,510.60 0,8587570841 $ 100,225.64 $ 47,649.39 $ 8,276,284.96 0.8484819848
B-2 $ 0.00 $ 0.00 0.0000000000 $ 0.00 $ 0.00 $ 0.00 0.0000000000
TOTALS $ 9,754,225.91 $ 8,376,510.60 0.8587570841 $ 100,225.64 $ 47,649.39 $ 8,276,284.96 0.8484819848
- -----------------------------------------------------------------------------------------------------------------------------------
A-X NOTIONAL AMOUNT $ 0.00 0.0000000000 $ 0.00 $ 50,568.77 $ 0.00 0.0000000000
A-I NOTIONAL AMOUNT $ 0.00 0.0000000000 $ 0.00 $ 10,597.61 $ 0.00 0.0000000000
TOTALS NOTIONAL AMOUNT $ 0.00 0.0000000000 $ 0.00 $ 61,166.38 $ 0.00 0.0000000000
- -----------------------------------------------------------------------------------------------------------------------------------
Notional Balances:
A-X $ 265,008,574.49 $ 160,331,017.66 0.6050031323 $ 154,975,716.81 0.5847951037
A-I $ 325,140,776.91 $ 183,869,433.20 0.5655071472 $ 177,171,001.66 0.5467508670
- -----------------------------------------------------------------------------------------------------------------------------------
A $ 309,695,000.00 $ 170,605,309.72 0.5508817053 $ 5,939,723.56 $ 969,316.09 $ 164,665,586.16 0.5317024368
M $ 5,691,551.00 $ 4,887,612.88 0.8587488507 $ 58,482.34 $ 27,802.86 $ 4,829,130.54 0.8484735602
B $ 9,754,225.91 $ 8,376,510.60 0.8587570841 $ 100,225.64 $ 47,649.39 $ 8,276,284.96 0.8484819848
A-W NOTIONAL AMOUNT $ 0.00 0.0000000000 $ 0.00 $ 61,166.38 $ 0.00 0.0000000000
TOTALS $ 325,140,776.91 $ 183,869,433.20 0.5655071472 $ 6,098,431.54 $ 1,105,934.72 $ 177,771,001.66 0.5467508670
- -----------------------------------------------------------------------------------------------------------------------------------
Notional Balances:
A-W $ 325,140,776.91 $ 183,869,433.20 0.5655071472 $ 177,771,001.66 0.5467508670
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CHASE MORTGAGE FINANCE CORPORATION
SERIES : 1993K
Due Period : 064
Beginning Date : 12/01/1998
Ending Date : 12/31/1998
Distribution Date : 01/25/1999
MONTHLY PRINCIPAL DISTRIBUTION DETAIL REPORT
Class Beginning Scheduled Principal Total Principal Ending
Certificate Principal Adjustment/ Principal Distribution Certificate
Balance Distribution Shortfall Distribution Factor (per $1000) Balance
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
IA-1 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
IA-2 $ 10,413,193.27 $ 946,857.78 $ 0.00 $ 946,857.78 $ 31.8871752 $ 9,466,335.49
IA-3 $ 6,587,587,75 $ 1,753,794.61 $ 0.00 $ 1,753,794.61 $ 201.5855874 $ 4,833,793.14
IA-4 $ 10,700,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 10,700,000.00
IA-5 $ 2,000,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 2,000,000.00
IA-6 $ 10,064,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 10,064,000.00
IA-7 $ 13,052,415.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 13,052,415.00
IA-8 $ 4,272,713,31 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 4,272,713.31
IA-9 $ 2,755,510.16 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 2,755,510.16
IA-10 $ 1,475,077.87 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 1,475,077.87
IA-11 $ 794.134.50 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 794,134.50
TOTALS $ 62,114,631.86 $ 2,700,652.39 $ 0.00 $ 2,700,652.39 $ 22.1232573 $ 59,413,979.47
- ----------------------------------------------------------------------------------------------------------------------------------
IIA-1 $ 21,828,973.24 $ 2,429,303.38 $ 0.00 $ 2,429,303.38 $ 32.3907117 $ 19,399,699.86
IIA-2 $ 12,276,324,47 $ 809,767.79 $ 0.00 $ 809,767.79 $ 26.9922597 $ 11,466,556.68
IIA-3 $ 15,000,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 15,000,000.00
IIA-4 $ 27,533,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 27,533,000.00
IIA-5 $ 13,767,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 13,767,000.00
IIA-6 $ 8,400,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 8,400,000.00
IIA-7 $ 6,770,549.94 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 6,779,549.94
IIA-8 $ 2,905,830.21 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 2,905,830.21
TOTALS $ 108,490,677.86 $ 3,239,071.17 $ 0.00 $ 3,239,071.17 $ 17.2638133 $ 105,251,606.69
- ----------------------------------------------------------------------------------------------------------------------------------
IM $ 1,699,712.78 $ 28,325.33 $ 0.00 $ 28,325.33 $ 12.6241925 $ 1,671,387.45
B-1
ONE $ 2,912,617.08 $ 48,538.13 $ 0.00 $ 48,538.13 $ 12.6241983 $ 2,864,078.95
B-2
ONE $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
TOTALS $ 4,612,329.86 $ 76,863.46 $ 0.00 $ 76,863.46 $ 12.6241961 $ 4,535,466.40
- ----------------------------------------------------------------------------------------------------------------------------------
IIM $ 3,187,900.10 $ 30,157.01 $ 0.00 $ 30,157.01 $ 8.7466968 $ 3,157,743.09
B-1
TWO $ 5,463,893.52 $ 51,687.51 $ 0.00 $ 51,687.51 $ 8.7466930 $ 5,412,206.01
B-2
TWO $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
TOTALS $ 8,651,793,62 $ 81,844.52 $ 0.00 $ 81,844.52 $ 8.7466944 $ 8,569,949.10
- ----------------------------------------------------------------------------------------------------------------------------------
B-1 $ 8,376,510.60 $ 100,225.64 $ 0.00 $ 100,225.64 $ 10.2750993 $ 8,276,284.96
B-2 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
TOTALS $ 8,376,510.60 $ 100,225.64 $ 0.00 $ 100,225.64 $ 10.2750993 $ 8,276,284.96
- ----------------------------------------------------------------------------------------------------------------------------------
A-X $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
A-I $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
TOTALS $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
$ 170,605,309.72 $ 5,939,723.56 $ 0.00 $ 5,939,723.56 $ 19.1792685 $ 164,665,586.16
A $ 4,887,612.88 $ 58,482.34 $ 0.00 $ 58,482.34 $ 10.2752905 $ 4,829,130.54
B $ 8,376,510.60 $ 100,225.64 $ 0.00 $ 100,225.64 $ 10.2750993 $ 8,276,284.96
A-W $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
TOTALS $ 183,869,433.20 $ 6,098,431.54 $ 0.00 $ 6,098,431.54 $ 18.7562803 $ 177,771,001.66
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
2
<TABLE>
<CAPTION>
CHASE MORTGAGE FINANCE CORPORATION
SERIES : 1993K
Due Period : 064
Beginning Date : 12/01/1998
Ending Date : 12/31/1998
Distribution Date : 01/25/1999
MONTHLY PRINCIPAL DISTRIBUTION DETAIL REPORT
Class Pass Gross Prepayment Z Accretion Interest Total Interest
Thru Interest Interest Adjustment/ Interest Distribution
Rate Distribution Shortfall Shortfall Distribution Factor (per $1000)
- ---------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
IA-1 6.500000% $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000
IA-2 6.500000% $ 56,404.80 $ 0.00 $ 0.00 $ 0.00 $ 56,404.80 $ 1.8995353
IA-3 6.500000% $ 35,682.77 $ 0.00 $ 0.00 $ 0.00 $ 35,682.77 $ 4.1014678
IA-4 6.500000% $ 57,958.33 $ 0.00 $ 0.00 $ 0.00 $ 57,958.33 $ 5.4166664
IA-5 6.500000% $ 10,833.33 $ 0.00 $ 0.00 $ 0.00 $ 10,833.33 $ 5.4166650
IA-6 6.500000% $ 54,513.33 $ 0.00 $ 0.00 $ 0.00 $ 54,513.33 $ 5.4166663
IA-7 5.791000% $ 62,988.78 $ 0.00 $ 0.00 $ 0.00 $ 62,988.78 $ 4.6145626
IA-8 7.053592% $ 25,114.98 $ 0.00 $ 0.00 $ 0.00 $ 25,114.98 $ 5.6206599
IA-9 9.000000% $ 20,666.33 $ 0.00 $ 0.00 $ 0.00 $ 20,666.33 $ 7.1716579
IA-10 6.625000% $ 8,143.66 $ 0.00 $ 0.00 $ 0.00 $ 8,143.66 $ 1.9838392
IA-11 6.267814% $ 4,147.91 $ 0.00 $ 0.00 $ 0.00 $ 4,147.91 $ 1.8768824
TOTALS $336,454.22 $ 0.00 $ 0.00 $ 0.00 $ 336,454.22 $ 2.7561723
- ------------------------------------------------------------------------------------------------------------------------
IIA-1 7.000000% $127,335.68 $ 0.00 $ 0.00 $ 0.00 $ 127,335.68 $ 1.6978091
IIA-2 7.000000% $ 71,611.89 $ 0.00 $ 0.00 $ 0.00 $ 71,611.89 $ 2.3870630
IIA-3 7.000000% $ 87,500.00 $ 0.00 $ 0.00 $ 0.00 $ 87,500.00 $ 5.8333333
IIA-4 7.500000% $172,081.25 $ 0.00 $ 0.00 $ 0.00 $ 172,081.25 $ 6.2500000
IIA-5 6.000000% $ 68,835.00 $ 0.00 $ 0.00 $ 0.00 $ 68,835.00 $ 5.0000000
IIA-6 7.000000% $ 49,000.00 $ 0.00 $ 0.00 $ 0.00 $ 49,000.00 $ 5.8333333
IIA-7 6.625000% $ 37,428.77 $ 0.00 $ 0.00 $ 0.00 $ 37,428.77 $ 2.9835608
IIA-8 7.874903% $ 19,069.28 $ 0.00 $ 0.00 $ 0.00 $ 19,069.28 $ 3.5464534
TOTALS $632,861.87 $ 0.00 $ 0.00 $ 0.00 $ 632,861.87 $ 3.3730686
- ------------------------------------------------------------------------------------------------------------------------
IM 6.500000% $ 9,206.78 $ 0.00 $ 0.00 $ 0.00 $ 9,206.78 $ 4.1033295
B-1
ONE 6.500000% $ 15,776.68 $ 0.00 $ 0.00 $ 0.00 $ 15,776.68 $ 4.1033294
B-2
ONE 0.000000% $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000
TOTALS $ 24,983.46 $ 0.00 $ 0.00 $ 0.00 $ 24,983.46 $ 5.3935814
- ------------------------------------------------------------------------------------------------------------------------
IIM 7.000000% $ 18,596.08 $ 0.00 $ 0.00 $ 0.00 $ 18,596.08 $ 5.3935809
B-1
TWO 7.000000% $ 31,872.71 $ 0.00 $ 0.00 $ 0.00 $ 31,872.71 $ 5.3935817
B-2
TWO 0.000000% $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000
TOTALS $ 50,468.79 $ 0.00 $ 0.00 $ 0.00 $ 50,468.79 $ 4.1033295
- ------------------------------------------------------------------------------------------------------------------------
B-1 6.826144% $ 47,649.39 $ 0.00 $ 0.00 $ 0.00 $ 47,649.39 $ 4.8849996
B-2 0.000000% $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000
TOTALS $ 47,649.39 $ 0.00 $ 0.00 $ 0.00 $ 47,649.39 $ 4.8849996
- ------------------------------------------------------------------------------------------------------------------------
A-X VARIABLE $ 50,568.77 $ 0.00 $ 0.00 $ 0.00 $ 50,568.77 $ 0.1908194
A-I VARIABLE $ 10,597.61 $ 0.00 $ 0.00 $ 0.00 $ 10,597.61 $ 0.0325939
TOTALS $ 61,166.38 $ 0.00 $ 0.00 $ 0.00 $ 61,166.38 $ 0.1881228
- ------------------------------------------------------------------------------------------------------------------------
$969,316.09 $ 0.00 $ 0.00 $ 0.00 $ 969,316.09 $ 3.1299055
A $ 27,802.86 $ 0.00 $ 0.00 $ 0.00 $ 27,802.86 $ 4.8849356
B $ 47,649.39 $ 0.00 $ 0.00 $ 0.00 $ 47,649.39 $ 4.8849996
A-W VARIABLE $ 61,166.38 $ 0.00 $ 0.00 $ 0.00 $ 61,166.38 $ 0.1881228
TOTALS $1,105,934.72 $ 0.00 $ 0.00 $ 0.00 $ 1,105,934.72 $ 3.4014027
- ------------------------------------------------------------------------------------------------------------------------
</TABLE>
CHASE MORTGAGE FINANCE CORPORATION
SERIES : 1993K
Due Period : 064
Beginning Date : 12/01/1998
Ending Date : 12/31/1998
Distribution Date : 01/25/1999
DELINQUENCY STATISTICS
Number
Period of Loans Principal Balance Percent
- --------------------------------------------------------------------------------
30 DAYS
Group One 1 $242,004.65 0.3784%
Group Two 3 $1,226,285.17 1.0774%
Totals 4 $1,468,289.82 0.8259%
- --------------------------------------------------------------------------------
60 DAYS
Group One 0 $0.00 0.0000%
Group Two 0 $0.00 0.0000%
Totals 0 $0.00 0.0000%
- --------------------------------------------------------------------------------
90 DAYS and up
Group One 1 $236,245.09 0.3694%
Group Two 2 $688,089.00 0.6045%
Totals 3 $924,334.09 0.5200%
- --------------------------------------------------------------------------------
FORECLOSURES
Group One 0 $0.00 0.0000%
Group Two 0 $0.00 0.0000%
Totals 0 $0.00 0.0000%
- --------------------------------------------------------------------------------
TOTAL DELINQUENCIES
Group One 2 $478,249.74 0.7479%
Group Two 5 $1,914,374.17 1.6819%
Totals 7 $2,392,623.91 1.3459%
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Number
Real Estate Owned of Loans Principal Balance Bookvalue
- --------------------------------------------------------------------------------
Group One 0 $0.00 $ 0.00
Group Two 0 $0.00 $ 0.00
Totals 0 $0.00 $ 0.00
- --------------------------------------------------------------------------------
<PAGE>
CHASE MORTGAGE FINANCE CORPORATION
SERIES : 1993K
Due Period : 064
Beginning Date : 12/01/1998
Ending Date : 12/31/1998
Distribution Date : 01/25/1999
MONTHLY MASTER SERVICER SUMMARY REPORT
SERVICER ADVANCES SUMMARY AMOUNT
- --------------------------------------------------------------------------------
ADVANCE BY MASTER SERVICER FOR DUE PERIOD
Group One $ 19,270.15
Group Two $ 55,910.50
Totals $ 75,180.65
- --------------------------------------------------------------------------------
DELINQUENCY FOR DUE PERIOD
Group One $ 19,270.15
Group Two $ 55,910.50
Totals $ 75,180.65
- --------------------------------------------------------------------------------
ADVANCES RECOVERED
Group One $ 40,881.47
Group Two $ 50,894.74
Totals $ 91,776.21
- --------------------------------------------------------------------------------
SERVICING (ESCROW) ADVANCES
Group One $ 0.00
Group Two $ 0.00
Totals $ 0.00
- --------------------------------------------------------------------------------
SERVICE FEES AMOUNT
- --------------------------------------------------------------------------------
SERVICING FEES
Group One $ 14,933.33
Group Two $ 25,918.97
Totals $ 40,852.30
- --------------------------------------------------------------------------------
ADDITIONAL SERVICING COMPENSATION $ 0.00
- --------------------------------------------------------------------------------
EXHIBIT 99.03
GREENWICH CAPITAL 1998-C
PAYMENT DATE - 24TH + 3 BUSINESS DAYS
THE PAGE NUMBER 1
BANK OF PAYMENT DATE 3/1/99
NEW
YORK
CORPORATE TRUST AND AGENCY SERVICES
101 BARCLAY STREET
NEW YORK, NEW YORK 10286
KELLY SHEAHAN
(212) 815-2007
GREENWICH CAPITAL
PASS THROUGH CERTIFICATES, SERIES 1998-C
CURRENT PAYMENT INFORMATION
<TABLE>
<CAPTION>
BEGINNING PASS THRU PRINCIPAL INTEREST TOTAL PRINCIPAL INTEREST ENDING
CLASS CERT BALANCE RATE DIST AMT DIST AMT DIST LOSS SHORTFALL CERT BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 20,027,000.00 6.5000% 0.00 108,479.55 108,479.55 0.00 0.03 20,027,000.00
A-2 15,518,000.00 6.5000% 0.00 84,055.79 84,055.79 0.00 0.04 15,518,000.00
R 80.00 6.5000% 0.00 0.43 0.43 0.00 0.00 80.00
GRAND TOTAL 35,545,080.00 0.00 192,535.78 192,535.78 0.00 0.07 35,545,080.00
</TABLE>
FACTORS PER $1,000
PRINCIPAL INTEREST ENDING
CLASS FACTOR FACTOR FACTOR
A-1 0.0000000 5.4166650 1000.00000000
A-2 0.0000000 5.4166640 1000.00000000
R 0.0000000 5.4166640 1000.00000000
THE PAGE NUMBER 2
BANK OF PAYMENT DATE 3/1/99
NEW
YORK
CORPORATE TRUST AND AGENCY SERVICES
101 BARCLAY STREET
NEW YORK, NEW YORK 10286
KELLY SHEAHAN
(212) 815-2007
GREENWICH CAPITAL
PASS THROUGH CERTIFICATES, SERIES 1998-C
CURRENT COLLATERAL INFORMATION
<TABLE>
<CAPTION>
<S> <C> <C>
CHASE 1993-K CHASE 1993-K CHASE 1993-K
1A-7 1A-8 1A-9
BEG BAL 13,052,415.00 BEG BAL 4,272,713.31 BEG BAL 2,755,510.16
PRIN 0.00 PRIN 0.00 PRIN 0.00
INT 62,597.21 INT 25,506.55 INT 20,666.33
COUPON 0.06 COUPON 0.07 COUPON 0.09
LOSSES 0.00 LOSSES 0.00 LOSSES 0.00
INT SHORTFALL 0.00 INT SHORTFALL 0.00 INT SHORTFALL 0.00
END BAL 13,052,415.00 END BAL 4,272,713.31 END BAL 2,755,510.16
0-29 0.00 0-29 0.00 0-29 0.00
30-59 1,307,128.64 30-59 1,307,128.64 30-59 1,307,128.64
60-89 328,731.64 60-89 328,731.64 60-89 328,731.64
90+ 922,029.76 90+ 922,029.76 90+ 922,029.76
REO 0.00 REO 0.00 REO 0.00
FORECLOSURES 0.00 FORECLOSURES 0.00 FORECLOSURES 0.00
TABLE CONT.
<S> <C>
CWMBS 1994-13 CWMBS 1994-13
A-14 A-15
BEG BAL 10,645,127.76 BEG BAL 4,914,315.37
PRIN 0.00 PRIN 0.00
INT 53,589.35 INT 30,690.92
COUPON 0.06 COUPON 0.07
LOSSES 0.00 LOSSES 0.00
INT SHORTFALL 0.00 INT SHORTFALL 0.00
END BAL 10,645,127.76 END BAL 4,914,315.37
0-29 0.00 0-29 0.00
30-59 558,635.90 30-59 558,635.90
60-89 0.00 60-89 0.00
90+ 0.00 90+ 0.00
REO 0.00 REO 0.00
FORECLOSURES 0.00 FORECLOSURES 0.00
</TABLE>
<TABLE>
<CAPTION>
THE Distribution Date 2/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn: KELLY SHEAHAN
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
Certificateholder Monthly Distribution Summary
CERTIFICATE PASS
CLASS RATE BEGINNING THROUGH PRINCIPAL INTEREST TOTAL
CLASS CUSIP DESCRIPTION TYPE BALANCE RATE(%) DISTRIBUTION DISTRIBUTION DISTRIBUTION
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Al 126690J72 Senior Fix-30/360 0.00 6.500000 0,00 0.00 0.00
A2 126690J80 Senior Fix-30/360 0.00 6.500000 0.00 0.00 0.00
A3 126690J98 Senior Fix-30/360 0.02 6 500000 0.00 0.00 0.00
A4 126690K21 Senior Fix-30/360 20,194,000.00 6.500000 0.00 109,394.17 109,384.17
A5 22,844,940.44 6.500000 1,533,185.80 123,743.42 1,656,929.22
A5 126690K39 Senior Fix-30/360 12,052,124.78 6.500000 0.00 65,282.34 65,282.34
A5 126690K39 Senior Fix-30/360 10,792,815.66 6.500000 1,533,185.80 58,461 08 1,591,646.88
A6 126690K47 Senior Fix-30/360 1,048,000.00 6.500000 0.00 5,676.67 5,676.67
A7 126690K54 Senior Fix-30/360 18,713,00.0O 6.500000 0.00 101,362.08 101,362.08
A8 9,889,767.89 6.500000 506,637.92 53,569.58 560,207.49
A8 126690K62 Senior Fix-30/360 0.12 6.500000 0.00 0.00 0.00
A8 126690K62 Senior Fix-30/360 9,889,767.77 6.500000 506,637.92 53,569.58 560,20749
A9 0.07 6.500000 0.00 0.00 0.00
A9 126690K70 Senior Fix-30/360 0.07 6.500000 0.00 0.00 0.00
A9 126690K70 Senior Fix-30/360 0.00 6.500000 0.00 0.00 0.00
A10 6,100,653.35 6.500000 340,948.03 33,045.20 373,993.23
Al0 126690K88 Senior Fix-30/360 943,937.38 6.500000 0.00 5,112.99 5,112.99
Al0 126690K88 Senior Fix-30/360 4,311,409.25 6.500000 220,867.01 23,353.47 244,220.48
Al0 126690KS8 Senior Fix-30/360 845,306.72 6.500000 120,081.02 4,578.74 124,659.76
All 4,092,633.10 6.500000 221,803.35 22,168.44 243,971.78
All 126690K96 Senior Fix-30/360 0.05 6.500000 0.00 0.00 0.00
All 126690K96 Senior Fix-30/360 403,335.80 6.500000 0.00 2,184.74 2,184.74
All 126690K96 Senior Fix-30/360 3,328,105.44 6.500000 170,493.83 18,027.24 188,521.07
All 126690K96 Senior Fix-30/360 361,191.81 6.500000 51,309.52 1,956.46 53,265.97
A12 1,993,477.71 6.500000 135,421.38 10,798.00 146,219.39
A12 126690L20 Senior Fix-30/360 0.06 6.500000 0.00 0.00 0.00
Al2 126690L20 Senior Fix-30/360 1,993,477.65 6.500000 135,421.38 10,798.00 146,219.39
Al3 126690L38 Senior Fix-30/360 650,000.00 6.500000 0 00 3,520.83 3,520.83
Al4 126690L46 Senior Var-30/360 10,645,127.76 6.041000 0.00 53,589.35 53,589.35
Al5 126690L53 Senior Var-30/360 4,914,315.37 7.494250 0.00 30,690.92 30,690.92
Al6 126690L61 Senior Fix-30/360 20,992,917.00 6.500000 0.00 113,711.63 113,711.63
PO 126690L79 Strip PO Fix-30/360 1,012,260.12 0.000000 13,421.14 0.00 13,421.14
AR Senior Fix-30/360 980.79 6.500000 0.00 5.44 5.44
M 126690L95 Mezzanine Fix-30/360 3,203,347.73 6.500000 19,894.26 17,351.47 37,245.73
B1 126690M29 Junior Fix-30/360 1,455,860.66 6.500000 9,041.56 7,885.91 16,927.48
B2 Junior Fix-30/360 630,504.49 6.500000 3,915.72 3,415.23 7,330.96
Totals 128,381,786.50 2,784,269.16 689,918.34 3,474,187.51
TABLE CONT.
CURRENT CUMULATIVE
REALIZED ENDING REALIZED
CLASS LOSSES BALANCE LOSSES
<S> <C> <C> <C>
A1 0.00 0.00 0.00
A2 0.00 0.00 0.00
A3 0.00 0.02 0.00
A4 0.00 20,194,000.00 0.00
A5 0.00 21,311,754.64 0.00
A5 0.00 12,052,124 78 0.00
A5 0.00 9,259,629.86 0.00
A6 0.00 1,048,000.00 0.00
A7 0.00 18,713,000.00 0.00
A8 0.00 9,383,129.97 0.00
A8 0.00 0.12 0.00
A8 O.00 9,383,129.85 0.00
A9 0.00 0.07 0.00
A9 0.00 0.07 0.00
A9 0.00 0.00 0.00
A10 0.00 5,759,705.33 0.00
Al0 0.00 943,937.38 0.00
Al0 0.00 4,090,542.24 0.00
Al0 0.00 725,225.71 0.00
All 0.00 3,870,829.76 0.00
All 0.00 0.05 0.00
All 0.00 403,335.80 0.00
All 0.00 3,157,611.61 0.00
All 0.00 309,882.30 0.00
A12 0.00 1,858,056.33 0.00
A12 0.00 0.06 0.00
Al2 0.00 1,858,056.27 0.00
Al3 0.00 650,000.00 0 00
Al4 0.00 10,645,127.76 0.00
Al5 0.00 4,914,315.37 0.00
Al6 0.00 20,992,917.00 0.00
PO 0.00 998,838.98 0.00
AR 0.00 980.79 0.00
M 0.00 3,183,453.47 0.00
B1 0.00 1,446,819.10 0.00
B2 0.00 626,588,77 51,577.00
Totals 0.00 125,597,517.36 51,577.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
THE
BANK OF Distribution Date. 12/25/98
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn: KELLY SHEAHAN
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
PRINCIPAL DISTRIBUTION DETAIL
ORIGINAL BEGINNING SCHEDULED UNSCHEDULED NET
CERTIFICATE CERTIFICATE PRINCIPAL ACCRETION PRINCIPAL PRINCIPAL
CLASS CUSIP BALANCE BALANCE DISTRIBUTION PRINCIPAL ADJUSTMENTS DISTRIBUTION
<S> <C> <C> <C> <C> <C> <C> <C>
A1 126690J72 20,129,000.00 0.00 0.00 0.00 0.00 0.00
A2 126690J80 12,457,000.00 0.00 0.00 0.00 0.00 0.00
A3 126690J98 34,445,000.00 0.02 0.00 0.00 0.00 0.00
A4 126690K21 20,194,000.00 20,194,000.00 0.00 0.00 0.00 0 00
A5 25,638,000.00 22,844,9411.44 1,533,185.80 0.00 0.00 1,533,185.80
A5 126690K39 12,053,565.74 12,052,124.78 0.00 0.00 0.00 0.00
A5 126690K39 13,584,434.26 10,792,815.66 1,533,185.80 0.00 0.00 1,533,185.80
A6 126690K47 1,048,000.00 1,048,000.00 0.00 0.00 0.00 0.00
A7 126690K54 18,713,000.00 18,713,000.00 0.00 0.00 0.00 0.00
A8 35,695,000.00 9,889,767.89 506,637.92 0.00 0.00 506,637.92
A8 126690K62 15,298,000.00 0.12 0.00 0.00 0.00 0.00
A8 126690K62 20,397,000.00 9,889,767.77 506,637.92 0.00 0.00 506,637.92
A9 8,024,000.00 0.07 0.00 0.00 0.00 0.00
A9 126690K70 4,064,000.00 0.07 0.00 0.00 0.00 0.00
A9 126690K70 3,960,000.00 0.00 0.00 0.00 0.00 0.00
A10 6,940,000.00 6,100,653.35 340,948.03 0.00 0.00 340,948.03
Al0 126690K88 944,050.24 943,937.38 0.00 0.00 0.00 0.00
Al0 126690K88 4,932,000.00 4,311,409.25 220,867.01 0.00 0.00 220,867.01
Al0 126690K88 1,063,949.76 845,306.72 120,081.02 0.00 0.00 120,081.02
All 10,015,0000.00 4,092,633.10 221,803.35 0.00 0.00 221,803.35
All 126690K96 2,293,000.00 0.05 0.00 0 00 0.00 0.00
All 126690K96 403,384.02 403,335.80 0.00 0.00 0.00 0.00
All 126690K96 6,864,000.00 3,328,105.44 170,493.83 0.00 0.00 170,493.83
All 126690K96 454,615.98 361,191.81 51,309.52 0.00 0.00 51,309.52
A12 10,030,000.00 1,993,477.71 135,421.38 0.00 0.00 135,421.38
A12 126690L20 5,228,000.00 0.06 0.00 0.00 0.00 0.00
Al2 126690L20 4,802,000.00 1,993,477.65 135,421.38 0.00 0.00 135,421.38
Al3 126690L38 650,000.00 650,000.00 0.00 0.00 0.00 0.00
Al4 126690L46 11,108,000.00 10,645,127.76 O.00 0.00 0.00 0.00
Al5 126690L53 5,128,000.00 4,914,315.37 0.00 0.00 0.00 0.00
Al6 126690L61 21,404,000.00 20,992,917.00 0.00 0.00 0.00 0.00
PO 126690L79 1,629,063.00 1,012,260.12 13,421.14 0.00 0.00 13,421.14
AR 1,000.00 980.79 0.00 0.00 0.00 0.00
M 126690L95 4,127,682.00 3,203,347.73 19,894.26 0.00 0.00 19,894.26
B1 126690M29 1,875,953.00 1,455,860.66 9,041.56 0.00 0.00 9,041.56
B2 875,445.85 630,504.49 3,915.72 0.00 0.00 3,915.72
Totals 489,402,143.85 128,381,786.50 2,784,269.16 0.00 0.00 2,784,269.16
TABLE CONT.
CURRENT ENDING ENDING
REALIZED CERTIFICATE CERTIFICATE
CLASS LOSSES BALANCE FACTOR
<S> <C> <C> <C>
A1 0.00 0.00 0.00000000000
A2 0.00 0.00 0.00000000000
A3 0.00 0.02 0.00000000070
A4 0.00 20,194,000.00 1.00000000000
A5 0.00 21,311,754.64 0.83125651923
A5 0.00 12,052,124.78 0.99988045370
A5 0.00 9,259,629.86 0 68163529576
A6 0.00 1,048,000.00 1.00000000000
A7 0.00 18,713,000.00 1.00000000000
A8 0.00 9,383,129.97 0.26286958874
AS 0.00 0.12 0.00000000777
A8 0.00 9,383,129.85 0.46002499626
A9 0.00 0.07 0.00000000872
A9 0.00 0.07 0.00000001632
A9 0.00 0.00 0.00000000000
A10 0.00 5,759,705.33 0.82992872190
Al0 0.00 943,937.38 0.99988045370
Al0 0.00 4,090,542.24 0.82938812697
Al0 0.00 725,225.71 0.68163529521
All 0.00 3,870,829.76 0.38650322117
All 0.00 0.05 0.00000001988
All 0.00 403,335.80 0.99988045370
All 0.00 3,1577,611.61 0.46002500143
All 0.00 309,882.30 0 68163529303
A12 0.00 1,858,1156.33 0.18524988335
A12 0.00 0.06 0.00000001087
Al2 0.00 1,858,056.27 0.38693383306
Al3 0.00 650,000.00 1.00000000000
Al4 0.00 10,645,127.76 0.95832983075
Al5 0.00 4,914,315.37 0.95832983034
Al6 0.00 20,992,917.00 0.98079410391
PO 0.00 998,838.98 0.61313711187
AR 0.00 980.79 0.98079000000
M 0.00 3,183,453.47 0.77124484563
B1 0.00 1,446,819.10 0.77124485456
B2 0.00 626,588.77 0.71573674898
Totals 0.00 125,597,517.36
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
THE
BANK OF Distribution Date. 12/25/98
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn KELLY SHEAHAN
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
INTEREST DISTRIBUTION DETAIL
BEGINNING PASS ACCRUED CUMULATIVE TOTAL
CERTIFICATE THROUGH OPTIMAL UNPAID DEFERRED INTEREST
CLASS BALANCE RATE (%) INTEREST INTEREST INTEREST DUE
<S> <C> <C> <C> <C> <C> <C>
Al 0.00 6.500000 0.00 0.00 0.00 0.00
A2 0.00 6.500000 0.00 0.00 0.00 0.00
A3 0.02 6.500000 0.00 0.00 0.00 0.00
A4 20,194,000.00 6.500000 109,384.17 0.00 0.00 109,384.17
A5 22,844,940.44 6.500000 123,743.42 0.00 0.00 123,743.42
A5 12,052,124.78 6.500000 65,282.34 0.00 0.00 65,282.34
A5 10,792,815.66 6.500000 59,461.08 0.00 0.00 58,461.08
A6 1,048,000.00 6.500000 5,676.67 0.00 0.00 5,676.67
A7 18,713,000.00 6.500000 101,361.08 0.00 0.00 101,362.08
A8 9,889,767.89 6.500000 53,569.58 0.00 0.00 53,569.58
A8 0.12 6.500000 0.00 0.00 0.00 0.00
A8 9,889,767.77 6.500000 53,569.58 0.00 0.00 53,569.58
A9 0.07 6.500000 0.00 0.00 0.00 0.00
A9 0.07 6.500000 0.00 0.00 0.00 0.00
A9 0.00 6.500000 0.00 0.00 0.00 0.00
A10 6,100,653.35 6.500000 33,045.20 0.00 0.00 33,045.20
Al0 943,937.38 6.500000 5,112.99 0.00 0.00 5,112.99
Al0 4,311,409.25 6.500000 23,353.47 0.00 0.00 23,353.47
Al0 845,306.72 6.500000 4,578,74 0.00 0.00 4,578.74
All 4,092,633.10 6.500000 22,168.44 0.00 0.00 22,168.44
All 0.05 6.500000 0.00 0.00 0.00 0.00
All 403,335.80 6.500000 2,184.74 0.00 0.00 2,184.74
All 3,328,105.44 6.500000 18,027.24 0.00 0.00 18,027.24
All 361,191.81 6.500000 1,956.46 0.00 0.00 1,956.46
A12 1,993,477.71 6.500000 10,798.00 0.00 0.00 10,798.00
A12 0.06 6.500000 0.00 0.00 0.00 0.00
Al2 1,993,477.65 6.500000 10,798.00 0.00 0.00 10,798.00
Al3 650,000.00 6.500000 3,520.83 0.00 0.00 3,520.83
Al4 10,645,127.76 6.041000 53,589.35 0.00 0.00 53,589.35
Al5 4,914,315.37 7.494250 30,690.92 0.00 0.00 30,690.92
Al6 20,992,917.00 6.500000 113,711.63 0.00 0.00 113,711.63
PO 1,012,260.12 0.000000 0.00 0.00 0.00 0.00
AR 980.79 6.500000 5.31 0.00 0.00 5.31
M 3,203,347.73 6.500000 17,351.47 0.00 0.00 17,351.47
B1 1,455,860.66 6.500000 7,885.91 0.00 0.00 7,885.91
B2 630,504.49 6.500000 3,415.23 0.00 0.00 3,415.23
Totals 128,381,786.50 689,919.21 0.00 0.00 689,918.21
TABLE CONT.
NET UNSCHEDULED
PREPAYMENT INTEREST INTEREST
CLASS INTEREST SHORTFALL ADJUSTMENT PAID
<S> <C> <C> <C>
Al 0.00 0.00 0.00
A2 0.00 0.00 0.00
A3 0.00 0.00 0.00
A4 0.00 0.00 109,384.17
A5 0.00 0.00 123,743.42
A5 0.00 0.00 65,282.34
A5 0.00 0.00 58,461.08
A6 0.00 0.00 5,676.67
A7 0.00 0.00 101,362.08
A8 0.00 0.00 53,569.58
A8 0.00 0.00 0.00
A8 0.00 0.00 53,569.58
A9 0.00 0.00 0.00
A9 0.00 0.00 0.00
A9 0.00 0.00 0.00
A10 0.00 0.00 33,045.20
Al0 0.00 0.00 5,111.99
Al0 0.00 0.00 23,353.47
Al0 0.00 0.00 4,578.74
All 0.00 0.00 22,168.44
All 0.00 0.00 0.00
All 0.00 0.00 2,184.74
All 0.00 0.00 18,027.24
All 0.00 0.00 1,956.46
A12 0.00 0.00 10,798.00
A12 0.00 0.00 0.00
Al2 0.00 0.00 10,798.00
Al3 0.00 0.00 3,520.83
Al4 0.00 0.00 53,589.35
Al5 0.00 0.00 30,690.92
Al6 0.00 0.00 113,711.63
PO 0.00 0.00 0.00
AR 0.00 0.00 5.44
M 0.00 0.00 17,351 47
B1 0.00 0.00 7,885,91
B2 0.00 0.00 3,415.23
Totals 0.00 0.00 689,918.34
</TABLE>
<TABLE>
<CAPTION>
THE Distribution Date: 9/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn: Courntey Bartholomew MORTGAGE PASS THROUGH CERTIFICATES
212-815-5795 SERIES 1994-13
Current Payment Information
Factors per $1,000
ORIGINAL BEGINNING CERT. ENDING CERT. PASS
CERTIFICATE NOTIONAL PRINCIPAL INTEREST NOTIONAL THROUGH
CLASS CUSIP BALANCE BALANCE DISTRIBUTION DISTRIBUTION BALANCE RATE (%)
<S> <C> <C> <C> <C> <C> <C> <C>
Al 126690J72 20,129,000.00 0.000000000 0.000000000 0.000000000 0.000000000 6.500000
A2 126690J80 12,457,000.00 0.000000000 0.000000000 0.000000000 0.000000000 6.500000
A3 126690J98 34,445,000.00 0.000000704 0.000000000 0.000000004 0.000000704 6 500000
A4 126690K21 20,194,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A5 25,638,000.00 891.057821983 59.801302754 4.826562914 831.256519229 6.500000
A5 126690K39 12,053,565.74 999.880453697 0.000000000 5.416019124 999.880453697 6.500000
A5 126690K39 13,584,434.26 794.498722186 112.863426429 4.303534745 681.635295757 6.500000
A6 126690K47 1,048,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A7 126690K54 18,713,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A8 35,695,000.00 277.063115002 14.193526264 1.500758650 262.869588738 6.500000
A8 126690K62 15,298,000.00 0.000007773 0.000000000 0.000000042 0.000007773 6.500000
A8 126690K62 20,397,000.00 484.863841144 24.838844880 2.626345906 460.024996263 6.500000
A9 8,024,000.00 0.000008724 0.000000000 0.000000000 0.000008724 6.500000
A9 126690K70 4,064,000.00 0.000016319 0.000000000 0.000000088 0.000016319 6.500000
A9 126690K70 3,960,000.00 0.000000000 0.000000000 0.000000000 0.000000000 6.500000
A10 6,940,000.00 879.056678674 49.127958213 4.761556196 829.928721902 6.500000
Al0 126690K88 944,050.24 999.880453698 0.000000000 5.416019124 999.880453698 6.500000
Al0 126690K88 4,932,000.00 874.170569925 44.782442960 4.735090587 829.388126966 6.500000
Al0 126690K88 1,063,949.76 794.498721932 112.863426623 4.303534743 681.635295209 6.500000
All 10,015,000.00 408.650334498 22.147114329 2.213523714 386.503221168 6.500000
All 126690K96 2,293,000.00 0.000019876 0.000000000 0.000000108 0.000019876 6.500000
All 126690K96 403,384.02 999.880453699 0.000000000 5.416019124 999.880453699 6.500000
All 126690K96 6,864,000.00 484.863846313 24.838844881 2.626345834 460.025001433 6.500000
All 126690K96 454,615.98 794.498720424 112.863427396 4.303534736 681.635293028 6.500000
A12 10,030,000.00 198.751516451 13.501633101 1.076570289 185.249883350 6.500000
Al2 126690L20 5,228,000.00 0.000010875 0.000000000 0.000000059 0.000010875 6.500000
Al2 126690L20 4,802,000.00 415.134870603 28.201037544 2.248647216 386.933833059 6.500000
Al3 126690L38 650,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
Al4 126690L46 11,108,000.00 958.329830753 0.000000000 4.824392090 958.329830753 6.041000
Al5 126690L53 5,128,000.00 958.329830343 0.000000000 5.984969722 958.329830343 7.494250
Al6 126690L61 21,404,000.00 980.794103906 0.000000000 5.312634729 980.794103906 6.500000
PO 126690L79 1,629,061.00 621.375675299 8.238563433 0.000000000 613.137111866 0.000000
AR 1,000.00 980.790000000 0.000000000 5.443761710 980.790000000 6.500000
- --------------------------------------------------------------------------------------------------------------------------------
M 126690L95 4,127,682.00 776,064563504 4.819717874 4.203683052 771.244845631 6.500000
B1 126690M29 1,875,953.00 776.064572490 4.819717929 4.203683101 771.244854560 6.500000
B2 875,445.85 720.209581731 4.472832747 3.901135234 715.736748984 6.500000
TOTALS 489,402,143.85 513.266111482 11.131415476 2.758270571 502.134696086
</TABLE>
<TABLE>
<CAPTION>
THE Distribution Date: 9/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn: KELLY SHEAHAN MORTGAGE PASS THROUGH CERTIFICATES
212-815-2007 SERIES 1994-13
<S> <C>
Pool Level Data
Distrbution Date 2/25/99
Cut-off Date 4/l/94
Determination Date 2/l/99
Accrual Period Begin 1/l/99
End 2/l/99
Number of Days in Accrual Period 31
Collateral Information
Group 1
Cut-Off Date Balance 250,127,143.85
Beginning Aggregate Pool Stated Principal Balance 1287381,786.50
Ending Aggregate Pool Stated Principal Balance 125,597,517.34
Beginning Aggregate Certificate Stated Principal Balance 128,391,786.50
Ending Aggregate Certificate Stated Principal Balance 125,597,517.34
Beginning Aggregate Loan Count 795
Loans Paid Off or Otherwise Removed Pursuant to Pooling and Servicing Aggrement 8
Ending Aggregate Loan Count 777
Beginning Weighted Average Loan Rate (WAC) 7.097054%
Ending Weighted Average Loan Rate (WAC) 7.094156%
Beginning Net Weighted Average Loan Rate 6.845804%
Ending Net Weighted Average Loan Rate 6.842906%
Weighted Average Maturity (WAM) (Months) 121
Servicer Advances 6,367.00
Aggregate Pool Prepayment 1,987,006.39
Certificate Information
Group 1
Senior Percentage 95.8469556791%
Senior Prepayment Percentage 100.0000000000%
Subordinate Percentage 4.1530443209%
Subordinate Prepayment Percentage 0.0000000000%
Certificate Account
Beginning Balance 0.00
Deposit
Payments of Interest and Principal 3.543,313.53
Liquidation Proceeds 0.00
All Other Proceeds 0.00
Other Amounts 0.00
Total Deposits 3,543,313.53
Withdrawals
Reimbursement of Servicer Advances 0.00
Payment of Master Servicer Fees 68,244.52
Payment of Sub Servicer Fees 0.00
Payment of Other Fees 0.00
Payment of Insurance Premium(s) 0.00
Payment of Personal Mortgage Insurance 0.00
Other Permitted Withdrawal per the Pooling ans Service Agreement 0.00
Payment of Principal and Interest 3,474,187.51
Total Withdrawals 3,542,432.03
Ending Balance 881.50
Prepayment Compensation
Total Gross Prepayment Interest Shortfall 980.59
Compensation for Gross PPIS from Servicing Fees 99.08
Other Gross PPIS Compensation 0.00
Total Net PPIS (Non-Supported PPIS) 881.50
Master Servicing Fees Paid 68,244.52
Sub Servicing Fees Paid 0.00
Insurance Premium(s) Paid 0.00
Personal Mortgage Insurance Fees Paid 0.00
Other Fees Paid 0.00
Total Fees 68,244.52
</TABLE>
<TABLE>
<CAPTION>
Delinquency Information
Group 1
Delinquency 30 - 59 Days 60 - 89 Days 90 + Days Totals
<S> <C> <C> <C> <C>
Scheduled Principal Balance 558,635.90 0.00 0.00 558,635.90
Percentage of Total Pool Balance 0.444783% 0.000000% 0.000000% 0.444783%
Number of Loans 3 0 0 3
Percentage of Total Loans 0.386100% 0.000000% 0.000000% 0.386100%
Foreclosure
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.000000%
Bankruptcy
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.000000%
REO
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.000000%
Book Value of all REO Loans 0.00
Percentage of Total Pool Balance 0.000000%
Current Realized Losses 0.00
Additional Gains (Recoveries)/Losses 0.00
Total Realized Losses 51,577.00
Subordinaton/Credit Enhancement Information
Protection Original Current
Bankruptcy Loss 100,000.00 100,000,00
Bankruptcy Percentage 0.039980% 0.079619%
Credit/Fraud Loss 2,501,271.44 1,250,635,72
Credit/Fraud Loss Percentage 1.0000000% 0.995749%
Special Hazard Loss 1,493,103.00 1,493,103.00
Special Hazard Loss Percentage 0.596938% 1.188800%
Credit Support Original Current
Class A 482,523,063.00 120,340,656.01
Class A Percentage 98.594391% 95.814518%
Class M 4,127,682.00 3,183,453.47
Class M Percentage 0.843413% 2.534647%
Credit Support Original Current
Class B1 1,875,953.00 1,446,919.10
Class B1 Percentage 0.383315% 1.151949%
Class B2 875,445.85 626,588.77
Class B2 Percentage 0.178881% 0.498886%
</TABLE>
<TABLE>
<CAPTION>
CHASE MORTGAGE FINANCE CORPORATION Creation Date Sat Feb 20, 1999 Page 1
SERIES : 1993K
Due Period : 065
Beginning Date : 01/01/1999
Ending Date : 01/31/1999
Distribution Date : 02/25/1999
MONTHLY CERTIFICATE HOLDER'S REPORT
- ---------------------------------------------------------------------------------------------------------
GROUP ONE GROUP TWO TOTAL
<S> <C> <C> <C>
Initial Certificate Balance $ 128,161,582.52 $ 196,979,194.39 $ 325,140,776.91
Beginning Certificate Balance $ 63,949,445.87 $ 113,821,555.79 $ 177,771,001.66
Schedule Principal $ 395,886.02 $ 158,158.21 $ 554,044.23
Curtailments $ 26,793.34 $ 260,613.49 $ 287,406.83
Repurchase Principal $ 0.00 $ 0.00 $ 0.00
Paid in Full Principal $ 624,707.58 $ 3,452,194.48 $ 4,076,902.06
Default Principal $ 0.00 $ 0.00 $ 0.00
Other $ 0.00 $ 12.85 $ 12.85
Total Principal $ 1,047,386.94 $ 3,870,979.03 $ 4,918,365.97
Plus Z Accretion $ 0.00 $ 0.00 $ 0.00
Total Principal Distribution $ 1,047,386.94 $ 3,870,979.03 $ 4,918,365.97
Ending Certificate Balance $ 62,902,058.93 $ 109,950,576.76 $ 172,852,635.69
- ---------------------------------------------------------------------------------------------------------
Interest Distribution Class A $ 321,825.68 $ 613,967.28 $ 935,792.96
Interest Distribution Class SUBORD $ 24,567.11 $ 49,991.37 $ 74,558.48
Less Z Accretion $ 0.00 $ 0.00 $ 0.00
Total Interest Distribution $ 346,392.79 $ 663,958.65 $ 1,010,351.44
- ---------------------------------------------------------------------------------------------------------
Initial Loan Count 298 474 772
Beginning Loan Count 211 300 511
Paid In Full Loans 1 9 10
Repurchased Loans 0 0 0
Defaulted Loans 0 0 0
Ending Loan Count 210 291 501
- ---------------------------------------------------------------------------------------------------------
Beginning Class A 92.907731508386% 92.470715199315% 92.627922789643%
Ending class A 92.856311356993% 92.292741129956% 92.497827546433%
Beginning Class M 2.613607400755% 2.774292679522% 2.716489469546%
Ending Class M 2.632556482520% 2.839870232619% 2.764427577818%
Beginning Class B 4.478661090860% 4.754992121163% 4.655587740811%
Ending Class B 4.511132160487% 4.867388637425% 4.737744875749%
- ---------------------------------------------------------------------------------------------------------
Beginning Weighted Average Coupon 7.267763991963% 7.605678432275% 7.484120692218%
Ending Weighted Average Coupon 7.266746745264% 7.606324083461% 7.482749955399%
- ---------------------------------------------------------------------------------------------------------
Loss For Current Due Period $ 0.00 $ 0.00 $ 0.00
Recovery For Current Due Period $ 0.00 $ 0.00 $ 0.00
Cummulative Losses $ 0.00 $ 0.00 $ 0.00
- ---------------------------------------------------------------------------------------------------------
Beginning Weighted Average Service Fee 0.268505094398% 0.265508126209% 0.266586223611%
Ending Weighted Average Service Fee 0.268491115987% 0.265400190339% 0.266524995793%
- ---------------------------------------------------------------------------------------------------------
Class A Principal Prepayment Percentage 97.872319452516% 97.741214559795% 97.760785900743%
- ---------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CHASE MORTGAGE FINANCE CORPORATION Creation Date Sat Feb 20, 1999 Page 3
SERIES : 1993K
Due Period : 065
Beginning Date : 01/01/1999
Ending Date : 01/31/1999
Distribution Date : 02/25/1999
9
MONTHLY CLASS DISTRIBUTION DETAIL REPORT
Class Initial Beginning Beginning Principal Interest Ending Ending
Certificate Certificate Pool Distribution Distribution Certificate Pool
Balance Balance Factor Balance Factor
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
IA-1 $ 33,600,000.00 $ 0.00 0.0000000000 $ 0.00 $ 0.00 $ 0.00 0.0000000000
IA-2 $ 29,694,000.00 $ 9,466,335.49 0.3187962380 $ 352,513.36 $ 51,275.98 $ 9,113,822.13 0.3069247030
IA-3 $ 8,700,000.00 $ 4,833,793.14 0.5556084069 $ 652,934.42 $ 26,183.05 $ 4,180,858.72 0.4805584736
IA-4 $ 10,700,000.00 $ 10,700,000.00 1.0000000000 $ 0.00 $ 57,958.33 $ 10,700,000.00 1.0000000000
IA-5 $ 2,000,000.00 $ 2,000,000.00 1.0000000000 $ 0.00 $ 10,833.33 $ 2,000,000.00 1.0000000000
IA-6 $ 10,064,000.00 $ 10,064,000.00 1.0000000000 $ 0.00 $ 54,513.33 $ 10,064,000.00 1.0000000000
IA-7 $ 13,650,000.00 $ 13,052,415.00 0.9562208791 $ 0.00 $ 62,597.21 $ 13,052,415.00 0.9562208791
IA-8 $ 4,468,333.00 $ 4,272,713.31 0.9562208792 $ 0.00 $ 25,506.55 $ 4,272,713.31 0.9562208792
IA-9 $ 2,881,667.00 $ 2,755,510.16 0.9562208819 $ 0.00 $ 20,666.33 $ 2,755,510.16 0.9562208819
IA-10 $ 4,105,000.00 $ 1,475,077.87 0.3593368745 $ 0.00 $ 7,375.39 $ 1,475,077.87 0.3593368745
IA-11 $ 2,210,000.00 $ 794,134.50 0.3593368778 $ 0.00 $ 4,916.18 $ 794,134.50 0.3593368778
TOTALS $ 122,073,000.00 $ 59,413,979.47 0.4867086044 $ 1,005,447.78 $ 321,825.68 $ 58,408,531.69 0.4784721576
- -----------------------------------------------------------------------------------------------------------------------------------
ILA-1 $ 75,000,000.00 $ 19,399,669.86 0.2586622648 $ 2,831,404.13 $ 113,164.74 $ 16,568,265.73 0.2209102097
ILA-2 $ 30,000,000.00 $ 11,466,556.68 0.3822185560 $ 943,801.18 $ 66,888.25 $ 10,522,755.30 0.3507585100
ILA-3 $ 15,000,000.00 $ 15,000,000.00 1.0000000000 $ 0.00 $ 87,500.00 $ 15,000,000.00 1.0000000000
ILA-4 $ 27,533,000.00 $ 27,533,000.00 1.0000000000 $ 0.00 $ 172,081.25 $ 27,533,000.00 1.0000000000
ILA-5 $ 13,767,000.00 $ 13,767,000.00 1.0000000000 $ 0.00 $ 68,835.00 $ 13,767,000.00 1.0000000000
ILA-6 $ 8,400,000.00 $ 8,400,000.00 1.0000000000 $ 0.00 $ 49,000.00 $ 8,400,000.00 1.0000000000
ILA-7 $ 12,545,000.00 $ 6,779,549.94 0.5404184886 $ 0.00 $ 33,897.75 $ 6,779,549.94 0.5404184886
ILA-8 $ 5,377,000.00 $ 2,905,830.21 0.5404184880 $ 0.00 $ 22,600.29 $ 2,905,830.21 0.5404184880
TOTALS $ 187,622,000.00 $ 105,251,606.69 0.5609768934 $ 3,775,205.51 $ 613,967.28 $ 101,476,401.18 0.5408555563
- -----------------------------------------------------------------------------------------------------------------------------------
TM $ 2,243,734.00 $ 1,671,387.45 0.7449133676 $ 15,455.22 $ 9,053.35 $ 1,655,932.23 0.7380251982
B-1
ONE $ 3,844,848.52 $ 2,864,078.95 0.7449133393 $ 26,483.94 $ 15,513.76 $ 2,837,595.01 0.7380251771
B-2
ONE $ 0.00 $ 0.00 0.0000000000 $ 0.00 $ 0.00 $ 0.00 0.0000000000
TOTALS $ 6,088,582.52 $ 4,535,466.40 0.7449133497 $ 41,939.16 $ 24,567.11 $ 4,493,527.24 0.7380251849
- -----------------------------------------------------------------------------------------------------------------------------------
IIM $ 3,447,817.00 $ 3,157,743.09 0.9158673706 $ 35,289.39 $ 18,420.17 $ 3,122,453.70 0.9056320855
B-1
TWO $ 5,909,377.39 $ 5,412,206.01 0.9158673838 $ 60,484.13 $ 31,571.20 $ 5,351,721.88 0.9056321042
B-2
TWO $ 0.00 $ 0.00 0.0000000000 $ 0.00 $ 0.00 $ 0.00 0.0000000000
TOTALS $ 9,357,194.39 $ 8,569,949.10 0.9158673789 $ 95,773.52 $ 49,991.37 $ 8,474,175.58 0.9056320973
- -----------------------------------------------------------------------------------------------------------------------------------
B-1 $ 9,754,225.91 $ 8,276,284.96 0.8484819848 $ 86,968.07 $ 47,084.96 $ 8,189,316.89 0.8395660471
B-2 $ 0.00 $ 0.00 0.0000000000 $ 0.00 $ 0.00 $ 0.00 0.0000000000
TOTALS $ 9,754,225.91 $ 8,276,284.96 0.8484819848 $ 86,968.07 $ 47,084.96 $ 8,189,316.89 0.8395660471
- -----------------------------------------------------------------------------------------------------------------------------------
A-X NOTIONAL AMOUNT $ 0.00 0.0000000000 $ 0.00 $ 48.626.71 $ 0.00 0.0000000000
A-I NOTIONAL AMOUNT $ 0.00 0.0000000000 $ 0.00 $ 10,244.99 $ 0.00 0.0000000000
TOTALS NOTIONAL AMOUNT $ 0.00 0.0000000000 $ 0.00 $ 58,871.70 $ 0.00 0.0000000000
- -----------------------------------------------------------------------------------------------------------------------------------
Notional Balances:
A-X $ 265,008,574.49 $ 154,975,716.81 0.5847951037 $ 150,356,039.98 0.5673629250
A-I $ 325,140,776.91 $ 177,771,001.66 0.5467508670 $ 172,852.635.69 0.5316239856
- -----------------------------------------------------------------------------------------------------------------------------------
A $ 309,695,000.10 $ 164,665,586.16 0.5317024368 $ 4,780,653.29 $ 935,792.96 $ 159,884,932.87 0.5162657869
M $ 5,691,551.00 $ 4,829,130.54 0.8484735602 $ 50,744.61 $ 27,473.52 $ 4,778,385.93 0.8395577813
B $ 9,754,225.91 $ 8,276,284.96 0.8484819848 $ 86,968.07 $ 47,084.96 $ 8,189,316.89 0.8395660471
A-W NOTIONAL AMOUNT $ 0.00 0.0000000000 $ 0.00 $ 58,871.70 $ 0.00 0.0000000000
TOTALS $ 325,140,776.91 $ 177,771,001.66 0.5467508670 $ 4,918,365.97 $ 1,069,223.14 $ 172,852,635.69 0.5316239856
- -----------------------------------------------------------------------------------------------------------------------------------
Notional Balances:
A-W $ 325,140,776.91 $ 177,771,001.66 0.5467508670 $ 172,852,635.69 0.5316239856
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CHASE MORTGAGE FINANCE CORPORATION Creation Date Sat Feb 20, 1999 Page 5
SERIES : 1993K
Due Period : 065
Beginning Date : 01/01/1999
Ending Date : 01/31/1999
Distribution Date : 02/25/1999
MONTHLY PRINCIPAL DISTRIBUTION DETAIL REPORT
Class Beginning Scheduled Principal Total Principal Ending
Certificate Principal Adjustment/ Principal Distribution Certificate
Balance Distribution Shortfall Distribution Factor (per $100) Balance
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
IA-1 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
IA-2 $ 9,466,335.49 $ 352,513.36 $ 0.00 $ 352,513.36 $ 11.8715350 $ 9,113,822.13
IA-3 $ 4,833,793.14 $ 652,934.42 $ 0.00 $ 652,934.42 $ 75.0499333 $ 4,180,858.72
IA-4 $ 10,700,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 10,700,000.00
IA-5 $ 2,000,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 2,000,000.00
IA-6 $ 10,064,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 10,064,000.00
IA-7 $ 13,052,415.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 13,052,415.00
IA-8 $ 4,272,713.31 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 4,272,713.31
IA-9 $ 2,755,510.16 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 2,755,510.16
IA-10 $ 1,475,077.87 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 1,475,077.87
IA-11 $ 794,134.50 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 794,134.50
TOTALS $ 59,413,979.47 $ 1,005,447.78 $ 0.00 $ 1,005,447.78 $ 8.2364469 $ 58,408,531.69
- -----------------------------------------------------------------------------------------------------------------------------------
ILA-1 $ 19,399,669.86 $ 2,831,404.13 $ 0.00 $ 2,831,404.13 $ 37.7520551 $ 16,568,265.73
ILA-2 $ 11,466,556.68 $ 943,801.38 $ 0.00 $ 943,801.38 $ 31.4600460 $ 10,522,755.30
ILA-3 $ 15,000,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 15,000,000.00
ILA-4 $ 27,533,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 27,533,000.00
ILA-5 $ 13,767,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 13,767,000.00
ILA-6 $ 8,400,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 8,400,000.00
ILA-7 $ 6,779,549.94 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 6,779,549.94
ILA-8 $ 2,905,830.21 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 2,905,830.21
TOTALS $ 105,251,606.69 $ 3,775,205.51 $ 0.00 $ 3,775,205.51 $ 20.1213371 $ 101,476,401.18
- -----------------------------------------------------------------------------------------------------------------------------------
TM $ 1,671,387.45 $ 15,455.22 $ 0.00 $ 15,455.22 $ 6.8881695 $ 1,655,932.23
B-1
ONE $ 2,864,078.95 $ 26,483.94 $ 0.00 $ 26,483.94 $ 6.8881621 $ 2,837,595.01
B-2
ONE $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
TOTALS $ 4,535,466.40 $ 41,939.16 $ 0.00 $ 41,939.16 $ 6.8881648 $ 4,493,527.24
- -----------------------------------------------------------------------------------------------------------------------------------
IIM $ 3,157,743.09 $ 35,289.39 $ 0.00 $ 35,289.39 $ 10.2352851 $ 3,122,453.70
B-1
TWO $ 5,412,206.01 $ 60,484.13 $ 0.00 $ 60,484.13 $ 10.2352796 $ 5,351,721.88
B-2
TWO $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
TOTALS $ 8,569,949.10 $ 95,773.52 $ 0.00 $ 95,773.52 $ 10.2352816 $ 8,474,175.58
- -----------------------------------------------------------------------------------------------------------------------------------
B-1 $ 8,276,284.96 $ 86,968.07 $ 0.00 $ 86,968.07 $ 8.9159376 $ 8,189,316.89
B-2 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
TOTALS $ 8,276,284.96 $ 86,968.07 $ 0.00 $ 86,968.07 $ 8.9159376 $ 8,189,316.89
- -----------------------------------------------------------------------------------------------------------------------------------
A-X $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
A-I $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
TOTALS $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
A $ 164,665,586.16 $ 4,780,653.29 $ 0.00 $ 4,780,653.29 $ 15.4366499 $ 159,884,932.87
M $ 4,829,130.54 $ 50,744.61 $ 0.00 $ 50,744.61 $ 8.9157788 $ 4,778,385.93
B $ 8,276,284.96 $ 86,968.07 $ 0.00 $ 86,968.07 $ 8.9159376 $ 8,189,316.89
A-W $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
TOTALS $ 177,771,001.66 $ 4,918,365.97 $ 0.00 $ 4,918,365.97 $ 15.1268814 $ 172,852,635.69
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CHASE MORTGAGE FINANCE CORPORATION Creation Date Sat Feb 20, 1999 Page 7
SERIES : 1993K
Due Period : 065
Beginning Date : 01/01/1999
Ending Date : 01/31/1999
Distribution Date : 02/25/1999
MONTHLY PRINCIPAL DISTRIBUTION DETAIL REPORT
Class Pass Gross Prepayment Interest Total Interest
Thru Interest Interest Adjustment/ Interest Distribution
Rate Distribution Shortfall Z Accretion Shortfall Distribution Factor (per $100)
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
IA-1 6.500000% $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000
IA-2 6.500000% $ 51,275.98 $ 0.00 $ 0.00 $ 0.00 $ 51,275.98 $ 1.7268128
IA-3 6.500000% $ 26,183.05 $ 0.00 $ 0.00 $ 0.00 $ 26,183.05 $ 3.0095460
IA-4 6.500000% $ 57,985.33 $ 0.00 $ 0.00 $ 0.00 $ 57,958.33 $ 5.4166664
IA-5 6.500000% $ 10,833.33 $ 0.00 $ 0.00 $ 0.00 $ 10,833.33 $ 5.4166650
IA-6 6.500000% $ 54,513.33 $ 0.00 $ 0.00 $ 0.00 $ 54,513.33 $ 5.4166663
IA-7 5.755000% $ 62,597.21 $ 0.00 $ 0.00 $ 0.00 $ 62,597.21 $ 4.5858762
IA-8 7.163566% $ 25,506.55 $ 0.00 $ 0.00 $ 0.00 $ 25,506.33 $ 5.7082921
IA-9 9.000000% $ 20,666.33 $ 0.00 $ 0.00 $ 0.00 $ 20,666.13 $ 7.1716579
IA-10 6.000000% $ 7,375.39 $ 0.00 $ 0.00 $ 0.00 $ 7,375.39 $ 1.7966845
IA-11 7.428730% $ 4,916.18 $ 0.00 $ 0.00 $ 0.00 $ 4,916.18 $ 2.2245158
TOTALS $ 321,825.68 $ 0.00 $ 0.00 $ 0.00 $ 321,825.68 $ 2.6363379
- -----------------------------------------------------------------------------------------------------------------------------------
ILA-1 7.000000% $ 113,164.74 $ 0.00 $ 0.00 $ 0.00 $ 113,164.74 $ 1.5088632
ILA-2 7.000000% $ 66,888.25 $ 0.00 $ 0.00 $ 0.00 $ 66,888.25 $ 2.2296083
ILA-3 7.000000% $ 87,500.00 $ 0.00 $ 0.00 $ 0.00 $ 87,500.00 $ 5.8333333
ILA-4 7.500000% $ 172,081.25 $ 0.00 $ 0.00 $ 0.00 $ 172,081.25 $ 6.2500000
ILA-5 6.000000% $ 68,835.00 $ 0.00 $ 0.00 $ 0.00 $ 68,835.00 $ 5.0000000
ILA-6 7.000000% $ 49,000.00 $ 0.00 $ 0.00 $ 0.00 $ 49,000.00 $ 5.8333333
ILA-7 6.000000% $ 33,897.75 $ 0.00 $ 0.00 $ 0.00 $ 33,897.75 $ 2.7020925
ILA-8 9.333082% $ 22,600.29 $ 0.00 $ 0.00 $ 0.00 $ 22,600.29 $ 4.2031412
TOTALS $ 613,967.28 $ 0.00 $ 0.00 $ 0.00 $ 613,967.28 $ 3.2723629
- -----------------------------------------------------------------------------------------------------------------------------------
TM 6.500000% $ 9,053.35 $ 0.00 $ 0.00 $ 0.00 $ 9,053.35 $ 4.0349480
B-1
ONE 6.500000% $ 15,513.76 $ 0.00 $ 0.00 $ 0.00 $ 15,513.76 $ 4.0349470
B-2
ONE 0.000000% $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000
TOTALS $ 24,567.11 $ 0.00 $ 0.00 $ 0.00 $ 24,567.11 $ 4.0349474
- -----------------------------------------------------------------------------------------------------------------------------------
IIM 7.000000% $ 18,420.17 $ 0.00 $ 0.00 $ 0.00 $ 18,420.17 $ 5.3425602
B-1
TWO 7.000000% $ 31,571.20 $ 0.00 $ 0.00 $ 0.00 $ 31,571.20 $ 5.3425594
B-2
TWO 0.000000% $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000
TOTALS $ 49,991.37 $ 0.00 $ 0.00 $ 0.00 $ 49,991.37 $ 5.3425597
- -----------------------------------------------------------------------------------------------------------------------------------
B-1 6.826970% $ 47,084.96 $ 0.00 $ 0.00 $ 0.00 $ 47,084.96 $ 4.8271345
B-2 0.000000% $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000
TOTALS $ 47,084.96 $ 0.00 $ 0.00 $ 0.00 $ 47,084.96 $ 4.8271345
- -----------------------------------------------------------------------------------------------------------------------------------
A-X VARIABLE $ 48,626.71 $ 0.00 $ 0.00 $ 0.00 $ 48,626.71 $ 0.1834911
A-I VARIABLE $ 10,244.99 $ 0.00 $ 0.00 $ 0.00 $ 10,244.99 $ 0.0315094
TOTALS $ 58,871.96 $ 0.00 $ 0.00 $ 0.00 $ 58,871.70 $ 0.1810653
- -----------------------------------------------------------------------------------------------------------------------------------
A $ 935,792.96 $ 0.00 $ 0.00 $ 0.00 $ 935,792.96 $ 3.0216599
M $ 27,473.52 $ 0.00 $ 0.00 $ 0.00 $ 27,473.52 $ 4.8270709
B $ 47,084.96 $ 0.00 $ 0.00 $ 0.00 $ 47,084.96 $ 4.8271345
A-W VARIABLE $ 58,871.70 $ 0.00 $ 0.00 $ 0.00 $ 58,871.70 $ 0.1810653
TOTALS $ 1,069,223.14 $ 0.00 $ 0.00 $ 0.00 $ 1,069,223.14 $ 3.2884929
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
CHASE MORTGAGE FINANCE CORPORATION Creation Date Sat Feb 20, 1999 Page 9
SERIES : 1993K
Due Period : 065
Beginning Date : 01/01/1999
Ending Date : 01/31/1999
Distribution Date : 02/25/1999
DELINQUENCY STATISTICS
Number
Period of Loans Principal Balance Percent
- --------------------------------------------------------------------------------
30 DAYS
Group One 3 $977,437.00 1.5539%
Group Two 1 $329,691.64 1.2999%
Totals 4 $1,307,128.64 0.7562%
- --------------------------------------------------------------------------------
60 DAYS
Group One 0 $0.00 0.0000%
Group Two 1 $328,731.64 0.2990%
Totals 1 $328,731.64 0.1902%
- --------------------------------------------------------------------------------
90 DAYS and up
Group One 1 $234,773.90 0.3732%
Group Two 2 $687,255.86 0.6251%
Totals 3 $922,029.76 0.5334%
- --------------------------------------------------------------------------------
FORECLOSURES
Group One 0 $0.00 0.0000%
Group Two 0 $0.00 0.0000%
Totals 0 $0.00 0.0000%
- --------------------------------------------------------------------------------
TOTAL DELINQUENCIES
Group One 4 $1,212,210.90 1.9271%
Group Two 4 $1,345,679.14 1.2239%
Totals 8 $2,557,890.04 1.4798%
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Number
Real Estate Owned of Loans Principal Balance Percent
- --------------------------------------------------------------------------------
Group One 0 $0.00 0.0000%
Group Two 0 $0.00 0.0000%
Totals 0 $0.00 0.0000%
- --------------------------------------------------------------------------------
<PAGE>
CHASE MORTGAGE FINANCE CORPORATION Creation Date Sat Feb 20, 1999 Page 9
SERIES : 1993K
Due Period : 065
Beginning Date : 01/01/1999
Ending Date : 01/31/1999
Distribution Date : 02/25/1999
MONTHLY MASTER SERVICER SUMMARY REPORT
SERVICER ADVANCES SUMMARY AMOUNT
- --------------------------------------------------------------------------------
ADVANCE BY MASTER SERVICER FOR DUE PERIOD
Group One $ 25,517.93
Group Two $ 42,186.70
Totals $ 67,704.63
- --------------------------------------------------------------------------------
DELINQUENCY FOR DUE PERIOD
Group One $ 25,517.93
Group Two $ 42,186.70
Totals $ 67,704.63
- --------------------------------------------------------------------------------
ADVANCES RECOVERED
Group One $ 8,991.18
Group Two $ 52,729.86
Totals $ 61,721.04
- --------------------------------------------------------------------------------
SERVICING (ESCROW) ADVANCES
Group One $ 0.00
Group Two $ 0.00
Totals $ 0.00
- --------------------------------------------------------------------------------
SERVICER FEES AMOUNT
- --------------------------------------------------------------------------------
SERVICING FEES
Group One $ 14,308.96
Group Two $ 25,183.79
Totals $ 39,492.75
- --------------------------------------------------------------------------------
ADDITIONAL SERVICING COMPENSATION $ 0.00
- --------------------------------------------------------------------------------
$ 196,976,194.39 $ 325,140,776.91
$ 117,142,471.48 $ 183,869,433.20
$ 159,819.23 $ 558,012.69
$ 106,119.39 $ 135,756.18
$ 0.00 $ 0.00
$ 3,054,977.07 $ 5,404,662.67
$ 0.00 $ 0.00
$ 0.00 $ 0.00
$ 3,320,915.69 $ 6,098,431.54
$ 0.00 $ 0.00
$ 3,320,915.69 $ 6,098,431.54
$ 113,821,555.79 $ 177,771,001.66
- ------------------------------------------
$ 632,861.87 $ 969,316.09
$ 50,468.79 $ 75,452.25
$ 0.00 $ 0.00
$ 683,330.66 $ 1,044,768.34
- ------------------------------------------
474 772
310 525
10 14
0 0
0 0
300 511
- ------------------------------------------
92.614298203980% 92.786118252960%
92.470715199315% 92.627922789643%
2.721387093616% 2.658197610629%
2.774292679522% 2.716489469546%
4.664314702403% 4.555684136410%
4.754992121163% 4.655587740811%
- ------------------------------------------
7.607411596674% 7.484359635259%
7.605678432275% 7.484120692218%
- ------------------------------------------
$ 0.00 $ 0.00
$ 0.00 $ 0.00
$ 0.00 $ 0.00
- ------------------------------------------
0.265512274131% 0.266617235648%
0.265508126209% 0.266586223611%
- ------------------------------------------
97.784289461194% 97.845287274625%
- ------------------------------------------
EXHIBIT 99.04
GREENWICH CAPITAL 1998-C
PAYMENT DATE - 24TH + 3 BUSINESS DAYS
THE PAGE NUMBER 1
BANK OF PAYMENT DATE 3/29/99
NEW
YORK
CORPORATE TRUST AND AGENCY SERVICES
101 BARCLAY STREET
NEW YORK, NEW YORK 10286
KELLY SHEAHAN
(212) 815-2007
GREENWICH CAPITAL
PASS THROUGH CERTIFICATES, SERIES 1998-C
CURRENT PAYMENT INFORMATION
<TABLE>
<CAPTION>
BEGINNING PASS THRU PRINCIPAL INTEREST TOTAL PRINCIPAL INTEREST ENDING
CLASS CERT BALANCE RATE DIST AMT DIST AMT DIST LOSS SHORTFALL CERT BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 20,027,000.00 6.5000% 0.00 108,479.55 108,479.55 0.00 0.03 20,027,000.00
A-2 15,518,000.00 6.5000% 0.00 84,055.79 84,055.79 0.00 0.04 15,518,000.00
R 80.00 6.5000% 0.00 0.43 0.43 0.00 0.00 80.00
GRAND TOTAL 35,545,080.00 0.00 192,535.78 192,535.78 0.00 0.07 35,545,080.00
</TABLE>
FACTORS PER $1,000
PRINCIPLE INTEREST ENDING
CLASS FACTOR FACTOR FACTOR
A-1 0.0000000 5.4166650 1000.00000000
A-2 0.0000000 5.4166640 1000.00000000
R 0.0000000 5.4166640 1000.00000000
THE PAGE NUMBER 2
BANK OF PAYMENT DATE 3/29/99
NEW
YORK
CORPORATE TRUST AND AGENCY SERVICES
101 BARCLAY STREET
NEW YORK, NEW YORK 10286
KELLY SHEAHAN
(212) 815-2007
GREENWICH CAPITAL
PASS THROUGH CERTIFICATES, SERIES 1998-C
CURRENT COLLATERAL INFORMATION
<TABLE>
<CAPTION>
<S> <C> <C>
CHASE 1993-K CHASE 1993-K CHASE 1993-K
1A-7 1A-8 1A-9
BEG BAL 13,052,415.00 BEG BAL 4,272,713.31 BEG BAL 2,755,510.16
PRIN 0.00 PRIN 0.00 PRIN 0.00
INT 62,085.99 INT 26,017.77 INT 20,666.33
COUPON 0.06 COUPON 0.07 COUPON 0.09
LOSSES 0.00 LOSSES 0.00 LOSSES 0.00
INT SHORTFALL 0.00 INT SHORTFALL 0.00 INT SHORTFALL 0.00
END BAL 13,052,415.00 END BAL 4,272,713.31 END BAL 2,755,510.16
0-29 0.00 0-29 0.00 0-29 0.00
30-59 1,566,678.70 30-59 1,566,678.70 30-59 1,566,678.70
60-89 0.00 60-89 0.00 60-89 0.00
90+ 919,711.58 90+ 919,711.58 90+ 919,711.58
REO 0.00 REO 0.00 REO 0.00
FORECLOSURES 0.00 FORECLOSURES 0.00 FORECLOSURES 0.00
TABLE CONT.
<S> <C>
CWMBS 1994-13 CWMBS 1994-13
A-14 A-15
BEG BAL 10,645,127.76 BEG BAL 4,914,315.37
PRIN 0.00 PRIN 0.00
INT 53,269.99 INT 31,010.28
COUPON 0.06 COUPON 0.08
LOSSES 0.00 LOSSES 0.00
INT SHORTFALL 0.00 INT SHORTFALL 0.00
END BAL 10,645,127.76 END BAL 4,914,315.37
0-29 0.00 0-29 0.00
30-59 481,633.88 30-59 481,633.88
60-89 0.00 60-89 0.00
90+ 0.00 90+ 0.00
REO 0.00 REO 0.00
FORECLOSURES 0.00 FORECLOSURES 0.00
</TABLE>
THE Distribution Date: 3/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286
Attn: KELLY SHEAHAN CWMBS INC
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
<TABLE>
<CAPTION>
CERTIFICATEHOLDER MONTHLY DISTRIBUTION SUMMARY
- -------------------------------------------------------------------------------------------------------------------------------
CERTIFICATE PASS
CLASS RATE BEGINNING THROUGH PRINCIPAL INTEREST TOTAL
CLASS CUSIP DESCRIPTION TYPE BALANCE RATE (%) DISTRIBUTION DISTRIBUTION DISTRIBUTION
- -------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 126690J72 Senior Fix-30/360 0.00 6.500000 0.00 0.00 0.00
A2 126690J80 Senior Fix-30/360 0.00 6.500000 0.00 0.00 0.00
A3 126690J98 Senior Fix-30/360 0.02 6.500000 0.00 0.00 0.00
A4 126690K21 Senior Fix-30/360 20,194,000.00 6 500000 0.00 109,384.17 109,384.17
A5 21,311,754.64 6.500000 1,523,740.82 115,438.67 1,639,179.49
A5 126690K39 Senior Fix-30/360 12,052,124.78 6.500000 0.01 65,282.34 65,282.35
A5 126690K39 Senior Fix-30/360 9,259,629.86 6.500000 1,523,740.81 50,156.33 1,573,897.14
A6 126690K47 Senior Fix-30/360 1,048,000.00 6.500000 0.00 5,676.67 5,676.67
A7 126690K54 Senior Fix-30/360 18,713,000.00 6.500000 0.00 101,362.08 101,362.08
A8 9,383,129.97 6.500000 556,889.77 50,825.29 607,715.05
A8 126690K62 Senior Fix-30/360 0.12 6.500000 0.00 0.00 0.00
A8 126690K62 Senior Fix-30/360 9,383,129.85 6.500000 556,889.77 50,825.29 607,715.05
A9 0.07 6.500000 0.00 0.00 0.00
A9 126690K70 Senior Fix-30/360 0.07 6.500000 0.00 0.00 0.00
A9 126690K70 Senior Fix-30/360 0.00 6.500000 0.00 0.00 0.00
A10 5,759,705.33 6.500000 362,115.39 31,198.40 393,313.80
A10 126690K88 Senior Fix-30/360 943,937.38 6.500000 0.00 5,112.99 5,112.99
A10 126690K88 Senior Fix-30/360 4,090,542.24 6.500000 242,774.12 22,157.10 264,931.23
A10 126690K88 Senior Fix-30/360 725,225.71 6.500000 119,341.27 3,928.31 123,269.58
A11 3,870,829.76 6.500000 238,398.02 20,967.00 259,365.02
A11 126690K96 Senior Fix-30/360 0.05 6.500000 0.00 0.00 0.00
A11 126690K96 Senior Fix-30/360 403,335.80 6.500000 0.00 2,184.74 2,184.74
A11 126690K96 Senior Fix-30/360 3,157,611.61 6.500000 187,404.59 17,103.73 204,508.32
A11 126690K96 Senior Fix-30/360 309,882.30 6.500000 50,993.43 1,678.53 52,671.96
A12 1,858,056.33 6.500000 148,853.41 10,064.47 158,917.88
A12 126690L20 Senior Fix-30/360 0.06 6.500000 0.00 0.00 0.00
A12 126690L20 Senior Fix-30/360 1,858,056.27 6.500000 148,853.41 10,064.47 158,917.88
A13 126690L38 Senior Fix-30/360 650,000.00 6.500000 0.00 3,520.83 3,520.83
A14 126690L46 Senior Var-30/360 10,645,127.76 6.005000 0.00 53,269.99 53,269.99
A15 126690L53 Senior Var-30/360 4,914,315.37 7.572232 0.00 31,010.28 31,010.28
A16 126690L61 Senior Fix-30/360 20,992,917.00 6.500000 0.00 113,711.63 113,711.63
PO 126690L79 Strip PO Fix-30/360 998,838.98 0.000000 14,046.65 0.00 14,046.65
AR Senior Fix-30/360 980.79 6.500000 0.00 5.47 5.47
- -------------------------------------------------------------------------------------------------------------------------------
M 126690L95 Mezzanine Fix-30/360 3,183,453.47 6.500000 19,954.14 17,243.71 37,197.85
B1 126690M29 Junior Fix-30/360 1,446,819.10 6.500000 9,068.78 7,836.94 16,905.72
B2 Junior Fix-30/360 626,588.77 6.500000 3,927.51 3,394.02 7,321.53
- -------------------------------------------------------------------------------------------------------------------------------
Totals 125,597,517.36 2,876,994.49 674,909.02 3,551,904.11
- -------------------------------------------------------------------------------------------------------------------------------
(Table Continued)
- ---------------------------------------------
CURRENT CUMULATIVE
REALIZED ENDING REALIZED
CLASS LOSSES BALANCE LOSSES
- ---------------------------------------------
<S> <C> <C> <C>
A1 0.00 0.00 0.00
A2 0.00 0.00 0.00
A3 0.00 0.02 0.00
A4 0.00 20,194,000.00 0.00
A5 0.00 19,788,013.82 0.00
A5 0.00 12,052,124.77 0.00
A5 0.00 7,735,889.05 0.00
A6 0.00 1,048,000.00 0.00
A7 0.00 18,713,000.00 0.00
A8 0.00 8,826,240.20 0.00
A8 0.00 0.12 0.00
A8 0.00 8,826,240.08 0.00
A9 0.00 0.07 0.00
A9 0.00 0.07 0.00
A9 0.00 0.00 0.00
A10 0.00 5,397,589.94 0.00
A10 0.00 943,937.38 0.00
A10 0.00 3,847,768.12 0.00
A10 0.00 605,884.44 0.00
A11 0.00 3,632,431.73 0.00
A11 0.00 0.05 0.00
A11 0.00 403,335.80 0.00
A11 0.00 2,970,207.02 0.00
A11 0.00 258,888.86 0.00
A12 0.00 1,709,202.92 0.00
A12 0.00 0.06 0.00
A12 0.00 1,709,202.86 0.00
A13 0.00 650,000.00 0.00
A14 0.00 10,645,127.76 0.00
A15 0.00 4,914,315.37 0.00
A16 0.00 20,992,917.00 0.00
PO 0.00 984,792.33 0.00
AR 0.00 980.79 0.00
- ---------------------------------------------
M 0.00 3,163,499.32 0.00
B1 0.00 1,437,750.32 0.00
B2 0.00 622,661.26 51,577.00
- ---------------------------------------------
Totals 0.00 122,720,522.85 51,577.00
- ---------------------------------------------
</TABLE>
THE Distribution Date: 3/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286
Attn: KELLY SHEAHAN CWMBS INC
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
PRINCIPAL DISTRIBUTION DETAIL
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------
ORIGINAL BEGINNING SCHEDULED UNSCHEDULED NET CURRENT
CERTIFICATE CERTIFICATE PRINCIPAL ACCRETION PRINCIPAL PRINCIPAL REALIZED
CLASS CUSIP BALANCE BALANCE DISTRIBUTION PRINCIPAL ADJUSTMENTS DISTRIBUTION LOSSES
- ------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 126690J72 20,129,000.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 126690J80 12,457,000.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 126690J98 34,445,000 00 0.02 0.00 0.00 0.00 0.00 0.00
A4 126690K21 20,194,000.00 20,194,000.00 0.00 0.00 0.00 0.00 0.00
A5 25,638,000.00 21,311,754.64 1,523,740.82 0.00 0.00 1,523,740.82 0.00
A5 126690K39 12,053,565.74 12,052,124.78 0.01 0.00 0.00 0.01 0.00
A5 126690K39 13,584,434.26 9,259,629.96 1,523,740.81 0.00 0.00 1,523,740.81 0.00
A6 126690K47 1,048,000.00 1,048,000.00 0.00 0.00 0.00 0.00 0.00
A7 126690K54 18,713,000.00 18,713,000.00 0.00 0.00 0.00 0.00 0.00
A8 35,695,000.00 9,383,129.97 556,889.77 0.00 0.00 556,889.77 0.00
A8 126690K62 15,298,000.00 0.12 0.00 0.00 0.00 0.00 0.00
A8 126690K62 20,397,000.00 9,383,129.85 556,889.77 0.00 0.00 556,889.77 0.00
A9 8,024,000.00 0.07 0.00 0.00 0.00 0.00 0.00
A9 126690K70 4,064,000.00 0.07 0.00 0.00 0.00 0.00 0.00
A9 126690K70 3,960,000.00 0.00 0.00 0.00 0.00 0.00 0.00
A10 6,940,000.00 5,759,705.33 362,115.39 0.00 0.00 362,115.39 0.00
A10 126690K88 944,05.24 943,937.38 0.00 0.00 0.00 0.00 0.00
A10 126690K88 4,932,00.00 4,090,542.24 242,774.12 0.00 0.00 242,774.12 0.00
A10 126690K88 1,063,949.76 725,225.71 119,341.27 0.00 0.00 119,341.27 0.00
A11 10,015,000.00 3,870,829.76 238,398.02 0.00 0.00 238,398.02 0.00
A11 126690K96 2,293,000.00 0.05 0.00 0.00 0.00 0.00 0.00
A11 126690K96 403,384.02 403,335.80 0.00 0.00 0.00 0.00 0.00
A11 126690K96 6,864,000.00 3,157,611.61 187,404.59 0.00 0.00 187,404.59 0.00
A11 126690K96 454,615.98 309,882.30 50,993.43 0.00 0.00 50,993.43 0.00
A12 10,030,000.00 1,858,056.33 148,853.41 0.00 0.00 148,853.41 0.00
A12 126690L20 5,228,000.00 0.06 0.00 0.00 0.00 0.00 0.00
A12 126690L20 4,802,000.00 1,858,056.27 148,853.41 0.00 0.00 148,853.41 0.00
A13 126690L38 650,000.00 650,000.00 0.00 0.00 0.00 0.00 0.00
A14 126690L46 11,108,000.00 10,645,127.76 0.00 0.00 0.00 0.00 0.00
A15 126690L53 5,128,000.00 4,914,315.37 0.00 0.00 0.00 0.00 0.00
A16 126690L61 21,404,000.00 20,992,917.00 0.00 0.00 0.00 0.00 0.00
PO 126690L79 1,629,063.00 998,838.98 14,046.65 0.00 0.00 14,046.65 0.00
AR 1,000.00 980.79 0.00 0.00 0.00 0.00 0.00
- ------------------------------------------------------------------------------------------------------------------------------
M 126690L95 4,127,682.00 3,183,453.47 19,954.14 0.00 0.00 19,954.14 0.00
B1 126690M29 1,875,953.00 1,446,819.10 9,068.78 0.00 0.00 9,068.78 0.00
B2 875,445.85 626,588.77 3,927.51 0.00 0.00 3,927.51 0.00
- ------------------------------------------------------------------------------------------------------------------------------
Totals 489,402,143.85 125,597,517.36 2,876,994.49 0.00 0.00 2,876,994.49 0.00
- ------------------------------------------------------------------------------------------------------------------------------
(Table Continued)
- ------------------------------------------
ENDING ENDING
CERTIFICATE CERTIFICATE
CLASS BALANCE FACTOR
- ------------------------------------------
<S> <C> <C>
A1 0.00 0.00000000000
A2 0.00 0.00000000000
A3 0.02 0.00000000070
A4 20,194,000.00 1.00000000000
A5 19,788,013.82 0.77182361417
A5 12,052,124.77 0.99988045295
A5 7,735,889.05 0.56946714907
A6 1,048,000.00 1.00000000000
A7 18,713,000.00 1.00000000000
A8 8,826,240.20 0.24726825046
A8 0.12 0.00000000777
A8 8,826,240.08 0.43272246327
A9 0.07 0.00000000872
A9 0.07 0.00000001632
A9 0.00 0.00000000000
A10 5,397,589.94 0.77775071182
A10 943,937.38 0.99988045295
A10 3,847,768.12 0.78016385215
A10 605,884.44 0.56946714833
A11 3,632,431.73 0.36269912431
A11 0.05 0.00000001988
A11 403,335.80 0.99988045295
A11 2,970,207.02 0.43272246844
A11 258,888.86 0.56946714538
A12 1,709,202.92 0.17040906481
A12 0.06 0.00000001087
A12 1,709,202.86 0.35593562192
A13 650,000.00 1.00000000000
A14 10,645,127.76 0.95832983075
A15 4,914,315.37 0.95832983034
A16 20,992,917.00 0.98079410391
PO 984,792.33 0.60451457692
AR 980.79 0.98079000000
- ------------------------------------------
M 3,163,499.32 0.76641062055
B1 1,437,750.32 0.76641062943
B2 622,661.26 0.71125045315
- ------------------------------------------
Totals 122,720,522.85
- ------------------------------------------
</TABLE>
THE Distribution Date: 3/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286
Attn: KELLY SHEAHAN CWMBS INC
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
INTEREST DISTRIBUTION DETAIL
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------------
BEGINNING PASS ACCRUED CUMULATIVE TOTAL NET UNSCHEDULED
CERTIFICATE THROUGH OPTIONAL UNPAID DEFERRED INTEREST PREPAYMENT INTEREST INTEREST
CLASS BALANCE RATE (%) INTEREST INTEREST INTEREST DUE INT SHORTFALL ADJUSTMENT PAID
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
A1 0.00 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 0.00 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 0.02 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A4 20,194,000.00 6.500000 109,384.17 0.00 0.00 109,384.17 0.00 0.00 109,384.17
A5 21,311,754.64 6.500000 115,438.67 0.00 0.00 115,438.67 0.00 0.00 115,438.67
A5 12,052,124.78 6.500000 65,282.34 0.00 0.00 65,282.34 0.00 0.00 65,282.34
A5 9,259,629.86 6.500000 50,156.33 0.00 0.00 50,156.33 0.00 0.00 50,156.33
A6 1,048,000.00 6.500000 5,676.67 0.00 0.00 5,676.67 0.00 0.00 5,676.67
A7 18,713,000.00 6.500000 101,362.08 0.00 0.00 101,362.08 0.00 0.00 101,362.08
A8 9,383,129.97 6.500000 50,825.29 0.00 0.00 50,825.29 0.00 0.00 50,825.29
A8 0.12 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A8 9,383,129.85 6.500000 50,825.29 0.00 0.00 50,825.29 0.00 0.00 50,825.29
A9 0.07 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A9 0.07 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A9 0.00 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A10 5,759,705.33 6.500000 31,198.40 0.00 0.00 31,198.40 0.00 0.00 31,198.40
A10 943,937.38 6.500000 5,112.99 0.00 0.00 5,112.99 0.00 0.00 5,112.99
A10 4,090,542.24 6.500000 22,157.10 0.00 0.00 22,157.10 0.00 0.00 22,157.10
A10 725,225.71 6.500000 3,928.31 0.00 0.00 3,928.31 0.00 0.00 3,928.31
A11 3,870,829.76 6.500000 20,967.00 0.00 0.00 20,967.00 0.00 0.00 20,967.00
A11 0.05 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A11 403,335.80 6.500000 2,184.74 0.00 0.00 2,184.74 0.00 0.00 2,184.74
A11 3,157,611.61 6.500000 17,103.73 0.00 0.00 17,103.73 0.00 0.00 17,103.73
A11 309,882.30 6.500000 1,678.53 0.00 0.00 1,678.53 0.00 0.00 1,678.53
A12 1,858,056.33 6.500000 10,064.47 0.00 0.00 10,064.47 0.00 0.00 10,064.47
A12 0.06 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A12 1,858,056.27 6.500000 10,064.47 0.00 0.00 10,064.47 0.00 0.00 10,064.47
A13 650,000.00 6.500000 3,520.83 0.00 0.00 3,520.83 0.00 0.00 3,520.83
A14 10,645,127.76 6.005000 53,269.99 0.00 0.00 53,269.99 0.00 0.00 53,269.99
A15 4,914,315.37 7.572232 31,010.28 0.00 0.00 31,010.28 0.00 0.00 31,010.28
A16 20,992,917.00 6.500000 113,711.63 0.00 0.00 113,711.63 0.00 0.00 113,711.63
PO 998,838.98 0.000000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
AR 980.79 6.500000 5.31 0.00 0.00 5.31 0.00 0.00 5.47
- --------------------------------------------------------------------------------------------------------------------------------
M 3,183,453.47 6.500000 17,243.71 0.00 0.00 17,243.71 0.00 0.00 17,243.71
B1 1,446,819.10 6.500000 7,836.94 0.00 0.00 7,836.94 0.00 0.00 7,836.94
B2 626,588.77 6.500000 3,394.02 0.00 0.00 3,394.02 0.00 0.00 3,394.02
- --------------------------------------------------------------------------------------------------------------------------------
Totals 125,597,517.36 674,909.46 0.00 0.00 674,909.46 0.00 0.00 674,909.62
- --------------------------------------------------------------------------------------------------------------------------------
</TABLE>
THE Distribution Date: 3/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286
Attn: KELLY SHEAHAN CWMBS INC
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
CURRENT PAYMENT INFORMATION
FACTORS PER $1,000
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------
ORIGINAL BEGINNING CERT. ENDING CERT. PASS
CERTIFICATE NOTIONAL PRINCIPAL INTEREST NOTIONAL THROUGH
CLASS CUSIP BALANCE BALANCE DISTRIBUTION DISTRIBUTION BALANCE RATE (%)
- ------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
A1 126690J72 20,129,000.00 0.000000000 0.000000000 0.000000000 0.000000000 6.500000
A2 126690J80 12,457,000.00 0.000000000 0.000000000 0.000000000 0.000000000 6.500000
A3 126690J98 34,445,000.00 0.000000704 0.000000000 0.000000004 0.000000704 6.500000
A4 126690K21 20,194,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A5 25,638,000.00 831.256519229 59.432905063 4.502639441 771.823614166 6.500000
A5 126690K39 12,053,565.74 999.880453697 0.000000746 5.416019124 999.880452951 6.500000
A5 126690K39 13,584,434.26 681.635295757 112.168146683 3.692191185 569.467149074 6.500000
A6 126690K47 1,048,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A7 126690K54 18,713,00.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A8 35,695,000.00 262.869588738 15.601338283 1.423877014 247.268250455 6.500000
A8 126690K62 15,298,000.00 0.000007773 0.000000000 0.000000042 0.000007773 6.500000
A8 126690K62 20,397,000 00 460.024996263 27.302532996 2.491802063 432.722463267 6.500000
A9 8,024,000.00 0.000008724 0.000000000 0.000000000 0.000008724 6.500000
A9 126690K70 4,064,000.00 0.000016319 0.000000000 0.000000088 0.000016319 6.500000
A9 126690K70 3,960,000.00 0.000000000 0.000000000 0.000000000 0.000000000 6.500000
A10 6,940,000.00 829.928721902 52.178010086 4.495446686 777.750711816 6.500000
A10 126690K88 944,050.24 999.880453698 0.000000746 5.416019124 999.880452951 6.500000
A10 126690K88 4,932,000.00 829.388126966 49.224274818 4.492519021 780.163852148 6.500000
A10 126690K88 1,063,949.76 681.635295209 112.168146877 3.692191182 569.467148332 6.500000
A11 10,015,000.00 386.503221168 23.804095856 2.093559661 362.699124314 6.500000
A11 126690K96 2,293,000.00 0.000019876 0.000000000 0.000000108 0.000019876 6.500000
A11 126690K96 403,384.02 999.880453699 0.000000746 5.416019124 999.880452952 6.500000
A11 126690K96 6,864,000.00 460.025001433 27.302532996 2.491802091 432.722468437 6.500000
A11 126690K96 454,615.98 681.635293028 112.168147645 3.692191171 569.467145383 6.500000
A12 10,030,000.00 185.249883350 14.840818544 1.003436690 170.409064806 6.500000
A12 126690L20 5,228,000.00 0.000010875 0.000000000 0.000000059 0.000010875 6 500000
A12 126690L20 4,802,000.00 386.933833059 30.998211140 2.095891596 355.935621919 6.500000
A13 126690L38 650,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A14 126690L46 11,108,000.00 958.329830753 0.000000000 4.795642195 958.329830753 6.005000
A15 126690L53 5,128,000.00 958.329830343 0.000000000 6.047246307 958.329830343 7.572232
A16 126690L61 21,404,000.00 980.794103906 0.000000000 5.312634729 980.794103906 6.500000
PO 126690L79 1,629,063.00 613.137111866 8.622534948 0.000000000 604.514576918 0.000000
AR 1,000.00 980.790000000 0.000000000 5.467861098 980.790000000 6.500000
- ------------------------------------------------------------------------------------------------------------------------
M 126690L95 4,127,682.00 771.244845631 4.834225078 4.177576247 766.410620553 6.500000
B1 126690M29 1,875,953.00 771.244854560 4.834225134 4.177576296 766.A10629427 6.500000
B2 875,445.85 715.736748984 4.486295838 3.876907390 711.250453146 6.500000
- ------------------------------------------------------------------------------------------------------------------------
Totals 489,402,143.85 502.134696086 11.502128261 2.698266208 490.632567746
- ------------------------------------------------------------------------------------------------------------------------
</TABLE>
THE
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286
Attn: KELLY SHEAHAN CWMBS INC
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
<TABLE>
<CAPTION>
POOL LEVEL DATA
<S> <C>
Distribution Date 3/25/99
Cut-off Date 4/1/94
Determination Date 3/1/99
Accrual Period Begin 2/1/99
End 3/1/99
Number of Days in Accrual Period 28
</TABLE>
COLLATERAL INFORMATION
----------------------
<TABLE>
<CAPTION>
GROUP 1
- -------
<S> <C>
Cut-Off Date Balance 250,127,143.85
Beginning Aggregate Pool Stated Principal Balance 125,597,517.34
Ending Aggregate Pool Stated Principal Balance 122,720,522.84
Beginning Aggregate Certificate Stated Principal Balance 125,597,517.34
Ending Aggregate Certificate Stated Principal Balance 122,720,522.84
Beginning Aggregate Loan Count 777
Loans Paid Off or Otherwise Removed Pursuant to Pooling and Servicing Agreement 14
Ending Aggregate Loan Count 763
Beginning Weighted Average Loan Rate (WAC) 7.094156%
Ending Weighted Average Loan Rate (WAC) 7.092040%
Beginning Net Weighted Average Loan Rate 6.842906%
Ending Net Weighted Average Loan Rate 6.840790%
Weighted Average Maturity (WAM) (Months) 120
Servicer Advances 5,536.29
Aggregate Pool Prepayment 2,089,792.86
CERTIFICATE INFORMATION
-----------------------
GROUP 1
- -------
Senior Percentage 95.7809654153%
Senior Prepayment Percentage 100.0000000000%
Subordinate Percentage 4.2190345847%
Subordinate Prepayment Percentage 0.0000000000%
CERTIFICATE ACCOUNT
BEGINNING BALANCE 0.00
DEPOSIT
Payments of Interest and Principal 3,619,118.89
Liquidation Proceeds 0.00
All Other Proceeds 0.00
Other Amounts 0.00
------------
TOTAL DEPOSITS 3,619,118.89
WITHDRAWALS
Reimbursement of Servicer Advances 0.00
Payment of Master Servicer Fees 65,967.58
Payment of Sub Servicer Fees 0.00
Payment of Other Fees 0.00
Payment of Insurance Premium(s) 0.00
Payment of Personal Mortgage Insurance 0.00
Other Permitted Withdrawal per the Pooling and Service Agreement 0.00
Payment of Principal and Interest 3,551,904.12
------------
TOTAL WITHDRAWALS 3,617,871.71
ENDING BALANCE 1,247.19
PREPAYMENT COMPENSATION
Total Gross Prepayment Interest Shortfall 1,499.03
Compensation for Gross PPIS from Servicing Fees 251.84
Other Gross PPIS Compensation 0.00
--------
TOTAL NET PPIS (NON-SUPPORTED PPIS) 1,247.19
Master Servicing Fees Paid 65,967.58
Sub Servicing Fees Paid 0.00
Insurance Premium(s) Paid 0.00
Personal Mortgage Insurance Fees Paid 0.00
Other Fees Paid 0.00
---------
TOTAL FEES 65,967.58
</TABLE>
DELINQUENCY INFORMATION
-----------------------
<TABLE>
<CAPTION>
GROUP 1
- -------
DELINQUENCY 30 - 59 DAYS 60 - 89 DAYS 90+ DAYS TOTALS
- ----------- ------------ ------------ -------- ------
<S> <C> <C> <C> <C>
Scheduled Principal Balance 481,633.88 0.00 0.00 481,633.88
Percentage of Total Pool Balance 0.392464% 0.000000% 0.000000% 0.392464%
Number of Loans 1 0 0 1
Percentage of Total Loans 0.131062% 0.000000% 0.000000% 0.131062%
FORECLOSURE
- -----------
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.000000%
BANKRUPTCY
- ----------
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.000000%
REO
- ---
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.000000%
Book Value of all REO Loans 0.00
Percentage of Total Pool Balance 0.000000%
Current Realized Losses 0.00
Additional Gains (Recoveries)/Losses 0.00
Total Realized Losses 51,577.00
</TABLE>
SUBORDINATION/CREDIT ENHANCEMENT INFORMATION
--------------------------------------------
<TABLE>
<CAPTION>
PROTECTION ORIGINAL CURRENT
- ----------- -------- -------
<S> <C> <C>
Bankruptcy Loss 100,000.00 100,000.00
Bankruptcy Percentage 0.039980% 0.081486%
Credit/Fraud Loss 2,501,271.44 1,250,635.72
Credit/Fraud Loss Percentage 1.000000% 1.019093%
Special Hazard Loss 1,493,103.00 1,493,103.00
Special Hazard Loss Percentage 0.596938% 1.216669%
CREDIT SUPPORT ORIGINAL CURRENT
- -------------- -------- -------
Class A 482,523,063.00 117,496,611.94
Class A Percentage 98.594391% 95.743246%
Class M 4,127,682.00 3,163,499.32
Class M Percentage 0.843413% 2.577808%
CREDIT SUPPORT ORIGINAL CURRENT
- -------------- -------- -------
Class B1 1,875,953.00 1,437,750.32
Class B1 Percentage 0.383315% 1.171565%
Class B2 875,445.85 622,661.26
Class B2 Percentage 0.178881% 0.507382%
</TABLE>
CHASE MORTGAGE FINANCE CORPORATION
SECURITIES: 1993K
Due Period : 066
Beginning Date : 02/01/1999
Ending Date : 02/28/1999
Distribution Date : 03/25/1999
<TABLE>
<CAPTION>
MONTHLY CERTIFICATE HOLDER'S REPORT
GROUP ONE GROUP TWO TOTAL
<S> <C> <C> <C>
Initial Certificate Balance $128,161,582.52 $196,979,194.39 $325,140,776.91
Beginning Certificate Balance $62,902,058.93 $109,950,576.76 $172,852,635.69
Scheduled Principal $392,218.87 $153,049.41 $545,268.28
Curtailments $40,648.89 $125,656.83 $166,305.72
Repurchase Principal $0.00 $0.00 $0.00
Paid in Full Principal $966,450.55 $4,942,638.94 $5,909,089.49
Default Principal $0.00 $0.00 $0.00
Other $0.03 $0.00 $0.03
Total Principal $1,399,318.34 $5,221,345.18 $6,620,663.52
Plus Z Accretion $0.00 $0.00 $0.00
Total Principal Distribution $1,399,318.34 $5,221,345.18 $6,620,000.52
Ending Certificate Balance $61,502,740.59 $104,729,231.58 $166,231,972.17
Interest Distribution Class A $316,379.50 $591,945.25 $908,324.75
Interest Distribution Class SUBORD $24,339.94 $49,432.69 $73,772.63
Loss Z Accretion $0.00 $0.00 $0.00
Total Interest Distribution $340,719.44 $641,377.94 $982,097.38
Initial Loan Count 298 474 772
Beginning Loan Count 210 291 501
Paid in Full Loans 3 10 13
Repurchased Loans 0 0 0
Default Loans 0 0 0
Ending Loan Count 207 281 488
Beginning Class A 92.856311356993% 92.292741129956% 92.497827546433%
Ending Class A 92.774427468810% 92.031650052139% 92.306463893167%
Begining Class M 2.632556482520% 2.839870232619% 2.764427577818%
Ending Class M 2.662731911277% 2.936073695577% 2.834942314936%
Beginning Class B 4.511132160487% 4.867388637425% 4.737744875749%
Ending Class B 4.562840619913% 5.032276252284% 4.858593791897%
Beginning Weighted Average Coupon 7.266746745264% 7.606324083461% 7.482749955399%
Ending Weighted Average Coupon 7.262184476908% 7.603942815065% 7.477498580892%
Loss for Current Due Period $0.00 $0.00 $0.00
Recovery for Current Due Period $0.00 $0.00 $0.00
Cumulative Losses $0.00 $0.00 $0.00
Beginning Weighted Average Service Fee 0.268491115987% 0.265400190339% 0.266524995793%
Ending Weighted Average Service Fee 0.268466670617% 0.265322256077% 0.266485631023%
MONTHLY CERTIFICATE HOLDER'S REPORT
Class A Principal Prepayment 97.856893407098% 97.687822338987% 97.715848678098%
Percentage
</TABLE>
CHASE MORTGAGE FINANCE CORPORATION
SECURITIES: 1993K
Due Period : 066
Beginning Date : 02/01/1999
Ending Date : 02/28/1999
Distribution Date : 03/25/1999
<TABLE>
<CAPTION>
MONTHLY CLASS DISTRIBUTION DETAIL REPORT
Class Initial Beginning Beginning
Certificate Certificate Pool
Balance Balance Factor
<S> <C> <C> <C>
IA-1 $33,600,000.00 $0.00 0.0000000000
IA-2 $29,694.000.00 $9,113,822.13 0.3069247030
IA-3 $8,700,000.00 $4,180,858.72 0.4805584736
IA-4 $10,700,000.00 $10,700,000.00 1.0000000000
IA-5 $2,000,000.00 $2,000,000.00 1.0000000000
IA-6 $10,064,000.00 $10,064,000.00 1.0000000000
IA-7 $13,650,000.00 $13,052,415.00 0.9562208791
IA-8 $4,468,333.00 $4,272,713.00 0.9562208792
IA-9 $2,881,667.00 $2,755,510.16 0.9562208819
IA-10 $4,105,000.00 $1,475,077.87 0.3593368745
IA-11 $2,210,000.00 $794,134.50 0.3593368778
TOTALS $122,073,000.00 $58,408,531.69 0.4784721576
IIA-1 $75,000,000.00 $16,568,265.73 0.2209102097
IIA-2 $30,000,000.00 $10,522,755.30 0.3507585100
IIA-3 $15,000,000.00 $15,000,000.00 1.0000000000
IIA-4 $27,533,000.00 $27,533,000.00 1.0000000000
IIA-5 $13,767,000.00 $13,767,000.00 1.0000000000
IIA-6 $8,400,000.00 $8,400,000.00 1.0000000000
IIA-7 $12,545,000.00 $6,779,549.94 0.5404184886
IIA-8 $5,377,000.00 $2,905,830.21 0.5404184880
TOTALS $187,622,000.00 $101,476,401.18 0.5408555563
IM $2,243,734.00 $1,655,932.23 0.7380251982
B-1
ONE $3,844,848.52 $2,837,595.01 0.7380251771
B-2
ONE $0.00 $0.00 0.0000000000
TOTALS $6,088.582.52 $4,493,527.24 0.7380251849
IIM $3,447,817.00 $3,122,453.70 0.9056320855
B-1
TWO $5,909,377.39 $5,351,721.88 0.9056321042
B-2
TWO $0.00 $0.00 0.0000000000
TOTALS $9,357,194.39 $8,474,175.58 0.9056102973
B-1 $9,754,225.91 $8,189,316,89 0.8395660471
B-2 $0.00 $0.00 0.0000000000
TOTALS $9,754,225.91 $8,189,316.89 0.8395660471
A-X NOTIONAL AMOUNT $0.00 0.0000000000
A-I NOTIONAL AMOUNT $0.00 0.0000000000
TOTALS NOTIONAL AMOUNT $0.00 0.0000000000
Notional Balances:
A-X $265,008,574.49 $150,356,039.98 0.5673629250
A-I $325,140,776.91 $172,852,635.69 0.5316239856
A $309,695,000.00 $159,884,932.87 0.5162657869
M $5,691,551.00 $4,778,385.93 0.8395577814
B $9,754,225.91 $8,189,316.89 0.8395660471
A-W NOTIONAL AMOUNT $0.00 0.0000000000
TOTALS $325,140,776.91 $172,852,635.69 0.5316239856
Notional Balances:
A-M $325,140,776.91 $172,852,635.69 0.5316219856
(table continued)
Class Principal Interest Ending Ending
Distribution Distribution Certificate Pool
Balance Factor
<S> <C> <C> <C> <C>
IA-1 $0.00 $0.00 $0.00 0.0000000000
IA-2 $473,215.03 $49,366.54 $8,640,607.10 0.2909883175
IA-3 $876,501.20 $22,646.32 $3,304,357.52 0.3798112092
IA-4 $0.00 $57,958.33 $10,700,000.00 1.0000000000
IA-5 $0.00 $10,833.33 $2,000,000.00 1.0000000000
IA-6 $0.00 $54,513.33 $10,064,000.00 1.0000000000
IA-7 $0.00 $62,085.99 $13,052,415.00 0.9562208791
IA-8 $0.00 $26,017.77 $4,272,713.31 0.9562208792
IA-9 $0.00 $20,666.33 $2,755,510.16 0.9562208819
IA-10 $0.00 $7,298.56 $1,475,077.87 0.3593368745
IA-11 $0.00 $4,993.00 $794,134.50 0.3593368778
TOTALS $1,349,716.23 $316,379.50 $57,058,815.46 0.4674155256
IIA-1 $3,819,270.95 $96,648.22 $12,748,994.78 0.1699865971
IIA-2 $1,273,090.32 $61,382.74 $9,249,664.98 0.3083221660
IIA-3 $0.00 $87,500.00 $15,000,000.00 1.0000000000
IIA-4 $0.00 $172,081.25 $27,533,000.00 1.0000000000
IIA-5 $0.00 $68,835.00 $13,767,000.00 1.0000000000
IIA-6 $0.00 $49,000.00 $8,400,000.00 1.0000000000
IIA-7 $0.00 $33,544.65 $6,779,549.94 0.5404184886
IIA-8 $0.00 $22,953.39 $2,905,830.00 0.5404184880
TOTALS $5,092,361.27 $591,945.25 $96,384,039.91 0.5137139563
IM $18,279.13 $8,969.63 $1,637,653.10 0.7298784526
B-1
ONE $31,322.98 $15,370.31 $2,806,272.03 0.7298784374
B-2
ONE $0.00 $0.00 $0.00 0.0000000000
TOTALS $49,602.11 $24,339.94 $4,443,925.13 0.7298784430
IIM $47,526.28 $18,214.31 $3,074,927.42 0.8918476300
B-1
TWO $81,457.63 $31,218.38 $5,270,264.25 0.8918476351
B-2
TWO $0.00 $0.00 $0.00 0.0000000000
TOTALS $49,432.69 $8,345,191.67 $4,443,925.13 0.8918476332
B-1 $112,780.61 $46,588,69 $8,076,536.28 0.8280038165
B-2 $0.00 $0.00 $0.00 0.0000000000
TOTALS $112,780.61 $46,588.69 $8,076,536.28 0.8280038165
A-X $0.00 $47,405.07 $0.00 0.0000000000
A-I $0.00 $9,950.00 $0.00 0.0000000000
TOTALS $0.00 $57,355.07 $0.00 0.0000000000
Notional Balances:
A-X $144,552,739.91 0.5454643880
A-I $166,231,972.17 0.5112615334
A $6,442,077.50 $908,324.75 $153,442,855.37 0.4954644259
M $65,805.41 $27,183.94 $4,712,580.52 0.8279958345
B $112,780 .61 $46,588.69 $8,076,516.28 0.8280038165
A-W $0.00 $57,355.07 $0.00 0.0000000000
TOTALS $6,620,663.52 $1,039,452.45 $166,231,972.17 0.5112615334
Notional Balances:
A-W $166,231,972.17 0.5112615334
</TABLE>
CHASE MORTGAGE FINANCE CORPORATION
SERIES: 1993K
Due Period : 066
Beginning Date : 02/01/1999
Ending Date : 02/28/1999
Distribution Date : 03/25/1999
<TABLE>
<CAPTION>
MONTHLY PRINCIPAL DISTRIBUTION DETAIL REPORT
Class Beginning Scheduled Principal Total Principal Ending
Certificate Principal Adjustment/ Principal Distribution Certificate
Balance Distribution Shortfall Distribution Factor (per $1000) Balance
<S> <C> <C> <C> <C> <C> <C>
IA-1 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
IA-2 $ 9,113,822.13 $ 473,215.03 $ 0.00 $ 473,215.03 $ 15.9363855 $ 8,640,607.10
IA-3 $ 4,180,858.72 $ 876,501.20 $ 0.00 $ 876,501.20 $100.7472644 $ 3,304,357.52
IA-4 $10,700,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $10,700,000.00
IA-5 $2,000,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 2,000,000.00
IA-6 $10,064,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $10,064,000.00
IA-7 $13,052,415.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $13,052,415.00
IA-8 $ 4,272,713.31 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 4,272,713.31
IA-9 $ 2,755,510.16 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 2,755,510.16
IA-10 $ 1,475,077.87 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 1,475,077.87
IA-11 $794,134.50 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $794,134.50
TOTALS $58,408,531.69 $1,349,716.23 $ 0.00 $ 1,349,716.23 $ 11.0566319 $57,058,815.46
IIA-1 $16,568,265.73 $3,819,270.95 $ 0.00 $ 3,819,270.95 $ 50.9236127 $12,748,994.78
IIA-2 $10,522,755.30 $1,273,090.32 $ 0.00 $ 1,273,090.32 $ 42.4363440 $ 9,249,664.98
IIA-3 $15,000,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $15,000,000.00
IIA-4 $27,533,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $27,533,000.00
IIA-5 $13,767,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $13,767,000.00
IIA-6 $8,400,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $8,400,000.00
IIA-7 $6,779,549.94 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $6,779,549.94
IIA-8 $2,905,830.21 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $2,905,830.21
TOTALS $101,476,401.18 $5,092,361.27 $ 0.00 $ 5,092,361.27 $27.1416000 $96,384,039.91
IM $1,655,932.23 $18,279.13 $ 0.00 $ 18,279.13 $ 8.1467456 $ 1,637,653.10
B-1
ONE $2,837,595.01 $31,322.98 $ 0.00 $ 31,322.98 $ 8.1467397 $ 2,806,272.03
B-2
ONE $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
TOTALS $4,493,527.24 $49,602.11 $ 0.00 $ 49,602.11 $ 8.1467418 $ 4,443,925.13
IIM $3,122,453.70 $47,526.28 $ 0.00 $ 47,526.28 $13.7844555 $ 3,074,927.42
B-1
TWO $5,351,721.88 $81,457.63 $ 0.00 $ 81,457.63 $13.7844691 $ 5,270,264.25
B-2
TWO $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
TOTALS $8,474,175.58 $128,983.91 $ 0.00 $ 128,983.91 $13.7844641 $ 8,345,191.67
B-1 $8,189,316.89 $112,780.61 $ 0.00 $ 112,780.61 $11.5622307 $ 8,076,536.28
B-2 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
TOTALS $8,189,316.89 $112,780.61 $ 0.00 $ 112,780.61 $11.5622307 $ 8,076,536.28
A-X $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
A-r $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
</TABLE>
CHASE MORTGAGE FINANCE CORPORATION
SERIES: 1993K
Due Period : 066
Beginning Date : 02/01/1999
Ending Date : 02/28/1999
Distribution Date : 03/25/1999
<TABLE>
<CAPTION>
MONTHLY PRINCIPAL DISTRIBUTION DETAIL REPORT
Class Beginning Scheduled Principal Total Principal Ending
Certificate Principal Adjustment/ Principal Distribution Certificate
Balance Distribution Shortfall Distribution Factor (per $1000) Balance
<S> <C> <C> <C> <C> <C> <C>
TOTALS $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
A $ 159,884,932.87 $ 6,442,077.50 $ 0.00 $ 6,442,077.50 $20.8013610 $ 153,442,855.37
M $4,778,385.93 $ 65,805.41 $ 0.00 $ 65,805.41 $11.5619468 $ 4,712,580.52
H $8,189,316.89 $112,780.61 $ 0.00 $ 112,780.61 $11.5622307 $ 8,076,536.28
A-W $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
TOTALS $ 172,852,635.69 $ 6,620,663.52 $ 0.00 $ 6,620,663.52 $20.3624522 $ 166,231,972.17
</TABLE>
CHASE MORTGAGE FINANCE CORPORATION
SERIES: 1993K
Due Period : 066
Beginning Date : 02/01/1999
Ending Date : 02/28/1999
Distribution Date : 03/25/1999
<TABLE>
<CAPTION>
MONTHLY INTEREST DISTRIBUTION DETAIL REPORT
Class Pass Gross Prepayment Z Accretion Interest Total Interest
Thru Interest Interest Adjustment/ Interest Distribution
Rate Distribution Shortfall Shortfall Distribution Factor (per $1000)
<S> <C> <C> <C> <C> <C> <C> <C>
IA-1 6.500000% $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000
IA-2 6.500000% $ 49,366.54 $ 0.00 $ 0.00 $ 0.00 $ 49,366.54 $ 1.6625089
IA-3 6.500000% $ 22,646.32 $ 0.00 $ 0.00 $ 0.00 $ 22,646.32 $ 2.6030253
IA-4 6.500000% $ 57,958.33 $ 0.00 $ 0.00 $ 0.00 $ 57,958.33 $ 5.4166664
IA-5 6.500000% $ 10,833.33 $ 0.00 $ 0.00 $ 0.00 $ 10,833.33 $ 5.4166650
IA-6 6.500000% $ 54,513.33 $ 0.00 $ 0.00 $ 0.00 $ 54,513.33 $ 5.4166663
IA-7 5.708000% $ 62,085.99 $ 0.00 $ 0.00 $ 0.00 $ 62,085.99 $ 4.5484242
IA-8 7.307143% $ 26,017.77 $ 0.00 $ 0.00 $ 0.00 $ 26,017.77 $ 5.8227017
IA-9 9.000000% $ 20,666.33 $ 0.00 $ 0.00 $ 0.00 $ 20,666.33 $ 7.1716579
IA-10 5.937500% $ 7,298.56 $ 0.00 $ 0.00 $ 0.00 $ 7,298.56 $ 1.7779683
IA-11 7.544822% $ 4,993.00 $ 0.00 $ 0.00 $ 0.00 $ 4,993.00 $ 2.2592760
TOTALS $316,379.50 $ 0.00 $ 0.00 $ 0.00 $316,379.50 $ 2.5917238
IIA-1 7.000000% $ 96,648.22 $ 0.00 $ 0.00 $ 0.00 $ 96,648.22 $ 1.2886429
IIA-2 7.000000% $ 61,382.74 $ 0.00 $ 0.00 $ 0.00 $ 61,382.74 $ 2.0460913
IIA-3 7.000000% $ 87,500.00 $ 0.00 $ 0.00 $ 0.00 $ 87,500.00 $ 5.8333333
IIA-4 7.500000% $172,081.25 $ 0.00 $ 0.00 $ 0.00 $172,081.25 $ 6.2500000
IIA-5 6.000000% $ 68,835.00 $ 0.00 $ 0.00 $ 0.00 $ 68,835.00 $ 5.0000000
IIA-6 7.000000% $ 49,000.00 $ 0.00 $ 0.00 $ 0.00 $ 49,000.00 $ 5.8333333
IIA-7 5.937500% $ 33,544.65 $ 0.00 $ 0.00 $ 0.00 $ 33,544.65 $ 2.6739458
IIA-8 9.478900% $ 22,953.39 $ 0.00 $ 0.00 $ 0.00 $ 22,953.39 $ 4.2688097
TOTALS $591,945.25 $ 0.00 $ 0.00 $ 0.00 $591,945.25 $ 3.1549885
IM 6.500000% $ 8,969.63 $ 0.00 $ 0.00 $ 0.00 $ 8,969.63 $ 3.9976352
B-1
ONE 6.500000% $ 15,370.31 $ 0.00 $ 0.00 $ 0.00 $ 15,370.31 $ 3.9976373
B-2
ONE 0.000000% $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000
TOTALS $ 24,339.94 $ 0.00 $ 0.00 $ 0.00 $ 24,339.94 $ 3.9976365
IIM 7.000000% $ 18,214.31 $ 0.00 $ 0.00 $ 0.00 $ 18,214.31 $ 5.2828529
B-1
TWO 7.000000% $ 31,218.38 $ 0.00 $ 0.00 $ 0.00 $ 31,218.38 $ 5.2828543
B-2
TWO 0.000000% $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000
TOTALS $ 49,432.69 $ 0.00 $ 0.00 $ 0.00 $ 49,432.69 $ 5.2828538
B-1 6.826751% $ 46,588.69 $ 0.00 $ 0.00 $ 0.00 $ 46,588.69 $ 4.7762570
B-2 0.000000% $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000
TOTALS $ 46,588.69 $ 0.00 $ 0.00 $ 0.00 $ 46,588.69 $ 4.7762570
A-X VARIABLE $ 47,405.07 $ 0.00 $ 0.00 $ 0.00 $ 47,405.07 $ 0.1788813
A-I VARIABLE $ 9,950.00 $ 0.00 $ 0.00 $ 0.00 $ 9,950.00 $ 0.0306021
</TABLE>
CHASE MORTGAGE FINANCE CORPORATION
SERIES: 1993K
Due Period : 066
Beginning Date : 02/01/1999
Ending Date : 02/28/1999
Distribution Date : 03/25/1999
<TABLE>
<CAPTION>
MONTHLY INTEREST DISTRIBUTION DETAIL REPORT
Class Pass Gross Prepayment Z Accretion Interest Total Interest
Thru Interest Interest Adjustment/ Interest Distribution
Rate Distribution Shortfall Shortfall Distribution Factor (per $1000)
<S> <C> <C> <C> <C> <C> <C> <C>
TOTALS $ 57,355.07 $ 0.00 $ 0.00 $ 0.00 $ 57,355.07 $ 0.1764007
A $ 908,324.75 $ 0.00 $ 0.00 $ 0.00 $ 908,324.75 $ 2.9329655
M $ 27,183.94 $ 0.00 $ 0.00 $ 0.00 $ 27,183.94 $ 4.7761919
B $ 46,588.69 $ 0.00 $ 0.00 $ 0.00 $ 46,588.69 $ 4.7762570
A-W VARIABLE $ 57,355.07 $ 0.00 $ 0.00 $ 0.00 $ 57,355.07 $ 0.1764007
TOTALS $1,039,452.45 $ 0.00 $ 0.00 $ 0.00 $1,039,452.45 $ 3.1969304
</TABLE>
CHASE MORTGAGE FINANCE CORPORATION
SERIES: 1993K
Due Period : 066
Beginning Date : 02/01/1999
Ending Date : 02/28/1999
Distribution Date : 03/25/1999
DELINQUENCY STATISTICS
Period Number of Loans Principal Balance Percent
30 DAYS
Group One 3 $ 909,018.33 1.4780%
Group Two 2 $ 657,660.37 0.6280%
Totals 5 $ 1,566,678.70 0.9425%
60 DAYS
Group One 0 $ 0.00 0.0000%
Group Two 0 $ 0.00 0.0000%
Totals 0 $ 0.00 0.0000%
90 DAYS and up
Group One 1 $ 233,294.12 0.3793%
Group Two 2 $ 686,417.46 0.6554%
Totals 3 $ 919,711.58 0.5533%
FORECLOSURES
Group One 0 $ 0.00 0.0000%
Group Two 0 $ 0.00 0.0000%
Totals 0 $ 0.00 0.0000%
TOTAL DELINQUENCIES
Group One 4 $ 1,142,372.45 1.8573%
Group Two 4 $ 1,344,077.83 1.2834%
Totals 8 $ 2,486,390.28 1.4957%
Real Estate Owned Number of Loans Principal Balance Bookvalue
Group One 0 $ 0.00 $ 0.00
Group Two 0 $ 0.00 $ 0.00
Totals 0 $ 0.00 $ 0.00
CHASE MORTGAGE FINANCE CORPORATION
SERIES: 1993K
Due Period : 066
Beginning Date : 02/01/1999
Ending Date : 02/28/1999
Distribution Date : 03/25/1999
MONTHLY MASTER SERVICER SUMMARY REPORT
SERVICER ADVANCES SUMMARY AMOUNT
ADVANCE BY MASTER SERVICER FOR DUE PERIOD
Group One $ 22,917.05
Group Two $ 22,583.24
Totals $ 45,500.29
DELINQUENCY FOR DUE PERIOD
Group One $ 22,917.05
Group Two $ 22,583.24
Totals $ 45,500.29
ADVANCES RECOVERED
Group One $ 23,205.32
Group Two $ 39,482.50
Totals $ 62,687.82
SERVICING (ESCROW) ADVANCES
Group One $ 0.00
Group Two $ 0.00
Totals $ 0.00
SERVICE FEES AMOUNT
SERVICING FEES
Group One $ 14,073.87
Group Two $ 24,317.42
Totals $ 38,391.29
ADDITIONAL SERVICING COMPENSATION $ 0.00
EXHIBIT 99.05
GREENWICH CAPITAL 1998-C
PAYMENT DATE - 24TH + 3 BUSINESS DAYS
THE PAGE NUMBER 1
BANK OF PAYMENT DATE 4/29/99
NEW
YORK
CORPORATE TRUST AND AGENCY SERVICES
101 BARCLAY STREET
NEW YORK, NEW YORK 10286
KELLY SHEAHAN
(212) 815-2007
GREENWICH CAPITAL
PASS THROUGH CERTIFICATES, SERIES 1998-C
CURRENT PAYMENT INFORMATION
<TABLE>
<CAPTION>
BEGINNING PASS THRU PRINCIPAL INTEREST TOTAL PRINCIPAL INTEREST ENDING
CLASS CERT BALANCE RATE DIST AMT DIST AMT DIST LOSS SHORTFALL CERT BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 20,027,000.00 6.5000% 0.00 108,479.55 108,479.55 0.00 0.03 20,027,000.00
A-2 15,518,000.00 6.5000% 0.00 84,055.79 84,055.79 0.00 0.04 15,518,000.00
R 80.00 6.5000% 0.00 0.43 0.43 0.00 0.00 80.00
GRAND TOTAL 35,545,080.00 0.00 192,535.78 192,535.78 0.00 0.07 35,545,080.00
</TABLE>
FACTORS PER $1,000
PRINCIPLE INTEREST ENDING
CLASS FACTOR FACTOR FACTOR
A-1 0.0000000 5.4166650 1000.00000000
A-2 0.0000000 5.4166640 1000.00000000
R 0.0000000 5.4166640 1000.00000000
THE PAGE NUMBER 2
BANK OF PAYMENT DATE 4/29/99
NEW
YORK
CORPORATE TRUST AND AGENCY SERVICES
101 BARCLAY STREET
NEW YORK, NEW YORK 10286
KELLY SHEAHAN
(212) 815-2007
GREENWICH CAPITAL
PASS THROUGH CERTIFICATES, SERIES 1998-C
CURRENT COLLATERAL INFORMATION
<TABLE>
<CAPTION>
<S> <C> <C>
CHASE 1993-K CHASE 1993-K CHASE 1993-K
1A-7 1A-8 1A-9
BEG BAL 13,052,415.00 BEG BAL 4,272,713.31 BEG BAL 2,755,510.16
PRIN 0.00 PRIN 0.00 PRIN 0.00
INT 61,585.64 INT 26,518.12 INT 20,666.33
COUPON 0.06 COUPON 0.07 COUPON 0.09
LOSSES 0.00 LOSSES 0.00 LOSSES 0.00
INT SHORTFALL 0.00 INT SHORTFALL 0.00 INT SHORTFALL 0.00
END BAL 13,052,415.00 END BAL 4,272,713.31 END BAL 2,755,510.16
0-29 0.00 0-29 0.00 0-29 0.00
30-59 527,996.64 30-59 527,996.64 30-59 527,996.64
60-89 656,892.61 60-89 656,892.61 60-89 656,892.61
90+ 917,379.46 90+ 917,379.46 90+ 917,379.46
REO 0.00 REO 0.00 REO 0.00
FORECLOSURES 0.00 FORECLOSURES 0.00 FORECLOSURES 0.00
TABLE CONT.
<S> <C>
CWMBS 1994-13 CWMBS 1994-13
A-14 A-15
BEG BAL 10,645,127.76 BEG BAL 4,914,315.37
PRIN 0.00 PRIN 0.00
INT 52,853.06 INT 31,427.21
COUPON 0.06 COUPON 0.08
LOSSES 0.00 LOSSES 0.00
INT SHORTFALL 0.00 INT SHORTFALL 0.00
END BAL 10,645,127.76 END BAL 4,914,315.37
0-29 0.00 0-29 0.00
30-59 399,058.05 30-59 399,058.05
60-89 0.00 60-89 0.00
90+ 0.00 90+ 0.00
REO 0.00 REO 0.00
FORECLOSURES 0.00 FORECLOSURES 0.00
</TABLE>
<TABLE>
<CAPTION>
THE Distribution Date: 4/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn: KELLY SHEAHAN MORTGAGE PASS THROUGH CERTIFICATES
212-815-2007
SERIES 1994-13
Certificateholder Monthly Distribution Summary
Certificate Pass
C1ass Rate Beginning Through Principal Interest Total
Class Cusip Description Type Balance Rate (%) Distribution Distribution Distribution
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 126690J72 Senior Fix-30/360 0.00 6.500000 0.00 0.00 0.00
A2 126690J80 Senior Fix-30/360 0.00 6.500000 0.00 0.00 0.00
A3 126690J98 Senior Fix-30/360 0.02 6.500000 0.00 0.00 0.00
A4 126690K21 Senior Fix-30/360 20,194,000.00 6.500000 0.00 109,384.17 109,384.17
A5 19,788,013.82 6.500000 1,514,350.06 107,185.07 1,621,535.13
A5 126690K39 Senior Fix-30/360 12,052,124.77 6.500000 0.00 65,282.34 65,282.34
A5 126690K39 Senior Fix-30/360 7,735,889.05 6.500000 1,514,350.06 41,902.73 1,556,252.79
A6 126690K47 Senior Fix-30/360 1,048,000.00 6.500000 0.00 5,676.67 5,676.67
A7 126690K54 Senior Fix-30/360 18,713,000.00 6.500000 0.00 101,362.08 101,362.08
A8 8,826,240.20 6.500000 329,144.98 47,808.80 376,953.78
A8 126690K62 Senior Fix-30/360 0.12 6.500000 0.00 0.00 0.00
A8 126690K62 Senior Fix-30/360 8,826,240.09 6.500000 329,144.98 47,808.80 376,953.78
A9 0.07 6.500000 0.00 0.00 0.00
A9 126690K70 Senior Fix-30/360 0.07 6.500000 0.00 0.00 0.00
A9 126690K70 Senior Fix-30/360 0.00 6.500000 0.00 0.00 0.00
A10 5,397,589.94 6.500000 262,095.37 29,236.94 291,332.31
A10 126690K88 Senior Fix-30/360 943,937.38 6.500000 0.00 5,112.99 5,112.99
A10 126690K88 Senior Fix-30/360 3,847,768.12 6.500000 143,489.59 20,842.08 164,331.67
A10 126690K88 Senior Fix-30/360 605,884.44 6,500000 118,605.78 3,281.87 121,887.65
A11 3,632,431.73 6.500000 161,443.05 19,675.67 181,118.74
A11 126690K96 Senior Fix-30/360 0.05 6.500000 0.00 0.00 0.00
A11 126690K96 Senior Fix-30/360 403,335.80 6.500000 0.00 2,184.74 2,184.74
A11 126690K96 Senior Fix-30/360 2,970,207.02 6.500000 110,763.89 16,088.62 126,852.52
A11 126690K96 Senior Fix-30/360 258,888.86 6.500000 50,679.16 1,402.31 52,081.48
A12 1,709,202.92 6.500000 87,978.55 9,258.18 97,236.73
A12 126690L20 Senior Fix-30/360 0.06 6.500000 0.00 0.00 0.00
A12 126690L20 Senior Fix-30/360 1,709,202.86 6.500000 87,978.55 9,258.18 97,236.73
A13 126690L38 Senior Fix-30/360 650,000.00 6.500000 0.00 3,520.83 3,520.83
A14 126690L46 Senior Var-30/360 10,645,127.76 5.958000 0.00 52,853.06 52,853.06
A15 126690L53 Senior Var-30/360 4,914,315.37 7.674041 0.00 31,427.21 31,427.21
A16 126690L61 Senior Fix-30/360 20,992,917.00 6.500000 0.00 113,711.63 113,711.63
PO 126690L79 Strip PO Fix-30/360 984,792.33 0.000000 6,616.36 0.00 6,616.36
AR Senior Fix-30/960 980.79 6.500000 0.00 5.31 5.31
- ---------
M 126690L95 Mezzanine Fix-30/360 3,163,499.32 6.500000 20,200.90 17,135.62 37,336.52
B1 126690M29 Junior Fix-30/360 1,437,750.32 6.500000 9,180.92 7,787.81 16,968.74
B2 Junior Fix-30/360 622,661.26 6.500000 3,976.06 3,372.75 7,348.81
- ---------
Totals 122,720,522.85 2,394,986.25 659,401.80 31,054,388.08
(Table Continued)
Current Cumulative
Realized Ending Realized
Class Losses Balance Losses
- --------------------------------------------------
<S> <C> <C> <C>
A1 0.00 0.00 0.00
A2 0.00 0.00 0.00
A3 0.00 0.02 0.00
A4 0.00 20,194,000.00 0.00
A5 0.00 18,273,663.76 0.00
A5 0.00 12,052,124.77 0.00
A5 0.00 6,221,538.99 0.00
A6 0.00 1,048,000.00 0.00
A7 0.00 18,713,000.00 0.00
A8 0.00 8,497,095.22 0.00
A8 0.00 0.12 0.00
A8 0.00 8,497,095.10 0.00
A9 0.00 0.07 0.00
A9 0.00 0.07 0.00
A9 0.00 0.00 0.00
A10 0.00 5,135,494.57 0.00
A10 0.00 943,937.38 0.00
A10 0.00 3,704,278.53 0.00
A10 0.00 487,278.66 0.00
A11 0.00 3,470,988.68 0.00
A11 0.00 0.05 0.00
A11 0.00 403,335.80 0.00
A11 0.00 2,859,443.13 0.00
A11 0.00 208,209.70 0.00
A12 0.00 1,621,224.37 0.00
A12 0.00 0.06 0.00
A12 0.00 1,621,224.31 0.00
A13 0.00 650,000.00 0.00
A14 0.00 10,645,127.76 0.00
A15 0.00 4,914,315.37 0.00
A16 0.00 20,992,917.00 0.00
PO 0.00 978,175.97 0.00
AR 0.00 980.79 0.00
- ---------
M 0.00 3,143,298.42 0.00
B1 0.00 1,428,569.39 0.00
B2 0.00 618,685.19 51,577.00
- ---------
Totals 0.00 120,325,536.58 51,577.00
</TABLE>
<TABLE>
<CAPTION>
THE Distribution Date 4/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn: KELLY SHEAHAN
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
Principal Distribution Detail
Original Beginning Scheduled Unscheduled Net Current
Certificate Certificate Principal Accretion Principal Principal Realized
Class Cusip Balance Balance Distribution Principal Adjustments Distribution Losses
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
A1 126690J72 20,129,000.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 126690J80 12,457,000.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 126690J98 34,445,000.00 0.02 0.00 0.00 0.00 0.00 0.00
A4 126690K21 20,194,000.00 20,194,000.00 0.00 0.00 0.00 0.00 0.00
A5 25,638,000.00 19,788,013.82 1,514,350.06 0.00 0.00 1,514,350.06 0.00
A5 126690K39 12,053,565.74 12,052,124.77 0.00 0.00 0.00 0.00 0.00
A5 126690K39 13,584,434.26 7,735,889.05 1,514,350.06 0.00 0.00 1,514,350.06 0.00
A6 126690K47 1,048,000.00 1,048,000.00 0.00 0.00 0.00 0.00 0.00
A7 126690K54 18,713,000.00 18,713,000.00 0.00 0.00 0.00 0.00 0.00
A8 35,695,000.00 8,826,240.20 329,144.98 0.01 0.00 329,144.98 0.00
A8 126690K62 15,298,000.00 0.12 0.00 0.00 0.00 0.00 0.00
A8 126690K62 20,397,000.00 8,826,240.08 329,144.98 0.00 0.00 329,144.98 0.00
A9 8,024,000.00 0.07 0.00 0.00 0.00 0.00 0.00
A9 126690K70 4,064,000.00 0.07 0.00 0.00 0.00 0.00 0.00
A9 126690K70 3,960,000.00 0.00 0.00 0.00 0.00 0.00 0.00
A10 6,940,000.00 5,397,589.94 262,095.37 0.00 0.00 262,095.37 0.00
A10 126690K88 944,050.24 943,937.38 0.00 0.00 0.00 0.00 0.00
A10 126690K88 4,932,000.00 3,847,768.12 143,489.59 0.00 0.00 143,489.59 0.00
A10 126690K88 1,063,949.76 605,884.44 118,605.78 0.00 0.00 118,605.78 0.00
A11 10,015,000.00 3,632,431.73 161,443.05 0.00 0.00 161,443.05 0.00
A11 126690K96 2,293,000.00 0.05 0.00 0.00 0.00 0.00 0.00
A11 126690K96 403,384.02 403,335.80 0.00 0.00 0.00 0.00 0.00
A11 126690K96 6,864,000.00 2,970,207.02 110,763.89 0.00 0.00 110,763.89 0.00
A11 126690K96 454,615.98 258,888.86 50,679.16 0.00 0.00 50,679.16 0.00
A12 10,030,000.00 1,709,202.92 87,978.55 0.00 0.00 87,978.55 0.00
A12 126690L20 5,228,000.00 0.06 0.00 0.00 0.00 0.00 0.00
A12 126690L20 4,802,000.00 1,709,202.86 87,978.55 0.00 0.00 87,978.55 0.00
A13 126690L38 650,000.00 650,000.00 0.00 0.00 0.00 0.00 0.00
A14 126690L46 11,108,000.00 10,645,127.76 0.00 0.00 0.00 0.00 0.00
A15 126690L53 5,128,000.00 4,914,315.37 0.00 0.00 0.00 0.00 0.00
A16 126690L61 21,404,000.00 20,992,917.00 0.00 0.00 0.00 0.00 0.00
PO 126690L79 1,629,063.00 984,792.33 6,616.36 0.00 0.00 6,616.36 0.00
AR 1,000.00 980.79 0.00 0.00 0.00 0.00 0.00
M 126690L95 4,127,682.00 3,163,499.32 20,200.90 0.00 0.00 20,200.90 0.00
B1 126690M29 1,875,953.00 1,437,750.32 9,180.92 0.00 0.00 9,180.92 0.00
B2 875,445.85 622,661.26 3,976.06 0.00 0.00 3,976.06 0.00
Totals 489,402,143.85 122,720,522.85 2,394,986.25 0.00 0.00 2,394,986.25 0.00
Ending Ending
Certificate Certificate
Class Balance Factor
<S> <C> <C>
A1 0.00 0.00000000000
A2 0.00 0.00000000000
A3 0.02 0.00000000070
A4 20,194,000.00 1.00000000000
A5 18,273,663.76 0.71275699197
A5 12,052,124.77 0.99988045295
A5 6,221,538.99 0.45799029021
A6 1,048,000.00 1.00000000000
A7 18,713,000.00 1.00000000000
A8 8,497,095.22 0.23804721165
A8 0.12 0.00000000777
A8 8,497,095.10 0.41658553235
A9 0.07 0.00000000872
A9 0.07 0.00000001632
A9 0.00 0.00000000000
A10 5,135,494.57 0.73998480836
A10 943,937.38 0.99988045295
A10 3,704,278.53 0.75107026137
A10 487,278.66 0.45799028928
A11 3,470,988.68 0.34657899950
A11 0.05 0.00000001988
A11 403,335.80 0.99988045295
A11 2,859,443.13 0.41658553752
A11 208,209.70 0.45799028557
A12 1,621,224.37 0.16163752443
A12 0.06 0.00000001087
A12 1,621,224.31 0.33761439173
A13 650,000.00 1.00000000000
A14 10,645,127.76 0.95832983075
A15 4,914,315.37 0.95832983034
A16 20,992,917.00 0.98079410391
PO 978,175.97 0.60045312641
AR 980.79 0.98079000000
M 3,143,298.42 0.76151661496
B1 1,428,569.39 0.76151662378
B2 618,685.19 0.70670869447
Totals 120,325,536.58
</TABLE>
<TABLE>
<CAPTION>
THE Distribution Date: 4/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn: KELLY SHEAHAN
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
Interest Distribution Detail
Beginning Pass Accrued Cumulative Total Net
Certificate Through Optimal Unpaid Deferred Interest Prepayment
Class Balance Rate (%) Interest Interest Interest Due Int Shortfall
<S> <C> <C> <C> <C> <C> <C> <C>
A1 0.00 6.500000 0.00 0.00 0.00 0.00 0.00
A2 0.00 6.500000 0.00 0.00 0.00 0.00 0.00
A3 0.02 6.500000 0.00 0.00 0.00 0.00 0.00
A4 20,194,000.00 6.500000 109,384.17 0.00 0.00 109,384.17 0.00
A5 19,788,013.82 6.500000 107,185.07 0.00 0.00 107,185.07 0.00
A5 12,052,124.77 6.500000 65,282.34 0.00 0.00 65,282.34 0.00
A5 7,735,989.05 6.500000 41,902.73 0.00 0.00 41,902.73 0.00
A6 1,048,000.00 6.500000 5,676.67 0.00 5,676.67
A7 18,713,000.00 6.500000 101,362.08 0.00 0.00 101,362.08 0.00
A8 8,826,240.20 6.500000 47,808.80 0.00 0.00 47,808.80 0.00
A9 0.12 6.500000 0.00 0.00 0.00 0.00 0.00
A8 8,826,240.08 6.500000 47,808.80 0.00 0.00 47,808.80 0.00
A9 0.07 6.500000 0.00 0.00 0.00 0.00 0.00
A9 0.07 6.500000 0.00 0.00 0.00 0.00 0.00
A9 0.00 6.500000 0.00 0.00 0.00 0.00 0.00
A10 5,397,589.94 6.500000 29,236.94 0.00 0.00 29,236.94 0.00
A10 943,937.38 6.500000 5,112.99 0.00 0.00 5,112.99 0.00
A10 3,847,768.12 6.500000 20,842.08 0.00 0.00 20,842.08 0.00
A10 605,884.44 6.500000 3,281.87 0.00 0.00 3,281.87 0.00
A11 3,632,431.73 6.500000 19,675.67 0.00 0.00 19,675.67 0.00
A11 0.05 6.500000 0.00 0.00 0.00 0.00 0.00
A11 403,335.80 6.500000 2,184.74 0.00 0.00 2,184.74 0.00
A11 2,970,207.02 6.500000 16,088.62 0.00 0.00 16,088.62 0.00
A11 258,888.86 6.500000 1,402.31 0.00 0.00 1,402.31 0.00
A12 1,709,202.92 6.500000 9,258.18 0.00 0.00 9,258.18 0.00
A12 0.06 6.500000 0.00 0.00 0.00 0.00 0.00
A12 1,709,202.86 6.500000 9,258.18 0.00 0.00 9,258.18 0.00
A13 650,000.00 6.500000 3,520.83 0.00 0.00 3,520.83 0.00
A14 10,645,127.76 5.958000 52,853.06 0.00 0.00 52,853.06 0.00
A15 4,914,315.37 7.674041 31,427.21 0.00 0.00 31,427.21 0.00
A16 20,992,917.00 6.500000 113,711.63 0.00 0.00 113,711.63 0.00
PO 984,792.33 0.000000 0.00 0.00 0.00 0.00 0.00
AR 980.79 6.500000 5.31 0.00 0.00 5.31 0.00
M 3,163,499.32 6.500000 17,135.62 0.00 0.00 17,135.62 0.00
B1 1,437,750.32 6.500000 7,787.81 0.00 0.00 7,787.81 0.00
B2 622,661.26 6.500000 3,372.75 0.00 0.00 3,372.75 0.00
Totals 122,720,522.85 659,401.80 0.00 0.00 659,401.80 0.00
Unscheduled
Interest Interest
Class Adjustment Paid
<S> <C> <C>
A1 0.00 0.00
A2 0.00 0.00
A3 0.00 0.00
A4 0.00 109,384.17
A5 0.00 107,185.07
A5 0.00 65,282.34
A5 0.00 41,902.73
A6 0.00 5,676.67
A7 0.00 101,362.08
A8 0.00 47,808.80
A9 0.00 0.00
A8 0.00 47,808.80
A9 0.00 0.00
A9 0.00 0.00
A9 0.00 0.00
A10 0.00 29,236.94
A10 0.00 5,112.99
A10 0.00 20,842.08
A10 0.00 3,281.87
A11 0.00 19,675.67
A11 0.00 0.00
A11 0.00 2,184.74
A11 0.00 16,088.62
A11 0.00 1,402.31
A12 0.00 9,258.18
A12 0.00 0.00
A12 0.00 9,258.18
A13 0.00 3,520.83
A14 0.00 52,853.06
A15 0.00 31,427.21
A16 0.00 113,711.63
PO 0.00 0.00
AR 0.00 5.31
M 0.00 17,135.62
B1 0.00 7,787.81
B2 0.00 3,372.75
Totals 0.00 659,401.80
</TABLE>
<TABLE>
<CAPTION>
THE Distribution Date: 4/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn: KELLY SHEAHAN
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
Current Payment Information
Factors per $1,000
Original Beginning Cert.
Certificate Notional Principal Interest
Class Cusip Balance Balance Distribution Distribution
<S> <C> <C> <C> <C> <C>
A1 126690J72 20,129,000.00 0.000000000 0.000000000 0.000000000
A2 126690J80 12,457,000.00 0.000000000 0.000000000 0.000000000
A3 126690J98 34,445,000.00 0.000000704 0.000000000 0.000000004
A4 126690K21 20,194,000.00 1,000.000000000 0.0000000000 5.416666667
A5 25,638,000.00 771.823614166 59.066622201 4.180711054
A5 126690K39 12,053,565.74 999.880452951 0.000000000 5.416019120
A5 126690K39 13,584,434.26 569.467149074 111.476858860 3.084613724
A6 126690K47 1,048,000.00 1,000.000000000 0.000000000 5.416666667
A7 126690K54 18,713,000.00 1,000.000000000 0.000000000 5.416666667
A8 35,695,000.00 247.268250455 9.221038801 1.339369660
A8 126690K62 15,298,000.00 0.000007773 0.000000000 0.000000042
A8 126690K62 20,397,000.00 432.722463267 16.136930918 2.343913343
A9 8,024,000.00 0.000008724 0.000000000 0.000000000
A9 126690K70 4,064,000.00 0.000016319 0.000000000 0.000000088
A9 126690K70 3,960,000.00 0.000000000 0.000000000 0.000000000
A10 6,940,000.00 777.750711816 37.765903458 4.212815562
A10 126690K88 944,050.24 999.880452951 0.000000000 5.416019120
A10 126690K88 4,932,000.00 780.163852148 29.093590779 4.225887532
A10 126690K88 1,063,949.76 569.467148332 111.476859052 3.084613720
A11 10,015,000.00 362.699124314 16.120124813 1.964620070
A11 126690K96 2,293,000.00 0.000019876 0.000000000 0.000000108
A11 126690K96 403,384.02 999.880452952 0.000000000 5.416019120
A11 126690K96 6,864,000.00 432.722468437 16.136930918 2.343913371
A11 126690K96 454,615.98 569.467145383 111.476859816 3.084613704
A12 10,030,000.00 170.409064806 8.771540379 0.923048853
A12 126690L20 5,228,000.00 0.000010875 0.000000000 0.000000059
A12 126690L20 4,802,000.00 355.935621919 18.321230188 1.927984619
A13 126690L38 650,000.00 1,000.000000000 0.000000000 5.416666667
A]4 126690L46 11,108,000.00 958.329830753 0.000000000 4.758107610
A15 126690L53 5,128,000.00 958.329830343 0.000000000 6.128551848
A16 126690L61 21,404,000.00 980.794103906 0.000000000 5.312634729
PO 126690L79 1,629,063.00 604.514576918 4.061450504 0.000000000
AR 1,000.00 980.790000000 0.000000000 5.312612500
M 126690L95 4,127,682.00 766.410620553 4.894005594 4.151390861
B1 126690M29 1,875,953.00 766.410629427 4.894005651 4.151390909
B2 875,445.85 711.250453146 4.541758672 3.852606621
Totals 489,402,143.85 490.632567746 9.575075352 2.636266460
Ending Cert. Pass
Notional Through
Class Balance Rate (%)
<S> <C> <C>
A1 0.000000000 6.500000
A2 0.000000000 6.500000
A3 0.000000704 6.500000
A4 1,000.000000000 6.500000
A5 712.756991965 6.500000
A5 999.880452951 6.500000
A5 457.990290214 6.500000
A6 1,000.000000000 6.500000
A7 1,000.000000000 6.500000
A8 238.047211654 6.500000
A8 0.000007773 6.500000
A8 416.585532350 6.500000
A9 0.000008724 6.500000
A9 0.000016319 6.500000
A9 0.000000000 6.500000
A10 739.984808357 6.500000
A10 999.880452951 6.500000
A10 751.070261370 6.500000
A10 457.990289280 6.500000
A11 346.578999501 6.500000
A11 0.000019876 6.500000
A11 999.880452952 6.500000
A11 416.585537519 6.500000
A11 457.990285567 6.500000
A12 161.637524427 6.500000
A12 0.000010875 6.500000
A12 337.614391731 6.500000
A13 1,000.000000000 6.500000
A]4 958.329830753 5.958000
A15 958.329830343 7.674041
A16 980.794103906 6.500000
PO 600.453126414 0.000000
AR 980.790000000 6.500000
M 761.516614959 6.500000
B1 761.516623776 6.500000
B2 706.708694473 6.500000
Totals 481.057492313
</TABLE>
<TABLE>
<CAPTION>
THE
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn: KELLY SHEAHAN
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
Pool Level Data
<S> <C>
Distribution Date 4/25/99
Cut-off Date 4/1/94
Determination Date 4/1/99
Accrual Period Begin 3/1/99
End 4/1/99
Number of Days in Accrual Period 31
Collateral Information
Group 1
Cut-Off Date Balance 250,127,143.85
Beginning Aggregate Pool Stated Principal Balance 122,720,522.84
Ending Aggregate Pool Stated Principal Balance 120,325,536.57
Beginning Aggregate Certificate Stated Principal Balance 122,720,522.84
Ending Aggregate Certificate Stated Principal Balance 120,325,536.59
Beginning Aggregate Loan Count 763
Loans Paid Off or Otherwise Removed Pursuant to Pooling and Servicing Aggrement 9
Ending Aggregate Loan Count 754
Beginning Weighted Average Loan Rate (WAC) 7.092040%
Ending Weighted Average Loan Rate (WAC) 7.088344%
Beginning Net Weighted Average Loan Rate 6.840790%
Ending Net Weighted Average Loan Rate 6.837094%
Weighted Average Maturity (WAM) (Months) 119
Servicer Advances 4,594.81
Aggregate Pool Prepayment 1,611,367.13
Certificate Information
Group 1
Senior Percentage 95.7088104881%
Senior Prepayment Percentage 100.0000000000%
Subordinate Percentage 4.2911895119%
Subordinate Prepayment Percentage 0.0000000000%
Certificate Account
Beginning Balance 0.00
Deposit
Payments of Interest and Principal 3,121,276.16
Liquidation Proceeds 0.00
All Other Proceeds 0.00
Other Amounts 0.00
Total Deposits 3,121,276.16
Withdrawals
Reimbursement of Servicer Advances 0.00
Payment of Master Servicer Fees 65,289.55
Payment of Sub Servicer Fees 0.00
Payment of Other Fees 0.00
Payment of Insurance Premium(s) 0.00
Payment of Personal Mortgage Insurance 0.00
Other Permitted Withdrawal per the Pooling and Service Agreement 0.00
Payment of Principal and Interest 3,054,388.09
Total Withdrawals 3,119,677.64
Ending Balance 1,598.52
Prepayment Compensation
Total Gross Prepayment Interest Shortfall 463.11
Compensation for Gross PPIS from Servicing Fees 0.00
Other Gross PPIS Compensation 0.00
Total Net PPIS (Non-Supported PPIS) 463.11
Master Servicing Fees Paid 65,289.55
Sub Servicing Fees Paid 0.00
Insurance Premium(s) Paid 0.00
Personal Mortgage Insurance Fees Paid 0.00
Other Fees Paid 0.00
Total Fees 65,289.55
</TABLE>
<TABLE>
<CAPTION>
Delinquency Information
Group 1
Delinquency 30 - 59 Days 60 - 89 Days 90+ Days Totals
<S> <C> <C> <C> <C>
Scheduled Principal Balance 399,058.05 0.00 0.00 399,058.05
Percentage of Total Pool Balance 0.331649% 0.000000% 0.000000% 0.331649%
Number of Loans 2 0 0 2
Percentage of Total Loans 0.265252% 0.000000% 0.000000% 0.265252%
Foreclosure
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.000000%
Bankruptcy
Scheduled Principal Balance
Percentage of Total Pool Balance 0.00 0.00 0.00 0.00
Number of Loans 0.000000% 0.000000% 0.000000% 0.000000%
Percentage of Total Loans 0 0 0 0
0.000000% 0.000000% 0.000000% 0.000000%
REO
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.000000%
Book Value of all REO Loans 0.00
Percentage of Total Pool Balance 0.000000%
Current Realized Losses 0.00
Additional Gains (Recoveries)/Losses 0.00
Total Realized Losses 51,577.00
Subordination/Credit Enhancement Information
Protection Original Current
Bankruptcy Loss 100,000.00 100,000.00
Bankruptcy Percentage 0.039980% 0.083108%
Credit/Fraud Loss 2,501,271.44 0.00
Credit/Fraud Loss Percentage 1.000000% 0.000000%
Special Hazard Loss 1,493,103.00 1,493,103.00
Special Hazard Loss Percentage 0.596938% 1.240886%
Credit Support Original Current
Class A 482,523,063.00 115,134,983.57
Class A Percentage 98.594391% 95.686242%
Class M 4,127,682.00 3,143,298.42
Class M Percentage 0.843413% 2.612329%
Credit Support Original Current
Class B1 1,875,953.00 1,428,569.39
Class B1 Percentage 0.383315% 1.187254%
Class B2 875,445.85 618,685.19
Class B2 Percentage 0.178881% 0.514176%
</TABLE>
CHASE MORTGAGE FINANCE CORPORATION
SERIES: 1993K
Due Period : 067
Beginning Date : 03/01/1999
Ending Date : 03/31/1999
Distribution Date : 04/26/1999
<TABLE>
<CAPTION>
MONTHLY CERTIFICATE HOLDER'S REPORT
GROUP ONE GROUP TWO TOTAL
<S> <C> <C> <C>
Initial Certificate Balance $128,161,582.52 $196,979,194.39 $325,140,776.91
Beginning Certificate Balance $61,502,740.59 $104,729,231.58 $166,231,972.17
Scheduled Principal $370,575.22 $150,444.60 $521,019.82
Curtailments $174,325.40 $ 22,132.61 $196,458.01
Repurchase Principal $0.00 $0.00 $0.00
Paid in Full Principal $ 3,299,066.57 $ 2,756,516.75 $ 6,055,583.32
Default Principal $0.00 $0.00 $0.00
Other $0.37 $8.59 $8.96
Total Principal $3,843,967.56 $2,929,102.55 $6,773,070.11
Plus Z Accretion $0.00 $0.00 $0.00
Total Principal Distribution $3,843,967.56 $2,929,102.55 $6,773,070.11
Ending Certificate Balance $57,658,773.03 $101,800,129.03 $159,458,902.06
Interest Distribution Class A $309,068.54 $562,239.81 $871,308.35
Interest Distribution Class SUBORD $24,071.26 $ 48,680.29 $72,751.55
Loss Z Accredition $0.00 $0.00 $0.00
Total Interest Distribution $333,139.80 $610,920.10 $944,059.90
Initial Loan Count 298 474 772
Beginning Loan Count 207 281 488
Paid in Full Loans 9 8 17
Repurchased Loans 0 0 0
Default Loans 0 0 0
Ending Loan Count 198 273 471
Beginning Class A 92.774427468810% 92.031650052139% 92.306463893167%
Ending Class A 92.469737124408% 91.879401962679% 92.092861359816%
Begining Class M 2.662731911277% 2.936073695577% 2.834942314936%
Ending Class M 2.775014843218% 2.992172071906% 2.913650150590%
Beginning Class B 4.562840619913% 5.032276252284% 4.858593791897%
Ending Class B 4.755248032374% 5.128425965415% 4.993488489595%
Beginning Weighted Average Coupon 7.262184476908% 7.603942815065% 7.477498580892%
Ending Weighted Average Coupon 7.263487965346% 7.597998306781% 7.477042652353%
Loss for Current Due Period $0.00 $0.00 $0.00
Recovery for Current Due Period $0.00 $0.00 $0.00
Cumulative Losses $0.00 $0.00 $0.00
Beginning Weighted Average Service Fee 0.268466670617% 0.265322256077% 0.266485631023%
Ending Weighted Average Service Fee 0.268571167686% 0.265197188424% 0.266417186191%
CHASE MORTGAGE FINANCE CORPORATION
SERIES: 1993K
Due Period : 067
Beginning Date : 03/01/1999
Ending Date : 03/31/1999
Distribution Date : 04/26/1999
MONTHLY CERTIFICATE HOLDER'S REPORT
Class A Principal Prepayment 97.832328240643% 97.609495015642% 97.733292495685%
Percentage
</TABLE>
CHASE MORTGAGE FINANCE CORPORATION
SERIES: 1993K
Due Period : 067
Beginning Date : 03/01/1999
Ending Date : 03/31/1999
Distribution Date : 04/26/1999
<TABLE>
<CAPTION>
MONTHLY CLASS DISTRIBUTION DETAIL
Class Initial Beginning Beginning Principal Interest Ending Ending
Certificate Certificate Pool Distribution Distribution Certificate Pool
Balance Balance Factor Balance Factor
<S> <C> <C> <C> <C> <C> <C> <C>
IA-1 $33,600,000.00 $0.00 0.0000000000 $ 0.00 $0.00 $ 0.00 0.0000000000
IA-2 $29,694.000.00 $8,640,607.10 0.2909883175 $1,311,922.53 $46,803.29 $7,328,684.57 0.2468069162
IA-3 $8,700,000.00 $3,304,357.52 0.3798112092 $2,429,977.08 $17,898.60 $874,380.44 0.1005034989
IA-4 $10,700,000.00 $10,700,000.00 1.0000000000 $ 0.00 $57,958.33 $10,700,000.00 1.0000000000
IA-5 $2,000,000.00 $2,000,000.00 1.0000000000 $ 0.00 $10,833.33 $2,000,000.00 1.0000000000
IA-6 $10,064,000.00 $10,064,000.00 1.0000000000 $ 0.00 $54,513.33 $10,064,000.00 1.0000000000
IA-7 $13,650,000.00 $13,052,415.00 0.9562208791 $ 0.00 $61,585.64 $13,052,415.00 0.9562208791
IA-8 $4,468,333.00 $4,272,713.13 0.9562208792 $ 0.00 $26,518.12 $4,272,713.31 0.9562208792
IA-9 $2,881,667.00 $2,755,510.16 0.9562208819 $ 0.00 $20,666.33 $2,755,510.16 0.9562208819
IA-10 $4,105,000.00 $1,475,077.87 0.3593368745 $ 0.00 $7,375.39 $1,475,077.87 0.3593368745
IA-11 $2,210,000.00 $794,134.50 0.3593368778 $ 0.00 $4,916.18 $ 794,134.50 0.3593368778
TOTALS $122,073,000.00 $57,058,815.46 0.4674155256 $3,741,899.61 $309,068.54 $53,316,915.85 0.4367625589
IIA-1 $ 75,000,000.00 $12,748,994.78 0.1699865971 $2,138,017.62 $ 74,369.14 $10,610,977.16 0.1414796955
IIA-2 $ 30,000,000.00 $ 9,249,664.98 0.3083221660 $ 712,672.54 $ 53,956.38 $ 8,536,992.44 0.2845664147
IIA-3 $ 15,000,000.00 $15,000,000.00 1.0000000000 $ 0.00 $ 87,500.00 $15,000,000.00 1.0000000000
IIA-4 $ 27,533,000.00 $27,533,000.00 1.0000000000 $ 0.00 $172,081.25 $27,533,000.00 1.0000000000
IIA-5 $ 13,767,000.00 $13,767,000.00 1.0000000000 $ 0.00 $ 68,835.00 $13,767,000.00 1.0000000000
IIA-6 $ 8,400,000.00 $8,400,000.00 1.0000000000 $ 0.00 $ 49,000.00 $ 8,400,000.00 1.0000000000
IIA-7 $ 12,545,000.00 $6,779,549.94 0.5404184886 $ 0.00 $ 33,897.75 $ 6,779,549.94 0.5404184886
IIA-8 $ 5,377,000.00 $2,905,830.21 0.5404184880 $ 0.00 $ 22,600.29 $ 2,905,830.21 0.5404184880
TOTALS $187,622,000.00 $96,384,039.91 0.5137139563 $2,850,690.16 $562,239.81 $93,533,349.75 0.4985201615
IM $2,243,734.00 $1,637,653.10 0.7298784526 $37,613.59 $ 8,870.62 $ 1,600,039.51 0.7131146161
B-1
ONE $3,844,848.52 $2,806,272.03 0.7298784374 $64,454.36 $15,200.64 $ 2,741,817.67 0.7131146145
B-2
ONE $0.00 $0.00 0.0000000000 $0.00 $0.00 $0.00 0.0000000000
TOTALS $6,088.582.52 $4,443,925.13 0.7298784430 $102,067.95 $24,071.26 $ 4,341,857.18 0.7131146151
IIM $3,447,817.00 $3,074,927.42 0.8918476300 $28,892.39 $17,937.08 $ 3,046,035.03 0.8834677217
B-1
TWO $5,909,377.39 $5,270,264.25 0.8918476351 $49,520.00 $30,743.21 $ 5,220,744.25 0.8834677336
B-2
TWO $0.00 $0.00 0.0000000000 $0.00 $0.00 $0.00 0.0000000000
TOTALS $9,357,194.39 $8,345,191.67 0.8918476332 $78,412.39 $48,680.29 $ 8,266,779.28 0.8834677293
B-1 $9,754,225.91 $8,076,536.28 0.8280038165 $113,974.36 $45,943.85 $ 7,962,561.92 0.8163192029
B-2 $0.00 $0.00 0.0000000000 $0.00 $0.00 $0.00 0.0000000000
TOTALS $9,754,225.91 $8,076,536.28 0.8280038165 $113,974.36 $45,943.85 $ 7,962,561.92 0.8163192029
A-X NOTIONAL AMOUNT $0.00 0.0000000000 $0.00 $45,289.18 $0.00 0.0000000000
A-I NOTIONAL AMOUNT $0.00 0.0000000000 $0.00 $9,567.88 $0.00 0.0000000000
TOTALS NOTIONAL AMOUNT $0.00 0.0000000000 $0.00 $54,857.06 $0.00 0.0000000000
Notional Balances:
A-X $265,008,574.49 $144,552,739.91 0.5454643880 $ 138,405,645.05 0.5222685542
A-I $325,140,776.91 $166,231,972.17 0.5112615334 $ 159,458,902.06 0.4904303409
A $309,695,000.00 $153,442.855.37 0.4954644259 $6,592,589.77 $871,308.35 $ 146,850,265.60 0.4741770632
M $ 5,691,551.00 $ 4,712,580.52 0.8279958345 $ 66,505.98 $26,807.70 $ 4,646,074.54 0.8163107982
B $ 9,754,225.91 $ 8,076,536.28 0.8280038165 $ 113,974.36 $45,943.85 $ 7,962,561.92 0.8163192029
A-W NOTIONAL AMOUNT $ 0.00 0.0000000000 $ 0.00 $54,857.06 $ 0.00 0.0000000000
TOTALS $325,140,776.91 $166,231,972.17 0.5112615334 $6,773,070.11 $998,916.96 $159,458,902.06 0.4904303409
Notional Balances:
A-W $325,140,776.91 $166,231,917.17 0.5112615334 $159,458,902.06 0.4904303409
</TABLE>
CHASE MORTGAGE FINANCE CORPORATION
SERIES: 1993K
Due Period : 067
Beginning Date : 03/01/1999
Ending Date : 03/31/1999
Distribution Date : 04/26/1999
<TABLE>
<CAPTION>
MONTHLY PRINCIPAL DISTRIBUTION DETAIL REPORT
Class Beginning Scheduled Principal Total Principal Ending
Certificate Principal Adjustment/ Principal Distribution Certificate
Balance Distribution Shortfall Distribution Factor (per $1000) Balance
<S> <C> <C> <C> <C> <C> <C>
IA-1 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
IA-2 $ 8,640,607.10 $ 1,311,922.53 $ 0.00 $1,311,922.53 $44.1814013 $ 7,328,684.57
IA-3 $ 3,304,357.52 $ 2,429,977.08 $ 0.00 $2,429,977.08 $279.3077103 $874,380.44
IA-4 $10,700,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $10,700,000.00
IA-5 $2,000,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 2,000,000.00
IA-6 $10,064,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $10,064,000.00
IA-7 $13,052,415.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $13,052,415.00
IA-8 $ 4,272,713.31 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 4,272,713.31
IA-9 $ 2,755,510.16 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 2,755,510.16
IA-10 $ 1,475,077.87 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 1,475,077.87
IA-11 $794,134.50 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $794,134.50
TOTALS $57,058,815.46 $3,741,899.61 $ 0.00 $3,741,899.61 $30.6529667 $53,316,915.85
IIA-1 $12,748,994.78 $2,138,017.62 $ 0.00 $2,138,017.62 $28.5069016 $10,610,977.16
IIA-2 $ 9,249,664.98 $712,672.54 $ 0.00 $712,672.54 $23.7557513 $8,536,992.44
IIA-3 $15,000,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $15,000,000.00
IIA-4 $27,533,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $27,533,000.00
IIA-5 $13,767,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $13,767,000.00
IIA-6 $8,400,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $8,400,000.00
IIA-7 $6,779,549.94 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $6,779,549.94
IIA-8 $2,905,830.21 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $2,905,830.21
TOTALS $ 96,384,039.91 $2,850,690.16 $ 0.00 $2,850,690.16 $15.1937948 $93,533,349.75
IM $1,637,653.10 $37,613.59 $ 0.00 $ 37,613.59 $16.7638365 $ 1,600,039.51
B-1
ONE $2,806,272.03 $64,454.36 $ 0.00 $ 64,454.36 $16.7638230 $ 2,741,817.67
B-2
ONE $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
TOTALS $4,443,925.33 $102,067.95 $ 0.00 $102,067.95 $16.7638280 $ 4,341,857.18
IIM $3,074,927.42 $28,892.39 $ 0.00 $ 28,892.39 $ 8.3799082 $ 3,046,035.03
B-1
TWO $5,270,264.25 $49,520.00 $ 0.00 $ 49,520.00 $ 8.3799014 $ 5,220,744.25
B-2
TWO $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
TOTALS $8,345,191.67 $78,412.39 $ 0.00 $ 78,412.39 $ 8.3799039 $ 8,266,779.28
B-1 $8,076,536.28 $113,974.36 $ 0.00 $113,974.36 $11.6846135 $ 7,962,561.92
B-2 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
TOTALS $8,076,536.28 $113,974.36 $ 0.00 $113,974.36 $11.6846135 $ 7,962,561.92
A-X $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
A-I $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
TOTALS $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
A $ 153,442,855.37 $6,592,589.77 $ 0.00 $ 6,592,589.77 $21.2873626 $146,850,265.60
M $4,712,580.52 $66,505.98 $ 0.00 $ 66,505.98 $11.6850363 $4,646,074.54
B $8,076,536.28 $113,974.36 $ 0.00 $113,974.36 $11.6846135 $7,962,561.92
A-W $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000 $ 0.00
TOTALS $ 166,231,972.17 $6,773,070.11 $ 0.00 $ 6,773,070.11 $20.8311925 $159,458,902.06
</TABLE>
CHASE MORTGAGE FINANCE CORPORATION
SERIES: 1993K
Due Period : 067
Beginning Date : 03/01/1999
Ending Date : 03/31/1999
Distribution Date : 04/26/1999
<TABLE>
<CAPTION>
MONTHLY INTEREST DISTRIBUTION DETAIL REPORT
Class Pass Gross Prepayment Z Accretion Interest Total Interest
Thru Interest Interest Adjustment/ Interest Distribution
Rate Distribution Shortfall Shortfall Distribution Factor (per $1000)
<S> <C> <C> <C> <C> <C> <C> <C>
IA-1 6.500000% $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000
IA-2 6.500000% $ 46,803.29 $ 0.00 $ 0.00 $ 0.00 $ 46,803.29 $ 1.5761868
IA-3 6.500000% $ 17,898.60 $ 0.00 $ 0.00 $ 0.00 $ 17,898.60 $ 2.0573103
IA-4 6.500000% $ 57,958.33 $ 0.00 $ 0.00 $ 0.00 $ 57,958.33 $ 5.4166664
IA-5 6.500000% $ 10,833.33 $ 0.00 $ 0.00 $ 0.00 $ 10,833.33 $ 5.4166650
IA-6 6.500000% $ 54,513.33 $ 0.00 $ 0.00 $ 0.00 $ 54,513.33 $ 5.4166663
IA-7 5.662000% $ 61,585.64 $ 0.00 $ 0.00 $ 0.00 $ 61,585.64 $ 4.5117685
IA-8 7.447666% $ 26,518.12 $ 0.00 $ 0.00 $ 0.00 $ 26,518.12 $ 5.9346785
IA-9 9.000000% $ 20,666.33 $ 0.00 $ 0.00 $ 0.00 $ 20,666.33 $ 7.1716579
IA-10 6.000000% $ 7,375.39 $ 0.00 $ 0.00 $ 0.00 $ 7,375.39 $ 1.7966845
IA-11 7.428730% $ 4,916.18 $ 0.00 $ 0.00 $ 0.00 $ 4,916.18 $ 2.2245158
TOTALS $309,068.54 $ 0.00 $ 0.00 $ 0.00 $309,068.54 $ 2.5318337
IIA-1 7.000000% $ 74,369.14 $ 0.00 $ 0.00 $ 0.00 $ 74,369.14 $ 0.9915885
IIA-2 7.000000% $ 53,956.38 $ 0.00 $ 0.00 $ 0.00 $ 53,956.38 $ 1.7985460
IIA-3 7.000000% $ 87,500.00 $ 0.00 $ 0.00 $ 0.00 $ 87,500.00 $ 5.8333333
IIA-4 7.500000% $172,081.25 $ 0.00 $ 0.00 $ 0.00 $172,081.25 $ 6.2500000
IIA-5 6.000000% $ 68,835.00 $ 0.00 $ 0.00 $ 0.00 $ 68,835.00 $ 5.0000000
IIA-6 7.000000% $ 49,000.00 $ 0.00 $ 0.00 $ 0.00 $ 49,000.00 $ 5.8333333
IIA-7 6.000000% $ 33,897.75 $ 0.00 $ 0.00 $ 0.00 $ 33,897.75 $ 2.7020925
IIA-8 9.333082% $ 22,600.29 $ 0.00 $ 0.00 $ 0.00 $ 22,600.29 $ 4.2031412
TOTALS $562,239.81 $ 0.00 $ 0.00 $ 0.00 $562,239.81 $ 2.9966625
IM 6.500000% $ 8,870.62 $ 0.00 $ 0.00 $ 0.00 $ 8,870.62 $ 3.9535079
B-1
ONE 6.500000% $ 15,200.64 $ 0.00 $ 0.00 $ 0.00 $ 15,200.64 $ 3.9535082
B-2
ONE 0.000000% $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000
TOTALS $ 24,071.26 $ 0.00 $ 0.00 $ 0.00 $ 24,071.26 $ 3.9535080
IIM 7.000000% $ 17,937.08 $ 0.00 $ 0.00 $ 0.00 $ 17,937.08 $ 5.2024455
B-1
TWO 7.000000% $ 30,743.21 $ 0.00 $ 0.00 $ 0.00 $ 30,743.21 $ 5.2024449
B-2
TWO 0.000000% $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000
TOTALS $ 48,680.29 $ 0.00 $ 0.00 $ 0.00 $ 48,680.29 $ 5.2024451
B-1 6.826270% $ 45,943.85 $ 0.00 $ 0.00 $ 0.00 $ 45,943.85 $ 4.7101482
B-2 0.000000% $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.0000000
TOTALS $ 45,943.85 $ 0.00 $ 0.00 $ 0.00 $ 45,943.85 $ 4.7101482
A-X VARIABLE $ 45,289.18 $ 0.00 $ 0.00 $ 0.00 $ 45,289.18 $ 0.1708970
A-I VARIABLE $ 9,567.88 $ 0.00 $ 0.00 $ 0.00 $ 9,567.88 $ 0.0294269
</TABLE>
CHASE MORTGAGE FINANCE CORPORATION
SERIES: 1993K
Due Period : 067
Beginning Date : 03/01/1999
Ending Date : 03/31/1999
Distribution Date : 04/26/1999
<TABLE>
<CAPTION>
MONTHLY INTEREST DISTRIBUTION DETAIL REPORT
Class Pass Gross Prepayment Z Accretion Interest Total Interest
Thru Interest Interest Adjustment/ Interest Distribution
Rate Distribution Shortfall Shortfall Distribution Factor (per $1000)
<S> <C> <C> <C> <C> <C> <C> <C>
TOTALS $ 54,857.06 $ 0.00 $ 0.00 $ 0.00 $ 54,857.06 $ 0.1687179
A $ 871,308.35 $ 0.00 $ 0.00 $ 0.00 $ 871,308.35 $ 2.8134402
M $ 26,807.70 $ 0.00 $ 0.00 $ 0.00 $ 26,807.70 $ 4.7100869
B $ 45,943.85 $ 0.00 $ 0.00 $ 0.00 $ 45,943.85 $ 4.7101482
A-W VARIABLE $ 54,857.06 $ 0.00 $ 0.00 $ 0.00 $ 54,857.06 $ 0.1687179
TOTALS $ 998,916.96 $ 0.00 $ 0.00 $ 0.00 $ 998,916.96 $ 3.0722599
</TABLE>
CHASE MORTGAGE FINANCE CORPORATION
SERIES: 1993K
Due Period : 067
Beginning Date : 03/01/1999
Ending Date : 03/31/1999
Distribution Date : 04/26/1999
DELINQUENCY STATISTICS
Period Number of Loans Principal Balance Percent
30 DAYS
Group One 2 $ 303,699.36 0.5267%
Group Two 1 $ 224,297.26 0.2203%
Totals 3 $ 527,996.64 0.3311%
60 DAYS
Group One 0 $ 0.00 0.0000%
Group Two 2 $ 656,892.61 0.6453%
Totals 2 $ 656,892.61 0.4120%
90 DAYS and up
Group One 1 $ 231,805.71 0.4020%
Group Two 2 $ 685,573.75 0.6735%
Totals 3 $ 917,379.46 0.5753%
FORECLOSURES
Group One 0 $ 0.00 0.0000%
Group Two 0 $ 0.00 0.0000%
Totals 0 $ 0.00 0.0000%
TOTAL DELINQUENCIES
Group One 3 $ 535,505.07 0.9287%
Group Two 5 $ 1,566,763.64 1.5391%
Totals 8 $ 2,102,268.71 1.3184%
Real Estate Owned Number of Loans Principal Balance Bookvalue
Group One 0 $ 0.00 $ 0.00
Group Two 0 $ 0.00 $ 0.00
Totals 0 $ 0.00 $ 0.00
CHASE MORTGAGE FINANCE CORPORATION
SERIES: 1993K
Due Period : 067
Beginning Date : 03/01/1999
Ending Date : 03/31/1999
Distribution Date : 02/26/1999
MONTHLY MASTER SERVICER SUMMARY REPORT
SERVICER ADVANCES SUMMARY AMOUNT
ADVANCE BY MASTER SERVICER FOR DUE PERIOD
Group One $ 32,206.15
Group Two $ 40,887.92
Totals $ 73,094.07
DELINQUENCY FOR DUE PERIOD
Group One $ 32,206.15
Group Two $ 40,887.92
Totals $ 73,094.07
ADVANCES RECOVERED
Group One $ 30,326.13
Group Two $ 10,778.22
Totals $ 41,104.35
SERVICING (ESCROW) ADVANCES
Group One $ 0.00
Group Two $ 0.00
Totals $ 0.00
SERVICE FEES AMOUNT
SERVICING FEES
Group One $ 13,759.53
Group Two $ 23,155.83
Totals $ 36,915.36
ADDITIONAL SERVICING COMPENSATION $ 0.00
EXHIBIT 99.06
GREENWICH CAPITAL 1998-C
PAYMENT DATE - 24TH + 3 BUSINESS DAYS
THE PAGE NUMBER 1
BANK OF PAYMENT DATE 5/27/99
NEW
YORK
CORPORATE TRUST AND AGENCY SERVICES
101 BARCLAY STREET
NEW YORK, NEW YORK 10286
KELLY SHEAHAN
(212) 815-2007
GREENWICH CAPITAL
PASS THROUGH CERTIFICATES, SERIES 1998-C
CURRENT PAYMENT INFORMATION
<TABLE>
<CAPTION>
BEGINNING PASS THRU PRINCIPAL INTEREST TOTAL PRINCIPAL INTEREST ENDING
CLASS CERT BALANCE RATE DIST AMT DIST AMT DIST LOSS SHORTFALL CERT BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 20,027,000.00 6.5000% 0.00 108,479.55 108,479.55 0.00 0.03 20,027,000.00
A-2 15,518,000.00 6.5000% 0.00 84,055.80 84,055.79 0.00 0.03 15,518,000.00
R 80.00 6.5000% 0.00 0.43 0.43 0.00 0.00 80.00
GRAND TOTAL 35,545,080.00 0.00 192,535.79 192,535.78 0.00 0.06 35,545,080.00
</TABLE>
FACTORS PER $1,000
PRINCIPLE INTEREST ENDING
CLASS FACTOR FACTOR FACTOR
A-1 0.0000000 5.4166650 1000.00000000
A-2 0.0000000 5.4166647 1000.00000000
R 0.0000000 5.4166647 1000.00000000
THE PAGE NUMBER 2
BANK OF PAYMENT DATE 5/27/99
NEW
YORK
CORPORATE TRUST AND AGENCY SERVICES
101 BARCLAY STREET
NEW YORK, NEW YORK 10286
KELLY SHEAHAN
(212) 815-2007
GREENWICH CAPITAL
PASS THROUGH CERTIFICATES, SERIES 1998-C
CURRENT COLLATERAL INFORMATION
<TABLE>
<CAPTION>
<S> <C> <C>
CHASE 1993-K CHASE 1993-K CHASE 1993-K
1A-7 1A-8 1A-9
BEG BAL 13,052,415.00 BEG BAL 4,272,713.31 BEG BAL 2,755,510.16
PRIN 0.00 PRIN 0.00 PRIN 0.00
INT 61,117.93 INT 26,985.83 INT 20,666.33
COUPON 0.06 COUPON 0.08 COUPON 0.09
LOSSES 0.00 LOSSES 0.00 LOSSES 0.00
INT SHORTFALL 0.00 INT SHORTFALL 0.00 INT SHORTFALL 0.00
END BAL 13,052,415.00 END BAL 4,272,713.31 END BAL 2,755,510.16
0-29 0.00 0-29 0.00 0-29 0.00
30-59 1,695,419.05 30-59 1,695,419.05 30-59 1,695,419.05
60-89 0.00 60-89 0.00 60-89 0.00
90+ 445,646.97 90+ 445,646.97 90+ 445,646.97
REO 238,223.36 REO 238,223.36 REO 238,223.36
FORCLOSURES 228,802.80 FORCLOSURES 228,802.80 FORCLOSURES 228,802.80
TABLE CONT.
<S> <C>
CWMBS 1994-13 CWMBS 1994-13
A-14 A-15
BEG BAL 10,645,127.76 BEG BAL 4,914,315.37
PRIN 0.00 PRIN 0.00
INT 52,445.00 INT 31,835.28
COUPON 0.06 COUPON 0.08
LOSSES 0.00 LOSSES 0.00
INT SHORTFALL 0.00 INT SHORTFALL 0.00
END BAL 10,645,127.76 END BAL 4,914,315.37
0-29 0.00 0-29 0.00
30-59 269,363.31 30-59 269,363.31
60-89 0.00 60-89 0.00
90+ 0.00 90+ 0.00
REO 0.00 REO 0.00
FORCLOSURES 0.00 FORCLOSURES 0.00
</TABLE>
<TABLE>
<CAPTION>
THE Distribution Date: 5/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn: KELLY SHEAHAN MORTGAGE PASS THROUGH CERTIFICATES
212-815-2007 SERIES 1994-13
Certificateholder Monthly Distribution Summary
- -----------------------------------------------------------------------------------------------------------------------------------
Certificate Pass
C1ass Rate Beginning Through Principal Interest Total
Class Cusip Description Type Balance Rate (%) Distribution Distribution Distribution
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 126690J72 Senior Fix-30/360 0.00 6.500000 0.00 0.00 0.00
A2 126690J80 Senior Fix-30/360 0.00 6.500000 0.00 0.00 0.00
A3 126690J98 Senior Fix-30/360 0.02 6.500000 0.00 0.00 0.00
A4 126690K21 Senior Fix-30/360 20,194,000.00 6.500000 0.00 109,384.17 109,384.17
A5 18,273,663.76 6.500000 919,389.45 98,982.34 1,018,371.79
A5 126690K39 Senior Fix-30/360 12,052,124.77 6.500000 0.00 65,282.34 65,282.34
A5 126690K39 Senior Fix-30/360 6,221,538.99 6.500000 919,389.45 33,700.00 953,089.45
A6 126690K47 Senior Fix-30/360 1,048,000.00 6.500000 0.00 5,676.67 5,676.67
A7 126690K54 Senior Fix-30/360 18,713,000.00 6.500000 0.00 101,362.08 101,362.08
A8 8,497,095.22 6.500000 0.00 46,025.93 46,025.93
A8 126690K62 Senior Fix-30/360 0.12 6.500000 0.00 0.00 0.00
A8 126690K62 Senior Fix-30/360 8,497,095.10 6.500000 0.00 46,025.93 46,025.93
A9 0.07 6.500000 0.00 0.00 0.00
A9 126690K70 Senior Fix-30/360 0.07 6.500000 0.00 0.00 0.00
A9 126690K70 Senior Fix-30/360 0.00 6.500000 0.00 0.00 0.00
A10 5,135,494.57 6.500000 72,007.72 27,817.26 99,824.98
A10 126690K88 Senior Fix-30/360 943,937.38 6.500000 0.00 5,112.99 5,112.99
A10 126690K88 Senior Fix-30/360 3,704,278.53 6.500000 0.00 20,064.84 20,064.84
A10 126690K88 Senior Fix-30/360 487,278.66 6.500000 72,007.72 2,639.43 74,647.15
A11 3,470,988.68 6.500000 30,768.24 18,801.19 49,569.43
A11 126690K96 Senior Fix-30/360 0.05 6.500000 0.00 0.00 0.00
A11 126690K96 Senior Fix-30/360 403,335.80 6.500000 0.00 2,184.74 2,184.74
A11 126690K96 Senior Fix-30/360 2,859,443.13 6.500000 0.00 15,488.65 15,488.65
A11 126690K96 Senior Fix-30/360 208,209.70 6.500000 30,768.24 1,127.80 31,896.04
A12 1,621,224.37 6.500000 0.00 8,781.63 8,781.63
A12 126690L20 Senior Fix-30/360 0.06 6.500000 0.00 0.00 0.00
A12 126690L20 Senior Fix-30/360 1,621,224.31 6.500000 0.00 8,781.63 8,781.63
A13 126690L38 Senior Fix-30/360 650,000.00 6.500000 0.00 3,520.83 3,520.83
A14 126690L46 Senior Var-30/360 10,645,127.76 5.912000 0.00 52,445.00 52,445.00
A15 126690L53 Senior Var-30/360 4,914,315.37 7.773684 0.00 31,835.28 31,835.28
A16 126690L61 Senior Fix-30/360 20,992,917.00 6.500000 0.00 113,711.63 113,711.63
PO 126690L79 Strip PO Fix-30/360 978,175.97 0.000000 8,852.69 0.00 8,852.69
AR Senior Fix-30/360 980.79 6.500000 0.00 5.34 5.34
- -----------------------------------------------------------------------------------------------------------------------------------
M 126690L95 Mezzanine Fix-30/360 3,143,298.42 6.500000 22,682.29 17,026.20 39,708.49
B1 126690M29 Junior Fix-30/360 1,428,569.39 6.500000 10,308.67 7,738.08 18,046.75
B2 Junior Fix-30/360 618,685.19 6.500000 4,464.48 3,351.21 7,815.69
- -----------------------------------------------------------------------------------------------------------------------------------
Totals 120,325,536.58 1,068,473.54 646,464.84 1,714,938.38
(Table Continued)
Current Cumulative
Realized Ending Realized
Class Losses Balance Losses
- ---------------------------------------------------
<S> <C> <C> <C>
A1 0.00 0.00 0.00
A2 0.00 0.00 0.00
A3 0.00 0.02 0.00
A4 0.00 20,194,000.00 0.00
A5 0.00 17,354,274.31 0.00
A5 0.00 12,052,124 77 0.00
A5 0.00 5,302,149.54 0.00
A6 0.00 1,048,000.00 0.00
A7 0.00 18,713,000.00 0.00
A8 0.00 8,497,095.22 0.00
A8 0.00 0.12 0.00
A8 0.00 8,497,095.10 0.00
A9 0.00 0.07 0.00
A9 0.00 0.07 0.00
A9 0.00 0.00 0.00
A10 0.00 5,063,486.85 0.00
A10 0.00 943,937.38 0.00
A10 0.00 3,704,278.53 0.00
A10 0.00 415,270.94 0.00
A11 0.00 3,440,220.44 0.00
A11 0.00 0.00 0.00
A11 0.00 403,335.80 0.00
A11 0.00 2,859,443.13 0.00
A11 0.00 177,441.46 0.00
A12 0.00 1,621,224.37 0.00
A12 0.00 0.06 0.00
A12 0.00 1,621,224.31 0.00
A13 0.00 650,000.00 0.00
A14 0.00 10,645,127.76 0.00
A15 0.00 4,914,315.37 0.00
A16 0.00 20,992,917.00 0.00
PO 0.00 969,323.28 0.00
AR 0.00 980.79 0.00
- ---------------------------------------------------
M 0.00 3,120,616.13 0.00
B1 0.00 1,418,260.73 0.00
B2 0.00 614,220.71 51,577.00
- ---------------------------------------------------
Tota1s 0.00 119,257,063.05 51,577.00
</TABLE>
<TABLE>
<CAPTION>
THE Distribution Date: 5/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn: KELLY SHEAHAN MORTGAGE PASS THROUGH CERTIFICATES
212-815-2007 SERIES 1994-13
Principal Distribution Detail
Original Beginning Scheduled Unscheduled Net Current
Certificate Certificate Principal Accretion Principal Principal Realized
Class Cusip Balance Balance Distribution Principal Adjustments Distribution Losses
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 126690J72 20,129,000.00 0.00 0.00 0.00 0.00 0,00 0.00
A2 126690J80 12,457,000.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 126690J98 34,445,000.00 0.02 0.00 0.00 0.00 0.00 0.00
A4 126690K21 20,194,000.00 20,194,000.00 0.00 0.00 0.00 0.00 0.00
A5 25,638,000.00 18,273,663.76 919,389.45 0.00 0.00 919,389.45 0.00
A5 126690K39 12,053,565.74 12,052,124.77 0.00 0.00 0.00 0.00 0.00
A5 126690K39 13,584,434.26 6,221,538.99 919,389.45 0.00 0.00 919,389.45 0.00
A6 126690K47 1,048,000.00 1,048,000.00 0.00 0.00 0.00 0.00 0.00
A7 126690K54 18,713,000.00 18,713,000.00 0.00 0.00 0.00 0.00 0.00
A8 35,695,000.00 8,497,095.22 0.00 0.00 0.00 0.00 0.00
A8 126690K62 15,298,000.00 0.12 0.00 0.00 0.00 0.00 0.00
A8 126690K62 20,397,000.00 8,497,095.10 0.00 0.00 0.00 0.00 0.00
A9 8,024,000.00 0.07 0.00 0.00 0.00 0.00 0.00
A9 126690K70 4,064,000.00 0.07 0.00 0.00 0.00 0.00 0.00
A9 126690K70 3,960,000.00 0.00 0.00 0.00 0.00 0.00 0.00
A10 6,940,000.00 5,135,494.57 72,007.72 0.00 0.00 72,007.72 0.00
A10 126690K88 944,050.24 943,937.38 0.00 0.00 0.00 0.00 0.00
A10 126690K88 4,932,000.00 3,704,278.53 0.00 0.00 0.00 0.00 0.00
A10 126690K88 1,063,949.76 487,278.66 72,007.72 0.00 0.00 72,007,72 0.00
A11 10,015,000.00 3,470,988.68 30,768.24 0.00 0.00 30,768.24 0.00
A11 126690K96 2,293,000.00 0.05 0.00 0.00 0.00 0.00 0.00
A11 126690K96 403,384.02 403,335.80 0.00 0.00 0.00 0.00 0.00
A11 126690K96 6,864,000.00 2,859,443.13 0.00 0.00 0.00 0.00 0.00
A11 126690K96 454,615.98 208,209.70 30,768.24 0.00 0.00 30,768.24 0.00
A12 10,030,000.00 1,621,224.37 0.00 0.00 0.00 0.00 0.00
A12 126690L20 5,228,000.00 0.06 0.00 0.00 0.00 0.00 0.00
A12 126690L20 4,802,000.00 1,621,224,31 0.00 0.00 0.00 0.00 0.00
A13 126690L38 650,000.00 650,000.00 0.00 0.00 0.00 0.00 0.00
A14 126690L46 11,108,000.00 10,645,127.76 0.00 0.00 0.00 0.00 0.00
A15 126690L53 5,128,000.00 4,914,315.37 0.00 0.00 0.00 0.00 0.00
A16 126690L61 21,404,000.00 20,992,917.00 0.00 0.00 0.00 0.00 0.00
PO 126690L79 1,629,063.00 978,175.97 8,852.69 0.00 0.00 8,852.69 0.00
AR 1,000.00 980.79 0.00 0.00 0.00 0.00 0.00
- ---------------------------------------------------------------------------------------------------------------------------------
M 126690L95 4,127,682.00 3,143,298.42 22,682.29 0.00 0.00 22,682.29 0.00
B1 126690M29 1,875,953.00 1,428,569.39 10,308.67 0.00 0.00 10,308.67 0.00
B2 875,445.85 618,685.19 4,464.48 0.00 0.00 4,464.48 0.00
- ---------------------------------------------------------------------------------------------------------------------------------
Totals 489,402,143.85 120,325,536.58 1,068,473.54 0.00 0.00 1,068,473.54 0.00
(Table Continued)
Ending Ending
Certificate Certificate
Class Balance Factor
- ------------------------------------------
<S> <C> <C>
A1 0.00 0.00000000000
A2 0.00 0.00000000000
A3 0.02 0.00000000070
A4 20,194,000.00 1.00000000000
A5 17,354,274.31 0.67689657189
A5 12,052,124.77 0.99988045295
A5 5,302,149.54 0.39031066303
A6 1,048,000.00 1.00000000000
A7 18,713,000.00 1.00000000000
A8 8,497,095.22 0.23804721165
A8 0.12 0.00000000777
A8 8,497,095.10 0.41658553235
A9 0.07 0.00000000872
A9 0.07 0.00000001632
A9 0.00 0.00000000000
A10 5,063,486.85 0.72960905620
A10 943,937.38 0.99988045295
A10 3,704,278.53 0.75107026137
A10 415,270.94 0.39031066198
A11 3,440,220.44 0.34350678382
A11 0.05 0.00000001988
A11 403,335.80 0.99988045295
A11 2,859,443.13 0.41658553752
A11 177,441.46 0.39031065780
A12 1,621,224.37 0.16163752443
A12 0.06 0.00000001087
A12 1,621,224.31 0.33761439173
A13 650,000.00 1.00000000000
A14 10,645,127.76 0.95832983075
A15 4,914,315.37 0.95832983034
A16 20,992,917.00 0.98079410391
PO 969,323.28 0.59501890418
AR 980.79 0.98079000000
- ------------------------------------------
M 3,120,616.13 0.75602145102
B1 1,418,260.73 0.75602145977
B2 614,220.71 0.70160902881
- ------------------------------------------
Totals 119,257,063.05
</TABLE>
<TABLE>
<CAPTION>
THE Distribution Date: 5/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn: KELLY SHEAHAN MORTGAGE PASS THROUGH CERTIFICATES
212-815-2007 SERIES 1994-13
Interest Distribution Detail
Beginning Pass Accrued Cumulative Total Net Unscheduled
Certificate Through Optimal Unpaid Deferred Interest Prepayment Interest Interest
Class Balance Rate (%) Interest Interest Interest Due Int Shortfall Adjustment Paid
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
A1 0.00 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 0.00 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 0.02 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A4 20,194,000.00 6.500000 109,384.17 0.00 0.00 109,384.17 0.00 0.00 109,384.17
A5 18,273,663.76 6.500000 98,982.34 0.00 0.00 98,982.34 0.00 0.00 98,982.34
A5 12,052,124.77 6.500000 65,282.34 0.00 0.00 65,282.34 0.00 0.00 65,282.34
A5 6,221,538.99 6.500000 33,700.00 0.00 0.00 33,700.00 0.00 0.00 33,700.00
A6 1,048,000.00 6.500000 5,676.67 0.00 0.00 5,676.67 0.00 0.00 5,676.67
A7 18,713,000.00 6.500000 101,362.08 0.00 0.00 101,362.08 0.00 0.00 101,362.08
A8 8,497,095.22 6.500000 46,025.93 0.00 0.00 46,025.93 0.00 0.00 46,025.93
A8 0.12 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A8 8,497,095.10 6.500000 46,025.93 0.00 0.00 46,025.93 0.00 0.00 46,025.93
A9 0.07 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A9 0.07 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A9 0.00 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A10 5,135,494.57 6.500000 27,817.26 0.00 0.00 27,817.26 0.00 0.00 27,817.26
A10 943,937.38 6.500000 5,112.99 0.00 0.00 5,112.99 0.00 0.00 5,112.99
A10 3,704,278.53 6.500000 20,064.84 0.00 0.00 20,064.84 0.00 0.00 20,064.84
A10 487,278.66 6.500000 2,639.43 0.00 0.00 2,639.43 0.00 0.00 2,639.43
A11 3,470,988.68 6.500000 18,801.19 0.00 0.00 18,801.19 0.00 0.00 18,801.19
A11 0.05 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A11 403,335.80 6.500000 2,184.74 0.00 0.00 2,184.74 0.00 0.00 2,184.74
A11 2,859,443.13 6.500000 15,488.65 0.00 0.00 15,488.65 0.00 0.00 15,488.65
A11 208,209.70 6.500000 1,127.80 0.00 0.00 1,127.80 0.00 0.00 1,127.80
A12 1,621,224.37 6.500000 8,781.63 0.00 0.00 8,781.63 0.00 0.00 8,781.63
A12 0.06 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A12 1,621,224.31 6.500000 8,781.63 0.00 0.00 8,781.63 0.00 0.00 8,781.63
A13 650,000.00 6.500000 3,520.83 0.00 0.00 3,520.83 0.00 0.00 3,520.83
A14 10,645,127.76 5.912000 52,445.00 0.00 0.00 52,445.00 0.00 0.00 52,445.00
A15 4,914,315.37 7.773684 31,835.28 0.00 0.00 31,835.28 0.00 0.00 31,835.28
A16 20,992,917.00 6.500000 113,711.63 0.00 0.00 113,711.63 0.00 0.00 113,711.63
PO 978,175.97 0.000000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
AR 980.79 6.500000 5.31 0.00 0.00 5.31 0.00 0.00 5.34
- -----------------------------------------------------------------------------------------------------------------------------------
M 3,143,298.42 6.500000 17,026.20 0.00 0.00 17,026.20 0.00 0.00 17,026.20
B1 1,428,569.39 6.500000 7,738.08 0.00 0.00 7,738.08 0.00 0.00 7,738.08
B2 618,685.19 6.500000 3,351.21 0.00 0.00 3,351.21 0.00 0.00 3,351.21
- -----------------------------------------------------------------------------------------------------------------------------------
Totals 120,325,536.58 646,464.81 0.00 0.00 646,464.81 0.00 0.00 646,464.84
</TABLE>
<TABLE>
<CAPTION>
THE Distribution Date: 5/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn: KELLY SHEAHAN MORTGAGE PASS THROUGH CERTIFICATES
212-815-2007 SERIES 1994-13
Current Payment Information
Factors per $1,000
Original Beginning Cert. Ending Cert. Pass
Certificate Notional Principal Interest Notional Through
Class Cusip Balance Balance Distribution Distribution Balance Rate (%)
- ------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
A1 126690J72 20,129,000.00 0.000000000 0.000000000 0.000000000 0.000000000 6.500000
A2 126690J80 12,457,000.00 0.000000000 0.000000000 0.000000000 0.000000000 6.500000
A3 126690J98 34,445,000.00 0.000000704 0.000000000 0.000000004 0.000000704 6.500000
A4 126690K21 20,194,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A5 25,638,000.00 712.756991965 35.860420080 3.860766830 676.896571885 6.500000
A5 126690K39 12,053,565.74 999.880452951 0.000000000 5.416019120 999.880452951 6.500000
A5 126690K39 13,584,434.26 457.990290214 67.679627187 2.480780739 390.310663027 6.500000
A6 126690K47 1,048,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A7 126690K54 18,713,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A8 35,695,000.00 238.047211654 0.000000000 1.289422328 238.047211654 6.500000
A8 126690K62 15,298,000.00 0.000007773 0.000000000 0.000000042 0.000007773 6.500000
A8 126690K62 20,397,000.00 416.585532350 0.000000000 2.256504967 416.585532350 6.500000
A9 8,024,000.00 0.000008724 0.000000000 0.000000000 0.000008724 6.500000
A9 126690K70 4,064,000.00 0.000016319 0.000000000 0.000000088 0.000016319 6.500000
A9 126690K70 3,960,000.00 0.000000000 0.000000000 0.000000000 0.000000000 6.500000
A10 6,940,000.00 739.984808357 10.375752161 4.008250720 729.609056196 6.500000
A10 126690K88 944,050.24 999.880452951 0 000000000 5.416019120 999.880452951 6.500000
A10 126690K88 4,932,000.00 751.070261370 0.000000000 4.068297249 751.070261370 6 500000
A10 126690K88 1,063,949.76 457.990289280 67.679627304 2.480780734 390.310661976 6.500000
A11 10,015,000.00 346.578999501 3.072215676 1.877303045 343.506783824 6.500000
A11 126690K96 2,293,000.00 0.000019876 0,000000000 0.000000108 0.000019876 6.500000
A11 126690K96 403,384.02 999.880452952 0.000000000 5.416019120 999.880452952 6.500000
A11 126690K96 6,864,000.00 416.585537519 0.000000000 2.256504995 416.585537519 6.500000
A11 126690K96 454,615.98 457.990285567 67.679627767 2.480780713 390.310657800 6.500000
A12 10,030,000.00 161.637524427 0.000000000 0.875536391 161.637524427 6.500000
A12 126690L20 5,228,000.00 0.000010875 0.000000000 0.000000059 0.000010875 6.500000
A12 126690L20 4,802,000.00 337.614391731 0.000000000 1.828744622 337.614391731 6.500000
A13 126690L38 650,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A14 126690L46 11,108,000.00 958.329830753 0.000000000 4.721371633 958.329830753 5.912000
A15 126690L53 5,128,000.00 958.329830343 0.000000000 6.208127484 958.329830343 7.773684
A16 126690L61 21,404,000.00 980.794103906 0.000000000 5.312634729 980.794103906 6.500000
PO 126690L79 1,629,063.00 600.453126414 5.434222234 0.000000000 595.018904180 0.000000
AR 1,000.00 980.790000000 0.000000000 5.341057969 980.790000000 6.500000
M 126690L95 4,127,682.00 761.516614959 5.495163942 4.124881664 756.021451017 6.500000
B1 126690M29 1,875,953.00 761.516623776 5.495164005 4.124881712 756.021459770 6.500000
B2 875,445.85 706.708694473 5.099665666 3.828005428 701.609028808 6.500000
Totals 489,402,143.85 481.057492313 4.271721667 2.584544924 476.785770686
</TABLE>
<TABLE>
<CAPTION>
THE
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn: KELLY SHEAHAN MORTGAGE PASS THROUGH CERTIFICATES
212-815-2007 SERIES 1994-13
<S> <C>
Pool Level Data
Distribution Date 5/25/99
Cut-off Date 4/1/94
Determination Date 5/1/99
Accrual Period Begin 4/1/99
End 5/1/99
Number of Days in Accrual Period 30
Collateral Information
Group 1
- -------
Cut-Off Date Balance 250,127,143.85
Beginning Aggregate Pool Stated Principal Balance 120,325,536.57
Ending Aggregate Pool Stated Principal Balance 119,257,063.03
Beginning Aggregate Certificate Stated Principal Balance 120,325,536.59
Ending Aggregate Certificate Stated Principal Balance 119,257,063.05
Beginning Aggregate Loan Count 754
Loans Paid Off or Otherwise Removed Pursuant to Pooling and Servicing Agreement 10
Ending Aggregate Loan Count 744
Beginning Weighted Average Loan Rate (WAC) 7.088344%
Ending Weighted Average Loan Rate (WAC) 7.087500%
Beginning Net Weighted Average Loan Rate 6.837094%
Ending Net Weighted Average Loan Rate 6.836250%
Weighted Average Maturity (WAM) (Months) 118
Servicer Advances 3,170.41
Aggregate Pool Prepayment 285,986.31
Certificate Information
Group 1
- -------
Senior Percentage 95.6508857958%
Senior Prepayment Percentage 98.6952657387%
Subordinate Percentage 4.3491142042%
Subordinate Prepayment Percentage 1.3047342613%
Certificate Account
Beginning Balance 0.00
Deposit
Payments of Interest and Principal 1,779,188.28
Liquidation Proceeds 0.00
All Other Proceeds 0.00
Other Amounts 0.00
------------
Total Deposits 1,779,188.28
Withdrawals
Reimbursement of Servicer Advances 0.00
Payment of Master Servicer Fees 64,146.54
Payment of Sub Servicer Fees 0.00
Payment of Other Fees 0.00
Payment of Insurance Premium(s) 0.00
Payment of Personal Mortgage Insurance 0.00
Other Permitted Withdrawal per the Pooling and Service Agreement 0.00
Payment of Principal and Interest 1,714,938.40
------------
Total Withdrawals 1,779,084.94
Ending Balance 103.34
Prepayment Compensation
Total Gross Prepayment Interest Shortfall 20 57
Compensation for Gross PPIS from Servicing Fees 0.00
Other Gross PPIS Compensation 0.00
-----
Total Net PPIS (Non-Supported PPIS) 20.57
Master Servicing Fees Paid 64,146.54
Sub Servicing Fees Paid 0.00
Insurance Premium(s) Paid 0.00
Personal Mortgage Insurance Fees Paid 0.00
Other Fees Paid 0.00
Total Fees 64,146.54
</TABLE>
<TABLE>
<CAPTION>
Delinquency Information
Group 1
- -------
Delinquency 30- 59 Days 60 - 89 Days 90+ Days Totals
- ----------- ----------- ------------ -------- ------
<S> <C> <C> <C> <C>
Scheduled Principal Balance 269,363.31 0.00 0.00 269,363.31
Percentage of Total Pool Balance 0.225868% 0.000000% 0.000000% 0.225868%
Number of Loans 1 0 0 1
Percentage of Total Loans 0.134409% 0.000000% 0.000000% 0.134409%
Foreclosure
- -----------
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.000000%
Bankruptcy
- ----------
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.000000%
REO
- ---
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000%% 0.000000% 0.000000%
Book Value of all REO Loans 0.00
Percentage of Total Pool Balance 0.000000%
Current Realized Losses 0.00
Additional Gains (Recoveries)/Losses 0.00
Total Realized Losses 51,577.00
Subordination/Credit Enhancement Information
Protection Original Current
- ---------- -------- -------
Bankruptcy Loss 100,000.00 100,000.00
Bankruptcy Percentage 0.039980% 0.083852%
Credit/Fraud Loss 2,501,271.44 0.00
Credit/Fraud Loss Percentage 1.000000% 0.000000%
Special Hazard Loss 1,493,103.00 1,493,103.00
Special Hazard Loss Percentage 0.596938% 1,252004%
Credit Support Original Current
- -------------- -------- -------
Class A 482,523,063.00 114,103,965.47
Class A Percentage 98.594391% 95.679000%
Class M 4,127,683.00 3,120,616.13
Class M Percentage 0.843413% 2.616714%
Credit Support Original Current
- -------------- -------- -------
Class B1 1,875,953.00 1,418,260.73
Class B1 Percentage 0.383315% 1.189247%
Class B2 875,445.85 614,220.71
Class B2 Percentage 0.178881% 0.515039%
</TABLE>
Page l of 5
<TABLE>
<CAPTION>
Chase Mortgage Finance Corporation, Series 1993K
Statement to Certificateholders
May 25, 1999
REVISED REPORT
- ------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION IN DOLLARS
- ------------------------------------------------------------------------------------------------------------------------------
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE INTEREST PRINCIPAL TOTAL LOSSES INTEREST BALANCE
- ------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
IA1 33,600,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
IA2 29,694,000.00 7,328,684.57 39,697.04 724,361.23 764,058.27 0.00 0.00 6,604,323.34
IA3 8,700,000.00 874,380.44 4,736.23 874,380.44 879,116.67 0.00 0.00 0.00
IA4 10,700,000.00 10,700,000.00 57,958.33 467,300.28 525,258.61 0.00 0.00 10,232,699.72
IA5 2,000,000.00 2,000,000.00 10,833.33 0.00 10,833.33 0.00 0.00 2,000,000.00
IA6 10,064,000.00 10,064,000.00 54,513.33 0.00 54,513.33 0.00 0.00 10,064,000.00
IA7 13,650,000.00 13,052,415.00 61,117.93 0.00 61,117.93 0.00 0.00 13,052,415.00
IA8 4,468,333.00 4,272,713.31 26,985.83 0.00 26,985.83 0.00 0.00 4,272,713.31
IA9 2,881,667.00 2,755,510.16 20,666.33 0.00 20,666.33 0.00 0.00 2,755,510.16
IA10 4,105,000.00 1,475,077.87 7,298.56 0.00 7,298.56 0.00 0.00 1,475,077.87
IA11 2,210,000.00 794,134.50 4,993.00 0.00 4,993.00 0.00 0.00 794,134.50
IIA1 75,000,000.00 10,610,977.16 61,897.37 3,383,908.22 3,445,805.59 0.00 0.00 7,227,068.94
IIA2 30,000,000.00 8,536,992.44 49,799.12 1,127,969.41 1,177,768.53 0.00 0.00 7,409,023.03
IIA3 15,000,000.00 15,000,000.00 87,500.00 0.00 87,500.00 0.00 0.00 15,000,000.00
IIA4 27,533,000.00 27,533,000.00 172,081.25 0.00 172,081.25 0.00 0.00 27,533,000.00
IIA5 13,767,000.00 13,767,000.00 68,835.00 0.00 68,835.00 0.00 0.00 13,767,000.00
IIA6 8,400,000.00 8,400,000.00 49,000.00 0.00 49,000.00 0.00 0.00 8,400,000.00
IIA7 12,545,000.00 6,779,549.94 33,544.65 0.00 33,544.65 0.00 0.00 6,779,549.94
IIA8 5,377,000.00 2,905,830.21 22,953.39 0.00 22,953.39 0.00 0.00 2,905,830.21
IM 2,243,734.00 1,600,039.51 8,666.88 25,006.75 33,673.63 0.00 0.00 1,575,032.76
IIM 3,447,817.00 3,046,035.03 17,768.54 44,762.27 62,530.81 0.00 0.00 3,001,272.76
B1 9,754,225.91 7,962,561.92 45,305.85 119,571.60 164,877.45 0.00 0.00 7,842,990.32
B2 0.00 0.00 0.52 0.00 0.52 0.00 0.00 0.00
- ------------------------------------------------------------------------------------------------------------------------------
TOTALS 325,140,776.91 159,458,902.06 906,152.48 6,767,260.20 7,673,412.68 0.00 0.00 152,691,641.86
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
AX 265,008,574.49 138,405,645.05 42,853.98 0.00 42,853.98 0.00 0.00 131,698,336.60
AI 325,140,776.91 159,458,902.06 9,158.92 0.00 9,158.92 0.00 0.00 152,691,641.86
AW 325,140,776.91 159,458,902.06 52,012.90 0.00 52,012.90 0.00 0.00 152,691,641.86
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
B1C1 3,844,848.52 2,741,817.67 14,851.51 42,851.41 57,702.92 0.00 0.00 2,698,966.26
B1C2 5,909,377.39 5,220,744.25 30,454.34 76,720.19 107,174.53 0.00 0.00 5,144,024.06
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>
CHASE (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2 of 5
<TABLE>
<CAPTION>
Chase Mortgage Finance Corporation, Series 1993K
Statement to Certificateholders
May 25,1999
REVISED REPORT
- ------------------------------------------------------------------------------------------------------ -----------------------
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
- ------------------------------------------------------------------------------------------------------ -----------------------
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS-THRU
CLASS CUSIP FACTOR INTEREST PRINCIPAL TOTAL FACTOR CLASS RATE
- ------------------------------------------------------------------------------------------------------ -----------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
IA1 161626VE3 0.0000000 0.000000 0.000000 0.000000 0.0000000 IA1 6.500000%
IA2 161626VH6 246.8069162 1.336871 24.394195 25.731066 222.4127211 IA2 6.500000%
IA3 161626VJ2 100.5034989 0.544394 100.503499 101.047893 0.0000000 IA3 6.500000%
IA4 161626VK9 1,000.0000000 5.416666 43.672923 49.089590 956.3270766 IA4 6.500000%
IA5 161626VL7 1,000.0000000 5.416665 0.000000 5.416665 1,000.0000000 IA5 6.500000%
IA6 161626VM5 1,000.0000000 5.416666 0.000000 5.416666 1,000.0000000 IA6 6.500000%
IA7 161626VN3 956.2208791 4.477504 0.000000 4.477504 956.2208791 IA7 5.619000%
IA8 161626VP8 956.2208792 6.039351 0.000000 6.039351 956.2208792 IA8 7.579023%
IA9 161626VQ6 956.2208819 7.171658 0.000000 7.171658 956.2208819 IA9 9.000000%
IA10 161626VF0 359.3368745 1.777968 0.000000 1.777968 359.3368745 IA10 5.937500%
IA11 161626VG8 359.3368778 2.259276 0.000000 2.259276 359.3368778 IA11 7.544822%
IIA1 161626VS2 141.4796955 0.825298 45.118776 45.944075 96.3609192 IIA1 7.000000%
IIA2 161626VT0 284.5664147 1.659971 37.598980 39.258951 246.9674343 IIA2 7.000000%
IIA3 161626VU7 1,000.0000000 5.833333 0.000000 5.833333 1,000.0000000 IIA3 7.000000%
IIA4 161626VV5 1,000.0000000 6.250000 0.000000 6.250000 1,000.0000000 IIA4 7.500000%
IIA5 161626VW3 1,000.0000000 5.000000 0.000000 5.000000 1,000.0000000 IIA5 6.000000%
IIA6 161626VX1 1,000.0000000 5.833333 0.000000 5.833333 1,000.0000000 IIA6 7.000000%
IIA7 161626VY9 540.4184886 2.673946 0.000000 2.673946 540.4184886 IIA7 5.937500%
IIA8 161626VZ6 540.4184880 4.268810 0.000000 4.268810 540.4184880 IIA8 9.478900%
IM 161626VR4 713.1146161 3.862704 11.145149 15.007853 701.9694670 IM 6.500000%
IIM 161626WA0 883.4677217 5.153562 12.982786 18.136348 870.4849358 IIM 7.000000%
B1 816.3192029 4.644741 12.258441 16.903181 804.0607622 B1C1 6.500000%
- ------------------------------------------------------------------------------------------------------ B1 0.000000%
TOTALS 490.4303409 2.786954 20.813324 23.600278 469.6170173 B1C2 7.000000%
- ------------------------------------------------------------------------------------------------------ -----------------------
- ------------------------------------------------------------------------------------------------------
AX 1616262D7 522.27 0.161708 0.000000 0.161708 496.96 -----------------------
AI 490.43 0.028169 0.000000 0.028169 469.62 AX 0.000000%
AW 490.43 0.159970 0.000000 0.159970 469.62 AI 0.000000%
- ------------------------------------------------------------------------------------------------------ AW 0.000000%
B1C1 713.11 3.862704 11.145149 15.007853 701.97 -----------------------
B1C2 883.47 5.153562 12.982787 18.136349 870.48
- ------------------------------------------------------------------------------------------------------
</TABLE>
CHASE (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 3 of 5
Chase Mortgage Finance Corporation, Series 1993K
Statement to Certificateholders
May 25,1999
REVISED REPORT
- --------------------------------------------------------------------------------
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE
CONTACT THE ADMINISTRATOR LISTED BELOW:
Karen Dobres
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-3232
Email: [email protected]
- --------------------------------------------------------------------------------
CHASE (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4 of 5
<TABLE>
<CAPTION>
Chase Mortgage Finance Corporation, Series 1993K
May 25, 1999
REVISED REPORT
- ---------------------------------------------------------------------------------------------------
<S> <C> <C>
Sec. 6.02(a)(iii) Principal Prepayments - Group 1 1,761,085.16
Sec. 6.02(a)(iii) Principal Prepayments - Group 2 4,481,965.01
Sec. 6.02(a)(iii) Principal Prepayments - Total 6,243,050.17
Sec. 6.02(a)(iii) Repurchase Principal - Group 1 0.00
Sec. 6.02(a)(iii) Repurchase Principal - Group 2 0.00
Sec. 6.02(a)(iii) Repurchase Principal - Total 0.00
Sec. 6.02(a)(iv) Advance by Master Servicer - Group 1 586,559.52
Sec. 6.02(a)(iv) Advance by Master Servicer - Group 2 207,159.64
Sec. 6.02(a)(iv) Advance by Master Servicer - Total 793,719.16
Sec. 6.02(a)(iv) Delinquency for Due Period - Group 1 586,559.52
Sec. 6.02(a)(iv) Delinquency for Due Period - Group 2 207,159.64
Sec. 6.02(a)(iv) Delinquency for Due Period - Total 793,719.16
Sec. 6.02(a)(x) Advances Recovered - Group 1 0.00
Sec. 6.02(a)(x) Advances Recovered - Group 2 0.00
Sec. 6.02(a)(x) Advances Recovered 0.00
Sec. 6.02(a)(v) Ending Loan Count - Group 1 193
Sec. 6.02(a)(v) Ending Loan Count - Group 2 261
Sec. 6.02(a)(v) Ending Loan Count - Total 454
Sec. 6.02(a)(vi) Servicing Fees - Group 1 12,904.56
Sec. 6.02(a)(vi) Servicing Fees - Group 2 22,497.55
Sec. 6.02(a)(vi) Servicing Fees - Total 35,402.11
Sec. 6.02(a)(vi) Additional Servicing Compensation 0.00
Sec. 6.02(a)(vii) Servicing (Escrow) Advances - Group 1 0.00
Sec. 6.02(a)(vii) Servicing (Escrow) Advances - Group 2 0.00
Sec. 6.02(a)(vii) Servicing (Escrow) Advances - Total 0.00
Sec. 6.02(a)(v) Principal Balance of Mortgage Loans - Group 1 55,524,872.92
Sec. 6.02(a)(v) Principal Balance of Mortgage Loans - Group 2 97,166,768.94
Sec. 6.02(a)(v) Principal Balance of Mortgage Loans - Total 152,691,641.86
Sec. 6.02(a)(xi) Ending Class I A % 92.30255%
Sec. 6.02(a)(xi) Ending Class II A % 91.61720%
Sec. 6.02(a)(xi) Ending Class A % 91.86642%
Sec. 6.02(a)(xi) Ending Class I M % 2.83663%
Sec. 6.02(a)(xi) Ending Class II M % 3.08879%
Sec. 6.02(a)(xi) Ending Class M % 2.99709%
Sec. 6.02(a)(xi) Ending Class I B % 4.86082%
Sec. 6.02(a)(xi) Ending Class II B % 5.29402%
Sec. 6.02(a)(xi) Ending Class B % 5.13649%
Sec. 6.02(a) Ending WAC - Group 1 7.25689%
Sec. 6.02(a) Ending WAC - Group 2 7.59530%
Sec. 6.02(a)(xi) Class I A Certificate Balance 51,250,873.90
Sec. 6.02(a)(xi) Class II A Certificate Balance 89,021,472.12
Sec. 6.02(a)(xi) Class A Certificate Balance 140,272,346.02
Sec. 6.02(a)(xi) Class I M Certificate Balance 1,575,032.76
Sec. 6.02(a)(xi) Class II M Certificate Balance 3,001,272.76
Sec. 6.02(a)(xi) Class M Certificate Balance 4,576,305.52
Sec. 6.02(a)(xi) Class I B Certificate Balance 2,698,966.26
Sec. 6.02(a)(xi) Class II B Certificate Balance 5,144,024.06
Sec. 6.02(a)(xi) Class B Certificate Balance 7,842,990.32
</TABLE>
CHASE (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5 of 5
<TABLE>
<CAPTION>
Chase Mortgage Finance Corporation, Series 1993K
May 25,1999
REVISED REPORT
- ----------------------------------------------------------------------------------------------
<S> <C> <C>
Sec. 6.02(a)(xi) Class I A Prepayment % 97.74092%
Sec. 6.02(a)(xi) Class II A Prepayment % 97.56382%
Sec. 6.02(a)(xiv) Prepayment Interest Shortfall - Group 1 0.00
Sec. 6.02(a)(xiv) Prepayment Interest Shortfall - Group 2 0.00
Sec. 6.02(a)(xiv) Prepayment Interest Shortfall - Total 0.00
Sec. 6.02(a)(ix) REO Book Value - Group 1 0.00
Sec. 6.02(a)(ix) REO Book Value - Group 2 0.00
Sec. 6.02(a)(ix) REO Book Value - Total 0.00
Sec. 6.02(a)(xi) Current Realized Loss - Group 1 0.00
Sec. 6.02(a)(xi) Current Realized Loss - Group 2 0.00
Sec. 6.02(a)(xii) Current Realized Loss - Total 0.00
Sec. 6.02(a)(xii) Cumulative Realized Loss - Group 1 0.00
Sec. 6.02(a)(xii) Cumulative Realized Loss - Group 2 0.00
Sec. 6.02(a)(xii) Cumulative Realized Loss - Total 0.00
</TABLE>
Group 1
---------------------------------------------------------------
Category Number Principal Balance Percentage
---------------------------------------------------------------
1 Month 2 475,958.27 0.86%
2 Months 0 0.00 0.00%
3+ Months 0 0.00 0.00%
---------------------------------------------------------------
Total 2 475,958.27 0.86%
Group 2
---------------------------------------------------------------
Category Number Principal Balance Percentage
---------------------------------------------------------------
1 Month 3 1,219,460.78 1.26%
2 Months 0 0.00 0.00%
3+ Months 1 445,646.97 0.46%
---------------------------------------------------------------
Total 4 1,665,107.75 1.72%
Loans in Foreclosure
Group 1
-----------------------------------------------
Number Principal Balance Percentage
-----------------------------------------------
1 228,802.80 0.41%
Group 2
-----------------------------------------------
Number Principal Balance Percentage
-----------------------------------------------
0 0.00 0.00%
REO
Group 1
-----------------------------------------------
Number Principal Balance Percentage
-----------------------------------------------
0 0.00 0.00%
Group 2
-----------------------------------------------
Number Principal Balance Percentage
-----------------------------------------------
1 238,223.36 0.25%
CHASE (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
EXHIBIT 99.07
GREENWICH CAPITAL 1998-C
PAYMENT DATE - 24TH + 3 BUSINESS DAYS
THE PAGE NUMBER 1
BANK OF PAYMENT DATE 6/29/99
NEW
YORK
CORPORATE TRUST AND AGENCY SERVICES
101 BARCLAY STREET
NEW YORK, NEW YORK 10286
KELLY SHEAHAN
(212) 815-2007
GREENWICH CAPITAL
PASS THROUGH CERTIFICATES, SERIES 1998-C
CURRENT PAYMENT INFORMATION
<TABLE>
<CAPTION>
BEGINNING PASS THRU PRINCIPAL INTEREST TOTAL PRINCIPAL INTEREST ENDING
CLASS CERT BALANCE RATE DIST AMT DIST AMT DIST LOSS SHORTFALL CERT BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 20,027,000.00 6.5000% 0.00 108,479.55 108,479.55 0.00 0.03 20,027,000.00
A-2 15,518,000.00 6.5000% 0.00 84,055.80 84,055.80 0.00 0.03 15,518,000.00
R 80.00 6.5000% 0.00 0.43 0.43 0.00 0.00 80.00
GRAND TOTAL 35,545,080.00 0.00 192,535.79 192,535.79 0.00 0.06 35,545,080.00
</TABLE>
FACTORS PER $1,000
PRINCIPLE INTEREST ENDING
CLASS FACTOR FACTOR FACTOR
A-1 0.0000000 5.4166650 1000.00000000
A-2 0.0000000 5.4166647 1000.00000000
R 0.0000000 5.4166647 1000.00000000
THE PAGE NUMBER 2
BANK OF PAYMENT DATE 6/29/99
NEW
YORK
CORPORATE TRUST AND AGENCY SERVICES
101 BARCLAY STREET
NEW YORK, NEW YORK 10286
KELLY SHEAHAN
(212) 815-2007
GREENWICH CAPITAL
PASS THROUGH CERTIFICATES, SERIES 1998-C
CURRENT COLLATERAL INFORMATION
<TABLE>
<CAPTION>
<S> <C> <C>
CHASE 1993-K CHASE 1993-K CHASE 1993-K
1A-7 1A-8 1A-9
BEG BAL 13,052,415.00 BEG BAL 4,272,713.31 BEG BAL 2,755,510.16
PRIN 0.00 PRIN 0.00 PRIN 0.00
INT 60,802.50 INT 27,301.26 INT 20,666.33
COUPON 0.06 COUPON 0.08 COUPON 0.09
LOSSES 0.00 LOSSES 0.00 LOSSES 0.00
INT SHORTFALL 0.00 INT SHORTFALL 0.00 INT SHORTFALL 0.00
END BAL 13,052,415.00 END BAL 4,272,713.31 END BAL 2,755,510.16
0-29 0.00 0-29 0.00 0-29 0.00
30-59 240,966.11 30-59 240,966.11 30-59 240,966.11
60-89 327,755.37 60-89 327,755.37 60-89 327,755.37
90+ 445,081.28 90+ 445,081.28 90+ 445,081.28
REO 237,929.26 REO 237,929.26 REO 237,929.26
FORECLOSURES 227,288.19 FORECLOSURES 227,288.19 FORECLOSURES 227,288.19
TABLE CONT.
<S> <C>
CWMBS 1994-13 CWMBS 1994-13
A-14 A-15
BEG BAL 10,645,127.76 BEG BAL 4,914,315.37
PRIN 0.00 PRIN 0.00
INT 52,063.55 INT 32,216.73
COUPON 0.06 COUPON 0.08
LOSSES 0.00 LOSSES 0.00
INT SHORTFALL 0.00 INT SHORTFALL 0.00
END BAL 10,645,127.76 END BAL 4,914,315.37
0-29 0.00 0-29 0.00
30-59 869,176.77 30-59 869,176.77
60-89 0.00 60-89 0.00
90+ 0.00 90+ 0.00
REO 0.00 REO 0.00
FORECLOSURES 0.00 FORECLOSURES 0.00
</TABLE>
THE Distribution Date 6/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286
Attn: KELLY SHEAHAN CWMBS INC
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERlES 1994-13
<TABLE>
<CAPTION>
CERTIFICATEHOLDER MONTHLY DISTRIBUTION SUMMARY
- ------------------------------------------------------------------------------------------------------------------------------
CERTIFICATE PASS CURRENT
CLASS RATE BEGINNING THROUGH PRINCIPAL INTEREST TOTAL REALIZED
CLASS CUSIP DESCRIPTION TYPE BALANCE RATE (%) DISTRIBUTION DISTRIBUTION DISTRIBUTION LOSSES
- ------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
A1 126690J72 SENIOR FIX-30/360 0.00 6.500000 0.00 0.00 0.00 0.00
A2 126690J8O SENIOR FIX-30/360 0.00 6.500000 0.00 0.00 0.00 0.00
A3 126690J98 SENIOR FIX-30/360 0.02 6.500000 0.00 0.00 0.00 0.00
A4 126690K21 SENIOR FIX-30/360 20,194,000.00 6.500000 0.00 109,384.17 109,384.17 0.00
A5 17,354,274.31 6.500000 2,064,539.59 94,002.32 2,158,541.91 0.00
A5 126690K39 SENIOR FIX-30/360 12,052,124.77 6.500000 43,571.05 65,282.34 108,853.39 0.00
A5 126690K39 SENIOR FIX-30/360 5,302,149.54 6.500000 2,020,968.54 28,719.98 2,049,688.52 0.00
A6 126690K47 SENIOR FIX-30/360 1,048,000.00 6.500000 0.00 5,676.67 5,676.67 0.00
A7 126690K54 SENIOR FIX-30/360 18,713,000.00 6.500000 0.00 101,362.08 101,362.08 0.00
A8 8,497,095.22 6.500000 181,899.08 46,025.93 227,925.01 0.00
A8 126690K62 SENIOR FIX-30/360 0.12 6.500000 0.00 0.00 0.00 0.00
A8 126690K62 SENIOR FIX-30/360 8,497,095.10 6.500000 181,899.08 46,025.93 227,925.01 0.00
A9 0.07 6.500000 0.00 0.00 0.00 0.00
A9 126690K70 SENIOR FIX-30/360 0.07 6.500000 0.00 0.00 0.00 0.00
A9 126690K70 SENIOR FIX-30/360 0.00 6.500000 0.00 0.00 0.00 0.00
A10 5,063,486.85 6.500000 240,995.57 27,427.21 268,422.78 0.00
A10 126690K88 SENIOR FIX-30/360 943,937.38 6.500000 3,412.54 5,112.99 8,525.53 0.00
A10 126690K88 SENIOR FIX-30/360 3,704,278.53 6.500000 79,298.26 20,064.84 99,363.10 0.00
A10 126690KS8 SENIOR FIX-30/360 415,270.94 6.500000 158,284.77 2,249.38 160,534.15 0.00
A11 3,440,220.44 6.500000 130,304.47 18,634.53 148,938.99 0.00
A11 126690K96 SENIOR FIX-30/360 0.05 6.500000 0.00 0.00 0.00 0.00
A11 126690K96 SENIOR FIX-30/360 403,335.80 6.500000 1,458.15 2,184.74 3,642.88 0.00
A11 126690K96 SENIOR FIX-30/360 2,859,443.13 6.500000 61,212.69 15,488.65 76,701.34 0.00
A11 126690K96 SENIOR FIX-30/360 177,441.46 6.500000 67,633.63 961.14 68,594.77 0.00
A12 1,621,224.37 6.500000 48,620.57 8,781.63 57,402.20 0.00
A12 126690L20 SENIOR FIX-30/360 0.06 6.500000 0.00 0.00 0.00 0.00
A12 126690L20 SENIOR FIX-30/360 1,621,224.31 6.500000 48,620.57 8,781.63 57,402.20 0.00
A13 126690L38 SENIOR FIX-30/360 650,000.00 6.500000 0.00 3,520.83 3,520.83 0.00
A14 126690L46 SENIOR VAR-30/360 10,645,127.76 5.869000 0.00 52,063.55 52,063.55 0.00
A15 126690L53 SENIOR VAR-30/360 4,914,315.37 7.866828 0.00 32,216.73 32,216.73 0.00
A16 126690L61 SENIOR FIX-30/360 20,992,917.00 6.500000 0.00 113,711.63 113,711.63 0.00
PO 126690L79 STRIP PO FIX-30/360 969,323.28 0.000000 6,754.22 0.00 6,754.22 0.00
AR SENIOR FIX-30/360 980.79 6.500000 0.00 5.34 5.34 0.00
- ------------------------------------------------------------------------------------------------------------------------------
M 126690L95 MEZZANINE FIX-30/360 3,120,616.13 6.500000 35,850.02 16,903.34 52,753.36 0.00
B1 126690M29 JUNIOR FIX-30/360 1,418,260.73 6.500000 16,293.16 7,682.25 23,975.40 0.00
B2 JUNIOR FIX-30/360 614,220.71 6.500000 7,056.24 3,327.03 10,383.27 0.00
- ------------------------------------------------------------------------------------------------------------------------------
Totals 119,257,063.05 2,732,312.92 640,725.24 3,373,038.14 0.00
- ------------------------------------------------------------------------------------------------------------------------------
(table continued)
- -------------------------------------
CUMULATIVE
ENDING REALIZED
CLASS BALANCE LOSSES
- -------------------------------------
<S> <C> <C>
A1 0.00 0.00
A2 0.00 0.00
A3 0.02 0.00
A4 20,194,000.00 0.00
A5 15,289,734.73 0.00
A5 12,008,553.73 0.00
A5 3,281,181.00 0.00
A6 1,048,000.00 0.00
A7 18,713,000.00 0.00
A8 8,315,196.14 0.00
A8 0.12 0.00
A8 8,315,196.02 0.00
A9 0.07 0.00
A9 0.07 0.00
A9 0.00 0.00
A10 4,822,491.28 0.00
A10 940,524.84 0.00
A10 3,624,980.27 0.00
A10 256,986.17 0.00
A11 3,309,915.97 0.00
A11 0.05 0.00
A11 401,877.65 0.00
A11 2,798,230.44 0.00
A11 109,807.83 0.00
A12 1,572,603.80 0.00
A12 0.06 0.00
A12 1,572,603.74 0.00
A13 650,000.00 0.00
A14 10,645,127.76 0.00
A15 4,914,315.37 0.00
A16 20,992,917.00 0.00
PO 962,569.06 0.00
AR 980.79 0.00
- -------------------------------------
M 3,084,766.11 0.00
B1 1,401,967.57 0.00
B2 607,164.47 51,577.00
- -------------------------------------
Totals 116,524,750.14 51,577.00
- -------------------------------------
</TABLE>
<PAGE>
THE Distribution Date 6/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286
Attn: KELLY SHEAHAN CWMBS INC
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
PRINCIPAL DISTRIBUTION DETAIL
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
ORIGINAL BEGINNING SCHEDULED UNSCHEDULED NET CURRENT ENDING
CERTIFICATE CERTIFICATE PRINCIPAL ACCRETION PRINCIPAL PRINCIPAL REALIZED CERTIFICATE
CLASS CUSIP BALANCE BALANCE DISTRIBUTION PRINCIPAL ADJUSTMENTS DISTRIBUTION LOSSES BALANCE
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
A1 126690J72 20,129,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 126690J8O 12,457,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 126690J98 34,445,000.00 0.02 0.00 0.00 0.00 0.00 0.00 0.02
A4 126690K21 20,194,000.00 20,194,000.00 0.00 0.00 0.00 0.00 0.00 20,194,000.00
A5 25,638,000.00 17,354,274.31 2,064,539.59 0.00 0.00 2,064,539.59 0.00 15,289,734.73
A5 126690K39 12,053,565.74 12,052,124.77 43,571.05 0.00 0.00 43,571.05 0.00 12,008,553.73
A5 126690K39 13,584,434.26 5,302,149.54 2,020,968.54 0.00 0.00 2,020,968.54 0.00 3,281,181.00
A6 126690K47 1,048,000.00 1,048,000.00 0.00 0.00 0.00 0.00 0.00 1,048,000.00
A7 126690K54 18,713,000.00 18,713,000.00 0.00 0.00 0.00 0.00 0.00 18,713,000.00
A8 35,695,000.00 8,497,095.22 181,899.08 0.00 0.00 181,899.08 0.00 8,315,196.14
A8 126690K62 15,298,000.00 0.12 0.00 0.00 0.00 0.00 0.00 0.12
A8 126690K62 20,397,000.00 8,497,095.10 181,899.08 0.00 0.00 181,899.08 0.00 8,315,196.02
A9 8,024,000.00 0.07 0.00 0.00 0.00 0.00 0.00 0.07
A9 126690K70 4,064,000.00 0.07 0.00 0.00 0.00 0.00 0.00 0.07
A9 126690K70 3,960,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A10 6,940,000.00 5,063,486.85 240,995.57 0.00 0.00 240,995.57 0.00 4,822,491.28
A10 126690K88 944,050.24 943,937.38 3,412.54 0.00 0.00 3,412.54 0.00 940,524.84
A10 126690K88 4,932,000.00 3,704,278.53 79,298.26 0.00 0.00 79,298.26 0.00 3,624,980.27
A10 126690K88 1,063,949.76 415,270.94 158,284.77 0.00 0.00 158,284.77 0.00 256,986.17
A11 10,015,000.00 3,440,220.44 130,304.47 0.00 0.00 130,304.47 0.00 3,309,915.97
A11 126690K96 2,293,000.00 0.05 0.00 0.00 0.00 0.00 0.00 0.05
A11 126690K96 403,384.02 403,335.80 1,458.15 0.00 0.00 1,458.15 0.00 401,877.65
A11 126690K96 6,864,000.00 2,859,443.13 61,212.69 0.00 0.00 61,212.69 0.00 2,798,230.44
A11 126690K96 454,615.98 177,441.46 67,633.63 0.00 0.00 67,633.63 0.00 109,807.83
A12 10,030,000.00 1,621,224.37 48,620.57 0.00 0.00 48,620.57 0.00 1,572,603.80
A12 126690L20 5,228,000.00 0.06 0.00 0.00 0.00 0.00 0.00 0.06
A12 126690L20 4,802,000.00 1,621,224.31 48,620.57 0.00 0.00 48,620.57 0.00 1,572,603.74
A13 126690L38 650,000.00 650,000.00 0.00 0.00 0.00 0.00 0.00 650,000.00
A14 126690L46 11,108,000.00 10,645,127.76 0.00 0.00 0.00 0.00 0.00 10,645,127.76
A15 126690L53 5,128,O00.00 4,914,315.37 0.00 0.00 0.00 0.00 0.00 4,914,315.37
A16 126690L61 21,404,000.00 20,992,917.00 0.00 0.00 0.00 0.00 0.00 20,992,917.00
PO 126690L79 1,629,063.00 969,323.28 6,754.22 0.00 0.00 6,754.22 0.00 962,569.06
AR 1,000.00 980.79 0.00 0.00 0.00 0.00 0.00 980.79
- ----------------------------------------------------------------------------------------------------------------------------------
M 126690L95 4,127,682.00 3,120,616.13 35,850.02 0.00 0.00 35,850.02 0.00 3,084,766.11
B1 126690M29 1,875,953.00 1,418,260.73 16,293.16 0.00 0.00 16,293.16 0.00 1,401,967.57
B2 875,445.85 614,220.71 7,056.24 0.00 0.00 7,056.24 0.00 607,164.47
- ----------------------------------------------------------------------------------------------------------------------------------
Totals 489,402,143.85 119,257,063.05 2,732,312.92 0.00 0.00 2,732,312.92 0.00 116,524,750.14
- ----------------------------------------------------------------------------------------------------------------------------------
(table continued)
- ---------------------
ENDING
CERTIFICATE
CLASS FACTOR
- ---------------------
<S> <C>
A1 0.00000000000
A2 0.00000000000
A3 0.00000000070
A4 1.00000000000
A5 0.59637002613
A5 0.99626566823
A5 0.24153976060
A6 1.00000000000
A7 1.00000000000
A8 0.23295128561
A8 0.00000000777
A8 0.40766759919
A9 0.00000000872
A9 0.00000001632
A9 0.00000000000
A10 0.69488346974
A10 0.99626566824
A10 0.73499194392
A10 0.24153975929
A11 0.33049585322
A11 0.00000001988
A11 0.99626566827
A11 0.40766760436
A11 0.24153975410
A12 0.15679000997
A12 0.00000001087
A12 0.32748932476
A13 1.00000000000
A14 0.95832983075
A15 0.95832983034
A16 0.98079410391
PO 0.59087282937
AR 0.98079000000
- ---------------------
M 0.74733618287
B1 0.74733619152
B2 0.69354885731
- ---------------------
Totals
- ---------------------
</TABLE>
<PAGE>
THE Distribution Date 6/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286
Attn: KELLY SHEAHAN CWMBS INC
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
INTEREST DISTRIBUTION DETAIL
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------
BEGINNING PASS ACCRUED CUMULATIVE TOTAL NET UNSCHEDULED
CERTIFICATE THROUGH OPTIMAL UNPAID DEFERRED INTEREST PREPAYMENT INTEREST INTEREST
CLASS BALANCE RATE (%) INTEREST INTEREST INTEREST DUE INT SHORTFALL ADJUSTMENT PAID
- -----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
A1 0.00 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 0.00 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 0.02 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A4 20,194,000.00 6.500000 109,384.17 0.00 0.00 109,384.17 0.00 0.00 109,384.17
A5 17,354,274.31 6.500000 94,002.32 0.00 0.00 94,002.32 0.00 0.00 94,002.32
A5 12,052,124.77 6.500000 65,282.34 0.00 0.00 65,282.34 0.00 0.00 65,282.34
A5 5,302,149.54 6.500000 28,719.98 0.00 0.00 28,719 98 0.00 0.00 28,719.98
A6 1,048,000.00 6.500000 5,676.67 0.00 0.00 5,676.67 0.00 0.00 5,676.67
A7 18,713,000.00 6.500000 101,362.08 0.00 0.00 101,362.08 0.00 0.00 101,362.08
A8 8,497,095.22 6.500000 46,025.93 0.00 0.00 46,025.93 0.00 0.00 46,025.93
A8 0.12 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A8 8,497,095.10 6.500000 46,025.93 0.00 0.00 46,025.93 0.00 0.00 46,025.93
A9 0.07 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A9 0.07 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A9 0.00 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A10 5,063,486.85 6.500000 27,427.21 0.00 0.00 27,427.21 0.00 0.00 27,427.21
A10 943,937.38 6.500000 5,112.99 0.00 0.00 5,112.99 0.00 0.00 5,112.99
A10 3,704,278.53 6.500000 20,064.84 0.00 0.00 20,064.84 0.00 0.00 20,064.84
A10 415,270.94 6.500000 2,249.38 0.00 0.00 2,249.38 0.00 0.00 2,249.38
A11 3,440,220.44 6.500000 18,634.53 0.00 0.00 18,634.53 0.00 0.00 18,634.53
A11 0.05 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A11 403,335.80 6.500000 2,184.74 0.00 0.00 2,184.74 0.00 0.00 2,184.74
A11 2,859,443.13 6.500000 15,488.65 0.00 0.00 15,488.65 0.00 0.00 15,488.65
A11 177,441.46 6.500000 961.14 0.00 0.00 961.14 0.00 0.00 961.14
A12 1,621,224.37 6.500000 8,781.63 0.00 0.00 8,781.63 0.00 0.00 8,781.63
A12 0.06 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A12 1,621,224.31 6.500000 8,781.63 0.00 0.00 8,781.63 0.00 0.00 8,781.63
A13 650,000.00 6.500000 3,520.83 0.00 0.00 3,520.83 0.00 0.00 3,520.83
A14 10,645,127.76 5.869000 52,063.55 0.00 0.00 52,063.55 0.00 0.00 52,063.55
A15 4,914,315.37 7.866828 32,216.73 0.00 0.00 32,216.73 0.00 0.00 32,216.73
A16 20,992,917.00 6.500000 113,711.63 0.00 0.00 113,711.63 0.00 0.00 113,711.63
PO 969,323.28 0.000000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
AR 980.79 6.500000 5.31 0.00 0.00 5.31 0.00 0.00 5.34
- -----------------------------------------------------------------------------------------------------------------------------
M 3,120,616.13 6.500000 16,903.34 0.00 0.00 16,903.34 0.00 0.00 16,903.34
B1 1,418,260.73 6.500000 7,682.25 0.00 0.00 7,682.25 0.00 0.00 7,682.25
B2 614,220.71 6.500000 3,327.03 0.00 O.0O 3,327.03 0.00 0.00 3,327.03
- -----------------------------------------------------------------------------------------------------------------------------
Totals 119,257,063.05 640,725.21 0.00 0.00 640,725.21 0.00 0.00 640,725.24
- -----------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
THE Distribution Date: 6/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286
Attn: KELLY SHEAHAN CWMBS INC
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
CURRENT PAYMENT INFORMATION
FACTORS PER $1,000
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
ORIGINAL BEGINNING CERT. ENDING CERT. PASS
CERTIFICATE NOTIONAL PRINCIPAL INTEREST NOTIONAL THROUGH
CLASS CUSIP BALANCE BALANCE DISTRIBUTION DISTRIBUTION BALANCE RATE (%)
- --------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
A1 126690J72 20,129,000.00 0.000000000 0.000000000 0.000000000 0.000000000 6.500000
A2 126690J80 12,457,000.00 0.000000000 0.000000000 0.000000000 0.000000000 6.500000
A3 126690J98 34,445,000.00 0.000000704 0.000000000 0.000000004 0.000000704 6.500000
A4 126690K21 20,194,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A5 25,638,000.00 676.896571885 80.526546142 3.666523130 596.370026133 6.500000
A5 126690K39 12,053,565.74 999.880452951 3.614784719 5 416019120 996.265668232 6 500000
A5 126690K39 13,584,434.26 390.310663027 148.770902427 2.114182758 241.539760600 6.500000
A6 126690K47 1,048,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A7 126690K54 18,713,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A8 35,695,000.00 238.047211654 5.095926040 1.289422328 232.951285614 6.500000
A8 126690K62 15,298,000.00 0.000007773 0.000000000 0.000000042 0.000007773 6.500000
A8 126690K62 20,397,000.00 416.585532350 8.917933157 1.256504967 407.667599192 6.500000
A9 8,024,000.00 0.000008724 0.000000000 0.000000000 0.000008724 6.500000
A9 126690K70 4,064,000.00 0.000016319 0.000000000 0.000000088 0.000016319 6.500000
A9 126690K70 3,960,000.00 0.000000000 0.000000000 0.000000000 0.000000((0 6.500000
A10 6,940,000.00 729.609056196 34.725586455 3.952047550 694.883469741 6.500000
A10 126690K88 944,050.24 999.880452951 3.614784712 5.416019120 996.265668239 6.500000
A10 126690K88 4,932,000.00 751.070261370 16.078317445 4.068297249 734.991943925 6.500000
A10 126690K88 1,063,949.76 390.310661976 148.770902684 2.114182752 241.539759293 6.500000
A11 10,015,000.00 343.506783824 13.010930604 1.860662007 330.495853220 6.500000
A11 126690K96 2,293,000.00 0.000019876 0.000000000 0.000000108 0.000019876 6.500000
A11 126690K96 403,384.02 999.880452952 3.614784684 5.416019120 996.265668268 6.500000
A11 126690K96 6,864,000.00 416.585537519 8.917933158 2.256504995 407.667604361 6.500000
A11 126690K96 454,615.98 390.310657800 148.770903703 2.114182730 241.539754097 6.500000
A12 10,030,000.00 161.637524427 4.847514457 0.875536391 156.790009970 6.500000
A12 126690L20 5,228,000.00 0.000010875 0.000000000 0.000000059 0.000010875 6.500000
A12 126690L20 4,802,000.00 337.614391731 10.125066967 1.828744622 327.489324764 6.500000
A13 126690L38 650,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000O00 6.500000
A14 126690L46 11,108,000.00 958.329830753 0.000000000 4.687031481 958.329830753 5.869000
A15 126690L53 5,128,000.00 958.329830343 0.000000000 6.282513405 958.329830343 7.866828
A16 126690L61 21,404,000.00 980.794103906 0.000000000 5.312634729 980.794103906 6.500000
PO 126690L79 1,629,063.00 595.018904180 4.146074807 0.000000000 590.872829373 0.000000
AR 1,000.00 980.790000000 0.000000000 5.340121647 980.790000000 6.500000
M 126690L95 4,127,682.00 756.021451017 8.685268148 4.095116193 747.336182869 6.500000
B1 126690M29 1,875,953.00 756.021459770 8.685268248 4.095116240 747.336191522 6.500000
B2 875,445.85 701.609028808 8.060171496 3.800382239 693.548857312 6.500000
- --------------------------------------------------------------------------------------------------------------------
Totals 489,402,143.85 476.785770686 10.923696157 2.561598194 465.862074569
- --------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
THE
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286
Attn: KELLY SHEAHAN CWMBS INC
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
<TABLE>
<CAPTION>
POOL LEVEL DATA
<S> <C>
Distribution Date 6/25/99
Cut-off Date 4/l/94
Determination Date 6/l/99
Accrual Period Begin 5/l/99
End 6/l/99
Number of Days in Accrual Period 31
COLLATERAL INFORMATION
GROUP 1
- -------
Cut-Off Date Balance 250,127,143.85
Beginning Aggregate Pool Stated Principal Balance 119,257,063.03
Ending Aggregate Pool Stated Principal Balance 116,524,750.11
Beginning Aggregate Certificate Stated Principal Balance 119,257,063.05
Ending Aggregate Certificate Stated Principal Balance 116,524,750,13
Beginning Aggregate Loan Count 744
Loans Paid Off or Otherwise Removed Pursuant to Pooling and Servicing Agreement 2
Ending Aggregate Loan Count 742
Beginning Weighted Average Loan Rate (WAC) 7.087500%
Ending Weighted Average Loan Rate (WAC) 7,083986%
Beginning Net Weighted Average Loan Rate 6.836250%
Ending Net Weighted Average Loan Rate 6.832736%
Weighted Average Maturity (WAM) (Months) 117
Servicer Advances 10,652.30
Aggregate Pool Prepayment 1,952,774.69
</TABLE>
<PAGE>
CERTIFICATE INFORMATION
<TABLE>
<CAPTION>
GROUP 1
- -------
<S> <C>
Senior Percentage 95.6435911420%
Senior Prepayment Percentage 98.6930773426%
Subordinate Percentage 4.3564088580%
Subordinate Prepayment Percentage 1.3069226574%
CERTIFICATE ACCOUNT
BEGINNING BALANCE 0.00
DEPOSIT
Payments of Interest and Principal 3,434,984.40
Liquidation Proceeds 0.00
All Other Proceeds 0.00
Other Amounts 0.00
------------
TOTAL DEPOSITS 3,434,984.40
WITHDRAWALS
Reimbursement of Servicer Advances 0.00
Payment of Master Servicer Fees 61,272.94
Payment of Sub Servicer Fees 0.00
Payment of Other Fees 61,397.16
Payment of Insurance Premium(s) 0.00
Payment of Personal Mortgage Insurance 0.00
Other Permitted Withdrawal per the Pooling and Service Agreement 0.00
Payment of Principal and Interest 3,373,038.16
------------
TOTAL WITHDRAWALS 3,495,708.26
ENDING BALANCE 673.30
PREPAYMENT COMPENSATION
Total Gross Prepayment Interest Shortfall 2,239.60
Compensation for Gross PPIS from Servicing Fees 1,566.30
Other Gross PPIS Compensation 0.00
--------
TOTAL NET PPIS (NON-SUPPORTED PPIS) 673.30
Master Servicing Fees Paid 61,272.94
Sub Servicing Fees Paid 0.00
Insurance Premium(s) Paid 0.00
Personal Mortgage Insurance Fees Paid 0.00
Other Fees Paid 61,397.16
----------
TOTAL FEES 122,670.10
</TABLE>
<PAGE>
DELINQUENCY INFORMATION
GROUP 1
- -------
<TABLE>
<CAPTION>
DELINQUENCY 30 - 59 Days 60 - 89 Days 90+ Days Totals
- ----------- ------------ ------------ -------- ------
<S> <C> <C> <C> <C>
Scheduled Principal Balance 869,176.77 0.00 0.00 869,176.77
Percentage of Total Pool Balance 0.745916% 0.000000% 0.00OO00% 0.745916%
Number of Loans 6 0 0 6
Percentage of Total Loans 0.808625% 0.000000% 0.000000% 0.808625%
FORECLOSURE
- -----------
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.000000%
BANKRUPTCY
- ----------
Scheduled Principal Balance 0.00 0.00 O.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.000000%
REO
- ---
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.O00000%
Book Value of all REO Loans 0.00
Percentage of Total Pool Balance 0.000000%
Current Realized Losses 0.00
Additional Gains (Recoveries)/Losses 0.00
Total Realized Losses 51,577.00
</TABLE>
SUBORDINATION/CREDIT ENHANCEMENT INFORMATION
<TABLE>
<CAPTION>
PROTECTION ORIGINAL CURRENT
- ---------- -------- -------
<S> <C> <C>
Bankruptcy Loss 100,000.00 100,000.00
Bankruptcy Percentage 0.039980% 0.085819%
Credit/Fraud Loss 2,501,271.44 0.00
Credit/Fraud Loss Percentage 1.000000% 0.000000%
Special Hazard Loss 1,493,103.00 1,493,103.00
Special Hazard Loss Percentage 0.596938% 1.281361%
CREDIT SUPPORT ORIGINAL CURRENT
- -------------- -------- -------
CLASS A 482,523,063.00 111,430,851.98
Class A Percentage 98.594391% 95.628484%
Class M 4,127,682.00 3,084,766.11
Class M Percentage 0.843413% 2.647305%
</TABLE>
<PAGE>
THE
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286
Attn: KELLY SHEAHAN CWMBS INC
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
<TABLE>
<CAPTION>
CREDIT SUPPORT ORIGINAL CURRENT
- -------------- -------- -------
<S> <C> <C>
Class B1 1,875,953.00 1,401,967.57
Class B1 Percentage 0.383315% 1.203150%
Class B2 875,445.85 607,164.47
Class B2 Percentage 0.178881% 0.521061%
</TABLE>
Page 1 of 5
<TABLE>
<CAPTION>
CHASE MORTGAGE FINANCE CORPORATION, SERIES 1993K
STATEMENT TO CERTIFICATEHOLDERS
JUNE 25,1999
- ------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION IN DOLLARS
- ------------------------------------------------------------------------------------------------------------------------------
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE INTEREST PRINCIPAL TOTAL LOSSES INTEREST BALANCE
- ------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
IA1 33,600,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
IA2 29,694,000.00 6,604,323.34 35,773.42 622,931.00 658,704.42 0.00 0.00 5,981,392.34
IA3 8,700,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
IA4 10,700,000.00 10,232,699.72 55,427.12 1,153,809.01 1,209,236.13 0.00 0.00 9,078,890.71
IA5 2,000,000.00 2,000,000.00 10,833.33 0.00 10,833.33 0.00 0.00 2,000,000.00
IA6 10,064,000.00 10,064,000.00 54,513.33 0.00 54,513.33 0.00 0.00 10,064,000.00
IA7 13,650,000.00 13,052,415.00 60,802.50 0.00 60,802.50 0.00 0.00 13,052,415.00
IA8 4,468,333.00 4,272,713.31 27,301.26 0.00 27,301.26 0.00 0.00 4,272,713.31
IA9 2,881,667.00 2,755,510.16 20,666.33 0.00 20,666.33 0.00 0.00 2,755,510.16
IA10 4,105,000.00 1,475,077.87 7,298.56 0.00 7,298.56 0.00 0.00 1,475,077.87
IA11 2,210,000.00 794,134.50 4,993.00 0.00 4,993.00 0.00 0.00 794,134.50
IIA1 75,000,000.00 7,227,068.94 42,157.90 2,740,554.70 2,782,712.60 0.00 0.00 4,486,514.24
IIA2 30,000,000.00 7,409,023.03 43,219.30 913,518.23 956,737.53 0.00 0.00 6,495,504.80
IIA3 15,000,000.00 15,000,000.00 87,500.00 0.00 87,500.00 0.00 0.00 15,000,000.00
IIA4 27,533,000.00 27,533,000.00 172,081.25 0.00 172,081.25 0.00 0.00 27,533,000.00
IIA5 13,767,000.00 13,767,000.00 68,835.00 0.00 68,835.00 0.00 0.00 13,767,000.00
IIA6 8,400,000.00 8,400,000.00 49,000.00 0.00 49,000.00 0.00 0.00 8,400,000.00
IIA7 12,545,000.00 6,779,549.94 33,544.65 0.00 33,544.65 0.00 0.00 6,779,549.94
IIA8 5,377,000.00 2,905,830.21 22,953.39 0.00 22,953.39 0.00 0.00 2,905,830.21
IM 2,243,734.00 1,575,032.76 8,531.43 22,860.74 31,392.17 0.00 0.00 1,552,172.02
IIM 3,447,817.00 3,001,272.76 17,507.42 37,989.07 55,496.49 0.00 0.00 2,963,283.69
B1 9,754,225.91 7,842,990.32 44,626.21 104,285.29 148,911.50 0.00 0.00 7,738,705.03
B2 0.00 0.00 0.44 0.00 0.44 0.00 0.00 0.00
- ------------------------------------------------------------------------------------------------------------------------------
TOTALS 325,140,776.91 152,691,641.86 867,565.84 5,595,948.04 6,463,513.88 0.00 0.00 147,095,693.82
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
AX 265,008,574.49 131,698,336.60 40,622.92 0.00 40,622.92 0.00 0.00 126,310,496.51
AI 325,140,776.91 152,691,641.86 8,721.56 0.00 8,721.56 0.00 0.00 147,095,693.82
AW 325,140,776.91 152,691,641.86 49,344.49 0.00 49,344.49 0.00 0.00 147,095,693.82
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
B1C1 3,844,848.52 2,698,966.26 14,619.40 39,174.01 53,793.41 0.00 0.00 2,659,792.25
B1C2 5,909,377.39 5,144,024.06 30,006.81 65,111.28 95,118.09 0.00 0.00 5,078,912.78
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>
CHASE (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2 of 5
<TABLE>
<CAPTION>
CHASE MORTGAGE FINANCE CORPORATION, SERIES 1993K
STATEMENT TO CERTIFICATEHOLDERS
JUNE 25,1999
- ------------------------------------------------------------------------------------------------------ -----------------------
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
- ------------------------------------------------------------------------------------------------------ -----------------------
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS-THRU
CLASS CUSIP FACTOR INTEREST PRINCIPAL TOTAL FACTOR CLASS RATE
- ------------------------------------------------------------------------------------------------------ -----------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
IA1 161626VE3 0.0000000 0.000000 0.000000 0.000000 0.0000000 IA1 6.500000%
IA2 161626VH6 222.4127211 1.204736 20.978346 22.183081 201.4343753 IA2 6.500000%
IA3 161626VJ2 0.0000000 0.000000 0.000000 0.000000 0.0000000 IA3 6.500000%
IA4 161626VK9 956.3270766 5.180105 107.832618 113.012722 848.4944589 IA4 6.500000%
IA5 161626VL7 1,000.0000000 5.416665 0.000000 5.416665 1,000.0000000 IA5 6.500000%
IA6 161626VM5 1,000.0000000 5.416666 0.000000 5.416666 1,000.0000000 IA6 6.500000%
IA7 161626VN3 956.2208791 4.454396 0.000000 4.454396 956.2208791 IA7 5.590000%
IA8 161626VP8 956.2208792 6.109943 0.000000 6.109943 956.2208792 IA8 7.667613%
IA9 161626VQ6 956.2208819 7.171658 0.000000 7.171658 956.2208819 IA9 9.000000%
IA10 161626VF0 359.3368745 1.777968 0.000000 1.777968 359.3368745 IA10 5.937500%
IA11 161626VG8 359.3368778 2.259276 0.000000 2.259276 359.3368778 IA11 7.544822%
IIA1 161626VS2 96.3609192 0.562105 36.540729 37.102835 59.8201899 IIA1 7.000000%
IIA2 161626VT0 246.9674343 1.440643 30.450608 31.891251 216.5168267 IIA2 7.000000%
IIA3 161626VU7 1,000.0000000 5.833333 0.000000 5.833333 1,000.0000000 IIA3 7.000000%
IIA4 161626VV5 1,000.0000000 6.250000 0.000000 6.250000 1,000.0000000 IIA4 7.500000%
IIA5 161626VW3 1,000.0000000 5.000000 0.000000 5.000000 1,000.0000000 IIA5 6.000000%
IIA6 161626VX1 1,000.0000000 5.833333 0.000000 5.833333 1,000.0000000 IIA6 7.000000%
IIA7 161626VY9 540.4184886 2.673946 0.000000 2.673946 540.4184886 IIA7 5.937500%
IIA8 161626VZ6 540.4184880 4.268810 0.000000 4.268810 540.4184880 IIA8 9.478900%
IM 161626VR4 701.9694670 3.802336 10.188703 13.991039 691.7807637 IM 6.500000%
IIM 161626WA0 870.4849358 5.077828 11.018297 16.096124 859.4666393 IIM 7.000000%
B1 804.0607622 4.575064 10.691293 15.266358 793.3694689 B1C1 6.500000%
- ------------------------------------------------------------------------------------------------------ B1 0.000000%
TOTALS 469.6170173 2.668278 17.210847 19.879124 452.4061707 B1C2 7.000000%
- ------------------------------------------------------------------------------------------------------ -----------------------
- ------------------------------------------------------------------------------------------------------
AX 1616262D7 496.96 0.153289 0.000000 0.153289 476.63
AI 469.62 0.026824 0.000000 0.026824 452.41 -----------------------
AW 469.62 0.151763 0.000000 0.151763 452.41 AX 0.000000%
- ------------------------------------------------------------------------------------------------------ Al 0.000000%
AW 0.000000%
- ------------------------------------------------------------------------------------------------------ -----------------------
B1C1 701.97 3.802334 10.188700 13.991035 691.78
B1C2 870.48 5.077829 11.018298 16.096127 859.47
- ------------------------------------------------------------------------------------------------------
</TABLE>
CHASE (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 3 of 5
Chase Mortgage Finance Corporation, Series 1993K
Statement to Certificateholders
June 25,1999
- --------------------------------------------------------------------------------
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE
CONTACT THE ADMINISTRATOR LISTED BELOW:
Karen Dobres
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-3232
Email: [email protected]
- --------------------------------------------------------------------------------
CHASE (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4 of 5
<TABLE>
<CAPTION>
Chase Mortgage Finance Corporation, Series 1993K
June 25, 1999
- ---------------------------------------------------------------------------------------------------
<S> <C> <C>
Sec. 6.02(a)(iii) Principal Prepayments - Group 1 1,475,516.32
Sec. 6.02(a)(iii) Principal Prepayments - Group 2 3,610,378.52
Sec. 6.02(a)(iii) Principal Prepayments - Total 5,085,894.84
Sec. 6.02(a)(iii) Repurchase Principal - Group 1 0.00
Sec. 6.02(a)(iii) Repurchase Principal - Group 2 0.00
Sec. 6.02(a)(iii) Repurchase Principal - Total 0.00
Sec. 6.02(a)(iv) Advance by Master Servicer - Group 1 570,858.12
Sec. 6.02(a)(iv) Advance by Master Servicer - Group 2 179,429.02
Sec. 6.02(a)(iv) Advance by Master Servicer - Total 750,287.14
Sec. 6.02(a)(iv) Delinquency for Due Period - Group 1 570,858.12
Sec. 6.02(a)(iv) Delinquency for Due Period - Group 2 179,429.02
Sec. 6.02(a)(iv) Delinquency for Due Period - Total 750,287.14
Sec. 6.02(a)(x) Advances Recovered - Group 1 2,912.60
Sec. 6.02(a)(x) Advances Recovered - Group 2 5,646.00
Sec. 6.02(a)(x) Advances Recovered 8,558.60
Sec. 6.02(a)(v) Ending Loan Count - Group 1 190
Sec. 6.02(a)(v) Ending Loan Count - Group 2 250
Sec. 6.02(a)(v) Ending Loan Count - Total 440
Sec. 6.02(a)(vi) Servicing Fees - Group 1 12,424.93
Sec. 6.02(a)(vi) Servicing Fees - Group 2 21,455.75
Sec. 6.02(a)(vi) Servicing Fees - Total 33,880.68
Sec. 6.02(a)(vi) Additional Servicing Compensation 0.00
Sec. 6.02(a)(vii) Servicing (Escrow) Advances - Group 1 0.00
See. 6.02(a)(vii) Servicing (Escrow) Advances - Group 2 0.00
Sec. 6.02(a)(vii) Servicing (Escrow) Advances - Total 0.00
Sec. 6.02(a)(v) Principal Balance of Mortgage Loans - Group 1 53,686,098.16
Sec. 6.02(a)(v) Principal Balance of Mortgage Loans - Group 2 93,409,595.66
Sec. 6.02(a)(v) Principal Balance of Mortgage Loans - Total 147,095,693.82
Sec. 6.02(a)(xi) Ending Class I A % 92.15446%
Sec. 6.02(a)(xi) Ending Class II A % 91.39040%
Sec. 6.02(a)(xi) Ending Class A % 91.66926%
Sec. 6.02(a)(xi) Ending Class I M % 2.89120%
Sec. 6.02(a)(xi) Ending Class II M % 3.17235%
Sec. 6.02(a)(xi) Ending Class M % 3.06974%
Sec. 6.02(a)(xi) Ending Class I B % 4.95434%
Sec. 6.02(a)(xi) Ending Class II B % 5.43725%
Sec. 6.02(a)(xi) Ending Class B % 5.26100%
Sec. 6.02 (a) Ending WAC - Group 1 7.25405%
Sec. 6.02 (a) Ending WAC - Group 2 7.58764%
Sec. 6.02(a)(xi) Class I A Certificate Balance 49,474,133.89
Sec. 6.02(a)(xi) Class II A Certificate Balance 85,367,399.19
Sec. 6.02(a)(xi) Class A Certificate Balance 134,841,533.08
Sec. 6.02(a)(xi) Class I M Certificate Balance 1,552,172.02
Sec. 6.02(a)(xi) Class II M Certificate Balance 2,963,283.69
Sec. 6.02(a)(xi) Class M Certificate Balance 4,515,455.71
Sec. 6.02(a)(xi) Class I B Certificate Balance 2,659,792.25
Sec. 6.02(a)(xi) Class II B Certificate Balance 5,078,912.78
Sec. 6.02(a)(xi) Class B Certificate Balance 7,738,705.03
</TABLE>
CHASE (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5 of 5
<TABLE>
<CAPTION>
CHASE MORTGAGE FINANCE CORPORATION, SERIES 1993K
JUNE 25,1999
- ----------------------------------------------------------------------------------------------
<S> <C> <C>
Sec. 6.02(a)(xi) Class I A Prepayment % 97.69077%
Sec. 6.02(a)(xi) Class II A Prepayment % 97.48516%
Sec. 6.02(a)(xiv) Prepayment Interest Shortfall - Group 1 0.00
Sec. 6.02(a)(xiv) Prepayment Interest Shortfall - Group 2 0.00
Sec. 6.02(a)(xiv) Prepayment Interest Shortfall - Total 0.00
Sec. 6.02(a)(ix) REO Book Value - Group 1 0.00
Sec. 6.02(a)(ix) REO Book Value - Group 2 0.00
Sec. 6.02(a)(ix) REO Book Value - Total 0.00
Sec. 6.02(a)(xi) Current Realized Loss - Group 1 0.00
Sec. 6.02(a)(xi) Current Realized Loss - Group 2 0.00
Sec. 6.02(a)(xii) Current Realized Loss - Total 0.00
Sec. 6.02(a)(xii) Cumulative Realized Loss - Group 1 0.00
Sec. 6.02(a)(xii) Cumulative Realized Loss - Group 2 0.00
Sec. 6.02(a)(xii) Cumulative Realized Loss - Total 0.00
</TABLE>
Group 1
---------------------------------------------------------------
Category Number Principal Balance Percentage
---------------------------------------------------------------
1 Month 1 240,966.11 0.45%
2 Months 0 0.00 0.00%
3+ Months 0 0.00 0.00%
---------------------------------------------------------------
Total 1 240,966.11 0.45%
Group 2
---------------------------------------------------------------
Category Number Principal Balance Percentage
---------------------------------------------------------------
1 Month 0 0.00 0.00%
2 Months 1 327,755.37 0.35%
3+ Months 1 445,081.28 0.48%
---------------------------------------------------------------
Total 2 772,836.65 0.83%
Loans in Foreclosure
Group 1
-----------------------------------------------
Number Principal Balance Percentage
-----------------------------------------------
1 227,288.19 0.42%
Group 2
-----------------------------------------------
Number Principal Balance Percentage
-----------------------------------------------
0 0.00 0.00%
REO
Group 1
-----------------------------------------------
Number Principal Balance Percentage
-----------------------------------------------
0 0.00 0.00%
Group 2
-----------------------------------------------
Number Principal Balance Percentage
-----------------------------------------------
1 237,929.26 0.25%
CHASE (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
EXHIBIT 99.08
GREENWICH CAPITAL 1998-C
PAYMENT DATE - 24TH + 3 BUSINESS DAYS
THE PAGE NUMBER 1
BANK OF PAYMENT DATE 7/29/99
NEW
YORK
CORPORATE TRUST AND AGENCY SERVICES
101 BARCLAY STREET
NEW YORK, NEW YORK 10286
KELLY SHEAHAN
(212) 815-2007
GREENWICH CAPITAL
PASS THROUGH CERTIFICATES, SERIES 1998-C
CURRENT PAYMENT INFORMATION
<TABLE>
<CAPTION>
BEGINNING PASS THRU PRINCIPAL INTEREST TOTAL PRINCIPAL INTEREST ENDING
CLASS CERT BALANCE RATE DIST AMT DIST AMT DIST LOSS SHORTFALL CERT BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 20,027,000.00 6.5000% 0.00 108,479.55 108,479.55 0.00 0.03 20,027,000.00
A-2 15,518,000.00 6.5000% 0.00 84,055.80 84,055.80 0.00 0.03 15,518,000.00
R 80.00 6.5000% 0.00 0.43 0.43 0.00 0.00 80.00
GRAND TOTAL 35,545,080.00 0.00 192,535.79 192,535.79 0.00 0.06 35,545,080.00
</TABLE>
FACTORS PER $1,000
PRINCIPLE INTEREST ENDING
CLASS FACTOR FACTOR FACTOR
A-1 0.0000000 5.4166650 1000.00000000
A-2 0.0000000 5.4166647 1000.00000000
R 0.0000000 5.4166647 1000.00000000
THE PAGE NUMBER 2
BANK OF PAYMENT DATE 7/29/99
NEW
YORK
CORPORATE TRUST AND AGENCY SERVICES
101 BARCLAY STREET
NEW YORK, NEW YORK 10286
KELLY SHEAHAN
(212) 815-2007
GREENWICH CAPITAL
PASS THROUGH CERTIFICATES, SERIES 1998-C
CURRENT COLLATERAL INFORMATION
<TABLE>
<CAPTION>
<S> <C> <C>
CHASE 1993-K CHASE 1993-K CHASE 1993-K
1A-7 1A-8 1A-9
BEG BAL 13,052,415.00 BEG BAL 4,272,713.31 BEG BAL 2,755,510.16
PRIN 0.00 PRIN 0.00 PRIN 0.00
INT 60,693.73 INT 27,410.03 INT 20,666.33
COUPON 0.06 COUPON 0.08 COUPON 0.09
LOSSES 0.00 LOSSES 0.00 LOSSES 0.00
INT SHORTFALL 0.00 INT SHORTFALL 0.00 INT SHORTFALL 0.00
END BAL 13,052,415.00 END BAL 4,272,713.31 END BAL 2,755,510.16
0-29 0.00 0-29 0.00 0-29 0.00
30-59 1,467,548.40 30-59 1,467,548.40 30-59 1,467,548.40
60-89 327,360.70 60-89 327,360.70 60-89 327,360.70
90+ 444,511.99 90+ 444,511.99 90+ 444,511.99
REO 0.00 REO 0.00 REO 0.00
FORECLOSURES 225,764.75 FORECLOSURES 225,764.75 FORECLOSURES 225,764.75
TABLE CONT.
<S> <C>
CWMBS 1994-13 CWMBS 1994-13
A-14 A-15
BEG BAL 10,645,127.76 BEG BAL 4,914,315.37
PRIN 0.00 PRIN 0.00
INT 51,806.29 INT 32,473.99
COUPON 0.06 COUPON 0.08
LOSSES 0.00 LOSSES 0.00
INT SHORTFALL 0.00 INT SHORTFALL 0.00
END BAL 10,645,127.76 END BAL 4,914,315.37
0-29 0.00 0-29 0.00
30-59 48,840.91 30-59 48,840.91
60-89 0.00 60-89 0.00
90+ 0.00 90+ 0.00
REO 0.00 REO 0.00
FORECLOSURES 0.00 FORECLOSURES 0.00
</TABLE>
THE Distribution Date 7/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286
Attn: KELLY SHEAHAN CWMBS INC
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
<TABLE>
<CAPTION>
CERTIFICATEHOLDER MONTHLY DISTRIBUTION SUMMARY
- -----------------------------------------------------------------------------------------------------------------------------------
CERTIFICATE PASS CURRENT
CLASS RATE BEGINNING THROUGH PRINCIPAL INTEREST TOTAL REALIZED
CLASS CUSIP DESCRIPTION TYPE BALANCE RATE (%) DISTRIBUTION DISTRIBUTION DISTRIBUTION LOSSES
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
A1 126690J72 Senior Fix-30/360 0.00 6.500000 0.00 0.00 0.00 0.00
A2 126690J80 Senior Fix-30/360 0.00 6.500000 0.00 0.00 0.00 0.00
A3 126690J98 Senior Fix-30/360 O.02 6.500000 0.00 0.00 0.00 0.00
A4 126690K21 Senior Fix-30/360 20,194,000.00 6.500000 21,461.09 109,384.17 130,845.26 0.00
A5 15,289,734.73 6.500000 1,458,963.25 82,819.39 1,541,782.64 0.00
A5 126690K39 Senior Fix-30/360 12,008,553.73 6.500000 79,001.52 65,046.33 144,047.85 0.00
A5 126690K39 Senior Fix-30/360 3,281,181.00 6.500000 1,379,961.73 17,773.06 1,397,734.79 0.00
A6 126690K47 Senior Fix-30/360 1,048,000.00 6.500000 0.00 5,676.67 5,676.67 0.00
A7 126690K54 Senior Fix-30/360 18,713,000.00 6.500000 0.00 101,362.08 101,362.08 0.00
A8 8,315,196.14 6.500000 396,744.53 45,040.65 441,785.18 0.00
A8 126690K62 Senior Fix-30/360 0.12 6.500000 0.00 0.00 0.00 0.00
A8 126690K62 Senior Fix-30/360 8,315,196.02 6.500000 396,744.53 45,040.65 441,785.18 0.00
A9 0.07 6.500000 0.00 0.00 0.00 0.00
A9 126690K70 Senior Fix-30/360 0.07 6.500000 0.00 0.00 0.00 0.00
A9 126690K70 Senior Fix-30/360 0.00 6.500000 0.00 0.00 0.00 0.00
A10 4,822,491.28 6.500000 287,227.20 26,121.83 313,349.01 0.00
A10 126690K88 Senior Fix-30/360 940,524.84 6.500000 6,187.50 5,094.51 11,282.01 0.00
A10 126690K88 Senior Fix-30/360 3,624,980.27 6.500000 172,959.38 19,635.31 192,594.68 0.00
A10 126690K88 Senior Fix-30/360 256,986.17 6.500000 108,080.32 1,392.01 109,472.32 0.00
A11 3,309,915.97 6.500000 182,338.09 17,928.71 200,266.80 0.00
A11 126690K96 Senior Fix-30/360 0.05 6.500000 0.00 0.00 0.00 0.00
A11 126690K96 Senior Fix-30/360 401,877.65 6.500000 2,643.86 2,176.84 4,820.70 0.00
A11 126690K96 Senior Fix-30/360 2,798,230.44 6.500000 133,512.50 15,157.08 148,669.58 0.00
A11 126690K96 Senior Fix-30/360 109,807.83 6.500000 46,181.73 594.79 46,776.52 0.00
A12 1,572,603.80 6.500000 106,047.52 8,518.27 114,565.79 0.00
A12 126690L20 Senior Fix-30/360 0.06 6.500000 0.00 0.00 0.00 0.00
A12 126690L20 Senior Fix-30/360 1,572,603.74 6.500000 106,047.52 8,518.27 114,565.79 0.00
A13 126690L38 Senior Fix-30/360 650,000.00 6.500000 0.00 3,520.83 3,520.83 0.00
A14 126690L46 Senior Var-30/360 10,645,127.76 5.840000 0.00 51,806.29 51,806.29 0.00
A15 126690L53 Senior Var-30/360 4,914,315.37 7.929647 0.00 32,473.99 32,473.99 0.00
A16 126690L61 Senior Fix-30/360 20,992,917.00 6.500000 0.00 113,711.63 113,711.63 0.00
PO 126690L79 Strip PO Fix-30/360 962,569.06 0.000000 6,769.21 0.00 6,769.21 0.00
AR N/A Senior Fix-30/360 980.79 6.500000 0.00 5.31 5.31 0.00
M 126690L95 Mezzanine Fix-30/360 3,084,766.11 6.500000 34,461.98 16,709.15 51,171.13 0.00
B1 126690M29 Junior Fix-30/360 1,401,967.57 6.500000 15,662.31 7,593.99 23,256.30 0.00
B2 N/A Junior Fix-30/360 607,164.47 6.500000 6,783.00 3,288.81 10,071.81 0.00
- -----------------------------------------------------------------------------------------------------------------------------------
Totals 116,524,750.14 2,516,458.18 625,961.77 3,142,419.93 0.00
- -----------------------------------------------------------------------------------------------------------------------------------
(table continued)
- ------------------------------------
CUMULATIVE
ENDING REALIZED
CLASS BALANCE LOSSES
- ------------------------------------
<S> <C> <C>
A1 0.00 0.00
A2 0.00 0.00
A3 0.00 0.00
A4 20,172,538.91 0.00
A5 13,830,771.47 0.00
A5 11,929,552.20 0.00
A5 1,901,219.27 0.00
A6 1,048,000.00 0.00
A7 18,713,000.00 0.00
A8 7,918,451.61 0.00
A8 0.12 0.00
A8 7,919,451.49 0.00
A9 0.07 0.00
A9 0.07 0.00
A9 0.00 0.00
A10 4,535,264.09 0.00
A10 934,337.35 0.00
A10 3,452,020.89 0.00
A10 148,905.85 0.00
A11 3,127,577.88 0.00
A11 0.05 0.00
A11 399,233.79 0.00
A11 2,664,717.94 0.00
A11 63,626.10 0.00
A12 1,466,556.28 0.00
A12 0.06 0.00
A12 1,466,556.22 0.00
A13 650,000.00 0.00
A14 10,645,127.76 0.00
A15 4,914,315.37 0.00
A16 20,992,917.00 0.00
PO 955,799.85 0.00
AR 980.79 0.00
M 3,050,304.13 0.00
B1 1,386,305.26 0.00
B2 600,381.47 51,577.00
- ------------------------------------
Totals 114,008,291.96
- ------------------------------------
</TABLE>
<PAGE>
THE Distribution Date 7/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286
Attn: KELLY SHEAHAN CWMBS INC
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
PRINCIPAL DISTRIBUTION DETAIL
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------
ORIGINAL BEGINNING SCHEDULED UNSCHEDULED NET CURRENT
CERTIFICATE CERTIFICATE PRINCIPAL ACCRETION PRINCIPAL PRINCIPAL REALIZED
CLASS CUSIP BALANCE BALANCE DISTRIBUTION PRINCIPAL ADJUSTMENTS DISTRIBUTION LOSSES
- ------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 126690J72 20,129,000.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 126690J80 12,457,000.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 126690J98 34,445,000.00 0.02 0.00 0.00 0.00 0.00 0.00
A4 126690K21 20,194,000.00 20,194,000.00 21,461.09 0.00 0.00 21,461.09 0.00
A5 25,638,000.00 15,289,734.73 1,458,963.25 0.00 0.00 1,458,963.25 0.00
A5 126690K39 12,053,565.74 12,008,553.73 79,001.52 0.00 0.00 79,001.52 0.00
A5 126690K39 13,584,434.26 3,281,181.00 1,379,961.73 0.00 0.00 1,379,961.73 0.00
A6 126690K47 1,048,000.00 1,048,000.00 0.00 0.00 0.00 0.00 0.00
A7 126690K54 18,713,000.00 18,713,000.00 0.00 0.00 0.00 0.00 0.00
A8 35,695,000.00 8,315,196.14 396,744.53 0.00 0.00 396,744.53 0.00
A8 126690K62 15,298,000.00 0.12 0.00 0.00 0.00 0.00 0.00
A8 126690K62 20,397,000.00 8,315,196.02 396,744.53 0.00 0.00 396,744.53 0.00
A9 8,024,000.00 0.07 0.00 0.00 0.00 0.00 0.00
A9 126690K70 4,064,000.00 0.07 0.00 0.00 0.00 0.00 0.00
A9 126690K70 3,960,000.00 0.00 0.00 0.00 0.00 0.00 0.00
A10 6,940,000.00 4,822,491.28 287,227.20 0.00 0.00 287,227.20 0.00
A10 126690K88 944,050.24 940,524.84 6,187.50 0.00 0.00 6,187.50 0.00
A10 126690K88 4,932,000.00 3,624,980.27 172,959.38 0.00 0.00 172,959.38 0.00
A10 126690K88 1,063,949.76 256,986.17 108,080.32 0.00 0.00 108,080.32 0.00
A11 10,015,000.00 3,309,915.97 182,338.09 0.00 0.00 182,338.09 0.00
A11 126690K96 2,293,000.00 0.05 0.00 0.00 0.00 0.00 0.00
A11 126690K96 403,384.02 401,877.65 2,643.86 0.00 0.00 2,643.86 0.00
A11 126690K96 6,864,000.00 2,798,230.44 133,512.50 0.00 0.00 133,512.50 0.00
A11 126690K96 454,615.98 109,807.83 46,181.73 0.00 0.00 46,181.73 0.00
A12 10,030,000.00 1,572,603.80 106,047.52 0.00 0.00 106,047.52 0.00
A12 126690L20 5,228,000.00 0.06 0.00 0.00 0.00 0.00 0.00
A12 126690L20 4,802,000.00 1,572,603.74 106,047.52 0.00 0.00 106,047.52 0.00
A13 126690L38 650,000.00 650,000.00 0.00 0.00 0.00 0.00 0.00
A14 126690L46 11,108,000.00 10,645,127.76 0.00 0.00 0.00 0.00 0.00
A15 126690L53 5,128,000.00 4,914,315.37 0.00 0.00 0.00 0.00 0.00
A16 126690L61 21,404,000.00 20,992,917.00 0.00 0.00 0.00 0.00 0.00
PO 126690L79 1,629,063.00 962,569.06 6,769.21 0.00 0.00 6,769.21 0.00
AR N/A 1,000.00 980.79 0.00 0.00 0.00 0.00 0.00
M 126690L95 4,127,682.00 3,084,766.11 34,461.98 0.00 0.00 34,461.98 0.00
B1 126690M29 1,875,953.00 1,401,967.57 15,662.31 0.00 0.00 15,662.31 0.00
B2 N/A 875,445.85 607,164.47 6,783.00 0.00 0.00 6,783.00 0.00
- ------------------------------------------------------------------------------------------------------------------------
Totals 489,402,143.85 116,524,750.14 2,516,458.18 0.00 0.00 2,516,458.18 0.00
- ------------------------------------------------------------------------------------------------------------------------
(table continued)
- ------------------------------------------
ENDING ENDING
CERTIFICATE CERTIFICATE
CLASS BALANCE FACTOR
- ------------------------------------------
<S> <C> <C>
A1 0.00 0.00000000000
A2 0.00 0.00000000000
A3 0.00 0.00000000070
A4 20,172,538.91 0.99893725415
A5 13,830,771.47 0.53946374405
A5 11,929,552.20 0.98971146481
A5 1,901,219.27 0.13995571970
A6 1,048,000.00 1.00000000000
A7 18,713,000.00 1.00000000000
A8 7,918,451.61 0.22183643676
A8 0.12 0.00000000777
A8 7,918,451.49 0.38821647739
A9 0.07 0.00000000872
A9 0.07 0.00000001632
A9 0.00 0.00000000000
A10 4,535,264.09 0.65349626657
A10 934,337.35 0.98971146483
A10 3,452,020.89 0.69992313309
A10 148,905.85 0.13995571822
A11 3,127,577.88 0.31228935397
A11 0.05 0.00000001988
A11 399,233.79 0.98971146491
A11 2,664,717.94 0.38821648256
A11 63,626.10 0.13995571233
A12 1,466,556.28 0.14621697707
A12 0.06 0.00000001087
A12 1,466,556.22 0.30540529393
A13 650,000.00 1.00000000000
A14 10,645,127.76 0.95832983075
A15 4,914,315.37 0.95832983034
A16 20,992,917.00 0.98079410391
PO 955,799.85 0.58671755066
AR 980.79 0.98079000000
M 3,050,304.13 0.73898719293
B1 1,386,305.26 0.73898720149
B2 600,381.47 0.68580080544
- ------------------------------------------
Totals 114,008,291.96
- ------------------------------------------
</TABLE>
<PAGE>
THE Distribution Date 7/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286
Attn: KELLY SHEAHAN CWMBS INC
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
INTEREST DISTRIBUTION DETAIL
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
BEGINNING PASS ACCRUED CUMULATIVE TOTAL NET UNSCHEDULED
CERTIFICATE THROUGH OPTIMAL UNPAID DEFERRED INTEREST PREPAYMENT INTEREST INTEREST
CLASS BALANCE RATE (%) INTEREST INTEREST INTEREST DUE INT SHORTFALL ADJUSTMENT PAID
- -------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
A1 0.00 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 0.00 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 0.02 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A4 20,194,000.00 6.500000 109,384.17 0.00 0.00 109,384.17 0.00 0.00 109,384.17
A5 15,289,734.73 6.500000 82,819.39 0.00 0.00 82,819.39 0.00 0.00 82,819.39
A5 12,008,553.73 6.500000 65,046.33 0.00 0.00 65,046.33 0.00 0.00 65,046.33
A5 3,281,181.00 6.500000 17,773.06 0.00 0.00 17,773.06 0.00 0.00 17,773.06
A6 1,048,000.00 6.500000 5,676.67 0.00 0.00 5,676.67 0.00 0.00 5,676.67
A7 18,713,000.00 6.500000 101,362.08 0.00 0.00 101,362.08 0.00 0.00 101,362.08
A8 8,315,196.14 6.500000 45,040.65 0.00 0.00 45,040.65 0.00 0.00 45,040.65
A8 0.12 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A8 8,315,196.02 6.500000 45,040.65 0.00 0.00 45,040.65 0.00 0.00 45,040.65
A9 0.07 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A9 0.07 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A9 0.00 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A10 4,822,491.28 6.500000 26,121.83 0.00 0.00 26,121.83 0.00 0.00 26,121.83
A10 940,524.84 6.500000 5,094.51 0.00 0.00 5,094.51 0.00 0.00 5,094.51
A10 3,624,980.27 6.500000 19,635.31 0.00 0.00 19,635.31 0.00 0.00 19,635.31
A10 256,986.17 6.500000 1,392.01 0.00 0.00 1,392.01 0.00 0.00 1,392.01
A11 3,309,915.97 6.500000 17,928.71 0.00 0.00 17,928.71 0.00 0.00 17,928.71
A11 0.05 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A11 401,877.65 6.500000 2,176.84 0.00 0.00 2,176.84 0.00 0.00 2,176.84
A11 2,798,230.44 6.500000 15,157.08 0.00 0.00 15,157.08 0.00 0.00 15,157.08
A11 109,807.83 6.500000 594.79 0.00 0.00 594.79 0.00 0.00 594.79
A12 1,572,603.80 6.500000 8,518.27 0.00 0.00 8,518.27 0.00 0.00 8,518.27
A12 0.06 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A12 1,572,603.74 6.500000 8,518.27 0.00 0.00 8,518.27 0.00 0.00 8,518.27
A13 650,000.00 6.500000 3,520.83 0.00 0.00 3,520.83 0.00 0.00 3,520.83
A14 10,645,127.76 5.840000 51,806.29 0.00 0.00 51,806.29 0.00 0.00 51,806.29
A15 4,914,315.37 7.929647 32,473.99 0.00 0.00 32,473.99 0.00 0.00 32,473.99
A16 20,992,917.00 6.500000 113,711.63 0.00 0.00 113,711.63 0.00 0.00 113,711.63
PO 962,569.06 0.000000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
AR 980.79 6.500000 5.31 0.00 0.00 5.31 0.00 0.00 5.31
M 3,084,766.11 6.500000 16,709.15 0.00 0.00 16,709.15 0.00 0.00 16,709.15
B1 1,401,967.57 6.500000 7,593.99 0.00 0.00 7,593.99 0.00 0.00 7,593.99
B2 607,164.47 6.500000 3,288.81 0.00 0.00 3,288.81 0.00 0.00 3,288.81
- -------------------------------------------------------------------------------------------------------------------------------
Totals 116,524,750.14 625,961.77 0.00 0.00 625,961.77 0.00 0.00 625,961.77
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
THE Distribution Date 7/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286
Attn: KELLY SHEAHAN CWMBS INC
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
CURRENT PAYMENT INFORMATION
FACTORS PER $1,000
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------
ORIGINAL BEGINNING CERT. ENDING CERT. PASS
CERTIFICATE NOTIONAL PRINCIPAL INTEREST NOTIONAL THROUGH
CLASS CUSIP BALANCE BALANCE DISTRIBUTION DISTRIBUTION BALANCE RATE (%)
- ------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
A1 126690J72 20,129,000.00 0.000000000 0.000000000 0.000000000 0.000000000 6.500000
A2 126690J80 12,457,000.00 0.000000000 0.000000000 0.000000000 0.000000000 6.500000
A3 126690J98 34,445,000.00 0.000000704 0.000000000 0.000000004 0.000000704 6.500000
A4 126690K21 20,194,000.00 1,000.000000000 1.062745854 5.416666667 998.937254146 6.500000
A5 25,638,000.00 596.370026133 56.906281691 3.230337390 539.463744052 6.500000
A5 126690K39 12,053,565.74 996.265668232 6.554203420 5.396439036 989.711464812 6.500000
A5 126690K39 13,584,434.26 241.539760600 101.584040895 1.308340370 139.955719705 6.500000
A6 126690K47 1,048,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A7 126690K54 18,713,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A8 35,695,000.00 232.951285614 11.114848858 1.261819583 221.836436756 6.500000
AS 126690K62 15,298,000.00 0.000007773 0.000000000 0.000000042 0.000007773 6.500000
AS 126690K62 20,397,000.00 407.667599192 19.451121798 2.208199496 388.216477394 6.500000
A9 8,024,000.00 0.000008724 0.000000000 0.000000000 0.000008724 6.500000
A9 126690K70 4,064,000.00 0.000016319 0.000000000 0.000000088 0.000016319 6.500000
A9 126690K70 3,960,000.00 0.000000000 0.000000000 0.000000000 0.000000000 6.500000
A10 6,940,000.00 694.883469741 41.387204611 3.763952450 653.496266571 6.500000
A10 126690K88 944,050.24 996.265668239 6.554203408 5.396439036 989.711464832 6.500000
A10 126690K88 4,932,000.00 734.991943925 35.068810833 3.981206363 699.923133092 6.500000
A10 126690K88 1,063,949.76 241.539759293 101.584041071 1.308340363 139.955718222 6.500000
A11 10,015,000.00 330.495853220 18.206499251 1.790185721 312.289353969 6.500000
A11 126690K96 2,293,000.00 0.000019876 0.000000000 0.000000108 0.000019876 6.500000
A11 126690K96 403,384.02 996.265668268 6.554203357 5.396439036 989.711464911 6.500000
A11 126690K96 6,864,000.00 407.667604361 19.451121798 2.208199524 388.216482563 6.500000
A11 126690K96 454,615.98 241.539754097 101.584041766 1.308340335 139.955712331 6.500000
A12 10,030,000.00 156.790009970 10.573032901 0.849279163 146.216977069 6.500000
A12 126690L20 5,228,000.00 0.000010875 0.000000000 0.000000059 0.000010875 6.500000
A12 126690L20 4,802,000.00 327.489324764 22.084030829 1.773900509 305.405293935 6.500000
A13 126690L38 650,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A14 126690L46 ll,108,000.00 958.329830753 0.000000000 4.663871843 958.329830753 5.840000
A15 126690L53 5,128,000.00 958.329830343 0.000000000 6.332680654 958.329830343 7.929647
A16 126690L61 21,404,000.00 980.794103906 0.000000000 5.312634729 980.794103906 6.500000
PO 126690L79 1,629,063.00 590.872829373 4.155278710 0.000000000 586.717550662 0.000000
AR N/A 1,000.00 980.790000000 0.000000000 5.312612500 980.790000000 6.500000
M 126690L95 4,127,682.00 747.336182869 8.348989935 4.048070991 738.987192934 6.500000
B1 126690M29 1,875,953.00 747.336191522 8.348990032 4.048071037 738.987201490 6.500000
B2 N/A 875,445.85 693.548857312 7.748051875 3.756722977 685.800805437 6.500000
- ------------------------------------------------------------------------------------------------------------------
Totals 489,402,143.85 465.862074569 10.060716087 2.502574332 455.801358482
- ------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
THE
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286
Attn: KELLY SHEAHAN CWMBS INC
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
<TABLE>
<CAPTION>
POOL LEVEL DATA
- ---------------
<S> <C>
Distribution Date 7/25/99
Cut-off Date 4/1/94
Determination Date 7/1/99
Accrual Period Begin 6/1/99
End 7/1/99
Number of Days in Accrual Period 30
</TABLE>
COLLATERAL INFORMATION
GROUP 1
- -------
<TABLE>
<CAPTION>
<S> <C>
Cut-Off Date Balance 250,127,143.85
Beginning Aggregate Pool Stated Principal Balance 116,524,750.11
Ending Aggregate Pool Stated Principal Balance 114,008,291.91
Beginning Aggregate Certificate Stated Principal Balance 116,524,750.13
Ending Aggregate Certificate Stated Principal Balance 114,008,291.97
Beginning Aggregate Loan Count 742
Loans Paid Off or Otherwise Removed Pursuant to Pooling and Servicing Agreement 15
Ending Aggregate Loan Count 727
Beginning Weighted Average Loan Rate (WAC) 7.083986%
Ending Weighted Average Loan Rate (WAC) 7.082388%
Beginning Net Weighted Average Loan Rate 6.832736%
Ending Net Weighted Average Loan Rate 6.831138%
Weighted Average Maturity (WAM) (Months) 116
Servicer Advances 555.46
Aggregate Pool Prepayment 1,741,343.85
</TABLE>
<PAGE>
CERTIFICATE INFORMATION
<TABLE>
<CAPTION>
GROUP 1
- -------
<S> <C>
Senior Percentage 95.5920716427%
Senior Prepayment Percentage 98.6776214928%
Subordinate Percentage 4.4079283573%
Subordinate Prepayment Percentage 1.3223785072%
CERTIFICATE ACCOUNT
BEGINNING BALANCE 0.00
DEPOSIT
Payments of Interest and Principal 3,205,950.26
Liquidation Proceeds 0.00
All Other Proceeds 0.00
Other Amounts 0.00
------------
TOTAL DEPOSITS 3,205,950.26
WITHDRAWALS
Reimbursement of Servicer Advances 0.00
Payment of Master Servicer Fees 61,589.20
Payment of Sub Servicer Fees 0.00
Payment of Other Fees 61,710.58
Payment to Insurance Premium(s) 0.00
Payment of Personal Mortgage Insurance 0.00
Other Permitted Withdrawal per the Pooling and Service Agreement 0.00
Payment of Principal and Interest 3,142,419.93
------------
TOTAL WITHDRAWALS 3,265,719.72
ENDING BALANCE 1,941.12
PREPAYMENT COMPENSATION
Total Gross Prepayment Interest Shortfall 210.69
Compensation for Gross PPIS from Servicing Fees 0.00
Other Gross PPIS Compensation 0.00
------
TOTAL NET PPIS (NON-SUPPORTED PPIS) 210.69
Master Servicing Fees Paid 61,589.20
Sub Servicing Fees Paid 0.00
Insurance Premium(s) Paid 0.00
Personal Mortgage Insurance Fees Paid 0.00
Other Fees Paid 61,710.58
----------
TOTAL FEES 123,299.79
</TABLE>
<PAGE>
DELINQUENCY INFORMATION
<TABLE>
<CAPTION>
GROUP 1
- -------
DELINQUENCY 30 - 59 DAYS 60 - 89 DAYS 90+ DAYS TOTALS
- ----------- ------------ ------------ --------- ------
<S> <C> <C> <C> <C>
Scheduled Principal Balance 48,840.91 0.00 0.00 48,840.91
Percentage of Total Pool Balance 0.042840% 0.000000% 0.000000% 0.042840%
Number of Loans 1 0 0 1
Percentage of Total Loans 0.137552% 0.000000% 0.000000% 0.137552%
FORECLOSURE
- -----------
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.000000%
BANKRUPTCY
- ----------
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.000000%
REO
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.000000%
Book Value of all REO Loans 0.00
Percentage of Total Pool Balance 0.000000%
Current Realized Losses 0.00
Additional Gains (Recoveries)/Losses 0.00
Total Realized Losses 51,577.00
</TABLE>
SUBORDINATION/CREDIT ENHANCEMENT INFORMATION
<TABLE>
<CAPTION>
PROTECTION ORIGINAL CURRENT
- ---------- -------- -------
<S> <C> <C>
Bankruptcy Loss 100,000.00 100,000.00
Bankruptcy Percentage 0.039980% 0.087713%
Credit/Fraud Loss 2,501,271.44 0.00
Credit/Fraud Loss Percentage 1.000000% 0.000000%
Special Hazard Loss 1,493,103.00 1,493,103.00
Special Hazard Loss Percentage 0.596938% 1.309644%
CREDIT SUPPORT ORIGINAL CURRENT
- -------------- -------- -------
Class A 482,523,063.00 108,971,301.10
Class A Percentage 98.594391% 95.581908%
Class M 4,127,682.00 3,050,304.13
Class M Percentage 0.843413% 2.675511%
</TABLE>
<PAGE>
THE
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286
Attn: KELLY SHEAHAN CWMBS INC
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
CREDIT SUPPORT ORIGINAL CURRENT
- -------------- -------- -------
Class B1 1,875,953.00 1,386,305.26
Class B1 Percentage 0.383315% 1.215969%
Class B2 875,445.85 600,381,47
Class B2 Percentage 0.178881% 0526612%
Page l of 5
<TABLE>
<CAPTION>
CHASE MORTGAGE FINANCE CORPORATION, SERIES 1993K
STATEMENT TO CERTIFICATEHOLDERS
JULY 26,1999
- ------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION IN DOLLARS
- ------------------------------------------------------------------------------------------------------------------------------
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES INTEREST BALANCE
- ------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
IA1 33,600,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
IA2 29,694,000.00 5,981,392.34 258,811.31 32,399.21 291,210.52 0.00 0.00 5,722,581.03
IA3 8,700,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
IA4 10,700,000.00 9,078,890.71 479,377.05 49,177.32 528,554.37 0.00 0.00 8,599,513.66
IA5 2,000,000.00 2,000,000.00 0.00 10,833.33 10,833.33 0.00 0.00 2,000,000.00
IA6 10,064,000.00 10,064,000.00 0.00 54,513.33 54,513.33 0.00 0.00 10,064,000.00
IA7 13,650,000.00 13,052,415.00 0.00 60,693.73 60,693.73 0.00 0.00 13,052,415.00
IA8 4,468,333.00 4,272,713.31 0.00 27,410.03 27,410.03 0.00 0.00 4,272,713.31
IA9 2,881,667.00 2,755,510.16 0.00 20,666.33 20,666.33 0.00 0.00 2,755,510.16
IA10 4,105,000.00 1,475,077.87 0.00 7,529.04 7,529.04 0.00 0.00 1,475,077.87
IA11 2,210,000.00 794,134.50 0.00 4,762.52 4,762.52 0.00 0.00 794,134.50
IIA1 75,000,000.00 4,486,514.24 1,467,515.79 26,171.33 1,493,687.12 0.00 0.00 3,018,998.45
IIA2 30,000,000.00 6,495,504.80 489,171.93 37,890.44 527,062.37 0.00 0.00 6,006,332.87
IIA3 15,000,000.00 15,000,000.00 0.00 87,500.00 87,500.00 0.00 0.00 15,000,000.00
IIA4 27,533,000.00 27,533,000.00 0.00 172,081.25 172,081.25 0.00 0.00 27,533,000.00
IIA5 13,767,000.00 13,767,000.00 0.00 68,835.00 68,835.00 0.00 0.00 13,767,000.00
IIA6 8,400,000.00 8,400,000.00 0.00 49,000.00 49,000.00 0.00 0.00 8,400,000.00
IIA7 12,545,000.00 6,779,549.94 0.00 34,603.95 34,603.95 0.00 0.00 6,779,549.94
IIA8 5,377,000.00 2,905,830.21 0.00 21,894.09 21,894.09 0.00 0.00 2,905,830.21
IM 2,243,734.00 1,552,172.02 14,069.75 8,407.60 22,477.35 0.00 0.00 1,538,102.27
IIM 3,447,817.00 2,963,283.69 22,375.84 17,285.82 39,661.66 0.00 0.00 2,940,907.85
B1 9,754,225.91 7,738,705.03 62,460.85 44,034.20 106,495.05 0.00 0.00 7,676,244.18
B2 0.00 0.00 0.00 0.56 0.56 0.00 0.00 0.00
- ------------------------------------------------------------------------------------------------------------------------------
TOTALS 325,140,776.91 147,095,693.82 2,793,782.52 835,689.08 3,629,471.60 0.00 0.00 144,301,911.30
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
AX 265,008,574.49 126,310,496.51 0.00 38,489.40 38,489.40 0.00 0.00 123,576,708.50
AI 325,140,776.91 147,095,693.82 0.00 8,363.16 8,363.16 0.00 0.00 144,301,911.30
AW 325,140,776.91 147,095,693.82 0.00 46,852.56 46,852.56 0.00 0.00 144,301,911.30
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
B1C1 3,844,848.52 2,659,792.25 24,109.84 14,407.21 38,517.05 0.00 0.00 2,635,682.41
B1C2 5,909,377.39 5,078,912.78 38,351.01 29,626.99 67,978.00 0.00 0.00 5,040,561.77
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>
CHASE (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2 of 5
<TABLE>
<CAPTION>
CHASE MORTGAGE FINANCE CORPORATION, SERIES 1993K
STATEMENT TO CERTIFICATEHOLDERS
JULY 26, 1999
- ---------------------------------------------------------------------------------------------------- -----------------------
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
- ---------------------------------------------------------------------------------------------------- -----------------------
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS-THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR CLASS RATE
- ---------------------------------------------------------------------------------------------------- -----------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
IA1 161626VE3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 IA1 6.500000%
IA2 161626VH6 201.43437529 8.71594632 1.09110292 9.80704924 192.71842898 IA2 6.500000%
IA3 161626VJ2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 IA3 6.500000%
IA4 161626VK9 848.49445888 44.80159346 4.59601121 49.39760467 803.69286542 IA4 6.500000%
IA5 161626VL7 1,000.00000000 0.00000000 5.41666500 5.41666500 1,000.00000000 IA5 6.500000%
IA6 161626VM5 1,000.00000000 0.00000000 5.41666634 5.41666634 1,000.00000000 IA6 6.500000%
IA7 161626VN3 956.22087912 0.00000000 4.44642711 4.44642711 956.22087912 IA7 5.580000%
IA8 161626VP8 956.22087924 0.00000000 6.13428543 6.13428543 956.22087924 IA8 7.698162%
IA9 161626VQ6 956.22088187 0.00000000 7.17165793 7.17165793 956.22088187 IA9 9.000000%
IA10 161626VF0 359.33687454 0.00000000 1.83411449 1.83411449 359.33687454 IA10 6.125000%
IA11 161626VG8 359.33687783 0.00000000 2.15498643 2.15498643 359.33687783 IA11 7.196547%
IIA1 161626VS2 59.82018987 19.56687720 0.34895107 19.91582827 40.25331267 IIA1 7.000000%
IIA2 161626VT0 216.51682667 16.30573100 1.26301467 17.56874567 200.21109567 IIA2 7.000000%
IIA3 161626VU7 1,000.00000000 0.00000000 5.83333333 5.83333333 1,000.00000000 IIA3 7.000000%
IIA4 161626VV5 1,000.00000000 0.00000000 6.25000000 6.25000000 1,000.00000000 IIA4 7.500000%
IIA5 161626VW3 1,000.00000000 0.00000000 5.00000000 5.00000000 1,000.00000000 IIA5 6.000000%
IIA6 161626VX1 1,000.00000000 0.00000000 5.83333333 5.83333333 1,000.00000000 IIA6 7.000000%
IIA7 161626VY9 540.41848864 0.00000000 2.75838581 2.75838581 540.41848864 IIA7 6.125000%
IIA8 161626VZ6 540.41848800 0.00000000 4.07180398 4.07180398 540.41848800 IIA8 9.041446%
IM 161626VR4 691.78076367 6.27068538 3.74714650 10.01783188 685.51007829 IM 6.500000%
IIM 161626WA0 859.46663933 6.48985721 5.01355495 11.50341216 852.97678212 IIM 7.000000%
B1 793.36946893 6.40346559 4.51437156 10.91783715 786.96600333 B1C1 6.500000%
- ---------------------------------------------------------------------------------------------------- B1 0.000000%
TOTALS 452.40617070 8.59253197 2.57023769 11.16276966 443.81363873 B1C2 7.000000%
- ---------------------------------------------------------------------------------------------------- -----------------------
- ----------------------------------------------------------------------------------------------------
AX 1616262D7 476.62796101 0.00000000 0.14523832 0.14523832 466.31211363
AI 452.40617070 0.00000000 0.02572166 0.02572166 443.81363873 -----------------------
AW 452.40617070 0.00000000 0.14409931 0.14409931 443.81363873 AX 0.000000%
- ---------------------------------------------------------------------------------------------------- AI 0.000000%
AW 0.000000%
- ---------------------------------------------------------------------------------------------------- -----------------------
B1C1 691.78076488 6.27068658 3.74714632 10.01783290 685.51007830
B1C2 859.46664848 6.48985629 5.01355524 11.50341153 852.97679220
- ----------------------------------------------------------------------------------------------------
</TABLE>
CHASE (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 3 of 5
Chase Mortgage Finance Corporation, Series 1993K
Statement to Certificateholders
July 26,1999
- --------------------------------------------------------------------------------
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE
CONTACT THE ADMINISTRATOR LISTED BELOW:
Karen Dobres
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-3232
Email: [email protected]
- --------------------------------------------------------------------------------
CHASE (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4 of 5
<TABLE>
<CAPTION>
Chase Mortgage Finance Corporation, Series 1993K
July 26, 1999
- ---------------------------------------------------------------------------------------------------
<S> <C> <C>
Sec. 6.02(a)(iii) Principal Prepayments - Group 1 413,894.08
Sec. 6.02(a)(iii) Principal Prepayments - Group 2 1,874,387.03
Sec. 6.02(a)(iii) Principal Prepayments - Total 2,288,281.11
Sec. 6.02(a)(iii) Repurchase Principal - Group 1 0.00
Sec. 6.02(a)(iii) Repurchase Principal - Group 2 0.00
Sec. 6.02(a)(iii) Repurchase Principal - Total 0.00
Sec. 6.02(a)(iv) Advance by Master Servicer - Group 1 544,092.84
Sec. 6.02(a)(iv) Advance by Master Servicer - Group 2 175,667.08
Sec. 6.02(a)(iv) Advance by Master Servicer - Total 719,759.92
Sec. 6.02(a)(iv) Delinquency for Due Period - Group 1 544,092.84
Sec. 6.02(a)(iv) Delinquency for Due Period - Group 2 175,667.08
Sec. 6.02(a)(iv) Delinquency for Due Period - Total 719,759.92
Sec. 6.02(a)(x) Advances Recovered - Group 1 3,009.26
Sec. 6.02(a)(x) Advances Recovered - Group 2 0.00
Sec. 6.02(a)(x) Advances Recovered 3,009.26
Sec. 6.02(a)(v) Ending Loan Count - Group 1 188
Sec. 6.02(a)(v) Ending Loan Count - Group 2 246
Sec. 6.02(a)(v) Ending Loan Count - Total 434
Sec. 6.02(a)(vi) Servicing Fees - Group 1 12,014.14
Sec. 6.02(a)(vi) Servicing Fees - Group 2 20,611.10
Sec. 6.02(a)(vi) Servicing Fees - Total 32,625.24
Sec. 6.02(a)(vi) Additional Servicing Compensation 0.00
Sec. 6.02(a)(vii) Servicing (Escrow) Advances - Group 1 0.00
Sec. 6.02(a)(vii) Servicing (Escrow) Advances - Group 2 0.00
Sec. 6.02(a)(vii) Servicing (Escrow) Advances - Total 0.00
Sec. 6.02(a)(v) Principal Balance of Mortgage Loans - Group 1 52,909,730.21
Sec. 6.02(a)(v) Principal Balance of Mortgage Loans - Group 2 91,392,181.09
Sec. 6.02(a)(v) Principal Balance of Mortgage Loans - Total 144,301,911.30
Sec. 6.02(a)(xi) Ending Class I A % 92.11150%
Sec. 6.02(a)(xi) Ending Class II A % 91.26679%
Sec. 6.02(a)(xi) Ending Class A % 91.57651 %
Sec. 6.02(a)(xi) Ending Class I M % 2.90703%
Sec. 6.02(a)(xi) Ending Class II M % 3.21790%
Sec. 6.02(a)(xi) Ending Class M % 3.10392%
Sec. 6.02(a)(xi) Ending Class I B % 4.98147%
Sec. 6.02(a)(xi) Ending Class II B % 5.51531 %
Sec. 6.02(a)(xi) Ending Class B % 5.31957%
Sec. 6.02 (a) Ending WAC - Group 1 7.25259%
Sec. 6.02 (a) Ending WAC - Group 2 7.58437%
Sec. 6.02(a)(xi) Class I A Certificate Balance 48,735,945.54
Sec. 6.02(a)(xi) Class II A Certificate Balance 83,410,711.47
Sec. 6.02(a)(xi) Class A Certificate Balance 132,146,657.01
Sec. 6.02(a)(xi) Class I M Certificate Balance 1,538,102.27
Sec. 6.02(a)(xi) Class II M Certificate Balance 2,940,907.85
Sec. 6.02(a)(xi) Class M Certificate Balance 4,479,010.12
Sec. 6.02(a)(xi) Class I B Certificate Balance 2,635,682.41
Sec. 6.02(a)(xi) Class II B Certificate Balance 5,040,561.77
Sec. 6.02(a)(xi) Class B Certificate Balance 7,676,244.18
</TABLE>
CHASE (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5 of 5
<TABLE>
<CAPTION>
CHASE MORTGAGE FINANCE CORPORATION, SERIES 1993K
July 26, 1999
- ----------------------------------------------------------------------------------------------
<S> <C> <C>
Sec. 6.02(a)(xi) Class I A Prepayment % 97.64634%
Sec. 6.02(a)(xi) Class 11 A Prepayment % 97.41712%
Sec. 6.02(a)(xiv) Prepayment Interest Shortfall - Group 1 0.00
Sec. 6.02(a)(xiv) Prepayment Interest Shortfall - Group 2 0.00
Sec. 6.02(a)(xiv) Prepayment Interest Shortfall - Total 0.00
Sec. 6.02(a)(ix) REO Book Value - Group 1 0.00
Sec. 6.02(a)(ix) REO Book Value - Group 2 0.00
Sec. 6.02(a)(ix) REO Book Value - Total 0.00
Sec. 6.02(a)(xi) Current Realized Loss - Group 1 0.00
Sec. 6.02(a)(xi) Current Realized Loss - Group 2 0.00
Sec. 6.02(a)(xii) Current Realized Loss - Total 0.00
Sec. 6.02(a)(xii) Cumulative Realized Loss - Group 1 0.00
Sec. 6.02(a)(xii) Cumulative Realized Loss - Group 2 0.00
Sec. 6.02(a)(xii) Cumulative Realized Loss - Total 0.00
</TABLE>
Group 1
---------------------------------------------------------------
Category Number Principal Balance Percentage
---------------------------------------------------------------
1 Month 3 894,301.63 1.69%
2 Months 0 0.00 0.00%
3+ Months 0 0.00 0.00%
---------------------------------------------------------------
Total 3 894,301,63 1.69%
Group 2
---------------------------------------------------------------
Category Number Principal Balance Percentage
---------------------------------------------------------------
1 Month 1 573,246.77 0.63%
2 Months 1 327,360.70 0.36%
3+ Months 1 444,511.99 0.49%
---------------------------------------------------------------
Total 3 1,345,119,46 1.48%
Loans in Foreclosure
Group 1
-----------------------------------------------
Number Principal Balance Percentage
-----------------------------------------------
1 225,764.75 0.43%
Group 2
-----------------------------------------------
Number Principal Balance Percentage
-----------------------------------------------
0 0.00 0.00%
REO
Group 1
-----------------------------------------------
Number Principal Balance Percentage
-----------------------------------------------
0 0.00 0.00%
Group 2
-----------------------------------------------
Number Principal Balance Percentage
-----------------------------------------------
0 0.00 0.00%
CHASE (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
EXHIBIT 99.09
GREENWICH CAPITAL 1998-C
PAYMENT DATE - 24TH + 3 BUSINESS DAYS
THE PAGE NUMBER 1
BANK OF PAYMENT DATE 8/30/99
NEW
YORK
CORPORATE TRUST AND AGENCY SERVICES
101 BARCLAY STREET
NEW YORK, NEW YORK 10286
KELLY SHEAHAN
(212) 815-2007
GREENWICH CAPITAL
PASS THROUGH CERTIFICATES, SERIES 1998-C
CURRENT PAYMENT INFORMATION
<TABLE>
<CAPTION>
BEGINNING PASS THRU PRINCIPAL INTEREST TOTAL PRINCIPAL INTEREST ENDING
CLASS CERT BALANCE RATE DIST AMT DIST AMT DIST LOSS SHORTFALL CERT BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 20,027,000.00 6.5000% 0.00 108,479.55 108,479.55 0.00 0.03 20,027,000.00
A-2 15,518,000.00 6.5000% 0.00 103,159.66 103,159.66 0.00 (19,103.83) 15,518,000.00
R 80.00 6.5000% 0.00 0.53 0.53 0.00 (0.10) 80.00
GRAND TOTAL 35,545,080.00 0.00 211,639.75 211,639.75 0.00 (19,103.83) 35,545,080.00
</TABLE>
FACTORS PER $1,000
PRINCIPLE INTEREST ENDING
CLASS FACTOR FACTOR FACTOR
A-1 0.0000000 5.4166650 1000.00000000
A-2 0.0000000 6.6477423 1000.00000000
R 0.0000000 6.6477423 1000.00000000
THE PAGE NUMBER 2
BANK OF PAYMENT DATE 8/30/99
NEW
YORK
CORPORATE TRUST AND AGENCY SERVICES
101 BARCLAY STREET
NEW YORK, NEW YORK 10286
KELLY SHEAHAN
(212) 815-2007
GREENWICH CAPITAL
PASS THROUGH CERTIFICATES, SERIES 1998-C
CURRENT COLLATERAL INFORMATION
<TABLE>
<CAPTION>
<S> <C> <C>
CHASE 1993-K CHASE 1993-K CHASE 1993-K
1A-7 1A-8 1A-9
BEG BAL 13,052,415.00 BEG BAL 4,272,713.31 BEG BAL 2,755,510.16
PRIN 0.00 PRIN 0.00 PRIN 0.00
INT 60,954.78 INT 27,148.98 INT 20,666.33
COUPON 0.06 COUPON 0.08 COUPON 0.09
LOSSES 0.00 LOSSES 0.00 LOSSES 0.00
INT SHORTFALL 0.00 INT SHORTFALL 0.00 INT SHORTFALL 0.00
END BAL 13,052,415.00 END BAL 4,272,713.31 END BAL 2,755,510.16
0-29 0.00 0-29 0.00 0-29 0.00
30-59 0.00 30-59 0.00 30-59 0.00
60-89 0.00 60-89 0.00 60-89 0.00
90+ 770,902.60 90+ 770,902.60 90+ 770,902.60
REO 0.00 REO 0.00 REO 0.00
FORECLOSURES 224,232.42 FORECLOSURES 224,232.42 FORECLOSURES 224,232.42
TABLE CONT.
<S> <C>
CWMBS 1994-13 CWMBS 1994-13
A-14 A-15
BEG BAL 10,645,127.76 BEG BAL 4,914,315.37
PRIN 0.00 PRIN 0.00
INT 51,717.58 INT 51,717.58
COUPON 0.06 COUPON 0.13
LOSSES 0.00 LOSSES 0.00
INT SHORTFALL 0.00 INT SHORTFALL 0.00
END BAL 10,645,127.76 END BAL 4,914,315.37
0-29 0.00 0-29 0.00
30-59 39,335.54 30-59 39,335.54
60-89 0.00 60-89 0.00
90+ 0.00 90+ 0.00
REO 0.00 REO 0.00
FORECLOSURES 0.00 FORECLOSURES 0.00
</TABLE>
THE Distribution Date 8/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286
Attn: KELLY SHEAHAN CWMBS INC
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
CERTIFICATEHOLDER MONTHLY DISTRIBUTION SUMMARY
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
CERTIFICATE PASS CURRENT
CLASS RATE BEGINNING THROUGH PRINCIPAL INTEREST TOTAL REALIZED
CLASS CUSIP DESCRIPTION TYPE BALANCE RATE (%) DISTRIBUTION DISTRIBUTION DISTRIBUTION LOSSES
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
A1 126690J72 Senior Fix-30/360 0.00 6.500000 0.00 0.00 0.00 0.00
A2 126690J80 Senior Fix-30/360 0.00 6.500000 0.00 0.00 0.00 0.00
A3 126690J98 Senior Fix-30/360 0.02 6.500000 0.00 0.00 0.00 0.00
A4 126690K21 Senior Fix-30/360 20,172,538.91 6.500000 1,362,487.16 109,267.92 1,471,755.08 0.00
A5 13,830,771.47 6.500000 243,713.11 74,916.68 318,629.79 0.00
A5 126690K39 Senior Fix-30/360 11,929,552.20 6.500000 115,301.57 64,618.41 179,919.98 0.00
A5 126690K39 Senior Fix-30/360 1,901,219.27 6.500000 128,411.54 10,298.27 138,709.81 0.00
A6 126690K47 Senior Fix-30/360 1,048,000.00 6.500000 0.00 5,676.67 5,676.67 0.00
A7 126690K54 Senior Fix-30/360 18,713,000.00 6.500000 0.00 101,362.08 101,362.08 0.00
A8 7,918,451.61 6.500000 290,011.23 42,891.61 332,902.84 0.00
A8 126690K62 Senior Fix-30/360 0.12 6.500000 0.00 0.00 0.00 0.00
A8 126690K62 Senior Fix-30/360 7,918,451.49 6.500000 290,011.23 42,891.61 332,902.84 0.00
A9 0.07 6.500000 0.00 0.00 0.00 0.00
A9 126690K70 Senior Fix-30/360 0.07 6.500000 0.00 0.00 0.00 0.00
A9 126690K70 Senior Fix-30/360 0.00 6.500000 0.00 0.00 0.00 0.00
A10 4,535,264.09 6.500000 145,517.28 24,566.01 170,083.30 0.00
A10 126690K88 Senior Fix-30/360 934,337.35 6.500000 9,030.56 5,060.99 14,091.56 0.00
A10 126690K88 Senior Fix-30/360 3,452,020.89 6.500000 126,429.37 18,698.45 145,127.82 0.00
A10 126690K88 Senior Fix-30/360 148,905.85 6.500000 10,057.35 806.57 10,863.92 0.00
A11 3,127,577.88 6.500000 105,750.69 16,941.05 122,691.74 0.00
A11 126690K96 Senior Fix-30/360 0.05 6.500000 0.00 0.00 0.00 0.00
A11 126690K96 Senior Fix-30/360 399,233.79 6.500000 3,858.68 2,162.52 6,021.19 0.00
A11 126690K96 Senior Fix-30/360 2,664,717.94 6.500000 97,594.60 14,433.89 112,028.49 0.00
A11 126690K96 Senior Fix-30/360 63,626.10 6.500000 4,297.41 344.64 4,642.06 0.00
A12 1,466,556.28 6.500000 77,518.32 7,943.85 85,462.17 0.00
A12 126690L20 Senior Fix-30/360 0.06 6.500000 0.00 0.00 0.00 0.00
A12 126690L20 Senior Fix-30/360 1,466,556.22 6.500000 77,518.32 7,943.85 85,462.17 0.00
A13 126690L38 Senior Fix-30/360 650,000.00 6.500000 0.00 3,520.83 3,520.83 0.00
A14 126690L46 Senior Var-30/360 10,645,127.76 5.830000 0.00 51,717.58 51,717.58 0.00
A15 126690L53 Senior Var-30/360 4,914,315.37 7.951308 0.00 32,562.70 32,562.70 0.00
A16 126690L61 Senior Fix-30/360 20,992,917.00 6.500000 0.00 113,711.63 113,711.63 0.00
PO 126690L79 Strip PO Fix-30/360 955,799.85 0.000000 13,182.92 0.00 13,182.92 0.00
AR N/A Senior Fix-30/360 980.79 6.500000 0.00 5.50 5.50 0.00
- -----------------------------------------------------------------------------------------------------------------------------------
M 126690L95 Mezzanine Fix-30/360 3,050,304.13 6.500000 32,784.42 16,522.48 49,306.90 0.00
B1 126690M29 Junior Fix-30/360 1,386,305.26 6.500000 14,899.90 7,509.15 22,409.05 0.00
B2 N/A Junior Fix-30/360 600,381.47 6.500000 6,452.85 3,252.07 9,704.92 0.00
- -----------------------------------------------------------------------------------------------------------------------------------
Totals 114,008,291.96 2,292,317.88 612,367.81 2,904,685.70 0.00
- -----------------------------------------------------------------------------------------------------------------------------------
(table continued)
- --------------------------------------
CUMULATIVE
ENDING REALIZED
CLASS BALANCE LOSSES
- --------------------------------------
<S> <C> <C>
A1 0.00 0.00
A2 0.00 0.00
A3 0.02 0.00
A4 18,810,051.75 0.00
A5 13,587,058.36 0.00
A5 11,814,250.63 0.00
A5 1,772,807.73 0.00
A6 1,048,000.00 0.00
A7 18,713,000.00 0.00
A8 7,628,440.38 0.00
A8 0.12 0.00
A8 7,628,440.26 0.00
A9 0.07 0.00
A9 0.07 0.00
A9 0.00 0.00
A10 4,389,746.80 0.00
A10 925,306.78 0.00
A10 3,325,591.52 0.00
A10 138,848.50 0.00
A11 3,021,827.19 0.00
A11 0.05 0.00
A11 395,375.11 0.00
A11 2,567,123.34 0.00
A11 59,328.69 0.00
A12 1,389,037.96 0.00
A12 0.06 0.00
A12 1,389,037.90 0.00
A13 650,000.00 0.00
A14 10,645,127.76 0.00
A15 4,914,315.37 0.00
A16 20,992,917.00 0.00
PO 942,616.93 0.00
AR 980.79 0.00
- --------------------------------------
M 3,017,519.71 0.00
B1 1,371,405.36 0.00
B2 593,928.62 51,577.00
- --------------------------------------
Totals 111,715,974.07
- --------------------------------------
</TABLE>
<PAGE>
THE Distribution Date 8/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286
Attn: KELLY SHEAHAN CWMBS INC
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
PRINCIPAL DISTRIBUTION DETAIL
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------
ORIGINAL BEGINNING SCHEDULED UNSCHEDULED NET CURRENT
CERTIFICATE CERTIFICATE PRINCIPAL ACCRETION PRINCIPAL PRINCIPAL REALIZED
CLASS CUSIP BALANCE BALANCE DISTRIBUTION PRINCIPAL ADJUSTMENTS DISTRIBUTION LOSSES
- ------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 126690J72 20,129,000.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 126690J80 12,457,000.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 126690J98 34,445,000.00 0.02 0.00 0.00 0.00 0.00 0.00
A4 126690K21 20,194,000.00 20,172,538.91 1,362,487.16 0.00 0.00 1,362,487.16 0.00
A5 25,638,000.00 13,830,771.47 243,713.11 0.00 0.00 243,713.11 0.00
A5 126690K39 12,053,565.74 11,929,552.20 115,301.57 0.00 0.00 115,301.57 0.00
A5 126690K39 13,584,434.26 1,901,219.27 128,411.54 0.00 0.00 128,411.54 0.00
A6 126690K47 1,048,000.00 1,048,000.00 0.00 0.00 0.00 0.00 0.00
A7 126690K54 18,713,000.00 18,713,000.00 0.00 0.00 0.00 0.00 0.00
A8 35,695,000.00 7,918,451.61 290,011.23 0.00 0.00 290,011.23 0.00
A8 126690K62 15,298,000.00 0.12 0.00 0.00 0.00 0.00 0.00
A8 126690K62 20,397,000.00 7,918,451.49 290,011.23 0.00 0.00 290,011.23 0.00
A9 8,024,000.00 0.07 0.00 0.00 0.00 0.00 0.00
A9 126690K70 4,064,000.00 0.07 0.00 0.00 0.00 0.00 0.00
A9 126690K70 3,960,000.00 0.00 0.00 0.00 0.00 0.00 0.00
A10 6,940,000.00 4,535,264.09 145,517.28 0.00 0.00 145,517.28 0.00
A10 126690K88 944,050.24 934,337.35 9,030.56 0.00 0.00 9,030.56 0.00
A10 126690K88 4,932,000.00 3,452,020.89 126,429.37 0.00 0.00 126,429.37 0.00
A10 126690K88 1,063,949.76 148,905.85 10,057.35 0.00 0.00 10,057.35 0.00
A11 10,015,000.00 3,127,577.88 105,750.69 0.00 0.00 105,750.69 0.00
A11 126690K96 2,293,000.00 0.05 0.00 0.00 0.00 0.00 0.00
A11 126690K96 403,384.02 399,233.79 3,858.68 0.00 0.00 3,858.68 0.00
A11 126690K96 6,864,000.00 2,664,717.94 97,594.60 0.00 0.00 97,594.60 0.00
A11 126690K96 454,615.98 63,626.10 4,297.41 0.00 0.00 4,297.41 0.00
A12 10,030,000.00 1,466,556.28 77,518.32 0.00 0.00 77,518.32 0.00
A12 126690L20 5,228,000.00 0.06 0.00 0.00 0.00 0.00 0.00
A12 126690L20 4,802,000.00 1,466,556.22 77,518.32 0.00 0.00 77,518.32 0.00
A13 126690L38 650,000.00 650,000.00 0.00 0.00 0.00 0.00 0.00
A14 126690L46 11,108,000.00 10,645,127.76 0.00 0.00 0.00 0.00 0.00
A15 126690L53 5,128,000.00 4,914,315.37 0.00 0.00 0.00 0.00 0.00
A16 126690L61 21,404,000.00 20,992,917.00 0.00 0.00 0.00 0.00 0.00
PO 126690L79 1,629,063.00 955,799.85 13,182.92 0.00 0.00 13,182.92 0.00
AR N/A 1,000.00 980.79 0.00 0.00 0.00 0.00 0.00
- ------------------------------------------------------------------------------------------------------------------------
M 126690L95 4,127,682.00 3,050,304.13 32,784.42 0.00 0.00 32,784.42 0.00
B1 126690M29 1,875,953.00 1,386,305.26 14,899.90 0.00 0.00 14,899.90 0.00
B2 N/A 875,445.85 600,381.47 6,452.85 0.00 0.00 6,452.85 0.00
- ------------------------------------------------------------------------------------------------------------------------
Totals 489,402,143.85 114,008,291.96 2,292,317.88 0.00 0.00 2,292,317.88 0.00
- ------------------------------------------------------------------------------------------------------------------------
(table continued)
- ----------------------------------------
ENDING ENDING
CERTIFICATE CERTIFICATE
CLASS BALANCE FACTOR
- ----------------------------------------
<S> <C> <C>
A1 0.00 0.00000000000
A2 0.00 0.00000000000
A3 0.02 0.00000000070
A4 18,810,051.75 0.93146735410
A5 13,587,058.36 0.52995781106
A5 11,814,250.63 0.98014570031
A5 1,772,807.73 0.13050287534
A6 1,048,000.00 1.00000000000
A7 18,713,000.00 1.00000000000
A8 7,628,440.38 0.21371173498
A8 0.12 0.00000000777
A8 7,628,440.26 0.37399814980
A9 0.07 0.00000000872
A9 0.07 0.00000001632
A9 0.00 0.00000000000
A10 4,389,746.80 0.63252835735
A10 925,306.78 0.98014570035
A10 3,325,591.52 0.67428863006
A10 138,848.50 0.13050287384
A11 3,021,827.19 0.30173012381
A11 0.05 0.00000001988
A11 395,375.11 0.98014570050
A11 2,567,123.34 0.37399815497
A11 59,328.69 0.13050286789
A12 1,389,037.96 0.13848833101
A12 0.06 0.00000001087
A12 1,389,037.90 0.28926236973
A13 650,000.00 1.00000000000
A14 10,645,127.76 0.95832983075
A15 4,914,315.37 0.95832983034
A16 20,992,917.00 0.98079410391
PO 942,616.93 0.57862521534
AR 980.79 0.98079000000
M 3,017,519.71 0.73104461892
B1 1,371,405.36 0.73104462738
B2 593,928.62 0.67842987437
- ----------------------------------------
Totals 111,715,974.07
- ----------------------------------------
</TABLE>
<PAGE>
THE Distribution Date 8/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286
Attn: KELLY SHEAHAN CWMBS INC
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
INTEREST DISTRIBUTION DETAIL
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
BEGINNING PASS ACCRUED CUMULATIVE TOTAL NET UNSCHEDULED
CERTIFICATE THROUGH OPTIMAL UNPAID DEFERRED INTEREST PREPAYMENT INTEREST INTEREST
CLASS BALANCE RATE (%) INTEREST INTEREST INTEREST DUE INT SHORTFALL ADJUSTMENT PAID
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
A1 0.00 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 0.00 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 0.02 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A4 20,172,538.91 6.500000 109,267.92 0.00 0.00 109,267.92 0.00 0.00 109,267.92
A5 13,830,771.47 6.500000 74,916.68 0.00 0.00 74,916.68 0.00 0.00 74,916.68
A5 11,929,552.20 6.500000 64,618.41 0.00 0.00 64,618.41 0.00 0.00 64,618.41
A5 1,901,219.27 6.500000 10,298.27 0.00 0.00 10,298.27 0.00 0.00 10,298.27
A6 1,048,000.00 6.500000 5,676.67 0.00 0.00 5,676.67 0.00 0.00 5,676.67
A7 18,713,000.00 6.500000 101,362.08 0.00 0.00 101,362.08 0.00 0.00 101,362.08
A8 7,918,451.61 6.500000 42,891.61 0.00 0.00 42,891.61 0.00 0.00 42,891.61
A8 0.12 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A8 7,918,451.49 6.500000 42,891.61 0.00 0.00 42,891.61 0.00 0.00 42,891.61
A9 0.07 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A9 0.07 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A9 0.00 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A10 4,535,264.09 6.500000 24,566.01 0.00 0.00 24,566.01 0.00 0.00 24,566.01
A10 934,337.35 6.500000 5,060.99 0.00 0.00 5,060.99 0.00 0.00 5,060.99
A10 3,452,020.89 6.500000 18,698.45 0.00 0.00 18,698.45 0.00 0.00 18,698.45
A10 148,905.85 6.500000 806.57 0.00 0.00 806.57 0.00 0.00 806.57
A11 3,127,577.88 6.500000 16,941.05 0.00 0.00 16,941.05 0.00 0.00 16,941.05
A11 0.05 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A11 399,233.79 6.500000 2,162.52 0.00 0.00 2,162.52 0.00 0.00 2,162.52
A11 2,664,717.94 6.500000 14,433.89 0.00 0.00 14,433.89 0.00 0.00 14,433.89
A11 63,626.10 6.500000 344.64 0.00 0.00 344.64 0.00 0.00 344.64
A12 1,466,556.28 6.500000 7,943.95 0.00 0.00 7,943.85 0.00 0.00 7,943.85
A12 0.06 6.500000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A12 1,466,556.22 6.500000 7,943.85 0.00 0.00 7,943.85 0.00 0.00 7,943.85
A13 650,000.00 6.500000 3,520.83 0.00 0.00 3,520.83 0.00 0.00 3,520.83
A14 10,645,127.76 5.830000 51,717.58 0.00 0.00 51,717.58 0.00 0.00 51,717.58
A15 4,914,315.37 7.951308 32,562.70 0.00 0.00 32,562.70 0.00 0.00 32,562.70
A16 20,992,917.00 6.500000 113,711.63 0.00 0.00 113,711.63 0.00 0.00 113,711.63
PO 955,799.85 0.000000 0.00 0.00 0.00 0.00 0.00 0.00 0.00
AR 980.79 6.500000 5.31 0.00 0.00 5.31 0.00 0.00 5.50
M 3,050,304.13 6.500000 16,522.48 0.00 0.00 16,522.48 0.00 0.00 16,522.48
B1 1,386,305.26 6.500000 7,509.15 0.00 0.00 7,509.15 0.00 0.00 7,509.15
B2 600,381.47 6.500000 3,252.07 0.00 0.00 3,252.07 0.00 0.00 3,252.07
- -----------------------------------------------------------------------------------------------------------------------------------
Totals 114,008,291.96 612,367.62 0.00 0.00 612,367.62 0.00 0.00 612,367.81
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
THE Distribution Date 8/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286
Attn: KELLY SHEAHAN CWMBS INC
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
CURRENT PAYMENT INFORMATION
FACTORS PER $1,000
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
ORIGINAL BEGINNING CERT. ENDING CERT. PASS
CERTIFICATE NOTIONAL PRINCIPAL INTEREST NOTIONAL THROUGH
CLASS CUSIP BALANCE BALANCE DISTRIBUTION DISTRIBUTION BALANCE RATE (%)
- -------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
A1 126690J72 20,129,000.00 0.000000000 0.000000000 0.000000000 0.000000000 6.500000
A2 126690J80 12,457,000.00 0.000000000 0.000000000 0.000000000 0.000000000 6.500000
A3 126690J98 34,445,000.00 0.000000704 0.000000000 0.000000004 0.000000704 6.500000
A4 126690K21 20,194,000.00 998.937254146 67.469900045 5.410910127 931.467354101 6.500000
A5 25,638,000.00 539.463744052 9.505932990 2.922095327 529.957811062 6.500000
A5 126690K39 12,053,565.74 989.711464812 9.565764499 5.360937101 980.145700312 6.500000
A5 126690K39 13,584,434.26 139.955719705 9.452844365 0.758093482 130.502875340 6.500000
A6 126690K47 1,048,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A7 126690K54 18,713,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A8 35,695,000.00 221.836436756 8.124701779 1.201613952 213.711734977 6.500000
A8 126690K62 15,298,000.00 0.000007773 0.000000000 0.000000042 0.000007773 6.500000
A8 126690K62 20,397,000.00 388.216477394 14.218327591 2.102839253 373.998149803 6.500000
A9 8,024,000.00 0.000008724 0.000000000 0.000000000 0.000008724 6.500000
A9 126690K70 4,064,000.00 0.000016319 0.000000000 0.000000088 0.000016319 6.500000
A9 126690K70 3,960,000.00 0.000000000 0.000000000 0.000000000 0.000000000 6.500000
A10 6,940,000.00 653.496266571 20.967907781 3.539770893 632.528357349 6.500000
A10 126690K88 944,050.24 989.711464832 9.565764481 5.360937101 980.145700351 6.500000
A10 126690K88 4,932,000.00 699.923133092 25.634503029 3.791250304 674.288630063 6.500000
A10 126690K88 1,063,949.76 139.955718222 9.452844380 0.758093474 130.502873842 6.500000
A11 10,015,000.00 312.289353969 10.559230155 1.691567649 301.730123814 6.500000
A11 126690K96 2,293,000.00 0.000019876 0.000000000 0.000000108 0.000019876 6.500000
A11 126690K96 403,384.02 989.711464911 9.565764407 5.360937102 980.145700504 6.500000
A11 126690K96 6,864,000.00 388.216482563 14.218327591 2.102839281 373.998154973 6.500000
A11 126690K96 454,615.98 139.955712331 9.452844446 0.758093442 130.502867885 6.500000
A12 10,030,000.00 146.216977069 7.728646062 0.792008973 138.488331007 6.500000
A12 126690L20 5,228,000.00 0.000010875 0.000000000 0.000000059 0.000010875 6.500000
A12 126690L20 4,802,000.00 305.405293935 16.142924203 1.654278675 289.262369731 6.500000
A13 126690L38 650,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A14 126690L46 11,108,000.00 958.329830753 0.000000000 4.655885761 958.329830753 5.830000
A15 126690L53 5,128,000.00 958.329830343 0.000000000 6.349979706 958.329830343 7.951308
A16 126690L61 21,404,000.00 980.794103906 0.000000000 5.312634729 980.794103906 6.500000
PO 126690L79 1,629,063.00 586.717550662 8.092335320 0.000000000 578.625215342 0.000000
AR N/A 1,000.00 980.790000000 0.000000000 5.497948062 980.790000000 6.500000
- -------------------------------------------------------------------------------------------------------------------------------
M 126690L95 4,127,682.00 738.987192934 7.942574016 4.002847295 731.044618919 6.500000
B1 126690M29 1,875,953.00 738.987201490 7.942574108 4.002847341 731.044627383 6.500000
B2 N/A 875,445.85 685.800805437 7.370931065 3.714754363 678.429874371 6.500000
- -------------------------------------------------------------------------------------------------------------------------------
Totals 489,402,143.85 455.801358482 9.164610624 2.448226132 446.636747817
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
THE Distribution Date: 8/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286
Attn: KELLY SHEAHAN CWMBS INC
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
<TABLE>
<CAPTION>
POOL LEVEL DATA
<S> <C>
Distribution Date 8/25/99
Cut-off Date 4/1/94
Determination Date 8/1/99
Accrual Period Begin 7/1/99
End 8/1/99
Number of Days in Accrual Period 31
</TABLE>
COLLATERAL INFORMATION
----------------------
<TABLE>
<CAPTION>
GROUP 1
- -------
<S> <C>
Cut-Off Date Balance 250,127,143.85
Beginning Aggregate Pool Stated Principal Balance 114,008,291.91
Ending Aggregate Pool Stated Principal Balance 111,715,974.02
Beginning Aggregate Certificate Stated Principal Balance 114,008,291.97
Ending Aggregate Certificate Stated Principal Balance 111,715,974.08
Beginning Aggregate Loan Count 727
Loans Paid Off or Otherwise Removed Pursuant to Pooling and Servicing Agreement 8
Ending Aggregate Loan Count 719
Beginning Weighted Average Loan Rate (WAC) 7.082388%
Ending Weighted Average Loan Rate (WAC) 7.082848%
Beginning Net Weighted Average Loan Rate 6.831138%
Ending Net Weighted Average Loan Rate 6.831598%
Weighted Average Maturity (WAM) (Months) 115
Servicer Advances 482.87
Aggregate Pool Prepayment 1,526,849.02
Pool Prepayment Rate 14.9385 CPR
</TABLE>
<PAGE>
CERTIFICATE INFORMATION
-----------------------
<TABLE>
<CAPTION>
GROUP 1
- -------
<S> <C>
Senior Percentage 95.5445556599%
Senior Prepayment Percentage 98.6633666980%
Subordinate Percentage 4.4554443401%
Subordinate Prepayment Percentage 1.3366333020%
CERTIFICATE ACCOUNT
BEGINNING BALANCE 0.00
DEPOSIT
Payments of Interest and Principal 2,964,233.66
Liquidation Proceeds 0.00
All Other Proceeds 0.00
Other Amounts 0.00
------------
TOTAL DEPOSITS 2,964,233.66
WITHDRAWALS
Reimbursement of Servicer Advances 0.00
Payment of Master Servicer Fees 59,446.99
Payment of Sub Servicer Fees 0.00
Payment of Other Fees 59,565.74
Payment of Insurance Premium(s) 0.00
Payment of Personal Mortgage Insurance 0.00
Other Permitted Withdrawal per the Pooling and Service Agreement 0.00
Payment of Principal and Interest 2,904,685.70
------------
TOTAL WITHDRAWALS 3,023,698.43
ENDING BALANCE 100.97
PREPAYMENT COMPENSATION
Total Gross Prepayment Interest Shortfall 942.40
Compensation for Gross PPIS from Servicing Fees 841.43
Other Gross PPIS Compensation 0.00
------
TOTAL NET PPIS (NON-SUPPORTED PPIS) 100.97
Master Servicing Fees Paid 59,446.99
Sub Servicing Fees Paid 0.00
Insurance Premium(s) Paid 0.00
Personal Mortgage Insurance Fees Paid 0.00
Other Fees Paid 59,565.74
----------
TOTAL FEES 119,012.73
</TABLE>
<PAGE>
DELINQUENCY INFORMATION
-----------------------
<TABLE>
<CAPTION>
GROUP 1
- -------
DELINQUENCY 30 - 59 DAYS 60 - 89 DAYS 90+ DAYS TOTALS
- ----------- ------------ ------------ -------- ------
<S> <C> <C> <C> <C>
Scheduled Principal Balance 39,335.54 0.00 0.00 39,335.54
Percentage of Total Pool Balance 0.035210% 0.000000% 0.000000% 0.035210%
Number of Loans 1 0 0 1
Percentage of Total Loans 0.139082% 0.000000% 0.000000% 0.139082%
FORECLOSURE
- -----------
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.000000%
BANKRUPTCY
- ----------
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.000000%
REO
- ---
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.00000% 0.000000%
Book Value of all REO Loans 0.00
Percentage of Total Pool Balance 0.000000%
Current Realized Losses 0.00
Additional Gains (Recoveries)/Losses 0.00
Total Realized Losses 51,577.00
</TABLE>
SUBORDINATION/CREDIT ENHANCEMENT INFORMATION
--------------------------------------------
PROTECTION ORIGINAL CURRENT
- ---------- -------- -------
Bankruptcy Loss 100,000.00 100,000.00
Bankruptcy Percentage 0.039980% 0.089513%
Credit/Fraud Loss 2,501,271.44 0.00
Credit/Fraud Loss Percentage 1.000000% 0.000000%
Special Hazard Loss 1,493,103.00 1,493,103.00
Special Hazard Loss Percentage 0.596938% 1.336517%
CREDIT SUPPORT ORIGINAL CURRENT
- -------------- -------- -------
Class A 482,523,063.00 106,733,120.38
Class A Percentage 98.594391% 95.539712%
Class M 4,127,682.00 3,017,519.71
Class M Percentage 0.843413% 2.701064%
<PAGE>
THE
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286
Attn: KELLY SHEAHAN CWMBS INC
212-815-2007 MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1994-13
CREDIT SUPPORT ORIGINAL CURRENT
- -------------- -------- -------
Class B1 1,875,953.00 1,371,405.36
Class B1 Percentage 0.383315% 1.227582%
Class B2 875,445.85 593,928.62
Class B2 Percentage 0.178881% 0.531642%
<TABLE>
<CAPTION>
Page l of 5
Chase Mortgage Finance Corporation, Series 1993K
Statement to Certificateholders
August 25,1999
DISTRIBUTION IN DOLLARS
-----------------------
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES INTEREST BALANCE
----- -------- --------- --------- -------- ----- -------- -------- ---------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
IA1 33,600,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
IA2 29,694,000.00 5,722,581.03 330,839.67 30,997.31 361,836.98 0.00 0.00 5,391,741.36
IA3 8,700,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
IA4 10,700,000.00 8,599,513.66 612,789.85 46,580.70 659,370.55 0.00 0.00 7,986,723.81
IA5 2,000,000.00 2,000,000.00 0.00 10,833.33 10,833.33 0.00 0.00 2,000,000.00
IA6 10,064,000.00 10,064,000.00 0.00 54,513.33 54,513.33 0.00 0.00 10,064,000.00
IA7 13,650,000.00 13,052,415.00 0.00 60,954.78 60,954.78 0.00 0.00 13,052,415.00
IA8 4,468,333.00 4,272,713.31 0.00 27,148.98 27,148.98 0.00 0.00 4,272,713.31
IA9 2,881,667.00 2,755,510.16 0.00 20,666.33 20,666.33 0.00 0.00 2,755,510.16
IA10 4,105,000.00 1,475,077.87 0.00 7,605.87 7,605.87 0.00 0.00 1,475,077.87
IA11 2,210,000.00 794,134.50 0.00 4,685.69 4,685.69 0.00 0.00 794,134.50
IIA1 75,000,000.00 3,018,998.45 1,888,233.02 17,610.82 1,905,843.84 0.00 0.00 1,130,765.43
IIA2 30,000,000.00 6,006,332.87 629,411.01 35,036.94 664,447.95 0.00 0.00 5,376,921.86
IIA3 15,000,000.00 15,000,000.00 0.00 87,500.00 87,500.00 0.00 0.00 15,000,000.00
IIA4 27,533,000.00 27,533,000.00 0.00 172,081.25 172,081.25 0.00 0.00 27,533,000.00
IIA5 13,767,000.00 13,767,000.00 0.00 68,835.00 68,835.00 0.00 0.00 13,767,000.00
IIA6 8,400,000.00 8,400,000.00 0.00 49,000.00 49,000.00 0.00 0.00 8,400,000.00
IIA7 12,545,000.00 6,779,549.94 0.00 34,957.05 34,957.05 0.00 0.00 6,779,549.94
IIA8 5,377,000.00 2,905,830.21 0.00 21,540.99 21,540.99 0.00 0.00 2,905,830.21
IM 2,243,734.00 1,538,102.27 15,973.13 8,331.39 24,304.52 0.00 0.00 1,522,129.14
IIM 3,447,817.00 2,940,907.85 28,253.00 17,155.30 45,408.30 0.00 0.00 2,912,654.85
B1 9,754,225.91 7,676,244.18 75,795.61 43,679.89 119,475.50 0.00 0.00 7,600,448.57
B2 0.00 0.00 0.00 0.45 0.45 0.00 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------
TOTALS 325,140,776.91 144,301,911.30 3,581,295.29 819,715.40 4,401,010.69 0.00 0.00 140,720,616.01
- ----------------------------------------------------------------------------------------------------------------------------
AX 265,008,574.49 123,576,708.50 0.00 37,507.73 37,507.73 0.00 0.00 120,267,827.91
AI 325,140,776.91 144,301,911.30 0.00 8,183.15 8,183.15 0.00 0.00 140,720,616.02
AW 325,140,776.91 144,301,911.30 0.00 45,690.89 45,690.89 0.00 0.00 140,720,616.02
- ----------------------------------------------------------------------------------------------------------------------------
B1C1 3,844,848.52 2,635,682.41 27,371.45 14,276.61 41,648.06 0.00 0.00 2,608,310.96
B1C2 5,909,377.39 5,040,561.77 48,424.16 29,403.28 77,827.44 0.00 0.00 4,992,137.61
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 2 of 5
Chase Mortgage Finance Corporation, Series 1993K
Statement to Certificateholders
August 25, 1999
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
--------------------------------------------- ------------------
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS-THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
----- ----- --------- --------- -------- ----- --------- ----- ---------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
IA1 161626VE3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 IA1 6.500000%
IA2 161626VH6 192.71842898 11.14163366 1.04389136 12.18552502 181.57679531 IA2 6.500000%
IA3 161626VJ2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 IA3 6.500000%
IA4 161626VK9 803.69286542 57.27007944 4.35333645 61.62341589 746.42278598 IA4 6.500000%
IA5 161626VL7 1,000.00000000 0.00000000 5.41666500 5.41666500 1,000.00000000 IA5 6.500000%
IA6 161626VM5 1,000.00000000 0.00000000 5.41666634 5.41666634 1,000.00000000 IA6 6.500000%
IA7 161626VN3 956.22087912 0.00000000 4.46555165 4.46555165 956.22087912 IA7 5.604000%
IA8 161626VP8 956.22087924 0.00000000 6.07586319 6.07586319 956.22087924 IA8 7.624846%
IA9 161626VQ6 956.22088187 0.00000000 7.17165793 7.17165793 956.22088187 IA9 9.000000%
IA10 161626VT0 359.33687454 0.00000000 1.85283069 1.85283069 359.33687454 IA10 6.187500%
IAll 161626VG8 359.33687783 0.00000000 2.12022172 2.12022172 359.33687783 IAll 7.080455%
IIAl 161626VS2 40.25331267 25.17644027 0.23481093 25.41125120 15.07687240 IIAl 7.000000%
IIA2 161626VFO 200.21109567 20.98036700 1.16789800 22.14826500 179.23072867 IIA2 7.000000%
IIA3 161626VU7 1,000.00000000 0.00000000 5.83333333 5.83333333 1,000.00000000 IIA3 7.000000%
IIA4 161626VV5 1,000.00000000 0.00000000 6.25000000 6.25000000 1,000.00000000 IIA4 7.500000%
IIA5 161626VW3 1,000.00000000 0.00000000 5.00000000 5.00000000 1,000.00000000 IIA5 6.000000%
IIA6 161626VX1 1,000.00000000 0.00000000 5.83333333 5.83333333 1,000.00000000 IIA6 7.000000%
IIA7 161626VY9 540.4l848864 0.00000000 2.78653248 2.78653248 540.41848864 IIA7 6.187500%
IIA8 161626VZ6 540.41848800 0.00000000 4.00613539 4.00613539 540.41848800 IIAB 8.895628%
IM 161626VR4 685.51007829 7.11899450 3.71318080 10.83217529 678.39108379 IM 6.500000%
IIM 161626WA0 852.97678212 8.19446044 4.97569912 13.17015955 844.78232168 IIM 7.000000%
Bl 786.96600333 7.77054076 4.47804781 12.24858857 779.19546257 B1C1 6.500000%
TOTALS 443.81363873 11.01459904 2.52110919 13.53570823 432.79903969 B1 6.828322%
BlC2 7.000000%
- --------------------------------------------------------------------------------------------------------------------
AX 1616262D7 466.31211363 0.00000000 0.14153402 0.14153402 453.82617578
AI 443.81363873 0.00000000 0.02516802 0.02516802 432.79903972 ------------------
AW 443.81363873 0.00000000 0.14052648 0.14052648 432.79903972 AX 0.000000%
- ---------------------------------------------------------------------------------------------- Al 0.000000%
BlCl 685.51007830 7.11899308 3.71317880 10.83217187 678.39108522 AW 0.000000%
B1C2 852.97679220 8.19446057 4.97569846 13.17015903 844.78233163 ------------------
- ----------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 3 of 5
<S> <C>
Chase Mortgage Finance Corporation, Series 1993K
Statement to Certificateholders
August 25,1999
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE ADMINISTRATOR LISTED
BELOW:
Karen Dobres
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-3232
Email: [email protected]
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 4 of 5
Chase Mortgage Finance Corporation, Series 1993K
August 25, 1999
<S> <C> <C>
Sec. 6.02(a)(iii) Principal Prepayments - Group 1 625,012.02
Sec. 6.02(a)(iii) Principal Prepayments - Group 2 2,451,887.23
Sec. 6.02(a)(iii) Principal Prepayments - Total 3,076,899.25
Sec. 6.02(a)(iii) Repurchase Principal - Group 1 0.00
Sec. 6.02(a)(iii) Repurchase Principal - Group 2 0.00
Sec. 6.02(a)(iii) Repurchase Principal - Total 0.00
Sec. 6.02(a)(iv) Advance by Master Servicer - Group 1 544,467.96
Sec. 6.02(a)(iv) Advance by Master Servicer - Group 2 155,428.85
Sec. 6.02(a)(iv) Advance by Master Servicer - Total 699,896.81
Sec. 6.02(a)(iv) Delinquency for Due Period - Group 1 544,467.96
Sec. 6.02(a)(iv) Delinquency for Due Period - Group 2 155,428.85
Sec. 6.02(a)(iv) Delinquency for Due Period - Total 699,896.81
Sec. 6.02(a)(x) Advances Recovered - Group 1 5,511.01
Sec. 6.02(a)(x) Advances Recovered - Group 2 3,581.67
Sec. 6.02(a)(x) Advances Recovered 9,092.68
Sec. 6.02(a)(v) Ending Loan Count - Group 1 187
Sec. 6.02(a)(v) Ending Loan Count - Group 2 240
Sec. 6.02(a)(v) Ending Loan Count - Total 427
Sec. 6.02(a)(vi) Servicing Fees - Group 1 11,839.93
Sec. 6.02(a)(vi) Servicing Fees - Group 2 20,157.90
Sec. 6.02(a)(vi) Servicing Fees - Total 31,997.83
Sec. 6.02(a)(vi) Additional Servicing Compensation 0.00
Sec. 6.02(a)(vii) Servicing (Escrow) Advances - Group 1 0.00
Sec. 6.02(a)(vii) Servicing (Escrow) Advances - Group 2 0.00
Sec. 6.02(a)(vii) Servicing (Escrow) Advances - Total 0.00
Sec. 6.02(a)(v) Principal Balance of Mortgage Loans - Group 1 51,922,756.11
Sec. 6.02(a)(v) Principal Balance of Mortgage Loans - Group 2 88,797,859.91
Sec. 6.02(a)(v) Principal Balance of Mortgage Loans - Total 140,720,616.02
Sec. 6.02(a)(xi) Ending Class I A % 92.04503%
Sec. 6.02(a)(xi) Ending Class II A % 91.09799%
Sec. 6.02(a)(xi) Ending Class A % 91.44743%
Sec. 6.02(a)(xi) Ending Class I M % 2.93153%
Sec. 6.02(a)(xi) Ending Class II M % 3.28010%
Sec. 6.02(a)(xi) Ending Class M % 3.15148%
Sec. 6.02(a)(xi) Ending Class I B % 5.02344%
Sec. 6.02(a)(xi) Ending Class II B % 5.62191%
Sec. 6.02(a)(xi) Ending Class B % 5.40109%
Sec. 6.02(a) Ending WAC - Group 1 7.25364%
Sec. 6.02(a) Ending WAC - Group 2 7.58006%
Sec. 6.02(a)(xi) Class I A Certificate Balance 47,792,316.01
Sec. 6.02(a)(xi) Class II A Certificate Balance 80,893,067.45
Sec. 6.02(a)(xi) Class A Certificate Balance 128,685,383.46
Sec. 6.02(a)(xi) Class I M Certificate Balance 1,522,129.14
Sec. 6.02(a)(x) Class II M Certificate Balance 2,912,654.85
Sec. 6.02(a)(x) Class M Certificate Balance 4,434,783.99
Sec. 6.02(a)(xi) Class I B Certificate Balance 2,608,310.96
Sec. 6.02(a)(x) Class II B Certificate Balance 4,992,137.61
Sec. 6.02(a)(x) Class B Certificate Balance 7,600,448.57
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 5 of 5
Chase Mortgage Finance Corporation, Series 1993K
August 25, 1999
<S> <C> <C>
Sec. 6.02(a)(xi) Class I A Prepayment % 97.63345%
Sec. 6.02(a)(xi) Class II A Prepayment % 97.38004%
Sec. 6.02(a)(xiv) Prepayment Interest Shortfall - Group 1 0.00
Sec. 6.02(a)(xiv) Prepayment Interest Shortfall - Group 2 0.00
Sec. 6.02(a)(xiv) Prepayment Interest Shortfall - Total 0.00
Sec. 6.02(a)(ix) REO Book Value - Group 1 0.00
Sec. 6.02(a)(ix) REO Book Value - Group 2 0.00
Sec. 6.02(a)(ix) REO Book Value - Total 0.00
Sec. 6.02(a)(xi) Current Realized Loss - Group 1 0.00
Sec. 6.02(a)(xi) Current Realized Loss - Group 2 0.00
Sec. 6.02(a)(xii) Current Realized Loss - Total 0.00
Sec. 6.02(a)(xi) Cumulative Realized Loss - Group 1 0.00
Sec. 6.02(a)(xi) Cumulative Realized Loss - Group 2 0.00
Sec. 6.02(a)(xi) Cumulative Realized Loss - Total 0.00
Group I
-------
Category Number Principal Balance Percentage
-------- ------ ----------------- ----------
1 Month 0 0.00 0.00%
2 Months 0 0.00 0.00%
3+Months 0 0.00 0.00%
Total 0 0.00 0.00%
Group 2
-------
Category Number Principal Balance Percentage
-------- ------ ----------------- ----------
1 Month 0 0.00 0.00%
2 Months 0 0.00 0.00%
3+Months 2 770,902.60 0.87%
Total 2 770,902.60 0.87%
</TABLE>
Loans in Foreclosure
--------------------
Group 1
-------
Number Principal Balance Percentage
1 224,232.42 0.43%
Group 2
-------
Number Principal Balance Percentage
0 0.00 0.00%
REO
----
Group 1
-------
Number Principal Balance Percentage
0 0.00 0.00%
Group 2
-------
Number Principal Balance Percentage
0 0.00 0.00%
EXHIBIT 99.10
GREENWICH CAPITAL 1998-C
PAYMENT DATE - 24TH + 3 BUSINESS DAYS
THE PAGE NUMBER 1
BANK OF PAYMENT DATE 9/28/99
NEW
YORK
CORPORATE TRUST AND AGENCY SERVICES
101 BARCLAY STREET
NEW YORK, NEW YORK 10286
KELLY SHEAHAN
(212) 815-2007
GREENWICH CAPITAL
PASS THROUGH CERTIFICATES, SERIES 1998-C
CURRENT PAYMENT INFORMATION
<TABLE>
<CAPTION>
BEGINNING PASS THRU PRINCIPAL INTEREST TOTAL PRINCIPAL INTEREST ENDING
CLASS CERT BALANCE RATE DIST AMT DIST AMT DIST LOSS SHORTFALL CERT BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 20,027,000.00 6.5000% 0.00 108,479.55 108,479.55 0.00 0.03 20,027,000.00
A-2 15,518,000.00 6.5000% 0.00 84,055.79 84,055.79 0.00 0.04 15,518,000.00
R 80.00 6.5000% 0.00 0.43 0.43 0.00 0.00 80.00
GRAND TOTAL 35,545,080.00 0.00 192,535.78 192,535.78 0.00 0.07 35,545,080.00
</TABLE>
FACTORS PER $1,000
PRINCIPLE INTEREST ENDING
CLASS FACTOR FACTOR FACTOR
A-1 0.0000000 5.4166650 1000.00000000
A-2 0.0000000 5.4166640 1000.00000000
R 0.0000000 5.4166640 1000.00000000
THE PAGE NUMBER 2
BANK OF PAYMENT DATE 9/28/99
NEW
YORK
CORPORATE TRUST AND AGENCY SERVICES
101 BARCLAY STREET
NEW YORK, NEW YORK 10286
KELLY SHEAHAN
(212) 815-2007
GREENWICH CAPITAL
PASS THROUGH CERTIFICATES, SERIES 1998-C
CURRENT COLLATERAL INFORMATION
<TABLE>
<CAPTION>
<S> <C> <C>
CHASE 1993-K CHASE 1993-K CHASE 1993-K
1A-7 1A-8 1A-9
BEG BAL 13,052,415.00 BEG BAL 4,272,713.31 BEG BAL 2,755,510.16
PRIN 0.00 PRIN 0.00 PRIN 0.00
INT 60,911.27 INT 27,192.49 INT 20,666.33
COUPON 0.06 COUPON 0.08 COUPON 0.09
LOSSES 0.00 LOSSES 0.00 LOSSES 0.00
INT SHORTFALL 0.00 INT SHORTFALL 0.00 INT SHORTFALL 0.00
END BAL 13,052,415.00 END BAL 4,272,713.31 END BAL 2,755,510.16
0-29 0.00 0-29 0.00 0-29 0.00
30-59 0.00 30-59 0.00 30-59 0.00
60-89 0.00 60-89 0.00 60-89 0.00
90+ 326,563.82 90+ 326,563.82 90+ 326,563.82
REO 0.00 REO 0.00 REO 0.00
FORECLOSURES 222,691.15 FORECLOSURES 222,691.15 FORECLOSURES 222,691.15
TABLE CONT.
<S> <C>
CWMBS 1994-13 CWMBS 1994-13
A-14 A-15
BEG BAL 10,645,127.76 BEG BAL 4,914,315.37
PRIN 0.00 PRIN 0.00
INT 51,930.48 INT 32,349.79
COUPON 0.06 COUPON 0.08
LOSSES 0.00 LOSSES 0.00
INT SHORTFALL 0.00 INT SHORTFALL 0.00
END BAL 10,645,127.76 END BAL 4,914,315.37
0-29 0.00 0-29 0.00
30-59 227,761.62 30-59 227,761.62
60-89 0.00 60-89 0.00
90+ 0.00 90+ 0.00
REO 0.00 REO 0.00
FORECLOSURES 0.00 FORECLOSURES 0.00
</TABLE>
<TABLE>
<CAPTION>
THE BANK OF Distribution Date: 9/25/99
NEW YORK
101 BARCLAY STREET
NEW YCRK, NY 10286 CWMBS INC
Attn: Courntey Bartholomew MORTGAGE PASS THROUGH CERTIFICATES
212-815-5795 SERIES 1994-13
Certificateholder Monthly Distribution Summary
Certificate Pass
Class Rate Beginning Through Principal Interest
Class Cusip Description Type Balance Rate(%) Distribution Distribution
- -------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
Al 126690J72 Senior Fix-30/360 0.00 6.500000 0.00 0.00
A2 126690J80 Senior Fix-30/360 0.00 6.500000 0.00 0.00
A3 126690J98 Senior Fix-30/360 0.02 6.500000 0.00 0.00
A4 126690K21 Senior Fix-30/360 18,810,051.75 6.500000 877,770 89 101,887.78
A5 13,587,058.36 6.500000 82,728.06 73,596.57
A5 126690K39 Senior Fix-30/360 11,814,250.63 6.500000 0.00 63,993.86
A5 126690K39 Senior Fix-30/360 1,772,807.73 6.500000 82,728.06 9,602.71
A6 126690K47 Senior Fix-30/360 1,048,000.00 6.500000 0.00 5,676.67
A7 126690K54 Senior Fix-30/360 18,713,000.00 6.500000 0.00 101,362.08
A8 7,628,440.38 6.500000 0.00 41,320.72
A8 126690K62 Senior Fix-30/360 0.12 6.500000 0.00 0.00
A8 126690K62 Senior Fix-30/360 7,628,440.26 6.500000 0.00 41,320.72
A9 0.07 6.500000 0.00 0.00
A9 126690K70 Senior Fix-30/360 0.07 6.500000 0 00 0.00
A9 126690K70 Senior Fix-30/360 0.00 6.500000 0.00 0.00
Al0 4,389,746.80 6.500000 6,479.36 23,777.80
Al0 126690K88 Senior Fix-30/360 925,306.78 6.500000 0.00 5,012.08
Al0 126690K88 Senior Fix-30/360 3,325,591.52 6.500000 0.00 18,013.62
Al0 126690K88 Senior Fix-30/360 138,848.50 6.500000 6,479.36 752.10
All 3,021,827.19 6.500000 2,768.57 16,368.23
All 126690K96 Senior Fix-30/360 0.05 6.500000 0.00 0.00
All 126690K96 Senior Fix-30/360 395,375.11 6.500000 0.00 2,141.62
All 126690K96 Senior Fix-30/360 2,567,123.34 6.500000 0.00 13,905.25
All 126690K96 Senior Fix-30/360 59,328.69 6.500000 2,768.57 321.36
A12 1,389,037.96 6.500000 0.00 7,523.96
Al2 126690L20 Senior Fix-30/360 O.06 6.500000 0.00 0.00
Al2 126690L20 Senior Fix-30/360 1,389,037.90 6.500000 0.00 7,523.96
Al3 126690L38 Senior Fix-30/360 650,000.00 6.500000 0.00 3,520.03
Al4 126690L46 Senior Var-30/360 10,645,127.76 5.854000 0.00 51,930.48
A15 126690L53 Senior Var-30/360 4,914,315.37 7.899320 0.00 32,349.79
Al6 126690L61 Senior Fix-30/360 20,992,917.00 6.500000 0.00 113,711.63
PO 126690L79 Strip PO Fix-30/360 942,616.93 0.000000 6,786.32 0.00
AR N/A Senior Fix-30/360 980.79 6.500000 0.00 5.31
- -------------------------------------------------------------------------------------------------------------------------
M 126690L95 Mezzanine Fix-30/360 3,017,519.71 6.500000 22,723.86 16,344.90
B1 126690M29 Junior Fix-30/160 1,371,405.36 6.500000 10,327.56 7,428.45
B2 N/A Junior Fix-30/360 593,928.62 6.500000 4,472.54 3,217.11
TOTALS: 111,715,974.07 1,014,057.16 600,022.31
Current Cumulative
Total Realized Ending Realized
Class Distribution Losses Balance Losse
<S> <C> <C> <C> <C>
Al 0.00 0.00 0.00 0.00
A2 0.00 0.00 0.00 0.00
A3 0.00 0.00 0.02 0.00
A4 979,658.67 0.00 17,932,280.86 0.00
A5 156,324.62 0.00 13,504,330.30 0.00
A5 63,993.86 0.00 11,814,250.63 0.00
A5 92,330.06 0.00 1,690,079.67 0.00
A6 5,676.67 0.00 1,048,000.00 0.00
A7 101,362.08 0.00 18,713,000 00 0.00
A8 41,320.72 0.00 7,628,440.38 0.00
A8 0.00 0.00 0.12 0.00
A8 41,320.72 0.00 7,628,440.26 0.00
A9 0.00 0.00 0.07 0.00
A9 0.00 0.00 0.07 0.00
A9 0.00 0.00 0.00 0.00
Al0 30,257.16 0.00 4,383,267.44 0.00
Al0 5,012.08 0.00 925,306.78 0.00
Al0 18,013.62 0.00 3,325,591.52 0.00
Al0 7,231.46 0.00 132,369.14 0.00
All 19,136.81 0.00 3,019,058.62 0.00
All 0.00 0.00 0.05 0.00
All 2,141.62 0.00 395,375.11 0.00
All 13,905.05 0.00 2,567,123.34 0.00
All 3,089.94 0.00 56,560.12 0.00
A12 7,523.96 0.00 1,389,037.96 0.00
Al2 0.00 0.00 0.06 0.00
Al2 7,523.96 0.00 1,389,037.90 0.00
Al3 3,520.83 0.00 650,000.00 0.00
Al4 51,930.48 0.00 10,645,127.76 0.00
A15 32,349.79 0.00 4,914,315.37 0.00
Al6 113,711.63 0.00 20,992,917.00 0.00
PO 6,786.32 0.00 935,830.60 0.00
AR 5.31 0.00 980.79 0.00
--------------------------------------------------------------------------
M 39,068.76 0.00 2,994,795.85 0.00
B1 17,756.01 0.00 1,361,077.80 0.00
B2 7,689.66 0.00 589,456.08 51,577.00
TOTALS 1,614,079.48 0.00 110,701,916.90 51,577.00
</TABLE>
<TABLE>
<CAPTION>
THE BANK OF Distribution Date: 9/25/99
NEW YORK
101 BARCLAY STREET
NEW YCRK, NY 10286 CWMBS INC
Attn: Courntey Bartholomew MORTGAGE PASS THROUGH CERTIFICATES
212-815-5795 SERIES 1994-13
Principal Distribution Detail
Original Beginning Scheduled Unscheduled Net
Certificate Certificate Principal Accretion Principal Principal
Class Cusip Balance Balance Distribution Principal Adjustments Distribution
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
Al 126690J72 20,129,000.00 0.00 0.00 0.00 0.00 0.00
A2 126690J80 12,457,000.00 0.00 0.00 0.00 0.00 0.00
A3 126690J98 34,445,000.00 0.02 0.00 0.00 0.00 0.00
A4 126690K21 20,194,000.00 18,810,051.75 877,770.89 0.00 0.00 877,770.89
A5 25,638,000.00 13,587,058.36 82,728.06 0.00 0.00 82,728.06
A5 126690K39 12,053,565.74 11,814,250.63 0.00 0.00 0.00 0.00
A5 126690K39 13,584,434.26 1,772,807.73 82,728.06 0.00 0.00 82,728.06
A6 126690K47 1,048,000.00 1,048,000.00 0.00 0.00 0.00 0.00
A7 126690K54 18,713,000.00 18,713,000.00 0.00 0.00 0.00 0.00
A8 35,695,000.00 7,628,440.38 0.00 0.00 0.00 0.00
A8 126690K62 15,298,000.00 0.12 0.00 0.00 0.00 0.00
A8 126690K62 20,397,000.00 7,628,440.26 0.00 0.00 0.00 0.00
A9 8,024,000.00 0.07 0.00 0.00 0.00 0.00
A9 126690K70 4,064,000.00 0.07 0.00 0.00 0.00 0.00
A9 126690K70 3,960,000.00 0.00 0.00 0.00 0.00 0.00
Al0 6,940,000.00 4,389,746.80 6,479.36 0.00 0.00 6,479.36
Al0 126690K88 944,050.24 925,306.78 0.00 0.00 0.00 0.00
Al0 126690K88 4,932,000.00 3,325,591.52 0.00 0.00 0.00 0,00
Al0 126690K88 1,063,949.76 138,848.50 6,479.36 0.00 0.00 6,479.36
All 10,015,000.00 3,021,827.19 2,768.57 0.00 0.00 2,768.57
All 126690K96 2,293,000.00 0.05 0.00 0.00 0.00 0.00
All 126690K96 403,384.02 395,375.11 0.00 0.00 0.00 0.00
All 126690K96 6,864,000.00 2,567,123.34 0.00 0.00 0.00 0.00
All 126690K96 454,615.98 59,328.69 2,768.57 0.00 0.00 2,768.57
A12 10,030,000.00 1,389,037.96 0.00 0.00 0.00 0.00
Al2 126690L20 5,228,000.00 0.06 0.00 0.00 0.00 0.00
Al2 126690L20 4,802,000.00 1,389,037.90 0.00 0.00 0.00 0.00
Al3 126690L38 650,000.00 650,000.00 0.00 0.00 0.00 0.00
Al4 126690L46 11,108,000.00 10,645,127.76 0,00 0.00 0.00 0,00
A15 126690L53 5,128,000.00 4,914,315.37 0.00 0.00 0.00 0.00
Al6 126690L61 21,404,000.00 20,992,917.00 0.00 0.00 0.00 0.00
PO 126690L79 1,629,063.00 942,616.93 6,786.32 0.00 0.00 6,786.32
AR N/A 1,000.00 980.79 0.00 0.00 0.00 0.00
---------------------------------------------------------------------------------------------------------------------------------
M 126690L95 4,127,682.00 3,017,519.71 22,723.86 0.00 0.00 22,723.86
B1 126690M29 1,875,953.00 1,371,405.36 10,327.56 0.00 0.00 10,327.56
B2 N/A 875,445.85 593,928.62 4,472.54 0.00 0.00 4,472.54
TOTALS 489,402,143.85 111,715,974.07 1,014,057.16 0.00 0.00 1,014,057.16
Current Ending Ending
Realized Certificate Certificate
Class Losses Balance Factor
- --------------------------------------------------------------------
<S> <C> <C> <C>
Al 0.00 0.00 0.00000000000
A2 0.00 0.00 0.00000000000
A3 0.00 0.02 0.00000000070
A4 0.00 17,932,280.86 0.88800043877
A5 0.00 13,504,330.30 0.52673103596
A5 0.00 11,814,250.63 0.98014570031
A5 0.00 1,690,079.67 0.12441295991
A6 0.00 1,048,000.00 1.00000000000
A7 0.00 18,713,000.00 1.00000000000
A8 0.00 7,628,440.38 0.21371173498
A8 0.00 0.12 0.00000000777
A8 0.00 7,628,440.26 0.37399814980
A9 0.00 0.07 0.00000000872
A9 0.00 0.07 0.00000001632
A9 0.00 0.07 0.00000000000
Al0 0.00 4,383,267.44 0.63159473199
Al0 0.00 925,306.78 0.98014570035
Al0 0.00 3,325,591.52 0.67428863006
Al0 0.00 132,369.14 0.12441295840
All 0.00 3,019,058.62 0.30145368148
All 0.00 0.05 0.00000001988
All 0.00 395,375.11 0.98014570050
All 0.00 2,567,123.34 0.37399815497
All 0.00 56,560.12 0.12441295240
A12 0.00 1,389,037.96 0.13848833101
Al2 0.00 0.06 0.00000001087
Al2 0.00 1,389,037.90 0.28926236973
Al3 0.00 650,000.00 1.00000000000
Al4 0.00 10,645,127.76 0.95832983075
A15 0.00 4,914,315.37 0.95832983034
Al6 0.00 20,992,917.00 0.98079410391
PO 0.00 935,830.60 0.57445943131
AR 0.00 980.79 0.98079000000
- --------------------------------------------------------------------
M 0.00 2,994,795.85 0.72553938258
B1 0.00 1,361,077.80 0.72553939098
B2 0.00 589,456.08 0.67332100042
TOTALS 0.00 110,701,916.90
</TABLE>
<TABLE>
<CAPTION>
THE BANK OF Distribution Date: 9/25/99
NEW YORK
101 BARCLAY STREET
NEW YCRK, NY 10286 CWMBS INC
Attn: Courntey Bartholomew MORTGAGE PASS THROUGH CERTIFICATES
212-815-5795 SERIES 1994-13
Interest Distribution Detail
Beginning Pass Accrued Cumulative Total Net
Certificate Through Optimal Unpaid, Deferred Interest Prepayment
Class Balance Rate (%) Interest Interest Interest Due Interest Shortfall
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
Al 0.00 6.500000 0,00 0.00 0.00 0,00 0.00
A2 0.00 6.500000 0.00 0.00 0.00 0.00 0.00
A3 0.02 6.500000 0.00 0.00 0.00 0.00 0.00
A4 18,810,051.75 6.500000 101,887.78 0.00 0.00 101,887.78 0.00
A5 13,587,058.36 6.500000 73,596.57 0.00 0.00 73,596.57 0.00
A5 11,814,250.63 6.500000 63,993.86 0.00 0.00 63,993.86 0.00
A5 1,772,807.73 6.500000 9,602.71 0.00 0.00 9,602.71 0.00
A6 1,048,000.00 6.500000 5,676.67 0.00 0.00 5,676.67 0.00
A7 18,713,000.00 6.500000 101,362.08 0.00 0.00 101,362.08 0.00
A8 7,628,440.38 6.500000 41,320.72 0.00 0.00 41,320.72 0.00
A8 0.12 6.500000 0.00 0.00 0.00 0.00 0.00
A8 7,628,440.26 6.500000 41,320.72 0.00 0.00 41,320.72 0.00
A9 0.07 6.500000 0.00 0.00 0.00 0.00 0.00
A9 0.07 6.500000 0.00 0.00 0.00 0.00 0.00
A9 0.00 6.500000 0.00 0.00 0.00 0.00 0.00
Al0 4,389,746.80 6.500000 23,777.80 0.00 0.00 23,777.80 0.00
Al0 925,306.78 6.500000 5,012.08 0.00 0.00 5,012.08 0.00
Al0 3,325,591.52 6.500000 18,013.62 0.00 0.00 18,013.62 0.00
Al0 138,848.50 6.500000 752.10 0.00 0.00 752.10 0.00
All 3,021,827.19 6.500000 16,368.23 0.00 0.00 16,368.23 0.00
All 0.05 6.500000 0.00 0.00 0.00 0.00 0.00
All 395,375.11 6.500000 2,141.62 0.00 0.00 2,141.62 0.00
All 2,567,123.34 6.500000 13,905.25 0.00 0.00 13,905.25 0.00
All 59,328.69 6.500000 321.36 0.00 0.00 321.36 0.00
A12 1,389,037.96 6.500000 7,523.96 0.00 0.00 7,523.96 0.00
Al2 0.06 6.500000 0.00 0.00 0.00 0.00 0.00
Al2 1,389,037.90 6.500000 7,523.96 0.00 0.00 7,523.96 0.00
Al3 650,000.00 6.500000 3,520.83 0.00 0.00 3,520.83 0.00
Al4 10,645,127.76 5.854000 51,930.48 0.00 0.00 51,930.48 0.00
A15 4,914,315.37 7.899320 32,349.79 0.00 0.00 32,349.79 0.00
Al6 20,992,917.00 6.500000 113,711,63 0.00 0.00 113,711.63 0.00
PO 942,616.93 0.000000 0.00 0.00 0.00 0.00 0.00
AR 980.79 6.500000 5.31 0.00 0.00 5.31 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
M 3,017,519,71 6.500000 16,344.90 0.00 0.00 16,344.90 0.00
B1 1,371,405.36 6.500000 7,428.45 0.00 0.00 7,428.45 0.00
B2 593,928.62 6.500000 3,217.11 0.00 0.00 3,217.11 0.00
TOTALS 111,715,974.07 600,022.31 0.00 0.00 600,022.31 0.00
Unscheduled
Interest Interest
Class Adjustment Paid
- -----------------------------------------------
<S> <C> <C>
Al 0.00 0,00
A2 0.00 0.00
A3 0.00 0.00
A4 0.00 101,887.78
A5 0.00 73,596.57
A5 0.00 63,993.86
A5 0.00 9,602.71
A6 0.00 5,676.67
A7 0.00 101,362.08
A8 0.00 41,320.72
A8 0.00 0.00
A8 0.00 41,320.72
A9 0.00 0.00
A9 0.00 0.00
A9 0.00 0.00
Al0 0.00 23,777.80
Al0 0.00 5,012.08
Al0 0.00 18,013.62
Al0 0.00 752.10
All 0.00 16,368.23
All 0.00 0.00
All 0.00 2,141.62
All 0.00 13,905.25
All 0.00 321.36
A12 0.00 7,523.96
Al2 0.00 0.00
Al2 0.00 7,523.96
Al3 0.00 3,520.83
Al4 0.00 51,930.48
A15 0.00 32,349.79
Al6 0.00 113,711,63
PO 0.00 0.00
AR 0.00 5.31
- -----------------------------------------------
M 0.00 16,344.90
B1 0.00 7,428.45
B2 0.00 3,217.11
TOTALS 0.00 600,022.31
</TABLE>
<TABLE>
<CAPTION>
THE BANK OF Distribution Date: 9/25/99
NEW YORK
101 BARCLAY STREET
NEW YCRK, NY 10286 CWMBS INC
Attn: Courntey Bartholomew MORTGAGE PASS THROUGH CERTIFICATES
212-815-5795 SERIES 1994-13
Current Payment Information
Factors per $1,000
Original Beginning Cart. Ending Cart. pass
Certificate Notional Principal Interest NGtional Through
Class Cusip Balance Balance Distribution Distribution Balance Rate (%)
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
Al 126690J72 20,129,000.00 0.000000000 0.000000000 0.000000000 0.000000000 6 500000
A2 126690J80 12,457,000.00 0.000000000 0.000000000 0.000000000 0.000000000 6.500000
A3 126690J98 34,445,000.00 0.000000704 0.000000000 0.000000004 0.000000704 6.500000
A4 126690K21 20,194,000.00 931.467354101 43.466915333 5 045448168 888.000438768 6.500000
A5 25,638,000.00 529.957811062 3.226775099 2.870604961 526.731035962 6.500000
A5 126690K39 12,053,565.74 980.145700312 0.000000000 5.309122543 980.145700312 6.500000
A5 126690K39 13,584,434.26 130.502875340 6.089915435 0.706990575 124.412959906 6.500000
A6 126690K47 1,048,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A7 126690K54 18,713,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A8 35,695,000.00 213.711734977 0.000000000 1.157605267 213.711734977 6.500000
A8 126690K62 15,298,000.00 0.000007773 0.000000000 0.000000042 0.000007773 6.500000
A8 126690K62 20,397,000.00 373.998149803 0.000000000 2.025823311 373.998149803 6.500000
A9 8,024,000.00 0.000008724 0.000000000 0.000000000 0.000008724 6.500000
A9 126690K70 4,064,000.00 0.000016319 0.000000000 0.000000088 0.000016319 6.500000
A9 126690K70 3,960,000.00 0.000000000 0.000000000 0.000000000 0.000000000 6.500000
A10 6,940,000.00 632.528357349 0.933625360 3.426195965 631.594731988 6.500000
Al0 126690K88 944,050.24 980.145700351 0.000000000 5.309122544 980.145700351 6.500000
Al0 126690K88 4,932,000.00 674.288630063 0.000000000 3.652396746 674.288630063 6.500000
A10 126690K88 1,063,949.76 130.502873842 6.089915445 O.706890567 124.412958397 6.500000
All 10,015,000.00 301.730123814 0.276442336 1.634371443 301.453681478 6.500000
All 126690K96 2,293,000.00 0.000019876 0.000000000 0.000000108 0.000019876 6.500000
All 126690K96 403,384.02 980.145700504 0.000000000 5.309122544 980.145700504 6.500000
All 126690K96 6,864,000.00 373.998154973 0.000000000 2.025823339 373.998154973 6.500000
All 126690K96 454,615.98 130.502867885 6.089915487 0.706890534 124.412952398 6.500000
A12 10,030,000.00 138.488331007 0.000000000 0.750145563 138.488331007 6.500000
Al2 126690L20 5,228,000.00 0.000010875 0.000000000 0.000000059 0.000010875 6.500000
Al2 126690L20 4,802,000.00 289.262369731 0.000000000 1.566837836 289.262369731 6.500000
Al3 126690L38 650,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
Al4 126690L46 11,108,000.00 958.329830753 0.000000000 4.675052358 958.329830753 5.854000
Al5 126690L53 5,128,000.00 958.329830343 0.000000000 6.308461982 958.329830343 7.899320
Al6 126690L61 21,404,000.00 980.794103906 0.000000000 5.312634729 980.794103906 6.500000
PO 126690L79 1,629,063.00 578.625215342 4.165784027 0.000000000 574.459431315 0.000000
AR N/A 1,000.00 980.790000000 0.000000000 5.312612500 980.790000000 6.500000
- ---------------------------------------------------------------------------------------------------------------------------------
M 126690L95 4,127,682.00 731.044618919 5.505236336 3.959825019 725.539382582 6.500000
BI 126690M29 1,875,953.00 731.044627383 5.505236400 3.959825065 725.539390983 6.500000
B2 N/A 875,445.85 678.429874371 5.108873947 3.674828486 673.321000424 6.500000
TOTALS 489,402,143.85 446.636747817 4.054166791 2.398869234 442.582580987
</TABLE>
<TABLE>
<CAPTION>
THE BANK OF
NEW YORK
101 BARCLAY STREET
NEW YCRK, NY 10286 CWMBS INC
Attn: Courntey Bartholomew MORTGAGE PASS THROUGH CERTIFICATES
212-815-5795 SERIES 1994-13
<S> <C>
Pool Level Data
Distributiom Date 9/25/99
Cut-off Date 4/l/94
Determination Date 9/l/99
Accrual Period Begin 8/1/99
End 9/l/99
Number of Days in Accrual Period 31
Collateral Informaton
Group 1
- -------
Cut-Off Date Balance 250,127,143.85
Beginning Aggregate Pool Stated Principal Balance 111,715,974.02
Ending Aggregate Pool Stated Principal Balance 110,701,916.72
Beginning Aggregate Certificate Stated Principal Balance 111,715,974.08
Ending Aggregate Certificate Stated Principal Balance 110,701,916.90
Beginning Aggregate Loan Count 719
Loans Paid Off or Otherwise Removed Pursuant to Pooling and Servicing Agreement 10
Ending Aggregate Loan Count 709
Beginning Weighted Average Loan Rate (WAC) 7.082848%
Ending Weighted Average Loan Rate (WAC) 7.081956%
Beginning Net Weighted Average Loan Rate 6.831598%
Ending Net Weighted Average Loan Rate 6.830706%
Weighted Average Maturity (WAM) (Months) 114
Servicer Advances 2,986.19
Aggregate Pool Prepayment 247,628.99
Pool Prepayment Rate 2.6277 CPR
Certificate Information
Group 1
- -------
Senior Percentage 95.5017579832%
Senior Prepayment Percentage 98.6505273950%
Subordinate Percentage 4.4982420168%
Subordinate Prepayment Percentage 1.3494726050%
Certificate Account 0.00
Beginning Balance
Deposit
Payments of Interest and Principal 1,673,514.63
Liquidation Proceeds 0.00
All Other Proceeds 0.00
Other Amounts 0.00
------------
Total Deposits 1,673,514.63
Withdrawals
Reimbursement of Servicer Advances 0.00
Payment of Master Servicer Fees 59,250.19
Payment of Sub Servicer Fees 0.00
Payment of Other Fees 59,366.56
Payment of Insurance Premium(s) 0.00
Payment of Personal Mortgage Insurance 0.00
Other Permitted Withdrawal per the Pooling and Service Agreement 0.00
Payment of Principal and Interest 1,614,079.49
------------
Total Withdrawals 1,732,696.24
Ending Balance 184.96
Prepayment Compensation
Total Gross Prepayment Interest Shortfall 0.44
Compensation for Gross PPIS from Servicing Fees 0.00
Other Gross PPIS Compensation 0.00
----
Total Net PPIS (Non-Supported PPIS) 0.44
Master Servicing Fees Paid 59,250.19
Sub Servicing Fees Paid 0.00
Insurance Prernium(s) Paid 0.00
Personal Mortgage Insurance Fees Paid 0.00
Other Fees Paid 59,366.56
----------
Total Fees 118,616.75
</TABLE>
<TABLE>
<CAPTION>
Delinquency Information
Group 1
Delinquency 30 - 59 Days 60 - 89 Days 90 + Days Totals
- ----------- ------------ ------------ --------- ------
<S> <C> <C> <C> <C>
Scheduled Principal Balance 227,761.62 0.00 0.00 227,761.62
Percentage of Total Pool Balance 0.205743% 0.000000% 0.000000% 0.205743%
Number of Loans 2 0 0 2
Percentage of Total Loans 0.282087% 0.000000% 0.000000% 0.282087%
Foreclosure
- -----------
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.000000%
Bankruptcy
- ----------
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.000000%
REO
- ---
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.000000%
Book Value of all REO Loans 0.00
Percentage of Total Pool Balance 0.000000%
Current Realized Losses 0.00
Additional Gains (Recoveries)/Losses 0.00
Total Realized Losses 51,577.00
</TABLE>
<TABLE>
<CAPTION>
Subordination/Credit Enhancement Information
Protection Original Current
- ---------- -------- -------
<S> <C> <C>
Bankruptcy Loss 100,000.00 100,000.00
Bunkruptcy Percentage 0.039980% 0.090333%
Credit/Fraud Loss 2,501,271.44 0.00
Credit/Fraud Loss Percentage 1.000000% 0.000000%
Special Hazard Loss 1,493,103.00 1,493,103.00
Special Hazard Loss Percentage 0.596938% 1.348760%
Credit Support Original Current
- -------------- -------- -------
Class A 482,523,063.00 105,756,587.18
Class A Percentage 98.594391% 95.532751%
Class M 4,127,682.00 2,994,795.85
Class M Percentage 0.843413% 2.705279%
Credit Support Original Current
- -------------- -------- -------
Class B1 1,875,953.00 1,361,077.80
Class B1 Percentage 0.383315% 1.229498%
Class B2 875,445.85 589,456.08
Class B2 Percentage 0.178881% 0.532471%
</TABLE>
<TABLE>
<CAPTION>
Chase Mortgage Finance Corporation, Series 1993K
Statement to Certificateholders
September 27, 1999
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
IA1 33,600,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
IA2 29,694,000.00 5,391,741.36 322,064.81 29,205.27 351,270.08 0.00 0.00 5,069,676.55
IA3 8,700,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
IA4 10,700,000.00 7,986,723.81 596,536.83 43,261.42 639,798.25 0.00 0.00 7,390,186.98
IA5 2,000,000.00 2,000,000.00 0.00 10,833.33 10,833.33 0.00 0.00 2,000,000.00
IA6 10,064,000.00 10,064,000.00 0.00 54,513.33 54,513.33 0.00 0.00 10,064,000.00
IA7 13,650,000.00 13,052,415.00 0.00 60,911.27 60,911.27 0.00 0.00 13,052,415.00
IA8 4,468,333.00 4,272,713.31 0.00 27,192.49 27,192.49 0.00 0.00 4,272,713.31
IA9 2,881,667.00 2,755,510.16 0.00 20,666.33 20,666.33 0.00 0.00 2,755,510.16
IA10 4,105,000.00 1,475,077.87 0.00 7,836.35 7,836.35 0.00 0.00 1,475,077.87
IA11 2,210,000.00 794,134.50 0.00 4,455.21 4,455.21 0.00 0.00 794,134.50
IIA1 75,000,000.00 1,130,765.43 863,220.82 6,596.13 869,816.95 0.00 0.00 267,544.61
IIA2 30,000,000.00 5,376,921.86 287,740.27 31,365.38 319,105.65 0.00 0.00 5,089,181.59
IIA3 15,000,000.00 15,000,000.00 0.00 87,500.00 87,500.00 0.00 0.00 15,000,000.00
IIA4 27,533,000.00 27,533,000.00 0.00 172,081.25 172,081.25 0.00 0.00 27,533,000.00
IIA5 13,767,000.00 13,767,000.00 0.00 68,835.00 68,835.00 0.00 0.00 13,767,000.00
IIA6 8,400,000.00 8,400,000.00 0.00 49,000.00 49,000.00 0.00 0.00 8,400,000.00
IIA7 12,545,000.00 6,779,549.94 0.00 36,016.36 36,016.36 0.00 0.00 6,779,549.94
IIA8 5,377,000.00 2,905,830.21 0.00 20,481.68 20,481.68 0.00 0.00 2,905,830.21
IM 2,243,734.00 1,522,129.14 15,895.35 8,244.87 24,140.22 0.00 0.00 1,506,233.79
IIM 3,447,817.00 2,912,654.85 14,951.34 16,990.49 31,941.83 0.00 0.00 2,897,703.51
B1 9,754,225.91 7,600,448.57 52,863.99 43,249.15 96,113.14 -0.01 0.00 7,547,584.59
B2 0.00 0.00 0.00 0.54 0.54 0.00 0.00 0.00
TOTALS 325,140,776.91 140,720,616.01 2,153,273.41 799,235.85 2,952,509.26 -0.01 0.00 138,567,342.61
AX 265,008,574.49 120,267,827.91 0.00 36,369.22 36,369.22 0.00 0.00 118,174,805.39
Al 325,140,776.91 140,720,616.02 0.00 7,966.40 7,966.40 0.00 0.00 138,567,342.61
AW 325,140,776.91 140,720,616.02 0.00 44,335.62 44,335.62 0.00 0.00 138,567,342.61
B1C1 3,844,848.52 2,608,310.96 27,238.17 14,128.35 41,366.52 0.00 0.00 2,581,072.79
B1C2 5,909,377.39 4,992,137.61 25,625.82 29,120.80 54,746.62 -0.01 0.00 4,966,511.80
</TABLE>
<TABLE>
<CAPTION>
Chase Mortgage Finance Corporation, Series 1993K
Statement to Certificateholders
September 27, 1999
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT
PRINCIPAL PRINCIPAL
CLASS CUSIP BALANCE PRINCIPAL INTEREST TOTAL FACTOR CLASS RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
IA1 161626VE3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 IAl 6.500000%
IA2 161626VH6 181.57679531 10.84612413 0.98354112 11.82966525 170.73067118 IA2 6.500000%
IA3 161626VJ2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 IA3 6.500000%
IA4 161626VK9 746.42278598 55.75110561 4.04312336 59.79422897 690.67168037 IA4 6.500000%
IA5 161626VL7 1,000.00000000 0.00000000 5.41666500 5.41666500 1,000.00000000 IA5 6.500000%
IA6 161626VM5 1,000.00000000 0.00000000 5.41666634 5.41666634 1,000.00000000 IA6 6.500000%
IA7 161626VN3 956.22087912 0.00000000 4.46236410 4.46236410 956.22087912 IA7 5.600000%
IA8 161626VP8 956.22087924 0.00000000 6.08560060 6.08560060 956.22087924 IA8 7.637065%
IA9 161626VQ6 956.22088187 0.00000000 7.17165793 7.17165793 956.22088187 IA9 9.000000%
IA10 161626VF0 359.33687454 0.00000000 1.90897686 1.90897686 359.33687454 IA10 6.375000%
IAll 161626VG8 359.33687783 0.00000000 2.01593213 2.01593213 359.33687783 lAll 6.732180%
IIAl 161626VS2 15.07687240 11.50961093 0.08794840 11.59755933 3.56726147 IIAl 7.000000%
IIA2 161626VT0 179.23072867 9.59134233 1.04551267 10.63685500 169.63938633 IIA2 7.000000%
IIA3 161626VU7 1,000.00000000 0.00000000 5.83333333 5.83333333 1,000.00000000 IIA3 7.000000%
IIA4 161626VV5 1,000.00000000 0.00000000 6.25000000 6.25000000 1,000.00000000 IIA4 7.500000%
IIA5 161626VW3 1,000.00000000 0.00000000 5.00000000 5.00000000 1,000.00000000 IIA5 6.000000%
IIA6 161626VX1 1,000.00000000 0.00000000 5.83333333 5.83333333 1,000.00000000 IIA6 7.000000%
IIA7 161626VY9 540.41848864 0.00000000 2.87097330 2.87097330 540.41848864 IIA7 6.375000%
IIA8 161626VZ6 540.41848800 0.00000000 3.80912777 3.80912777 540.41848800 IIA8 8.458175%
IM 161626VR4 678.39108379 7.08432907 3.67462008 10.75894914 671.30675472 IM 6.500000%
IIM 161626WA0 844.78232168 4.33646565 4.92789786 9.26436351 840.44585603 IIM 7.000000%
Bl 779.19546257 5.41959869 4.43388849 9.85348718 773.77586491 BlCl 6.500000%
TOTALS 432.79903969 6.62258801 2.45812247 9.08071048 426.17645171 B1 6.828411%
BlC2 7.000000%
AX 1616262D7 453.82617578 0.00000000 0.13723790 0.13723790 445.92823314
AI 432.79903972 0.00000000 0.02450139 0.02450139 426.17645171
AW 432.79903972 0.00000000 0.13635823 0.13635823 426.17645171 AX 0.000000%
AI 0.000000%
B1C1 678.39108522 7.08432851 3.67461811 10.75894662 671.30675671 AW 0.000000%
B1C2 844.78233163 4.33646699 4.92789647 9.26436347 840.44586633
</TABLE>
Chase Mortgage Finance Corporation, Series 1993K
Statement to Certificateholders
September 27, 1999
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT
THE ADMINISTRATOR LISTED BELOW:
Karen Dobres
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-3232
Email: [email protected]
<TABLE>
<CAPTION>
Chase Mortgage Finance Corporation, Series 1993K
September 27, 1999
<S> <C> <C>
Sec. 6.02(a)(iii) Principal Prepayments - Group 1 599,304.97
Sec. 6.02(a)(iii) Principal Prepayments - Group 2 1,051,017.95
Sec. 6.02(a)(iii) Principal Prepayments - Total 1,650,322.92
Sec. 6.02(a)(iii) Repurchase Principal - Group 1 0.00
Sec. 6.02(a)(iii) Repurchase Principal - Group 2 0.00
Sec. 6.02(a)(iii) Repurchase Principal - Total 0.00
Sec. 6.02(a)(iv) Advance by Master Servicer - Group 1 553,366.84
Sec. 6.02(a)(iv) Advance by Master Servicer - Group 2 163,811.81
Sec. 6.02(a)(iv) Advance by Master Servicer - Total 717,178.65
Sec. 6.02(a)(iv) Delinquency for Due Period - Group 1 553,366.84
Sec. 6.02(a)(iv) Delinquency for Due Period - Group 2 163,811.81
Sec. 6.02(a)(iv) Delinquency for Due Period - Total 717,178.65
Sec. 6.02(a)(x) Advances Recovered - Group 1 0.00
Sec. 6.02(a)(x) Advances Recovered - Group 2 0.00
Sec. 6.02(a)(x) Advances Recovered 0.00
Sec. 6.02(a)(v) Ending Loan Count - Group 1 185
Sec. 6.02(a)(v) Ending Loan Count - Group 2 237
Sec. 6.02(a)(v) Ending Loan Count - Total 422
Sec. 6.02(a)(vi) Servicing Fees - Group 1 11,618.33
Sec. 6.02(a)(vi) Servicing Fees - Group 2 19,578.44
Sec. 6.02(a)(vi) Servicing Fees - Total 31,196.77
Sec. 6.02(a)(vi) Additional Servicing Compensation 0.00
Sec. 6.02(a)(vii) Servicing (Escrow) Advances - Group 1 0.00
Sec. 6.02(a)(vii) Servicing (Escrow) Advances - Group 2 0.00
Sec. 6.02(a)(vii) Servicing (Escrow) Advances - Total 0.00
Sec. 6.02(a)(v) Principal Balance of Mortgage Loans - Group 1 50,961,020.95
Sec. 6.02(a)(v) Principal Balance of Mortgage Loans - Group 2 87,606,321.66
Sec. 6.02(a)(v) Principal Balance of Mortgage Loans - Total 138,567,342.61
Sec. 6.02(a)(xi) Ending Class I A % 91.97954%
Sec. 6.02(a)(xi) Ending Class II A % 91.02323%
Sec. 6.02(a)(xi) Ending Class A % 91.37494%
Sec. 6.02(a)(xi) Ending Class I M % 2.95566%
Sec. 6.02(a)(xi) Ending Class II M % 3.30764%
Sec. 6.02(a)(xi) Ending Class M % 3.17819%
Sec. 6.02(a)(xi) Ending Class I B % 5.06480%
Sec. 6.02(a)(xi) Ending Class II B % 5.66912%
Sec. 6.02(a)(xi) Ending Class B % 5.44687%
Sec. 6.02 (a) Ending WAC - Group 1 7.25453%
Sec. 6.02 (a) Ending WAC - Group 2 7.57895%
Sec. 6.02(a)(xi) Class I A Certificate Balance 46,873,714.37
Sec. 6.02(a)(xi) Class II A Certificate Balance 79,742,106.35
Sec. 6.02(a)(xi) Class A Certificate Balance 126,615,820.72
Sec. 6.02(a)(xi) Class I M Certificate Balance 1,506,233.79
Sec. 6.02(a)(xi) Class II M Certificate Balance 2,897,703.51
Sec. 6.02(a)(xi) Class M Certificate Balance 4,403,937.30
Sec. 6.02(a)(xi) Class I B Certificate Balance 2,581,072.79
Sec. 6.02(a)(xi) Class II B Certificate Balance 4,966,511.80
Sec. 6.02(a)(xi) Class B Certificate Balance 7,547,584.59
Sec. 6.02(a)(xi) Class I A Prepayment % 97.61351 %
Sec. 6.02(a)(xi) Class II A Prepayment % 97.32940%
Sec. 6.02(a)(xi) Prepayment Interest Shortfall - Group 1 0.00
Sec. 6.02(a)(xi) Prepayment Interest Shortfall - Group 2 0.00
Sec. 6.02(a)(xi) Prepayment Interest Shortfall - Total 0.00
Sec. 6.02(a)(xi) REO Book Value - Group 1 0.00
Sec. 6.02(a)(xi) REO Book Value - Group 2 0.00
Sec. 6.02(a)(xi) REO Book Value - Total 0.00
Sec. 6.02(a)(xi) Current Realized Loss - Group 1 0.00
Sec. 6.02(a)(xi) Current Realized Loss - Group 2 0.00
Sec. 6.02(a)(xi) Current Realized Loss - Total 0.00
Sec. 6.02(a)(xi) Cumulative Realized Loss - Group 1 0.00
Sec. 6.02(a)(xi) Cumulative Realized Loss - Group 2 0.00
Sec. 6.02(a)(xi) Cumulative Realized Loss - Total 0.00
</TABLE>
Group 1
Category Number Principal Balance Percentage
1 Month 0 0.00 0.00%
2 Months 0 0.00 0.00%
3+Months 0 0.00 0.00%
Total 0 0.00 O.00%
Group 2
Category Number Principal Balance Percentage
1 Month 0 0.00 0.00%
2 Months 0 0.00 0.00%
3+Months 1 326,563.82 0.37%
Total 1 326,563.82 0.37%
Loans in Foreclosure
Group 1
Numberl Principal Balance Percentage
1 222,691.15 0.44%
Group 2
Numberl Principal Balance Percentage
0 0.00 0.00%
REO
Group 1
Numberl Principal Balance Percentage
0 0.00 0.00%
Group 2
Number Principal Balance Percentage
0 0.00 0.00%
EXHIBIT 99.11
GREENWICH CAPITAL 1998-C
PAYMENT DATE - 24TH + 3 BUSINESS DAYS
THE PAGE NUMBER 1
BANK OF PAYMENT DATE 10/28/99
NEW
YORK
CORPORATE TRUST AND AGENCY SERVICES
101 BARCLAY STREET
NEW YORK, NEW YORK 10286
KELLY SHEAHAN
(212) 815-2007
GREENWICH CAPITAL
PASS THROUGH CERTIFICATES, SERIES 1998-C
CURRENT PAYMENT INFORMATION
<TABLE>
<CAPTION>
BEGINNING PASS THRU PRINCIPAL INTEREST TOTAL PRINCIPAL INTEREST ENDING
CLASS CERT BALANCE RATE DIST AMT DIST AMT DIST LOSS SHORTFALL CERT BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 20,027,000.00 6.5000% 0.00 108,479.55 108,479.55 0.00 0.03 20,027,000.00
A-2 15,518,000.00 6.5000% 0.00 84,055.80 84,055.80 0.00 0.03 15,518,000.00
R 80.00 6.5000% 0.00 0.43 0.43 0.00 0.00 80.00
GRAND TOTAL 35,545,080.00 0.00 192,535.79 192,535.79 0.00 0.06 35,545,080.00
</TABLE>
FACTORS PER $1,000
PRINCIPLE INTEREST ENDING
CLASS FACTOR FACTOR FACTOR
A-1 0.0000000 5.4166650 1000.00000000
A-2 0.0000000 5.4166647 1000.00000000
R 0.0000000 5.4166647 1000.00000000
THE PAGE NUMBER 2
BANK OF PAYMENT DATE 10/28/99
NEW
YORK
CORPORATE TRUST AND AGENCY SERVICES
101 BARCLAY STREET
NEW YORK, NEW YORK 10286
KELLY SHEAHAN
(212) 815-2007
GREENWICH CAPITAL
PASS THROUGH CERTIFICATES, SERIES 1998-C
CURRENT COLLATERAL INFORMATION
<TABLE>
<CAPTION>
<S> <C> <C>
CHASE 1993-K CHASE 1993-K CHASE 1993-K
1A-7 1A-8 1A-9
BEG BAL 13,052,415.00 BEG BAL 4,272,713.31 BEG BAL 2,755,510.16
PRIN 0.00 PRIN 0.00 PRIN 0.00
INT 61,585.64 INT 26,518.12 INT 20,666.33
COUPON 0.06 COUPON 0.07 COUPON 0.09
LOSSES 0.00 LOSSES 0.00 LOSSES 0.00
INT SHORTFALL 0.00 INT SHORTFALL 0.00 INT SHORTFALL 0.00
END BAL 13,052,415.00 END BAL 4,272,713.31 END BAL 2,755,510.16
0-29 0.00 0-29 0.00 0-29 0.00
30-59 1,135,029.92 30-59 1,135,029.92 30-59 1,135,029.92
60-89 0.00 60-89 0.00 60-89 0.00
90+ 326,161.58 90+ 326,161.58 90+ 326,161.58
REO 0.00 REO 0.00 REO 0.00
FORECLOSURES 221,140.89 FORECLOSURES 221,140.89 FORECLOSURES 221,140.89
TABLE CONT.
<S> <C>
CWMBS 1994-13 CWMBS 1994-13
A-14 A-15
BEG BAL 10,645,127.76 BEG BAL 4,914,315.37
PRIN 0.00 PRIN 0.00
INT 51,895.00 INT 32,385.28
COUPON 0.06 COUPON 0.08
LOSSES 0.00 LOSSES 0.00
INT SHORTFALL 0.00 INT SHORTFALL 0.00
END BAL 10,645,127.76 END BAL 4,914,315.37
0-29 0.00 0-29 0.00
30-59 489,862.22 30-59 489,862.22
60-89 0.00 60-89 0.00
90+ 0.00 90+ 0.00
REO 0.00 REO 0.00
FORECLOSURES 0.00 FORECLOSURES 0.00
</TABLE>
<TABLE>
<CAPTION>
THE Distribution Date: 10/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn: Courntey Bartholomew MORTGAGE PASS THROUGH CERTIFICATES
212-815-5795 SERIES 1994-13
Certificateholder Honthly Distribution Surnmary
Certificate Pass
Class Rate Beginning Through Principal Interest
Class Cusip Description Type Balance Rate(%) Distribution Distribution
- ---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
A1 126690J72 Senior Fix-30/360 0.00 6.500000 0.00 0.00
A2 126690J80 Senior Fix-30/360 0.00 6.500000 0.00 0.00
A3 126690J98 Senior Fix-30/360 0.02 6.500000 0.00 0.00
A4 126690K21 Senior Fix-30/360 17,932,280.86 6.500000 1,308,663.87 97,133.19
A5 13,504,330.30 6.500000 123,338.81 73,148.46
A5 126690K39 Senior Fix-30/360 11,814,25O.63 6.500000 0.00 63,993.86
A5 126690K39 Senior Fix-30/360 1,690,079.67 6.500000 123,338.81 9,154.60
A6 126690K47 Senior Fix-30/360 1,048,000.00 6.500000 0.00 5,676.67
A7 126690K54 Senior Fix-30/360 18,713,000.00 6.500000 0.00 101,362.08
A8 7,628,440.38 6.500000 0.00 41,320.72
A8 126690K62 Senior Fix-30/360 0.12 6.500000 0.00 0.00
A8 126690K62 Senior Fix-30/360 7,628,440.26 6.500000 0.00 41,320.72
A9 0.07 6.500000 0.00 0.00
A9 126690K70 Senior Fix-30/360 0.07 6.500000 0,00 0.00
A9 126690K70 Senior Fix-30/360 0.00 6.500000 0.00 0.00
A10 4,383,267.44 6.500000 9,660.05 23,742.70
Al0 126690K88 Senior Fix-30/360 925,306.78 6.500000 0.00 5,012.08
Al0 126690K88 Senior Fix-30/360 3,325,591.52 6.500000 0.00 18,013.62
Al0 126690K88 Senior Fix-30/360 132,369.14 6.500000 9,660.05 717.00
All 3,019,058.62 6.500000 4,127.65 16,353.24
All 126690K96 Senior Fix-30/360 0.05 6.500000 0.00 0.00
All 126690K96 Senior Fix-30/360 395,375.11 6.500000 0.00 2,141.62
All 126690K96 Senior Fix-30/360 2,567,123.34 6.500000 0.00 13,905.25
All 126690K96 Senior Fix-30/960 56,560.12 6.500000 4,127.65 306.37
Al2 1,389,037.96 6.500000 0.00 7,523.96
A12 126690L20 Senior Fix-30/360 0.06 6 500000 0.00 0.00
A12 126690L20 Senior Fix-30/360 1,389,037.90 6.500000 0.00 7,523.96
A13 126690L38 Senior Fix-30/360 650,000.00 6.500000 0.00 3,520.83
Al4 126690L46 Senior Var-30/360 10,645,127.76 5.850000 0.00 51,895.00
Al5 126690L53 Senior Var-30/360 4,914,315.37 7.907985 0.00 32,385.28
Al6 126690L61 Senior Fix-30/360 20,992,917.00 6.500000 0.00 113,711.63
PO 126690L79 Strip PO Fix-30/360 935,830.60 0.000000 7,014.05 0.00
AR N/A Senior Fix-30/360 980.79 6.500000 0.00 5.31
- ---------------------------------------------------------------------------------------------------------------------------
M 126690L95 Mezzanine Fix-30/360 2,994,795.85 6.500000 26,743.52 16,221.81
B1 126690M29 Junior Fix-30/360 1,361,077.80 6.500000 12,154.42 7,372.50
B2 N/A Junior Fix-30/360 589,456.08 6.500000 5,263.82 3,192.89
TOTALS 110,701,916.90 1,496,966.19 594,566.27
Current Cumulative
Total Realized Ending Realized
Class Distribution Losses Balance Losses
- ------ -----------------------------------------------------------------------
<S> <C> <C> <C> <C>
A1 0.00 0.00 0.00 0.00
A2 0.00 0.00 0.00 0.00
A3 0.00 0.00 0.02 0.00
A4 1,405,797.06 0.00 16,623,616.99 0.00
A5 196,487.27 0.00 13,380,991.49 0.00
A5 63,993.86 0.00 11,814,250.63 0.00
A5 132,493.41 0.00 1,566,740.86 0.00
A6 5,676.67 0.00 1,048,000.00 0.00
A7 101,362.08 0.00 18,713,000.00 0.00
A8 41,320.72 0.00 7,628,440.38 0.00
A8 0.00 0.00 0.12 0.00
A8 41,320.72 0.00 7,628,440.26 0.00
A9 0.00 0.00 0.07 0.00
A9 0.0O 0.00 0.00 0.00
A9 0.00 0.00 0.00 0.00
A10 33,402.75 0.00 4,373,607.39 0.00
Al0 5,012.08 0.00 925,306.78 0.00
Al0 18,013.62 0.00 3,325,591.52 0.00
Al0 10,377.05 0.00 122,709.09 0.00
All 20,480.89 0.00 3,014,930.97 0.00
All 0.00 0.00 0.05 0.00
All 2,141.62 0.00 395,375.11 0.00
All 13,905.25 0.00 2,567,123.34 0.00
All 4,434.02 0.00 52,432.47 0.00
Al2 7,523.96 0.00 1,389,037.96 0.00
A12 0.00 0.00 0.06 0.00
A12 7,523.96 0.00 1,389,037.90 0.00
A13 3,520.83 0.00 650,000.00 0.00
Al4 51,895.00 0.00 10,645,127.76 0.00
Al5 32,385.28 0.00 4,914,315.37 0.00
Al6 113,711.63 0.00 20,992,917.00 0.00
PO 7,014.05 0.00 928,816.55 0.00
AR 5.31 0.00 980.79 0.00
- ------ ---------------------------------------------------------------------
M 42,965.33 0.00 2,968,052.33 0.00
B1 19,526.93 0.00 1,348,923.37 0.00
B2 8,456.71 0.00 584,192.26 51,577.00
TOTALS 2,091,532.47 0.00 109,204,950.70 51,577.00
</TABLE>
<TABLE>
<CAPTION>
THE Distribution Date: 10/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn: Courntey Bartholomew MORTGAGE PASS THROUGH CERTIFICATES
212-815-5795 SERIES 1994-13
Principal Distribution Detail
Original Beginning Scheduled Unscheduled
Certificate Certificate Principal Accretion Principal
Class Cusip Balance Balance Distribution Principal Adjustments
- -------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
Al 126690J72 20,129,000.00 0.00 0.00 0.00 0.00
A2 126690J80 12,457,000.00 0.00 0.00 0.00 0.00
A3 126690J98 34,445,000.00 0.02 0.00 0.00 0.00
A4 126690K21 20,194,000,00 17,932,280.86 1,308,663.87 0.00 0.00
A5 25,638,000.00 13,504,330.30 123,338.81 0.00 0.00
A5 126690K39 12,053,565.74 11,814,25O.63 0.00 0.00 0.00
A5 126690K39 13,584,434.26 1,690,079.67 123,338.81 0.00 0.00
A6 126690K47 1,048,000.00 1,048,000.00 0.00 0.00 0.00
A7 126690K54 18,713,000.00 18,713,000.00 0.00 0.00 0.00
A8 35,695,000.00 7,628,440.38 0.00 0.00 0.00
A8 126690K62 15,298,000.00 0.12 0.00 0.00 0.00
A8 126690K62 20,397,000.00 7,628,440.26 0.00 0.00 0.00
A9 8,024,000.00 0.07 0.00 0.00 0.00
A9 126690K70 4,064,000.00 0.07 0,00 0.00 0.00
A9 126690K70 3,960,000.00 0.00 0.00 0.00 0.00
A10 6,940,000.00 4,383,267.44 9,660.05 0.00 0.00
Al0 126690K88 944,050.24 925,306.78 0.00 0.00 0.00
Al0 126690K88 4,932,000.00 3,325,591.52 0.00 0.00 0.00
Al0 126690K88 1,063,949.76 132,369.14 9,660.05 0.00 0.00
All 10,015,000.00 3,019,058.62 4,127.65 0.00 0.00
All 126690K96 2,293,000.00 0.05 0.00 0.00 0.00
All 126690K96 403,384.02 395,375.11 0.00 0.00 0.00
All 126690K96 6,864,000.00 2,567,123.34 0.00 0.00 0.00
All 126690K96 454,615.98 56,560.12 4,127.65 0.00 0.00
A12 10,030,000.00 1,389,037.96 0.00 0.00 0.00
Al2 126690L20 5,228,000.00 0.06 0.00 0.00 0.00
Al2 126690L20 4,802,000.00 1,389,037.90 0.00 0.00 0.00
Al3 126690L38 650,000.00 650,000.00 0.00 0.00 0.00
Al4 126690L46 11,108,000.00 10,645,127.76 0.00 0.00 0.00
Al5 126690L53 5,128,000.00 4,914,315.37 0.00 0.00 0.00
Al6 126690L61 21,404,000.00 20,992,917.00 0.00 0.00 0.00
PO 126690L79 1,629,063.00 935,830.60 7,014.05 0.00 0.00
AR N/A 1,000.00 980.79 0.00 0.00 0.00
- -------------------------------------------------------------------------------------------------------------------------
M 126690L95 4,127,682.00 2,994,795.85 26,743.52 0.00 0.00
01 126690M29 1,875,953.00 1,361,077.80 12,154.42 0.00 0.00
B2 N/A 875,445.85 589,456.08 5,263.82 0.00 0.00
TOTALS 489,402,143.85 110,701,916.90 1,496,966.19
Net Current Ending Ending
Principal Realized Certificate Certificate
Class Distribution Losses Balance Factor
- ----------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Al 0.00 0.00 0.00 0.00000000000
A2 0.00 0.00 0.00 0.00000000000
A3 0.00 0.00 0.02 0.00000000070
A4 1,308,663.87 0.00 16,623,616.99 0.82319584980
A5 123,338.81 0.00 13,380,991.49 0.52192025470
A5 0.00 0.00 11,814,250.63 0.98014570031
A5 123,338.81 0.00 1,566,740.86 0.11533353792
A6 0.00 0.00 1,048,000.00 1.00000000000
A7 0.00 0.00 18,713,000.00 1.00000000000
A8 0.00 0.00 7,628,440.38 0.21371173498
A8 0.00 0.00 0.12 0.00000000777
A8 0.00 0.00 7,628,440.26 0.37399814980
A9 0.00 0.00 0.07 0.00000000872
A9 0.00 0.00 0.07 0.00000001632
A9 0.00 0.00 0.00 0.00000000000
A10 9,660.05 0.00 4,373,607.39 1.63020279395
Al0 0.00 0.00 925,306.78 0.98014570035
Al0 0.00 0.00 3,325,591.52 0.67428863006
Al0 9,660.05 0.00 122,709.09 0.11533353640
All 4,127.65 0.00 3,014,930.97 0.30104153470
All 0.00 0.00 0.05 0.00000001988
All 0.00 0.00 395,375.11 0.98014570050
All 0.00 0.00 2,567,123.34 0.37399815497
All 4,127.65 0.00 52,432.47 0.11533353034
A12 0.00 0.00 1,389,037.96 0.13848833101
Al2 0.00 0.00 0.06 0.00000001087
Al2 0.00 0.00 1,389,037.90 0.28926236973
Al3 0.00 0.00 650,000.00 1.00000000000
Al4 0.00 0.00 10,645,127.76 0.95832983075
Al5 0.00 0.00 4,914,315.37 0.95832983034
Al6 0.00 0.00 20,992,917.00 0.98079410391
PO 7,014.05 0.00 928,816.55 0.57015385554
AR 0.00 0.00 980.79 0.98079000000
- --------------------------------------------------------------------------------
M 26,743.52 0.00 2,968,052.33 0.71906031715
01 12,154.42 0.00 1,348,923.37 0.71906032548
B2 5,263.82 584,192.26 0.66730827155
TOTALS 1,496,966.19 109,204,950.70
</TABLE>
<TABLE>
<CAPTION>
THE Distribution Date: 10/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn: Courntey Bartholomew MORTGAGE PASS THROUGH CERTIFICATES
212-815-5795 SERIES 1994-13
Interest Distribution Detail
Beginning Pass Accrued Cumulative Total Net
Certificate Through Optimal Unpaid Deferred Interest Prepayment
Class Balance Rate (%) Interest Interest Interest Due Int Shortfall
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
A1 0.00 6.500000 0.00 0.00 0.00 0.00 0.00
A2 0.00 6.500000 0.00 0.00 0.00 0.00 0.00
A3 0.02 6.500000 0.00 0.00 0.00 0.00 0.00
A4 17,932,280.86 6.500000 97,133.19 0.00 0.00 97,133.19 0.00
A5 13,504,330.30 6.500000 73,148.46 0.00 0.00 73,148.46 0.00
A5 11,814,25O.63 6.500000 63,993.86 0.00 0.00 63,993.86 0.00
A5 1,690,079.67 6.500000 9,154.60 0.00 0.00 9,154.60 0.00
A6 1,048,000.00 6.500000 5,676.67 0.00 0.00 5,676.67 0.00
A7 18,713,000.00 6.500000 101,362.08 0.00 0.00 101,362.08 0.00
A8 7,628,440.38 6.500000 41,320.72 0.00 0.00 41,320.72 0.00
A8 0.12 6.500000 0.00 0.00 0.00 0.00 0.00
A8 7,628,440.26 6 500000 41,320.72 0.00 0.00 41,320.72 0.00
A9 0.07 6.500000 0.00 0.00 0.00 0.00 0.00
A9 0.07 6.500000 0.00 0.00 0.00 0.00 0.00
A9 0.00 6.500000 0.00 0.00 0.00 0.00 0.00
A10 4,383,267.44 6.500000 23,742.70 0.00 0.00 23,742.70 0.00
Al0 925,306.78 6.500000 5,012.08 0.00 0.00 5,012.08 0.00
Al0 3,325,591.52 6.500000 18,013.62 0.00 0.00 18,013.62 0.00
Al0 132,369.14 6.500000 717.00 0.00 0.00 717.00 0.00
All 3,019,058.62 6.500000 16,353.24 0.00 0.00 16,353.24 0.00
All 0.05 6 500000 0.00 0.00 0.00 0.00 0.00
All 395,375.11 6 500000 2,141.62 0.00 0.00 2,141.62 0.00
All 2,567,123.34 6.500000 13,905.25 0.00 0.00 13,905.25 0.00
All 56,560.12 6,500000 306.37 0.00 0.00 306.37 0.00
Al2 1,389,037.96 6.500000 7,523.96 0.00 0.00 7,523.96 0.00
A12 0.06 6 500000 0.00 0.00 0.00 0.00 0.00
A12 1,389,037.90 6.500000 7,523.96 0.00 0.00 7,523.96 0.00
A13 650,000.00 6.500000 3,520.83 0.00 0.00 3,520.83 0.00
Al4 10,645,127.76 5.850000 51,895.00 0.00 0.00 51,895.00 0.00
Al5 4,914,315.37 7.907985 32,385.28 0.00 0.00 32,385.28 0.00
Al6 20,992,917.00 6.500000 113,711.63 0.00 0.00 113,711.63 0.00
PO 935,830.60 0.000000 0.00 0.00 0.00 0.00 0.00
AR 980.79 6.500000 5.31 0.00 0.00 5.31 0.00
- ------- ------------------------------- --------------------------------------------------- ------------------------------------
M 2,994,795.85 6.500000 16,221.81 0.00 0.00 16,221.81 0.00
B1 1,361,077.80 6.500000 7,372.50 0.00 0.00 7,372.50 0.00
B2 589,456.08 6.500000 3,192.89 0.00 0.00 3,192.89 0.00
TOTALS 110,701,916.90 594,566.27 0.00 0.00 594,566.27 0.00
Unscheduled
Interest Interest
Class Adjustment Paid
- -------------------------------------------
<S> <C> <C>
A1 0.00 0.00
A2 0.00 0.00
A3 0.00 0.00
A4 0.00 97,133.19
A5 0.00 73,148.46
A5 0.00 63,993.86
A5 0.00 9,154.60
A6 0.00 5,676.67
A7 0.00 101,362.08
A8 0.00 41,320.72
A8 0.00 0.00
A8 0.00 41,320.72
A9 0.00 0.00
A9 0.00 0.00
A9 0.00 0.00
A10 0.00 23,742.70
Al0 0.00 5,012.08
Al0 0.00 18,013.62
Al0 0.00 717.00
All 0.00 16,353.24
All 0.00 0.00
All 0.00 2,141.62
All 0.00 13,905.25
All 0.00 306.37
Al2 0.00 7,523.96
A12 0.00 0.00
A12 0.00 7,523.96
A13 0.00 3,520.83
Al4 0.00 51,895.00
Al5 0.00 32,385.28
Al6 0.00 113,711.63
PO 0.00 0.00
AR 0.00 5.31
- -------------------------------------------
M 0.00 16,221.81
B1 0.00 7,372.50
B2 0.00 3,192.89
TOTALS 594,566.27
</TABLE>
<TABLE>
<CAPTION>
THE Distribution Date: 10/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn: Courntey Bartholomew MORTGAGE PASS THROUGH CERTIFICATES
212-815-5795 SERIES 1994-13
Current Payment Information
Factors per $1,000
Original Beginning Cert. Ending Cert. Pass
Certificate Notional Principal Interest Notional Through
Class Cusip Balance Balance Distribution Distribution Balance Rate (%)
<S> <C> <C> <C> <C> <C> <C> <C>
Al 126690J72 20,129,000.00 0.000000000 0.000000000 0.000000000 0.000000000 6.500000
A2 126690J80 12,457,000.00 0.000000000 0.000000000 0.000000000 0.000000000 6.500000
A3 126690J98 34,445,000.00 0.000000704 0.000000000 0.000000004 0.000000704 6.500000
A4 126690K21 20,194,000,00 888.000438768 64.804588971 4.810002377 823.195849797 6.500000
A5 25,638,000.00 526.731035962 4.810781262 2.853126609 521.920254700 6.500000
A5 126690K39 12,053,565.74 980.145700312 0.000000000 5.309122543 980.145700312 6.500000
A5 126690K39 13,584,434.26 124.412959906 9.079421983 0.673903533 115.333537922 6.500000
A6 126690K47 1,048,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A7 126690K54 18,713,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A8 35,695,000.00 213.711734977 0.000000000 1.157605267 213.711734977 6.500000
A8 126690K62 15,298,000.00 0.000007773 0.000000000 0.000000042 0.000007773 6.500000
A8 126690K62 20,397,000.00 373.998149803 0.000000000 2.025823311 373.998149803 6 500000
A9 8,024,000.00 0.000008724 0.000000000 0.000000000 0.000008724 6.500000
A9 126690K70 4,064,000.00 0.000016319 0.000000000 0.000000088 0.000016319 6.500000
A9 126690K70 3,960,000.00 0.000000000 0.000000000 0.000000000 0.000000000 6.500000
A10 6,940,000.00 631.594731988 1.391938040 3.421138329 630.202793948 6.500000
A10 126690K88 944,050.24 980.145700351 0.000000000 5.309122544 980.145700351 6.500000
A10 126690K88 4,932,000.00 674.288630063 0.000000000 3.652396746 674.288630063 6.500000
A10 126690K88 1,063,949.76 124.412958397 9.079421998 0.673903525 115.333536399 6.500000
A11 10,015,000.00 301.453681478 0.412146780 1.632874688 301.041534698 6.500000
A11 126690K96 2,293,000.00 0.000019876 0.000000000 0.000000108 0.000019876 6 500000
A11 126690K96 403,384.02 980.145700504 0.000000000 5.309122544 980.145700504 6 500000
A11 126690K96 6,864,000.00 373.998154973 0.000000000 2.025823339 373.998154973 6.500000
A11 126690K96 454,615.98 124.412952398 9.079422061 0.673903492 115.333530338 6,500000
A12 10,030,000.00 138.488331007 0.000000000 0.750145563 138.488331007 6.500000
A12 126690L20 5,228,000.00 0.000010875 0.000000000 0.000000059 0.000010875 6 500000
A12 126690L20 4,802,000.00 289.262369731 0.000000000 1.566837836 289.262369731 6.500000
A13 126690L38 650,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A14 126690L46 11,108,000.00 958.329830753 0.000000000 4.671857925 958.329830753 5.850000
A15 126690L53 5,128,000.00 958.329830343 0.000000000 6.315381603 958.329830343 7.907985
A16 126690L61 21,404,000.00 980.794103906 0.000000000 5.312634729 980.794103906 6.500000
PO 126690L79 1,629,063.00 574.459431315 4.305575770 0.000000000 570.153855545 0.000000
AR N/A 1,000.00 980.790000000 0.000000000 5.312612500 980.790000000 6.500000
- ----------------------------------------------------------------------------------------------------------------------------------
M 126690L95 4,127,682.00 725.539382582 6.479065432 3.930004989 719.060317150 6.500000
B1 126690M29 1,875,953.00 725.539390983 6.479065508 3.930005034 719.060325475 6.500000
B2 N/A 875,445.85 673.321000424 6.012728874 3.647155419 667.308271551 6.500000
TOTALS 489,402,143.85 442.582580987 5.984821027 2.377056168 436,597759920
</TABLE>
<TABLE>
<CAPTION>
THE Distribution Date: 10/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn: Courntey Bartholomew MORTGAGE PASS THROUGH CERTIFICATES
212-815-5795 SERIES 1994-13
<S> <C>
Pool Level Data
Distribution Date 10/25/99
Cut-off Date 4/l/94
Determination Date 10/1/99
Accrual Period Begin 9/l/99
End 10/1/99
Number of Days in Accrual Period 30
Collateral Information
Group l
Cut-Off Date Balance 250,127,143.85
Beginning Aggregate Pool Stated Principal Balance 110,701,916.72
Ending Aggregate Pool Stated Principal Balance 109,204,950.50
Beginning Aggregate Certificate Stated Principal Balance 110,701,916.90
Ending Aggregate Certificate Stated Principal Balance 109,204,950.70
Beginning Aggregate Loan Count 709
Loans Paid Off or Otherwise Removed Pursuant to Pooling and Servicing Aggrement 6
Ending Aggregate Loan Count 703
Beginning Weighted Average Loan Rate (WAC) 7.081956%
Ending Weighted Average Loan Rate (WAC) 7.081343%
Beginning Net Weighted Average Loan Rate 6.830706%
Ending Net Weighted Average Loan Rate 6.830093%
Weighted Average Maturity (WAM) (Months) 113
Servicer Advances 6,437.08
Aggregate Pool Prepayment 728,770.69
Pool Prepayment Rate 7.6200 CPR
Certificate Information
Group 1
Senior Percentage 95.4946651653%
Senior Prepayment Percentage 98.6483995496%
Subordinate Percentage 4.5053348347%
Subordinate Prepayment Percentage 1.3516004504%
Certificate Account
Beginning Balance 0.00
Deposit
Payments of Interest and Principal 2,149,935.90
Liquidation Proceeds 0.00
All Other Proceeds 0.00
Other Amounts 0.00
Total Deposits 2,149,935.90
Withdrawals 0.00
Reimbursement of Servicer Advances 58,114.69
Payment of Master Servicer Fees 0.00
Payment of Sub Servicer Fees 58,230.00
Payment of Other Fees 0.00
Payment of Insurance Premium(s) 0.00
Payment of Personal Mortgage Insurance
Other Permitted Withdrawal per the Pooling and Service Agreement 0.00
Payment of Principal and Interest 2,091,532.46
Total Withdrawals 2,207,877.15
Ending Balance 288.75
Prepayment Compensation
Total Gross Prepayment Interest Shortfall 525.42
Compensation for Gross PPIS from Servicing Fees 236.67
Other Gross PPIS Compensation 0.00
Total Net PPIS (Non-Supported PPIS) 288.75
Master Servicing Fees Paid 58,114.69
Sub Servicing Fees Paid 0.00
Insurance Premium(s) Paid 0.00
Personal Mortgage Insurance Fees Paid 0.00
Other Fees Paid 58,230.00
Total Fees 116,344.69
</TABLE>
<TABLE>
<CAPTION>
Delinquency Information
Group 1
Delinquency 30 - 59 Days 60 - 89 Days 90 + Days Totals
<S> <C> <C> <C> <C>
Scheduled Principal Balance 489,862.22 0.00 0.00 489,862.22
Percentage of Total Pool Balance 0.448571% 0.000000% 0.000000% 0.448571%
Number of Loans 5 0 0 5
Percentage of Total Loans 0.711238% 0.000000% 0.000000% 0.711238%
Foreclosure
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.000000%
Bankruptcy
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.000000%
REO
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.000000%
Book Value of all REO Loans 0.00
Percentage of Total Pool Balance 0.000000%
Current Realized Losses 0.00
Additional Gains (Recoveries)/Losses 0.00
Total Realized Losses 51,577.00
Subordination/Credit Enhancement Information
Protection Original Current
Bankruptcy Loss 100,000.00 100,000.00
Bankruptcy Percentage 0,039980% 0,091571%
Credit/Fraud Loss 2,501,271.44 0.00
Credit/Fraud Loss Percentage 1.000000% 0.000000%
Special Hazard Loss 1,493,103.00 1,493,103.00
Special Hazard Loss Percentage 0.596938% 1,367248%
Credit Support Original Current
Class A 482,523,063.00 104,303,782.74
Class A Percentage 98.594391% 95.511954%
Class M 4,127,682.00 2,968,052.33
Class M Percentage 0.843413% 2.717873%
Credit Support Original Current
Class B1 1,875,953.00 1,348,923.37
Class B1 Percentage 0.383315% 1.235222%
Class B2 875,445.85 584,192.26
Class B2 Percentage 0.178881% 0.534950%
</TABLE>
<TABLE>
<CAPTION>
Page 1 of 5
Chase Mortgage Finance Corporation, Series 1993K
Statement to Certificateholders
October 25, 1999
DISTRIBUTION IN DOLLARS
-----------------------
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES INTEREST BALANCE
----- -------- --------- --------- -------- ----- -------- -------- ---------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
IA1 33,600,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
IA2 29,694,000.00 5,069,676.55 477,601.48 27,460.75 505,062.23 0.00 0.00 4,592,075.07
IA3 8,700,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
IA4 10,700,000.00 7,390,186.98 884,625.90 40,030.18 924,656.08 0.00 0.00 6,505,561.08
IA5 2,000,000.00 2,000,000.00 0.00 10,833.33 10,833.33 0.00 0.00 2,000,000.00
IA6 10,064,000.00 10,064,000.00 0.00 54,513.33 54,513.33 0.00 0.00 10,064,000.00
IA7 13,650,000.00 13,052,415.00 0.00 61,585.64 61,585.64 0.00 0.00 13,052,415.00
IA8 4,468,333.00 4,272,713.31 0.00 26,518.12 26,518.12 0.00 0.00 4,272,713.31
IA9 2,881,667.00 2,755,510.16 0.00 20,666.33 20,666.33 0.00 0.00 2,755,510.16
IA10 4,105,000.00 1,475,077.87 0.00 7,913.18 7,913.18 0.00 0.00 1,475,077.87
IAll 2,210,000.00 794,134.50 0.00 4,378.39 4,378.39 0.00 0.00 794,134.50
IIAl 75,000,000.00 267,544.61 267,544.61 1,560.68 269,105.29 0.00 0.00 0.00
IIA2 30,000,000.00 5,089,181.59 135,508.94 29,686.89 165,195.83 0.00 0.00 4,953,672.65
IIA3 15,000,000.00 15,000,000.00 138,982.22 87,500.00 226,482.22 0.00 0.00 14,861,017.78
IIA4 27,533,000.00 27,533,000.00 0.00 172,081.25 172,081.25 0.00 0.00 27,533,000.00
IIA5 13,767,000.00 13,767,000.00 0.00 68,835.00 68,835.00 0.00 0.00 13,767,000.00
IIA6 8,400,000.00 8,400,000.00 0.00 49,000.00 49,000.00 0.00 0.00 8,400,000.00
IIA7 12,545,000.00 6,779,549.94 0.00 36,369.46 36,369.46 0.00 0.00 6,779,549.94
IIA8 5,377,000.00 2,905,830.21 0.00 20,128.58 20,128.58 0.00 0.00 2,905,830.21
IM 2,243,734.00 1,506,233.79 23,260.34 8,158.77 31,419.11 0.00 0.00 1,482,973.45
IIM 3,447,817.00 2,897,703.51 10,314.40 16,903.27 27,217.67 0.00 0.00 2,887,389.11
B1 9,754,225.91 7,547,584.59 57,537.12 42,952.13 100,489.25 0.00 0.00 7,490,047.47
B2 0.00 0.00 0.00 0.45 0.45 0.00 0.00 0.00
- -------------------------------------------------------------------------------------------------------------------------------
TOTALS 325,140,776.91 138,567,342.61 1,995,375.01 787,075.73 2,782,450.74 0.00 0.00 136,571,967.60
- -------------------------------------------------------------------------------------------------------------------------------
AX 265,008,574.49 118,174,805.39 0.00 35,764.65 35,764.65 0.00 0.00 116,583,197.26
AI 325,140,776.91 138,567,342.61 0.00 7,831.49 7,831.49 0.00 0.00 136,571,967.59
AW 325,140,776.91 138,567,342.61 0.00 43,596.14 43,596.14 0.00 0.00 136,571,967.59
- -------------------------------------------------------------------------------------------------------------------------------
B1C1 3,844,848.52 2,581,072.79 39,858.78 13,980.81 53,839.59 0.00 0.00 2,541,214.01
B1C2 5,909,377.39 4,966,511.80 17,678.34 28,971.32 46,649.66 0.00 0.00 4,948,833.46
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 2 of 5
Chase Mortgage Finance Corporation, Series 1993K
Statement to Certificateholders
October 25, 1999
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
--------------------------------------------- ------------------
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS-THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR ----- RATE
----- ----- ------ --------- -------- ----- ------ ----
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
IA1 161626VE3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 IAl 6.500000%
IA2 161626VH6 170.73067118 16.08410723 0.92479120 17.00889843 154.64656395 IA2 6.500000%
IA3 161626VJ2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 IA3 6.500000%
IA4 161626VK9 690.67168037 82.67531776 3.74113832 86.41645607 607.99636262 IA4 6.500000%
IA5 161626VL7 1,000.00000000 0.00000000 5.41666500 5.41666500 1,000.00000000 IA5 6.500000%
IA6 161626VM5 1,000.00000000 0.00000000 5.41666634 5.41666634 1,000.00000000 IA6 6.500000%
IA7 161626VN3 956.22087912 0.00000000 4.51176850 4.51176850 956.22087912 IA7 5.662000%
IA8 161626VP8 956.22087924 0.00000000 5.93467855 5.93467855 956.22087924 IA8 7.447666%
IA9 161626VQ6 956.22088187 0.00000000 7.17165793 7.17165793 956.22088187 IA9 9.000000%
IA10 161626VF0 359.33687454 0.00000000 1.92769306 1.92769306 359.33687454 IA10 6.437500%
IAll 161626VG8 359.33687783 0.00000000 1.98117195 1.98117195 359.33687783 IAll 6.616089%
IIAl 161626VS2 3.56726147 3.56726147 0.02080907 3.58807053 0.00000000 IIAl 7.000000%
IIA2 161626VT0 169.63938633 4.51696467 0.98956300 5.50652767 165.12242167 IIA2 7.000000%
IIA3 161626VU7 1,000.00000000 9.26548133 5.83333333 15.09881467 990.73451867 IIA3 7.000000%
IIA4 161626VV5 1,000.00000000 0.00000000 6.25000000 6.25000000 1,000.00000000 IIA4 7.500000%
IIA5 161626VW3 1,000.00000000 0.00000000 5.00000000 5.00000000 1,000.00000000 IIA5 6.000000%
IIA6 161626VX1 1,000.00000000 0.00000000 5.83333333 5.83333333 1,000.00000000 IIA6 7.000000%
IIA7 161626VY9 540.41848864 0.00000000 2.89911997 2.89911997 540.41848864 IIA7 6.437500%
IIA8 161626VZ6 540.41848800 0.00000000 3.74345918 3.74345918 540.41848800 IIA8 8.312357%
IM 161626VR4 671.30675472 10.36679927 3.63624654 14.00304582 660.93995545 IM 6.500000%
IIM 161626WA0 840.44585603 2.99157409 4.90260069 7.89417478 837.45428194 IIM 7.000000%
Bl 773.77586491 5.89868643 4.40343810 10.30212453 767.87717848 B1C1 6.500000%
TOTALS 426.17645171 6.13695713 2.42072292 8.55768005 420.03949458 B1 6.829013%
BlC2 7.000000%
AX 1616262D7 445.92823314 0.00000000 0.13495658 0.13495658 439.92235906
AI 426.17645171 0.00000000 0.02408646 0.02408646 420.03949455
AW 426.17645171 0.00000000 0.13408389 0.13408389 420.03949455 AX 0.000000%
AI 0.000000%
B1C1 671.30675671 10.36680113 3.63624469 14.00304582 660.93995557 AW 0.000000%
B1C2 840.44586633 2.99157404 4.90260108 7.89417513 837.45429229
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 3 of 5
<S> <C>
Chase Mortgage Finance Corporation, Series 1993K
Statement to Certificateholders
October 25, 1999
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE ADMINISTRATOR LISTED
BELOW:
Karen Dobres
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-3232
Email: [email protected]
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 4 of 5
Chase Mortgage Finance Corporation, Series 1993K
October 25, 1999
<S> <C> <C>
Sec. 6.02(a)(iii) Principal Prepayments - Group 1 1,063,949.05
Sec. 6.02(a)(iii) Principal Prepayments - Group 2 430,314.09
Sec. 6.02(a)(iii) Principal Prepayments - Total 1,494,263.14
Sec. 6.02(a)(iii) Repurchase Principal - Group 1 0.00
Sec. 6.02(a)(iii) Repurchase Principal - Group 2 0.00
Sec. 6.02(a)(iii) Repurchase Principal - Total 0.00
Sec. 6.02(a)(iv) Advance by Master Servicer - Group 1 52,121.05
Sec. 6.02(a)(iv) Advance by Master Servicer - Group 2 34,766.74
Sec. 6.02(a)(iv) Advance by Master Servicer - Total 86,887.79
Sec. 6.02(a)(iv) Delinquency for Due Period - Group 1 52,121.05
Sec. 6.02(a)(iv) Delinquency for Due Period - Group 2 34,766.74
Sec. 6.02(a)(iv) Delinquency for Due Period - Total 86,887.79
Sec. 6.02(a)(x) Advances Recovered - Group 1 0.00
Sec. 6.02(a)(x) Advances Recovered - Group 2 0.00
Sec. 6.02(a)(x) Advances Recovered 0.00
Sec. 6.02(a)(v) Ending Loan Count - Group 1 182
Sec. 6.02(a)(v) Ending Loan Count - Group 2 236
Sec. 6.02(a)(v) Ending Loan Count - Total 418
Sec. 6.02(a)(vi) Servicing Fees - Group 1 11,402.41
Sec. 6.02(a)(vi) Servicing Fees - Group 2 19,311.07
See. 6.02(a)(vi) Servicing Fees - Total 30,713.48
Sec. 6.02(a)(vi) Additional Servicing Compensation 0.00
Sec. 6.02(a)(vii) Servicing (Escrow) Advances - Group 1 0.00
Sec. 6.02(a)(vii) Servicing (Escrow) Advances - Group 2 0.00
Sec. 6.02(a)(vii) Servicing (Escrow) Advances - Total 0.00
Sec. 6.02(a)(v) Principal Balance of Mortgage Loans - Group 1 49,535,674.45
Sec. 6.02(a)(v) Principal Balance of Mortgage Loans - Group 2 87,036,293.14
Sec. 6.02(a)(v) Principal Balance of Mortgage Loans - Total 136,571,967.59
Sec. 6.02(a)(xi) Ending Class I A % 91.87618%
Sec. 6.02(a)(xi) Ending Class II A % 90.99660%
Sec. 6.02(a)(xi) Ending Class A % 91.31563%
Sec. 6.02(a)(xi) Ending Class I M % 2.99375%
Sec. 6.02(a)(xi) Ending Class II M % 3.31745%
Sec. 6.02(a)(xi) Ending Class M % 3.20004%
Sec. 6.02(a)(xi) Ending Class I B % 5.13007%
Sec. 6.02(a)(xi) Ending Class II B % 5.68594%
Sec. 6.02(a)(d) Ending Class B % 5.48432%
Sec. 6.02 (a) Ending WAC - Group 1 7.25263%
Sec. 6.02 (a) Ending WAC: - Group 2 7.57697%
Sec. 6.02(a)(xi) Class I A Certificate Balance 45,511,486.99
Sec. 6.02(a)(xi) Class II A Certificate Balance 79,200,070.57
Sec. 6.02(a)(xi) Class A Certificate Balance 124,711,557.56
Sec. 6.02(a)(xi) Class I M Certificate Balance 1,482,973.45
Sec. 6.02(a)(xi) Class II M Certificate Balance 2,887,389.11
Sec. 6.02(a)(xi) Class M Certificate Balance 4,370,362.56
Sec. 6.02(a)(xi) Class I B Certificate Balance 2,541,214.01
Sec. 6.02(a)(xi) Class II B Certificate Balance 4,948,833.46
Sec. 6.02(a)(xi) Class B Certificate Balance 7,490,047.47
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 5 of 5
Chase Mortgage Finance Corporation, Series 1993K
October 25, 1999
<S> <C> <C>
Sec. 6.02(a)(xi) Class I A Prepayment % 96.79182%
Sec. 6.02(a)(xi) Class II A Prepayment % 96.40929%
Sec. 6.02(a)(xi) Prepayment Interest Shortfall - Group 1 0.00
Sec. 6.02(a)(xi) Prepayment Interest Shortfall - Group 2 0.00
Sec. 6.02(a)(xi) Prepayment Interest Shortfall - Total 0.00
Sec. 6.02(a)(ix) REO Book Value - Group 1 0.00
Sec. 6.02(a)(ix) REO Book Value - Group 2 0.00
Sec. 6.02(a)(ix) REO Book Value - Total 0.00
Sec. 6.02(a)(xi) Current Realized Loss - Group 1 0.00
Sec. 6.02(a)(xi) Current Realized Loss - Group 2 0.00
Sec. 6.02(a)(xii) Current Realized Loss - Total 0.00
Sec. 6.02(a)(xii) Cumulative Realized Loss - Group 1 0.00
Sec. 6.02(a)(xii) Cumulative Realized Loss - Group 2 0.00
Sec. 6.02(a)(xii) Cumulative Realized Loss - Total 0.00
Group 1
-------
Category Number Principal Balance Percentage
-------- ------ ----------------- ----------
1 Month 1 511,775.61 1.03%
2 Months 0 0.00 0.00%
3+Months 0 0.00 0.00%
Total 1 511,775.61 1.03%1
Group 2
-------
Category Number Principal Balance Percentage
-------- ------ ----------------- ----------
1 Month 0 0.00 0.00%
2 Months 0 0.00 0.00%
3+Months 1 326,161.58 0.37%
Total 1 326,161.58 0.37%
</TABLE>
Loans in Foreclosure
Group 1
-------
Number Principal Balance Percentage
------ ----------------- ----------
1 221,140.89 0.45%
Group 2
-------
Number Principal Balance Percentage
------ ----------------- ----------
0 0.00 0.00%
REO
---
Group 1
-------
Number Principal Balance Percentage
------ ----------------- ----------
0 0.00 0.00%
Group 2
-------
Numbed Principal Balance Percentage
------ ----------------- ----------
0 0.00 0.00%
EXHIBIT 99.12
GREENWICH CAPITAL 1998-C
PAYMENT DATE - 24TH + 3 BUSINESS DAYS
THE PAGE NUMBER 1
BANK OF PAYMENT DATE 11/30/99
NEW
YORK
CORPORATE TRUST AND AGENCY SERVICES
101 BARCLAY STREET
NEW YORK, NEW YORK 10286
KELLY SHEAHAN
(212) 815-2007
GREENWICH CAPITAL
PASS THROUGH CERTIFICATES, SERIES 1998-C
CURRENT PAYMENT INFORMATION
<TABLE>
<CAPTION>
BEGINNING PASS THRU PRINCIPAL INTEREST TOTAL PRINCIPAL INTEREST ENDING
CLASS CERT BALANCE RATE DIST AMT DIST AMT DIST LOSS SHORTFALL CERT BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 20,027,000.00 6.5000% 0.00 108,479.55 108,479.55 0.00 0.03 20,027,000.00
A-2 15,518,000.00 6.5000% 0.00 84,055.80 84,055.80 0.00 0.03 15,518,000.00
R 80.00 6.5000% 0.00 0.43 0.43 0.00 0.00 80.00
GRAND TOTAL 35,545,080.00 0.00 192,535.79 192,535.79 0.00 0.06 35,545,080.00
</TABLE>
FACTORS PER $1,000
PRINCIPLE INTEREST ENDING
CLASS FACTOR FACTOR FACTOR
A-1 0.0000000 5.4166650 1000.00000000
A-2 0.0000000 5.4166647 1000.00000000
R 0.0000000 5.4166647 1000.00000000
THE PAGE NUMBER 2
BANK OF PAYMENT DATE 11/30/99
NEW
YORK
CORPORATE TRUST AND AGENCY SERVICES
101 BARCLAY STREET
NEW YORK, NEW YORK 10286
KELLY SHEAHAN
(212) 815-2007
GREENWICH CAPITAL
PASS THROUGH CERTIFICATES, SERIES 1998-C
CURRENT COLLATERAL INFORMATION
<TABLE>
<CAPTION>
<S> <C> <C>
CHASE 1993-K CHASE 1993-K CHASE 1993-K
1A-7 1A-8 1A-9
BEG BAL 13,052,415.00 BEG BAL 4,272,713.31 BEG BAL 2,755,510.16
PRIN 0.00 PRIN 0.00 PRIN 0.00
INT 62,085.99 INT 26,017.77 INT 20,666.33
COUPON 0.06 COUPON 0.07 COUPON 0.09
LOSSES 0.00 LOSSES 0.00 LOSSES 0.00
INT SHORTFALL 0.00 INT SHORTFALL 0.00 INT SHORTFALL 0.00
END BAL 13,052,415.00 END BAL 4,272,713.31 END BAL 2,755,510.16
0-29 0.00 0-29 0.00 0-29 0.00
30-59 502,967.18 30-59 502,967.18 30-59 502,967.18
60-89 0.00 60-89 0.00 60-89 0.00
90+ 325,756.79 90+ 325,756.79 90+ 325,756.79
REO 0.00 REO 0.00 REO 0.00
FORECLOSURES 219,581.59 FORECLOSURES 219,581.59 FORECLOSURES 219,581.59
TABLE CONT.
<S> <C>
CWMBS 1994-13 CWMBS 1994-13
A-14 A-15
BEG BAL 10,645,127.76 BEG BAL 4,914,315.37
PRIN 0.00 PRIN 0.00
INT 52,445.00 INT 31,835.28
COUPON 0.06 COUPON 0.08
LOSSES 0.00 LOSSES 0.00
INT SHORTFALL 0.00 INT SHORTFALL 0.00
END BAL 10,645,127.76 END BAL 4,914,315.37
0-29 0.00 0-29 0.00
30-59 618,377.51 30-59 618,377.51
60-89 159,088.89 60-89 159,088.89
90+ 0.00 90+ 0.00
REO 0.00 REO 0.00
FORECLOSURES 0.00 FORECLOSURES 0.00
</TABLE>
<TABLE>
<CAPTION>
THE Distribution Date: 11/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn: Courntey Bartholomew MORTGAGE PASS THROUGH CERTIFICATES
212-815-5795 SERIES 1994-13
Certificateholder Monthly Distribution Summary
CERTIFICATE PASS
CLASS RATE BEGINNING THROUGH PRINCIPAL INTEREST
CLASS CUSIP DESCRIPTION TYPE BALANCE RATE DISTRIBUTION DISTRIBUTION
- -------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
Al 126690J72 Senior Fix-30/360 0.00 6.500000 0.00 0.00
A2 126690J80 Senior Fix-30/360 0.00 6.500000 0.00 0.00
A3 126690J98 Senior Fix-30/360 0.02 6.500000 0.00 0.00
A4 126690K21 Senior Fix-30/360 16,623,616.99 6.500000 928,747.69 90,044.59
A5 13,380,991.49 6.500000 87,532.51 72,480.37
A5 126690K39 Senior Fix-30/360 11,814,250.63 6.500000 0.00 63,993.86
A5 126690K39 Senior Fix-30/360 1,566,740.86 6.500000 87,532.51 8,486.51
A6 126690K47 Senior Fix-30/360 1,048,000.00 6.500000 0.00 5,676.67
A7 126690K54 Senior Fix-30/360 18,713,000.00 6.500000 0.00 101,362.08
A8 7,628,440.38 6.500000 0.00 41,320.72
A8 126690K62 Senior Fix-30/360 0.12 6.500000 0.00 0.00
A8 126690K62 Senior Fix-30/360 7,628,440.26 6.500000 0.00 41,320.72
A9 0.07 6.500000 0.00 0.00
A9 126690K70 Senior Fix-30/360 0.07 6.500000 0.00 0.00
A9 126690K70 Senior Fix-30/360 0.00 6.500000 0.00 0.00
Al0 4,373,607.39 6.500000 6,855.66 23,690.37
Al0 126690K88 Senior Fix-30/360 925,306.78 6.500000 0.00 5,012.08
Al0 126690K88 Senior Fix-30/360 3,325,591.52 6.500000 0.00 18,013.62
Al0 126690K88 Senior Fix-30/360 122,709.09 6.500000 6,855.66 664.67
All 3,014,930.97 6.500000 2,929.36 16,330.88
All 126690K96 Senior Fix-30/360 0.05 6.500000 0.00 0.00
All 126690K96 Senior Fix-30/360 395,375.11 6.500000 0.00 2,141.62
All 126690K96 Senior Fix-30/360 2,567,123.34 6.500000 0.00 13,905.25
All 126690K96 Senior Fix-30/360 52,432.47 6.500000 2,929.36 284.01
A12 1,389,037.96 6.500000 0.00 7,523.96
Al2 126690L20 Senior Fix-30/360 0.06 6.500000 0.00 0.00
Al2 126690L20 Senior Fix-30/360 1,389,037.90 6.500000 0.00 7,523.96
Al3 126690L38 Senior Fix-30/360 650,000.00 6.500000 0.00 3,520.83
Al4 126690L46 Senior Var-30/360 10,645,127.76 5.912000 0.00 52,445.00
A15 126690L53 Senior Var-30/360 4,914,315.37 7.773684 0.00 31,835.28
Al6 126690L61 Senior Fix-30/360 20,992,917.00 6.500000 0.00 113,711.63
PO 126690L79 Strip PO Fix-30/360 928,816.55 0.000000 6,878.85 0.00
AR N/A Senior Fix-30/360 980.79 6.500000 0.00 5.46
- --------------------------------------------------------------------------------------------------------------------
M 126690L95 Mezzanine Fix-30/360 2,968,052.33 6.500000 23,347.35 16,076.95
B1 126690M29 Junior Fix-30/360 1,348,923.37 6.500000 10,610.92 7,306.67
B2 N/A Junior Fix-30/360 584,192.26 6.500000 4,595.38 3,164.37
- --------------------------------------------------------------------------------------------------------------------
TOTALS: 109,204,950.70 1,071,497.72 586,495.83
- --------------------------------------------------------------------------------------------------------------------
CURRENT CUMMULATIVE
TOTAL REALIZED ENDING REALIZED
CLASS DISTRIBUTION LOSSES BALANCE LOSSES
- -------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Al 0.00 0.00 0.00 0.00
A2 0.00 0.00 0.00 0.00
A3 0.00 0.00 0.02 0.00
A4 1,018,792.28 0.00 15,694,869.30 0.00
A5 160,012.88 0.00 13,293,458.98 0.00
A5 63,993.86 0.00 11,814,250.63 0.00
A5 96,019.02 0.00 1,479,208.35 0.00
A6 5,676.67 0.00 1,048,000.00 0.00
A7 101,362.08 O.00 18,713,000.00 O.00
A8 41,320.72 0.00 7,628,440.38 0.00
A8 0.00 0.00 0.12 0.00
A8 41.320.72 0.00 7,628,440.26 0.00
A9 0.00 0.00 0.07 0.00
A9 0.00 0.00 0.07 0.00
A9 0.00 0.00 0.00 0.00
Al0 30,546.03 0.00 4,366,751.73 0.00
Al0 5,012.08 0.00 925,306.78 0.00
Al0 18,013.62 0.00 3,325,591.52 0.00
Al0 7,520.33 0.00 115,853.43 0.00
All 19,260.24 0.00 3,012,001.61 0.00
All 0.00 0.00 0.05 0.00
All 2,141.62 0.00 395,375.11 0.00
All 13,905.25 0.00 2,567,123.34 0.00
All 3,213.37 0.00 49,503.11 0.00
A12 7,523.96 0.00 1,389,037.96 0.00
Al2 0.00 0.00 0.06 0.00
Al2 7,523.96 0.00 1,389,037.90 0.00
Al3 3,520.83 0.00 650,000.00 0.00
Al4 52,445.00 0.00 10,645,127.76 0.00
A15 31,835.28 0.00 4,914,315.37 0.00
Al6 113,711.63 0.00 20,992,917.00 0.00
PO 6,878.85 0.00 921,937.70 0.00
AR 5.46 0.00 980.79 0.00
- ---------------------------------------------------------------------------
M 39,424.30 0.00 2,944,704.98 0.00
B1 17,917.59 0.00 1,338,312.45 0.00
B2 7,759.76 0.00 579,596.87 51,577.00
- ---------------------------------------------------------------------------
TOTAL: 1,657,993.56 0.00 108,133,452.97 51,577.00
- ---------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
THE Distribution Date: 11/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn: Courntey Bartholomew MORTGAGE PASS THROUGH CERTIFICATES
212-815-5795 SERIES 1994-13
Principal Distribution Detail
ORIGINAL BEGINNING SCHEDULED UNSCHEDULED NET
CERTIFICATE CERTIFICATE PRINCIPAL ACCRETION PRINCIPAL PRINCIPAL
CLASS CUSIP BALANCE BALANCE DISTRIBUTION PRINCIPAL ADJUSTMENTS DISTRIBUTION
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
Al 126690J72 20,129,000 00 0.00 0.00 0.00 0.00 0.00
A2 126690J80 12,457,000,00 0.00 0.00 0.00 0.00 0.00
A3 126690J98 34,445,000.00 0.02 0.00 0.00 0.00 0.00
A4 126690K21 20,194,000,00 16,623,616.99 928,747.69 0.00 0.00 928,747.69
A5 25,638,000.00 13,380,991.49 87,532.51 0.00 0.00 87,532.51
A5 126690K39 12,053,565.74 11,814,250.63 0.00 0.00 0.00 0.00
A5 126690K39 13,584,434.26 1,566,740.86 87,532.51 0.00 0.00 87,532.51
A6 126690K47 1,048,000.00 1,048,000.00 0.00 0.00 0.00 0.00
A7 126690K54 18,713,000.00 18,713,000.00 0.00 O.00 O.00 0.00
A8 35,695,000.00 7,628,440.38 0.00 0.00 0.00 0.00
A8 126690K62 15,298,000.00 0.12 0.00 0.00 0.00 0.00
A8 126690K62 20,397,000.00 7,628,440.26 0.00 0.00 0.00 0.00
A9 8,024,000.00 0.07 0.00 0.00 0.00 0.00
A9 126690K70 4,064,000.00 0.00 0.00 0.00 0.00 0.00
A9 126690K70 3,960,000.00 0.00 0.00 0.00 0.00 0.00
Al0 6,940,000.00 4,373,607.39 6,855.66 0.00 0.00 6,855.66
Al0 126690K88 944,050.24 925,306.78 0.00 0.00 0.00 0.00
Al0 126690K88 4,932,000.00 3,325,591.52 0.00 0.00 0.00 0.00
Al0 126690K88 1,063,949.76 122,709.09 6,855.66 0.00 0.00 6,855.66
All 10,015,000.00 3,014,930.97 2,929.36 0.00 0.00 2,929.36
All 126690K96 2,293,000.00 0.05 0.00 0.00 0.00 0.00
All 126690K96 403,384.02 395,375.11 0.00 0.00 0.00 0.00
All 126690K96 6,864,000.00 2,567,123.34 0.00 0.00 0.00 0.00
All 126690K96 454,615.98 52,432.47 2,929.36 0.00 0.00 2,929.36
A12 10,030,000.00 1,389,037.96 0.00 0.00 0.00 0.00
Al2 126690L20 5,228,000.00 0.06 0.00 0.00 0.00 0.00
Al2 126690L20 4,802,000.00 1,359,037.90 0.00 0.00 0.00 0.00
Al3 126690L38 650,000.00 650,000.00 0.00 0.00 0.00 0.00
Al4 126690L46 11,108,000.00 10,645,127.76 0.00 0.00 0.00 0.00
A15 126690L53 5,128,000.00 4,914,315.37 0.00 0.00 0.00 0.00
Al6 126690L61 21,404,000.00 20,992,917.00 0.00 0.00 0.00 0.00
PO 126690L79 1,629,063.00 928,816.55 6,878.85 0.00 0.00 6,878.85
AR N/A 1,000.00 980.79 0.00 0.00 0.00 0.00
- -----------------------------------------------------------------------------------------------------------------------------------
M 126690L95 4,127,682.00 2,968,052.33 23,347.35 0.00 0.00 23,347.35
B1 126690M29 1,875,953.00 1,348,923.37 10,61O.92 0.00 0.00 10,61O.92
B2 N/A 875,445.85 584,192.26 4,595.38 0.00 0.00 4,595.38
- -----------------------------------------------------------------------------------------------------------------------------------
TOTALS 489,402,143.85 109,204,950.70 1,071,497.72 0.00 0.00 1,071,497.72
- -----------------------------------------------------------------------------------------------------------------------------------
CURRENT ENDING ENDING
REALIZED CERTIFICATE CERTIFICATE
CLASS LOSSES BALANCE FACTOR
- --------------------------------------------------------------------
<S> <C> <C> <C>
Al 0.00 0.00 0.00000000000
A2 0.00 0.00 0.00000000000
A3 0.00 0.02 0.00000000070
A4 0.00 15,694,369.30 0.77720458061
A5 0.00 13,293,458.98 0.51850608394
A5 0.00 11,314,250.63 0.98014570031
A5 0.00 1,479,208.35 0.10888994886
A6 0.00 1,048,000.00 1.00000000000
A7 O.00 18,713,000.00 1.00000000000
A8 0.00 7,628,440.38 0.21371173498
A8 0.00 0.12 0.00000000777
A8 0.00 7,629,440.26 0.37399814980
A9 0.00 0.07 0.00000000872
A9 0.00 0.07 0.00000001632
A9 0.00 0.00 0.00000000000
Al0 0.00 4,366,751.73 0.62921494669
Al0 0.00 925,306.78 0.98014570035
Al0 0.00 3,325,591.52 0.67429863006
Al0 0.00 115,853.43 0.10888994733
All 0.00 3,012,001.61 0.30074903744
All 0.00 0.05 0.00000001988
All 0.00 395,375.11 0.98014570050
All 0.00 2,567,123.34 0.37399815497
All 0.00 49,503.11 O.10888994122
A12 0.00 1,389,037.96 0.13848833101
Al2 0.00 0.06 0.00000001087
Al2 0.00 1,389,037.90 0.28926236973
Al3 0.00 650,000.00 1.00000000000
Al4 0.00 10,645,127.76 0.95832983075
A15 0.00 4,914.315.37 0.95832983034
Al6 0.00 20,992.917.00 0.98079410391
PO 0.00 921,937.70 0.56593127451
AR 0.00 980.79 0.98079000000
- -------------------------------------------------------------------
M 0.00 2,944,704.98 0.71340403218
B1 0.00 1,338,312.45 O.71340404044
B2 0.00 579,596.87 0.66205907944
- -------------------------------------------------------------------
TOTALS 0.00 108,133,452.97
- -------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
THE Distribution Date: 11/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn: Courntey Bartholomew MORTGAGE PASS THROUGH CERTIFICATES
212-815-5795 SERIES 1994-13
Interest Distribution Detail
BEGINNING PASS ACCRUED CUMULATIVE TOTAL NET
CERTIFICATE THROUGH OPTIMAL UNPAID, DEFERRED INTEREST PREPAYMENT
CLASS BALANCE RATE (%) INTEREST INTEREST INTEREST DUE INT SHORTFALL
- ------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
Al 0.00 6.500000 0.00 0.00 0.00 0.00 0.00
A2 0.00 6.500000 0.00 0.00 0.00 0.00 0.00
A3 0.02 6.500000 0.00 0.00 0.00 0.00 0.00
A4 16,623,616.99 6.500000 90,044.59 0.00 0.00 90,044.59 0.00
A5 13,380,991.49 6.500000 72,480.37 0.00 0.00 72,480.37 0.00
A5 11,814,250.63 6.500000 63,993.86 0.00 0.00 63,993.86 0.00
A5 1,566,740.86 6.500000 8,486.51 0.00 0.00 8,486.51 0.00
A6 1,048,000.00 6.500000 5,676.67 0.00 0.00 5,676.67 0.00
A7 18,713,000.00 6.500000 101,362.09 O.00 O.00 101,362.08 O.00
A8 7,628,440.38 6.500000 41,320.72 0.00 0.00 41,320.72 0.00
A8 0.12 6.500000 0.00 0.00 0.00 0.00 0.00
A8 7,628,440.26 6.500000 41,320.72 0.00 0.00 41,320.72 0.00
A9 0.07 6.500000 0.00 0.00 0.00 0.00 0.00
A9 0.07 6.500000 0.00 0.00 0.00 0.00 0.00
A9 0.00 6.500000 0.00 0.00 0.00 0.00 0.00
Al0 4,373,607.39 6.500000 23,690.37 0.00 0.00 23,690.37 0.00
Al0 925,306.78 6.500000 5,012.09 0.00 0.00 5,012.09 0.00
Al0 3,325,591.52 6.500000 18,013.62 0.00 0.00 18,013.62 0.00
Al0 122,709.09 6.500000 664.67 0.00 0.00 664.67 0.00
All 3,014,930.97 6.500000 16,330.88 0.00 0.00 16,330.88 0.00
All 0.05 6.500000 0.00 0.00 0.00 0.00 0.00
All 395,375.11 6.500000 2,141.62 0.00 0.00 2,141.62 0.00
All 2,567,123.34 6.500000 13,905.25 0.00 0.00 13,905.25 0.00
All 52,432.47 6.500000 284.01 0.00 0.00 284.01 0.00
A12 1,389,037.96 6.500000 7,523.96 0.00 0.00 7,523.96 0.00
Al2 0.06 6.500000 0.00 0.00 0.00 0.00 0.00
Al2 1,359,037.90 6.500000 7,523.96 0.00 0.00 7,523.96 0.00
Al3 650,000.00 6.500000 3,520.83 0.00 0.00 3,520.83 0.00
Al4 10,645,127.76 5.912000 52,445.00 0.00 0.00 52,445.00 0.00
A15 4,914,315.37 7.773684 31,835.28 0.00 0.00 31,835.28 0.00
Al6 20,992,917.00 6.500000 113,711.63 0.00 0.00 113,711.63 0.00
PO 928,816.55 0.000000 0.00 0.00 0.00 0.00 5.31
AR 980.79 6.500000 5.31 0.00 0.00 5.31 0.00
- ------------------------------------------------------------------------------------------------------------------------
M 2,968,052.33 6.500000 16,076.95 0.00 0.00 16,076.95 0.00
B1 1,348,923.37 6.500000 7,306.67 0.00 0.00 7,306.67 0.00
B2 584,192.26 6.500000 3,164.37 0.00 0.00 3,164.37 0.00
- ------------------------------------------------------------------------------------------------------------------------
TOTAL 109,204,950.70 586,495.68 0.00 0.00 586,495.68 0.00
- ------------------------------------------------------------------------------------------------------------------------
UNSCHEDULED
INTEREST INTEREST
CLASS ADJUSTMENT PAID
- -----------------------------------------------
<S> <C> <C>
Al 0.00 0.00
A2 0.00 0.00
A3 0.00 0.00
A4 0.00 90,044.59
A5 0.00 72,480.37
A5 0.00 63,993.86
A5 0.00 8,486.51
A6 0.00 5,676.67
A7 O.00 101,362.09
A8 0.00 41,320.72
A8 0.00 0.00
A8 0.00 41,320.72
A9 0.00 0.00
A9 0.00 0.00
A9 0.00 0.00
Al0 0.00 23,690.37
Al0 0.00 5,012.08
Al0 0.00 18,013.62
Al0 0.00 664.67
All 0.00 16,330.88
All 0.00 0.00
All 0.00 2,141.62
All 0.00 13,905.25
All 0.00 284.01
A12 0.00 7,523.96
Al2 0.00 0.00
Al2 0.00 7,523.96
Al3 0.00 3,520.83
Al4 0.00 52,445.00
A15 0.00 31,835.28
Al6 0.00 113,711.63
PO 0.00 0.00
AR 0.00 5.46
- -------------------------------------
M 0.00 16,076.95
B1 0.00 7,306.67
B2 3,164.37
- -------------------------------------
TOTALS: 0.00 586,495.83
- -------------------------------------
</TABLE>
<TABLE>
<CAPTION>
THE Distribution Date: 11/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn: Courntey Bartholomew MORTGAGE PASS THROUGH CERTIFICATES
212-815-5795 SERIES 1994-13
Current Payment Information
Factors per $1,000
ORIGINAL BEGINNING CART. ENDING CART. PASS
CERTIFICATE NOTIONAL PRINCIPAL INTEREST NGTIONAL THROUGH
CLASS CUSIP BALANCE BALANCE DISTRIBUTION DISTRIBUTION BALANCE RATE (%)
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
Al 126690J72 20,129,000.00 0.00000000000 0.000000000 0.000000000 0.000000000 6.500000
A2 126690J80 12,457,000.00 0.00000000000 0.000000000 0.000000000 0.000000000 6.500000
A3 126690J98 34,445,000.00 0.00000000704 0.000000000 0.000000004 0.000000704 6.500000
A4 126690K21 20,194,000.00 823.195849797 45.991269185 4.458977520 777.204580612 6.500000
A5 25,638,000.00 521.920254700 3.414170762 2.827068024 518.506083938 6.500000
A5 126690K39 12,053,565.74 980.145700312 0.000000000 5.309122543 990.145700312 6.500000
A5 126690K39 13,584,434.26 115.333537922 6.443589059 0.624723330 108.889948863 6.500000
A6 126690K47 1,048,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A7 126690K54 18,713,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
A8 35,695,000.00 213.711734977 0.000000000 1.157605267 213.711734977 6.500000
A8 126690K62 15,298,000.00 0.000007773 0.000000000 0.000000042 0.000007773 6.500000
A8 126690K62 20,397,000.00 373.998149803 0.000000000 2.025823311 373.998149803 6 500000
A9 8,024,000.00 0.000008724 0.000000000 0.000000000 0.000008724 6.500000
A9 126690K70 4,064,000.00 0.000006319 0.000000000 0.000000088 0.000016319 6.500000
A9 126690K70 3,960,000.00 0.000000000 0.000000000 0.000000000 0.000000000 6.500000
A10 6,940,000.00 630.202793948 0.987847262 3.413597983 629.214946686 6.500000
Al0 126690K88 944,050.24 980.145700351 0.000000000 5.309122544 980.145700351 6.500000
Al0 126690K88 4,932,000.00 674.288630063 0.000000000 3.652396746 674.288630063 6.500000
A10 126690K88 1,063,949.76 115.333536399 6.443589070 0.624723322 108.889947329 6.500000
All 10,015,000.00 301.041534698 0.292497254 1.630642037 300.749037444 6.500000
All 126690K96 2,293,000.00 0.000019876 0.000000000 0.000000108 0.000019876 6 500000
All 126690K96 403,384.02 980.145700504 0.000000000 5.309122544 980.145700504 6 500000
All 126690K96 6,864,000.00 373.998154973 0.000000000 2.025823339 373.998154973 6.500000
All 126690K96 454,615.98 115.333530338 6.443589114 0.624723289 108.889941224 6,500000
A12 10,030,000.00 138.488331007 0.000000000 0.750145563 138.488331007 6.500000
Al2 126690L20 5,228,000,00 0.000010875 0.000000000 0.000000059 0.000010875 6 500000
Al2 126690L20 4,802,000,00 289.262369731 0.000000000 1.566837836 289.262369731 6.500000
Al3 126690L38 650,000.00 1,000.000000000 0.000000000 5.416666667 1,000.000000000 6.500000
Al4 126690L46 11,108,000.00 958.329830753 0.000000000 4.721371633 958.329830753 5.912000
Al5 126690L53 5,128,000.00 958.329830343 0.000000000 6.208127484 958.329830343 7.773684
Al6 126690L61 21,404,000.00 980.794103906 0.000000000 5.312634729 980.794103906 6.500000
PO 126690L79 1,629,063.00 570.153855545 4.222581032 0.000000000 565.931274513 0.000000
AR N/A 1,000.00 980.790000000 0.000000000 5.463684820 980.790000000 6.500000
- -----------------------------------------------------------------------------------------------------------------------------------
M 126690L95 4,127,682.00 719.060317150 5.656284966 3.894910051 713.404032184 6.500000
BI 126690M29 1,875,953.00 719.060325475 5.656285032 3.894910096 713.404040444 6.500000
B2 N/A 875,445.85 667.308271551 5.249192111 3.614586471 662.059079440 6.500000
- -----------------------------------------------------------------------------------------------------------------------------------
TOTALS 489,402,143.85 436.597759920 4.283812238 2.344790817 432.313947641
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
THE Distribution Date: 11/25/99
BANK OF
NEW
YORK
101 BARCLAY STREET
NEW YORK, NY 10286 CWMBS INC
Attn: Courntey Bartholomew MORTGAGE PASS THROUGH CERTIFICATES
212-815-5795 SERIES 1994-13
<S> <C>
Pool Level Data
Disti-bution Date 11/25/99
Cut-off Date 4/l/94
Determination Date ll/l/99
Accrual Period Begin 10/1/99
End ll/l/99
Number of Days in Accrual Period 31
Collateral Information
Group 1
Cut-Off Date Balance 250,127,143.85
Beginning Aggregate Pool Stated Principal Balance 109,204,950.50
Ending Aggregate Pool Stated Principal Balance 108,133,452.78
Beginning Aggregate Certificate Stated Principal Balance 109,204,950.70
Ending Aggregate Certificate Stated Principal Balance 108,133.452.99
Beginning Aggregate Loan Count 703
Loan Paid Off or Otherwise Removed Pursuant to Pooling and Servicing Agreement 6
Ending Aggregate Loan Count 697
Beginning Weighted Average Loan Rate (WAC) 7.081343%
Ending Weighted Average Loan Rate (WAC) 7.080733%
Beginning Net Weighted Average Loan Rate 6.830093%
Ending Net Weighted Average Loan Rate 6.829483%
Weighted Average Maturity (WAM) (Months) 112
Servicer Advances 9,507.89
Aggregate Pool Prepayment 304,533.29
Pool Prepayment Rate 3.2955 CPR
Certificate Information
Group I
Senior Percentage 95.4734549786%
Senior Prepayment Percentage 98.6420364936%
Subordinate Percentage 4.5265450214%
Subordinate Prepayment Percentage 1.3579635064%
Certificate Account
Beginning Balance 0.00
Deposit
Payments of Interest and Principal 1,715,904,65
Liquidation Proceeds 0.00
All Other Proceeds 0.00
Other Amounts 0,00
Total Deposits 1,715,904.65
Withdrawals
Reimbursement of Servicer Advances 0.00
Payment of Master Servicer Fees 57,776.55
Payment of Sub Servicer Fees 0.00
Payment of Other Fees 57,890.30
Payment of Insurance Premium(s) 0.00
Payment of Personal Mortgage Insurance 0.00
Other Permitted Withdrawal per the Pooling and Service Agreement 0.00
Payment of Principal and Interest 1,657,993.55
Total Withdrawals 1,773,660.40
Ending Balance 134.54
Prepayment Compensation
Total Gross Prepayment Interest Shortfall 45 42
Compensation for Gross PPIS from Servicing Fees 0.00
Other Gross PPIS Compensation 0.00
Total Net PPIS (Non-Supported PPIS) 45.42
Master Servicing Fees Paid 57,776 55
Sub Servicing Fees Paid 0.00
Insurance Premium(s) Paid 0.00
Personal Mortgage Insurance Fees Paid 0.00
Other Fees Paid 57,890.30
Total Fees 115,666.85
</TABLE>
<TABLE>
<CAPTION>
Delinquency Information
Group I
Delinquency 30 - 59 Days 60 - 89 Days 90 + Days Totals
<S> <C> <C> <C> <C>
Scheduled Principal Balance 618,377.51 159,088.89 0.00 777,466.40
Percentage of Total Pool Balance 0.571865% 0.147123% 0.000000% 0.718988%
Number of Loans 4 1 0 5
Percentage of Total Loans 0.573888% 0.143472% 0.000000% 0.717360%
Foreclosure
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage ofTotal Loans 0.000000% 0.000000% 0.000000% 0.000000%
Bankruptcy
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.000000%
REQ
Scheduled Principal Balance 0.00 0.00 0.00 0.00
Percentage of Total Pool Balance 0.000000% 0.000000% 0.000000% 0.000000%
Number of Loans 0 0 0 0
Percentage of Total Loans 0.000000% 0.000000% 0.000000% 0.000000%
Book Value of all REO Loans 0.00
Percentage of Total Pool Balance 0.000000%
Current Realized Losses 0.00
Additional Gains (Recoveries)/Losses 0.00
Total Realized Losses 51,577.00
Subordination/Credit Enhancement Information
Protection Original Current
Bankruptcy Loss 100,000,00 100.000.00
Bankruptcy Percentage 0.039980% 0.092478%
Credit/Fraud Loss 2.501.271.44 0,00
Credit/Fraud Loss Percentage 1.000000% 0.000000%
Protection Original Current
Special Hazard Loss 1,493,103.00 1,493,103.00
Special Hazard Loss Percentage 0.596938% 1.380797%
Credit Support Original Current
Class A 482,523,063.00 103,270,838.68
Class A Percentage 98.594391% 95.503136%
Class M 4,127,682.00 2,944,704.98
Class M Percentage 0.843413% 2.723214%
Class B1 1,875,953.00 1,338,312.45
Class B1 Percentage 0.383315% 1.237649%
Class B2 875,445.85 579,596.87
Class B2 Percentage 0.178881% 0.536001%
</TABLE>
<TABLE>
<CAPTION>
Page 1 of 5
Chase Mortgage Finance Corporation, Series 1993K
Statement to Certificateholders
November 26, 1999
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
IA1 33,600,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
IA2 29,694,000.00 4,592,075.07 299,256.24 24,873.74 324,129.98 0.00 0.00 4,292,818.83
IA3 8,700,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
IA4 10,700,000.00 6,505,561.08 554,290.20 35,238.46 589,528.66 0.00 0.00 5,951,270.88
IA5 2,000,000.00 2,000,000.00 0.00 10,833.33 10,833.33 0.00 0.00 2,000,000.00
IA6 10,064,000.00 10,064,000.00 0.00 54,513.33 54,513.33 0.00 0.00 10,064,000.00
IA7 13,650,000.00 13,052,415.00 0.00 62,085.99 62,085.99 0.00 0.00 13,052,415.00
IA8 4,468,333.00 4,272,713.31 0.00 26,017.77 26,017.77 0.00 0.00 4,272,713.31
IA9 2,881,667.00 2,755,510.16 0.00 20,666.33 20,666.33 0.00 0.00 2,755,510.16
IA10 4,105,000.00 1,475,077.87 0.00 7,913.18 7,913.18 0.00 0.00 1,475,077.87
IAll 2,210,000.00 794,134.50 0.00 4,378.39 4,378.39 0.00 0.00 794,134.50
IIAl 75,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
IIA2 30,000,000.00 4,953,672.65 190,771.88 28,896.42 219,668.30 0.00 0.00 4,762,900.77
IIA3 15,000,000.00 14,861,017.78 572,315.65 86,689.27 659,004.92 0.00 0.00 14,288,702.13
IIA4 27,533,000.00 27,533,000.00 0.00 172,081.25 172,081.25 0.00 0.00 27,533,000.00
IIA5 13,767,000.00 13,767,000.00 0.00 68,835.00 68,835.00 0.00 0.00 13,767,000.00
IIA6 8,400,000.00 8,400,000.00 0.00 49,000.00 49,000.00 0.00 0.00 8,400,000.00
IIA7 12,545,000.00 6,779,549.94 0.00 36,369.46 36,369.46 0.00 0.00 6,779,549.94
IIA8 5,377,000.00 2,905,830.21 0.00 20,128.58 20,128.58 0.00 0.00 2,905,830.21
IM 2,243,734.00 1,482,973.45 17,216.43 8,032.77 25,249.20 0.00 0.00 1,465,757.02
IIM 3,447,817.00 2,887,389.11 13,409.44 16,843.10 30,252.54 0.00 0.00 2,873,979.67
Bl 9,754,225.91 7,490,047.47 52,485.04 42,633.10 95,118.14 0.01 0.00 7,437,562.42
B2 0.00 0.00 0.00 0.43 0.43 0.00 0.00 0.00
- --------------------------------------------------------------------------------------------------------------------------
TOTALS 325,140,776.91 136,571,967.60 1,699,744.88 776,029.90 2,475,774.78 0.01 0.00 134,872,222.71
- --------------------------------------------------------------------------------------------------------------------------
AX 265,008,574.49 116,583,197.26 0.00 34,928.51 34,928.51 0.00 0.00 114,940,422.27
AI 325,140,776.91 136,571,967.59 0.00 7,718.36 7,718.36 0.00 0.00 134,872,222.72
AW 325,140,776.91 136,571,967.59 0.00 42,646.87 42,646.87 0.00 0.00 134,872,222.72
- --------------------------------------------------------------------------------------------------------------------------
BlCl 3,844,848.52 2,541,214.01 29,501.97 13,764.91 43,266.88 0.00 0.00 2,511,712.04
B1C2 5,909,377.39 4,948,833.46 22,983.07 28,868.20 51,851.27 0.01 0.00 4,925,850.38
- --------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 2 of 5
Chase Mortgage Finance Corporation, Series 1993K
Statement to Certificateholders
November 26, 1999
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
--------------------------------------------- ------------------
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS-THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR ----- RATE
----- ----- ------ --------- -------- ----- ------ ----
<S> <C> <C> <C> <C> <C> <C> <C> <C>
IAl 161626VE3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 IA1 6.500000%
IA2 161626VH6 154.64656395 10.07800364 0.83766889 10.91567253 144.56856032 IA2 6.500000%
IA3 161626VJ2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 IA3 6.500000%
IA4 161626VK9 607.99636262 51.80282243 3.29331402 55.09613645 556.19354019 IA4 6.500000%
IA5 161626VL7 1,000.00000000 0.00000000 5.41666500 5.41666500 1,000.00000000 IA5 6.500000%
IA6 161626VM5 1,000.00000000 0.00000000 5.41666634 5.41666634 1,000.00000000 IA6 6.500000%
IA7 161626VN3 956.22087912 0.00000000 4.54842418 4.54842418 956.22087912 IA7 5.708000%
IA8 161626VP8 956.22087924 0.00000000 5.82270167 5,82270167 956.22087924 IA8 7.307143%
IA9 161626VQ6 956.22088187 0.00000000 7.17165793 7.17165793 956.22088187 IA9 9.000000%
IA10 161626VF0 359.33687454 0.00000000 1.92769306 1.92769306 359.33687454 IA10 6.437500%
IAll 161626VG8 359.33687783 0.00000000 1.98117195 1.98117195 359.33687783 IAll 6.616089%
IIAl 161626VS2 0.00000000 0.00000000 0.00000000 0,00000000 0.00000000 IIAl 7.000000%
IIA2 161626VT0 165.12242167 6.35906267 0.96321400 7.32227667 158.76335900 IIA2 7.000000%
IIA3 161626VU7 990.73451867 38.15437667 5.77928467 43.93366133 952.58014200 IIA3 7.000000%
IIA4 161626VV5 1,000.00000000 0.00000000 6.25000000 6.25000000 1,000.00000000 IIA4 7.500000%
IIA5 161626VW3 1,000,00000000 0.00000000 5.00000000 5.00000000 1,000.00000000 IIA5 6,000000%
IIA6 161626VX1 1,000.00000000 0.00000000 5.83333333 5.83333333 1,000.00000000 IIA6 7.000000%
IIA7 161626VY9 540.41848864 0.00000000 2.89911997 2.89911997 540.41848864 IIA7 6.437500%
IIA8 161626VZ6 540.41848800 0.00000000 3.74345918 3.74345918 540.41848800 IIA8 8.312357%
IM 161626VR4 660.93995545 7.67311544 3.58009015 11.25320559 653.26684001 IM 6.500000%
IIM 161626WA0 837.45428194 3.88925514 4.88514907 8.77440421 833.56502680 IIM 7.000000%
Bl 767.87717848 5.38074887 4.37073125 9.75148012 762,49642859 BlCl 6.500000%
TOTALS 420.03949458 5.22771981 2.38675046 7.61447027 414.81177474 B1 6.830361%
BlC2 7.000000%
AX 1616262D7 439.92235906 0.00000000 0.13180143 0.13180143 433.72340873
Al 420.03949455 0.00000000 0.02373852 0.02373852 414.81177477
AW 420.03949455 0.00000000 0.13116432 0.13116432 414.81177477 AX 0.000000%
Al 0,000000%
B1C1 660.93995557 7.67311634 3.58009163 11.25320797 653.26683924 AW 0.000000%
B1C2 837.45429229 3.88925406 4.88515085 8.77440491 833.56503654
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 3 of 5
<S> <C>
Chase Mortgage Finance Corporation, Series 1993K
Statement to Certificateholders
November 26, 1999
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE ADMINISTRATOR LISTED
BELOW:
Karen Dobres
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-3232
Email: [email protected]
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 4 of 5
Chase Mortgage Finance Corporation, Series 1993K
November 26, 1999
<S> <C> <C>
Sec. 6.02(a)(iii) Principal Prepayments - Group 1 541,975.29
Sec. 6.02(a)(iii) Principal Prepayments - Group 2 658,778.09
Sec. 6.02(a)(iii) Principal Prepayments - Total 1,200,753.38
Sec. 6.02(a)(iii) Repurchase Principal - Group 1 0.00
Sec. 6.02(a)(iii) Repurchase Principal - Group 2 0.00
Sec. 6.02(a)(iii) Repurchase Principal - Total 0.00
Sec. 6.02(a)(iv) Advance by Master Servicer - Group 1 37,846.06
See. 6.02(a)(iv) Advance by Master Servicer - Group 2 25,264.67
Sec. 6.02(a)(iv) Advance by Master Servicer - Total 63,110.73
Sec. 6.02(a)(iv) Delinquency for Due Period - Group 1 37,846.06
Sec. 6.02(a)(iv) Delinquency for Due Period - Group 2 25,264.67
Sec. 6.02(a)(iv) Delinquency for Due Period - Total 63,110.73
Sec. 6.02(a)(x) Advances Recovered - Group 1 5,160.11
Sec. 6.02(a)(x) Advances Recovered - Group 2 0.00
Sec. 6.02(a)(x) Advances Recovered 5,160.11
Sec. 6.02(a)(v) Ending Loan Count - Group 1 181
Sec. 6.02(a)(v) Ending Loan Count - Group 2 235
Sec. 6.02(a)(v) Ending Loan Count - Total 416
Sec. 6.02(a)(vi) Servicing Fees - Group 1 11,086.08
Sec. 6.02(a)(vi) Servicing Fees - Group 2 19,183.54
Sec. 6.02(a)(vi) Servicing Fees - Total 30,269.62
Sec. 6.02(a)(vi) Additional Servicing Compensation 0.00
Sec. 6.02(a)(vii) Servicing (Escrow) Advances - Group 1 0.00
Sec. 6.02(a)(vii) Servicing (Escrow) Advances - Group 2 0.00
Sec. 6.02(a)(vii) Servicing (Escrow) Advances - Total 0.00
Sec. 6.02(a)(v) Principal Balance of Mortgage Loans - Group 1 48,635,409.62
Sec. 6.02(a)(v) Principal Balance of Mortgage Loans - Group 2 86,236,813.10
Sec. 6.02(a)(v) Principal Balance of Mortgage Loans - Total 134,872,222.72
Sec. 6.02(a)(xi) Ending Class I A % 91.82187%
Sec. 6.02(a)(xi) Ending Class II A % 90.95534%
Sec. 6.02(a)(xi) Ending Class A % 91.26781%
Sec. 6.02(a)(xi) Ending Class I M % 3.01377%
Sec. 6.02(a)(xi) Ending Class II M % 3.33266%
Sec. 6.02(a)(xi) Ending Class M % 3.21767%
Sec. 6.02(a)(xi) Ending Class I B % 5.16437%
Sec. 6.02(a)(xi) Ending Class II B % 5.71200%
Sec. 6.02(a)(xi) Ending Class B % 5.51452%
Sec. 6.02 (a) Ending WAC - Group 1 7.25640%
Sec. 6.02 (a) Ending WAC - Group 2 7.57761%
Sec. 6.02(a)(xi) Class I A Certificate Balance 44,657,940.55
Sec. 6.02(a)(xi) Class II A Certificate Balance 78,436,983.05
Sec. 6.02(a)(xi) Class A Certificate Balance 123,094,923.60
Sec. 6.02(a)(xi) Class I M Certificate Balance 1,465,757.02
Sec. 6.02(a)(xi) Class II M Certificate Balance 2,873,979.67
Sec. 6.02(a)(xi) Class M Certificate Balance 4,339,736.69
Sec. 6.02(a)(xi) Class I B Certificate Balance 2,511,712.04
Sec. 6.02(a)(xi) Class II B Certificate Balance 4,925,850.38
Sec. 6.02(a)(xi) Class B Certificate Balance 7,437,562.42
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 5 of 5
Chase Mortgage Finance Corporation, Series 1993K
November 26, 1999
<S> <C> <C>
Sec. 6.02(a)(xi) Class I A Prepayment % 96.75047%
Sec. 6.02(a)(xi) Class II A Prepayment % 96.39864%
Sec. 6.02(a)(xiv) Prepayment Interest Shortfall - Group 1 0.00
Sec. 6.02(a)(xiv) Prepayment Interest Shortfall - Group 2 0.00
Sec. 6.02(a)(xiv) Prepayment Interest Shortfall - Total 0.00
Sec. 6.02(a)(ix) REO Book Value - Group 1 0.00
Sec::6.02(a)(ix) REO Book Value - Group 2 0.00
Sec. 6.02(a)(ix) REO Book Value - Total 0.00
Sec. 6.02(a)(xi) Current Realized Loss - Group 1 0.00
Sec. 6.02(a)(xi) Current Realized Loss - Group 2 0.00
Sec. 6.02(a)(xii) Current Realized Loss - Total 0.00
Sec. 6.02(a)(xii) Cumulative Realized Loss - Group 1 0.00
Sec. 6.02(a)(xii) Cumulative Realized Loss - Group 2 0.00
Sec. 6.02(a)(xii) Cumulative Realized Loss - Total 0.00
</TABLE>
<TABLE>
<CAPTION>
Group 1
-------
Category Number Principal Balance Percentage
-------- ------ ----------------- ----------
<S> <C> <C> <C> <C>
1 Month 1 224,943.90 0.46%
2 Months 0 0.00 0.00%
3+Months 0 0.00 0.00%
Total 1 224,943.90 0.46%
Group 2
-------
Category Number Principal Balance Percentage
-------- ------ ----------------- ----------
1 Month 1 278,023.28 0.32%
2 Months 0 0.00 0.00%
3+Months 1 325,756.79 0.38%
Total 2 603,780.07 0.70%
Loans in Foreclosure
Group 1
-------
Number Principal Balance Percentage
------ ----------------- ----------
1 219,581.59 0.45%
Group 2
-------
Number Principal Balance Percentage
------ ----------------- ----------
0 0.00 0.00%
REO
---
Group 1
-------
Number Principal Balance Percentage
------ ----------------- ----------
0 0.00 0.00%
Group 2
-------
Number Principal Balance Percentage
------ ----------------- ----------
0 0.00 0.00%
</TABLE>
