AMERICAN SOUTHWEST FINANCIAL SECURITIES CORP
8-K, 1997-08-27
ASSET-BACKED SECURITIES
Previous: DELAFIELD FUND INC, N-30D, 1997-08-27
Next: MONTGOMERY FUNDS II, NSAR-B, 1997-08-27


 ABNAMRO LaSalle ABSTSSECURITIES AND EXCHANGE COMMISSION
  
  Washington, D.C. 20549
  
  
  FORM 8-K
  
  CURRENT REPORT
  
  Pursuant to Seciton 13 or 15(d) of the
  Securities Exchange Act of 1934
  
  Date of Report(Date of earliest event reported): August 25,
  1997
  
  STRUCTURED ASSET SECURITIES CORPORATION
  (Exact name of registrant as specified in its governing
  instruments)
  
  Arizona                        33-92146            0742739
  (State or other Jurisdiction  (Commission File  (I.R.S.
  Employer
  of Incorporation)              Number)          
  Identification No.)
  
  
  2390 Camelback Road          Suite 225
  Phoenix, Arizona                                     85016
  (Address of Principal Executive Offices)    (Zip Code)
  
  
  Registrant's telephone number, including area code: (212)
  526-5594
  
  
  Item 5 Other Events.
  
  Not applicable
  
  Item 7. Financial Statements, Pro Forma Financial
  Information and Exhibits
  
  (a) Financial Statements
  
  Not applicable
  
  (b) Pro Forma Financial Information
  
  Not applicable
  
  ( c)Exhibits
  
                 Item 601(a) of
  Exhibit        Regulation S-K
  Number         Exhibit No.   Description
  
                1             5
  
  
  
  
  
  
  
  
  Pursuant to the requirements of the Securities Exchange Act
  of 1934, as amended, the registrant has duly caused this
  report to be signed on behalf of the Registrant by the
  undersigned thereunto duly authorized.
  
                                   STRUCTURED ASSET SECURITIES
                                              CORPORATION
  
                                    By: /s/Russell Goldenberg
                                   ame: Russell Goldenberg
                                     Title: Vice President
  
  Dated: August 26, 1997
  
  
  
                               EXHIBIT INDEX
  
  
                 Item 601(a) of
  Exhibit        Regulation S-K
  Number         Exhibit No.   Description
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  ABN AMRO
  LaSalle National Bank
  
  Administrator:
    Ryan Kutty  (800) 246-5761
    135 S. LaSalle Street   Suite 1740
    Chicago, IL   60603
  
  American Southwest  Financial Securities Corporation
  (Greystone Servicing Corporation, Inc., as Master Servicer)
  Commercial Mortgage Pass-Through Certificates
  Series 1996-FHA1
  
  ABN AMRO Acct: 67-7662-00-9
  
  Statement Date:                     08/25/97
  Payment Date:                       08/25/97
  Prior Payment:                      07/25/97
  Record Date:                        07/31/97
  
  WAC:                               8.518336%
  WAMM:                                   376
  
                               Number Of Pages
  
  Table Of Contents                          1
  
  REMIC Certificate Report                   3
  
  Other Related Information                  3
  
  Asset Backed Facts Sheets                  1
  
  Delinquency Loan Detail                    1
  
  Mortgage Loan Characteristics              2
  
  Loan Level Listing                         3
  
  
  
                                            14
  
  
  
  Specially Serviced Loan DetaiAppendix A
  Modified Loan Detail         Appendix B
  Realized Loss Detail         Appendix C
  
  
  Remic III
  
                 Original                     Opening
  Class          Face Value (1)               Balance
  CUSIP          Per $1,000                   Per $1,000
  
  S              266,510,464.00N               265,397,409.65
  02970K BF 3    1000.000000000    0.000000000  995.823599819
  A-1            40,317,000.00                 36,288,681.83
  02970K BG 1    1000.000000000    0.000000000  900.083880993
  A-2            38,978,000.00                 38,978,000.00
  02970K BH 9    1000.000000000    0.000000000 1000.000000000
  A-3            55,487,000.00                 55,487,000.00
  02970K BJ 5    1000.000000000    0.000000000 1000.000000000
  A-4            58,824,000.00                 58,824,000.00
  02970K BK 2    1000.000000000    0.000000000 1000.000000000
  A-Z            67,712,000.00                 70,627,263.82
  02970K BL 0    1000.000000000    0.000000000 1043.053872578
  B               5,192,464.00                  5,192,464.00
  9ABSA236       1000.000000000    0.000000000 1000.000000000
  R-III                   0.00                          0.00
  9ABSA237       1000.000000000    0.000000000    0.000000000
  
                 266,510,464.00                265,397,409.65
  
  Notes:  (1) N denotes notional balance not included in total
  
                 Principal     Principal      Negative
  Class          Payment       Adj. or Loss   Amortization
  CUSIP          Per $1,000    Per $1,000     Per $1,000
  
  S                       0.00           0.00          0.00
  02970K BF 3       0.000000000    0.000000000   0.000000000
  A-1               589,095.28           0.00          0.00
  02970K BG 1      14.611585187    0.000000000   0.000000000
  A-2                     0.00           0.00          0.00
  02970K BH 9       0.000000000    0.000000000   0.000000000
  A-3                     0.00           0.00          0.00
  02970K BJ 5       0.000000000    0.000000000   0.000000000
  A-4                     0.00           0.00          0.00
  02970K BK 2       0.000000000    0.000000000   0.000000000
  A-Z                     0.00           0.00    426,588.67
  02970K BL 0       0.000000000    0.000000000   6.300045339
  B                       0.00           0.00          0.00
  9ABSA236          0.000000000    0.000000000   0.000000000
  R-III                   0.00           0.00          0.00
  9ABSA237          0.000000000    0.000000000   0.000000000
  
                    589,095.28           0.00    426,588.67
  
                 Closing       Interest       Interest
  Class          Balance       Payment        Adjustment
  CUSIP          Per $1,000    Per $1,000     Per $1,000
  
  S              265,234,903.04    276,463.75          0.00
  02970K BF 3     995.213842861    1.037346699   0.000000000
  A-1            35,699,586.55     201,855.79          0.00
  02970K BG 1     885.472295806    5.006716522   0.000000000
  A-2            38,978,000.00     227,371.67          0.00
  02970K BH 9    1000.000000000    5.833333419   0.000000000
  A-3            55,487,000.00     329,454.06          0.00
  02970K BJ 5    1000.000000000    5.937499955   0.000000000
  A-4            58,824,000.00     357,355.80          0.00
  02970K BK 2    1000.000000000    6.075000000   0.000000000
  A-Z            71,053,852.49           0.00          0.00
  02970K BL 0    1049.353917917    0.000000000   0.000000000
  B               5,192,464.00      28,125.85          0.00
  9ABSA236       1000.000000000    5.416667309   0.000000000
  R-III                   0.00           0.00          0.00
  9ABSA237          0.000000000    0.000000000   0.000000000
  
                 265,234,903.04  1,420,626.92          0.00
  
   (2) Interest Paid minus Interest Adjustment minus Deferred
  Interest equals Accrual
  
                 Pass-Through
  Class          Rate (2)
  CUSIP          Next Rate (3)
  
  S                 1.25003671%
  02970K BF 3       1.24770241%
  A-1               6.67500000%
  02970K BG 1    Fixed
  A-2               7.00000000%
  02970K BH 9    Fixed
  A-3               7.12500000%
  02970K BJ 5    Fixed
  A-4               7.29000000%
  02970K BK 2    Fixed
  A-Z               7.24800000%
  02970K BL 0    Fixed
  B                 6.50000000%
  9ABSA236       Fixed
  R-III
  9ABSA237
  
   (3) Estimated
  
  Remic II
  
                 Original      Opening
  Class          Face Value (1)Balance
  CUSIP          Per $1,000    Per $1,000
  
  A-1                40,317,000    35,835,198.72
  None              1000.000000     888.835943
  A-2                38,978,000    38,978,000.00
  None              1000.000000    1000.000000
  A-3                55,487,000    55,487,000.00
  None              1000.000000    1000.000000
  A-4                58,824,000    58,824,000.00
  None              1000.000000    1000.000000
  A-Z                67,712,000    71,080,746.93
  None              1000.000000    1049.751107
  B                    5,192,46      5,192,464.00
  None              1000.000000    1000.000000
  R-II                                               -
  9ABSA238          1000.000000       0.000000
  
                   266,510,464.   265,397,409.65
  
  
                 Principal     Principal      Negative
  Class          Payment       Adj. or Loss   Amortization
  CUSIP          Per $1,000    Per $1,000     Per $1,000
  
  A-1               657,241.90           0.00          0.00
  None                16.301855       0.000000      0.000000
  A-2                     0.00           0.00          0.00
  None                 0.000000       0.000000      0.000000
  A-3                     0.00           0.00          0.00
  None                 0.000000       0.000000      0.000000
  A-4                     0.00           0.00          0.00
  None                 0.000000       0.000000      0.000000
  A-Z                     0.00           0.00    494,735.29
  None                 0.000000       0.000000      7.306464
  B                       0.00           0.00          0.00
  None                 0.000000       0.000000      0.000000
  R-II                    0.00           0.00          0.00
  9ABSA238             0.000000       0.000000      0.000000
  
                    657,241.90           0.00    494,735.29
  
                 Closing       Interest       Interest
  Class          Balance       Payment        Adjustment
  CUSIP          Per $1,000    Per $1,000     Per $1,000
  
  A-1            35,177,956.82     249,419.68          0.00
  None               872.534088       6.186464      0.000000
  A-2            38,978,000.00     271,294.17          0.00
  None              1000.000000       6.960187      0.000000
  A-3            55,487,000.00     386,199.90          0.00
  None              1000.000000       6.960187      0.000000
  A-4            58,824,000.00     409,426.04          0.00
  None              1000.000000       6.960187      0.000000
  A-Z            71,575,482.22           0.00          0.00
  None              1057.057571       0.000000      0.000000
  B               5,192,464.00      36,140.52          0.00
  None              1000.000000       6.960187      0.000000
  R-II                    0.00           0.00          0.00
  9ABSA238             0.000000       0.000000      0.000000
  
                 265,234,903.04  1,352,480.31          0.00
  
                 Pass-Through
  Class          Rate (2)
  CUSIP          Next Rate (3)
  
  A-1               8.35222438%
  None              8.35220029%
  A-2               8.35222438%
  None              8.35220029%
  A-3               8.35222438%
  None              8.35220029%
  A-4               8.35222438%
  None              8.35220029%
  A-Z               8.35222438%
  None              8.35220029%
  B                 8.35222438%
  None              8.35220029%
  R-II              0.00000000%
  9ABSA238          0.00000000%
  
  
  
  Remic I
  
                 Original      Opening
  Class          Face Value (1)Balance
  CUSIP          Per $1,000    Per $1,000
  
  Regular Interes266,510,464.00265,397,409.66
  None              1000.000000     995.823600
  R-I                     0.00           0.00
  9ABSA239          1000.000000       0.000000
                 266,510,464.00265,397,409.66
  
  
  
                 Principal     Principal      Negative
  Class          Payment       Adj. or Loss   Amortization
  CUSIP          Per $1,000    Per $1,000     Per $1,000
  
  Regular Interes         162,5           0.00          0.00
  None                 0.609757       0.000000      0.000000
  R-I                      0.00           0.00          0.00
  9ABSA239             0.000000       0.000000      0.000000
                     162,506.61           0.00          0.00
  
  
  
                 Closing       Interest       Interest
  Class          Balance       Payment        Adjustment
  CUSIP          Per $1,000    Per $1,000     Per $1,000
  
  Regular Interes265,234,903.05  1,847,215.60          0.00
  None               995.213843       6.931118      0.000000
  R-I                     0.00           0.00          0.00
  9ABSA239             0.000000       0.000000      0.000000
                 265,234,903.05  1,847,215.60          0.00
  
                 Pass-Through
  Class          Rate (2)
  CUSIP          Next Rate (3)
  
  Regular Interes   8.35222438%
  None              8.35220029%
  R-I               0.00000000%
  9ABSA239          0.00000000%
  
  
  Other Related Information
  
                 Beginning
                 Loan          Beginning
  Asset Type     Count         Balance
  
  Mortgage Loans:             61  187,970,088.59
  
  GNMA Certificate            20   77,427,321.06
  
  FHA Debentures:             0             0.00
  
  Total:                      81  265,397,409.65
  
  
  
                 Current       Wtd. Avg
                 Wtd. Avg.     Term to
  Asset Type     Note Rate     Maturity
  
  Mortgage Loans:         8.763%            371
  
  GNMA Certificate        7.925%            390
  
  FHA Debentures:         0.000%              0
  
  Total:                  8.518%            376
  
  
                 Ending
                 Loan          Ending
  Asset Type     Count         Balance
  
  Mortgage Loans:             61  187,849,063.00
  
  GNMA Certificate            20   77,385,840.04
  
  FHA Debentures:             0            0.00
  
  Total:                      81  265,234,903.04
  
  
  Available Distribution Amount:                2,009,722.21
  
  Servicing Activity:
  
  Prior Unreimbursed Advances:                              
  21,308.73
  Current Advances Made:                                    
  21,309.02
  Reimbursed Prior Advances:                                
  13,268.14
  Advances Outstanding:                                     
  29,349.61
  Aggregate Amount of Unpaid Advance Interest:                 
    0.00
  
  Current Accrued Servicing Fees Retained by The Master
  Servicer 32,314.79
  Aggregate Amount of Advance Interest Paid to Master Servicer 
        0.00
  Aggregate Amount of Advance Interest Paid to Trustee:        
        0.00
  
  
  
                 Accrued       Net
                 Certificate   Prepayment
  Class          Interest      Int. Shortfalls
  
  S                 276,463.75           0.00
  A-1               201,855.79           0.00
  A-2               227,371.67           0.00
  A-3               329,454.06           0.00
  A-4               357,355.80           0.00
  A-Z               426,588.67           0.00
  B                  28,125.85           0.00
  R-III                   0.00           0.00
  
    Totals:       1,847,215.59           0.00
  
  
                 Allocated     Prior          Ending
                 Prepayment    Unpaid         Unpaid
  Class          Premiums      Interest       Interest
  
  S                       0.00           0.00          0.00
  A-1                     0.00           0.00          0.00
  A-2                     0.00           0.00          0.00
  A-3                     0.00           0.00          0.00
  A-4                     0.00           0.00          0.00
  A-Z                     0.00           0.00          0.00
  B                       0.00           0.00          0.00
  R-III                   0.00           0.00          0.00
  
    Totals:               0.00           0.00          0.00
  
  
                 Other         Actual
                 Interest      Distribution
  Class          Shortfalls    of Interest
  
  S                       0.00     276,463.75
  A-1                     0.00     201,855.79
  A-2                     0.00     227,371.67
  A-3                     0.00     329,454.06
  A-4                     0.00     357,355.80
  A-Z                     0.00           0.00
  B                       0.00      28,125.85
  R-III                   0.00           0.00
  
    Totals:               0.00   1,420,626.92
  
  
  Summary of Defaulted/Liquidated Mortgage Loans:
  
  
  FHA Project Id *Status       Date of Default
                0         0.00           0.00
            0.00          0.00           0.00
  No Activity to Report During The Related Collection Period
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0          0.00
                0             0          0.00
  
                 Ending
  FHA Project Id Balance       FHA Benefits
                0         0.00           0.00
                0         0.00           0.00
  No Activity to Report During The Related Collection Period
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
  
                 Liquidation   Realized
  FHA Project Id Proceeds      Loss
                0         0.00           0.00
                0         0.00           0.00
  No Activity to Report During The Related Collection Period
                0             0              0
                0             0              0
                0             0              0
                0         0.00               0
                0         0.00           0.00
                0         0.00           0.00
  
  
  FHA Project Id Description of Final Recovery Determination
                0             0
                0             0
  No Activity to Report During The Related Collection Period
                0             0
                0             0
                0             0
                0             0
                0             0
                0             0
  
  
  Status of Claims Made Under the FHA Mortgage Insurance:
  No Activity to Report During The Related Collection Period
  
  Aggrregate Realized Loss Information :
  
  Cumulative realized losses on the Collateral Pool as of Cu   
   0.00
  Cumulative Principal realized losses on the Certificates a   
   0.00
  Cumulative Additional trust fund expenses applied to the
  Certificates
  since the closing date :                                     
   0.00
  
  *Status code
  1.  Final Settlement has been made.
  2.  Final Settlement has not been made.
  
  
  Delinquent Loan Detail
  
                 Paid                         Outstanding
  Disclosure Doc Thru          Current P&I    P&I
  Control #      Date          Advance        Advances**
  
               51      07/01/97     13,268.36     13,268.36
               66      06/01/97      8,040.66     16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                             21,309.02     29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property                Special
  Disclosure Doc Protection    Advance        Servicer
  Control #      Advances      Description (1)Transfer Date
  
               51         0.00  B
               66         0.00               1
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                   0.00               0
  
  
  Disclosure Doc Foreclosure   Bankruptcy     REO
  Control #      Date          Date           Date
  
               51
               66
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total
  
  
  Loan Level Detail
  
                               Property
  Disclosure                   Type           Maturity
  Control #      Group         Code           Date
  1              GNMA          Multifamily          10/01/29
  2              FHA           Multifamily          09/01/27
  3              GNMA          Health Care          02/01/30
  4              FHA           Multifamily          03/01/21
  5              FHA           Multifamily          02/01/21
  6              FHA           Multifamily          11/01/29
  7              FHA           Health Care          12/01/34
  8              FHA           Multifamily          06/01/20
  9              FHA           Multifamily          09/01/31
  10             GNMA          Multifamily          03/01/31
  11             FHA           Health Care          10/01/31
  12             GNMA          Health Care          11/01/36
  13             FHA           Health Care          05/01/31
  14             GNMA          Multifamily          04/01/23
  15             GNMA          Multifamily          10/01/26
  16             GNMA          Multifamily          12/01/31
  17             FHA           Multifamily          06/01/31
  18             FHA           Multifamily          07/01/36
  19             FHA           Health Care          05/01/31
  20             FHA           Health Care          03/01/26
  21             FHA           Multifamily          09/01/29
  22             FHA           Health Care          10/01/26
  23             FHA           Health Care          08/01/30
  24             FHA           Multifamily          04/01/30
  25             FHA           Multifamily          06/01/36
  26             GNMA          Multifamily          10/01/31
  27             FHA           Multifamily          06/01/25
  28             FHA           Multifamily          12/01/20
  29             FHA           Health Care          10/01/31
  30             FHA           Health Care          12/01/31
  31             FHA           Multifamily          06/01/21
  32             FHA           Multifamily          10/01/23
  33             GNMA          Multifamily          10/01/31
  34             FHA           Multifamily          12/01/31
  35             GNMA          Multifamily          07/15/29
  36             FHA           Health Care          11/01/31
  37             FHA           Health Care          11/01/31
  38             FHA           Health Care          11/01/31
  39             FHA           Health Care          10/01/26
  40             FHA           Multifamily          06/01/31
  41             FHA           Health Care          11/01/17
  42             GNMA          Multifamily          10/01/34
  43             FHA           Health Care          03/01/36
  44             FHA           Multifamily          04/01/35
  45             FHA           Health Care          10/01/28
  46             FHA           Health Care          11/01/25
  47             FHA           Health Care          10/01/26
  48             GNMA          Health Care          08/15/31
  49             FHA           Health Care          06/01/32
  50             GNMA          Multifamily          11/01/26
  51             FHA           Multifamily          10/01/33
  52             FHA           Multifamily          05/01/22
  53             FHA           Health Care          05/01/36
  54             FHA           Health Care          05/01/32
  55             GNMA          Multifamily          04/01/24
  56             FHA           Health Care          12/01/34
  57             GNMA          Multifamily          01/01/30
  58             FHA           Multifamily          01/01/25
  59             GNMA          Multifamily          11/01/25
  60             FHA           Health Care          10/01/26
  61             GNMA          Multifamily          10/01/31
  62             FHA           Multifamily          09/01/27
  63             FHA           Multifamily          08/01/28
  64             FHA           Multifamily          11/01/29
  65             GNMA          Multifamily          07/01/30
  66             FHA           Multifamily          04/01/30
  67             FHA           Multifamily          05/01/30
  68             FHA           Health Care          12/01/35
  69             FHA           Multifamily          06/01/31
  70             FHA           Health Care          10/01/35
  71             GNMA          Multifamily          12/01/21
  72             FHA           Health Care          10/01/30
  73             FHA           Health Care          01/01/36
  74             FHA           Multifamily          12/01/27
  75             GNMA          Multifamily          11/01/34
  76             FHA           Health Care          11/01/30
  77             FHA           Multifamily          11/01/26
  78             FHA           Multifamily          01/01/36
  79             FHA           Multifamily          10/01/07
  80             FHA           Multifamily          08/01/34
  81             FHA           Multifamily          02/01/35
  
  
  
  
      *  NOI and DSCR, if available and reportable under the
  terms of the trust agreement, are based on information
  obtained from the related borrower, and no other party to
  the agreement shall be held liable for the accuracy or
  methodology used to determine such figures.
  (1)   Legend:
  
  A.  P&I Adv -  in Grace Period
  B.  P&I Adv -  < one month delinq
  1.  P&I Adv -  delinquent 1 month
  2.  P&I Adv -  delinquent 2 months
  3.  P&I Adv -  delinquent 3+ months
  4.  Mat. Balloon/Assumed  P&I
  5. Prepaid in Full
  6. Specially  Serviced
  7. Foreclosure
  8. Bankruptcy
  9. REO
  10. DPO
  11. Modification
  
                                              Operating
  Disclosure                                  Statement
  Control #      DSCR          NOI            Date
  1                       1.171  2,854,402.59
  2                       1.792  1,865,538.86
  3                       1.340  1,330,613.00
  4                       1.072  1,029,957.00
  5                       1.325  1,076,996.00
  6                       0.993    657,598.00
  7                       1.191  1,011,163.00
  8                       1.596  1,290,361.00
  9                       1.534  1,045,944.00
  10                      1.598  1,076,744.00
  11                      3.121  2,080,584.00
  12                      1.408    760,000.00
  13                      1.670    835,232.00
  14
  15                      1.303    625,472.00
  16
  17
  18                      1.171    542,367.00
  19                      1.670    670,912.00
  20                      1.900    826,616.00
  21                      1.327    556,900.00
  22                      1.598    588,956.00
  23                      1.590    559,357.00
  24                      1.322    473,165.00
  25                      1.168    433,060.00
  26                      1.398    459,304.00
  27
  28                      1.753    788,156.00
  29                      2.452    764,249.00
  30                      1.613    590,711.00
  31                      0.440    137,247.00
  32                      1.503    468,370.00
  33                      1.618    397,369.00
  34                      1.322    330,891.00
  35
  36                      2.676    663,956.00
  37                      2.429    590,151.00
  38                      2.190    526,511.00
  39                      1.785    444,866.00
  40
  41                      1.394    381,959.00
  42                               367,704.00
  43                      2.494    517,243.00
  44                      1.170    244,714.00
  45                      1.352    307,704.00
  46                      1.400    312,225.00
  47                      1.500    294,122.00
  48                      2.002    320,223.00
  49                      1.372    264,706.00
  50                      1.248    195,120.00
  51                      1.168    197,486.00
  52                      0.968    164,239.00
  53                      1.286    213,635.00
  54                      1.157    212,135.00
  55                               265,048.00
  56                      1.191  1,011,163.00
  57                      1.439    196,129.00
  58                      1.236    191,401.00
  59                      1.424    194,328.00
  60                      1.547    202,919.00
  61                      1.321    151,891.00
  62                      1.245    142,222.00
  63                               390,613.00
  64                      1.238    135,876.00
  65                      1.330    130,878.00
  66                      1.367    134,338.00
  67                      1.238    108,204.00
  68                      1.411    117,929.00
  69                      1.374    101,609.00
  70                      1.325    102,843.00
  71                      1.265     92,115.00
  72                      1.454     99,677.00
  73
  74                      1.841    442,210.00
  75
  76                               780,300.00
  77                                93,717.00
  78                                63,538.00
  79                      1.076     72,541.00
  80                                44,943.00
  81                                35,981.00
  
  
  
                 Ending
  Disclosure     Principal     Note           Scheduled
  Control #      Balance       Rate           P&I
  1              12,392,079.32          8.125%       90,238
  2              11,187,824.23          8.600%       86,768
  3              10,989,111.46          8.200%       80,452
  4               8,951,105.45          9.500%       80,030
  5               8,107,553.98          8.500%       67,714
  6               8,036,780.73          7.500%       55,180
  7               7,919,042.57          8.500%       58,573
  8               7,811,962.03          9.000%       67,378
  9               7,763,694.86          8.250%       56,823
  10              7,546,552.30          7.375%       50,313
  11              7,373,412.54          8.550%       55,560
  12              6,541,300.61          7.625%       43,630
  13              5,901,531.85          7.875%       41,676
  14              5,472,315.93          8.000%       41,561
  15              5,412,314.84          7.750%       38,862
  16              5,028,727.61          7.625%       34,343
  17              4,985,079.41          8.275%       36,626
  18              4,929,154.11          9.125%       38,605
  19              4,740,488.49          7.875%       33,477
  20              4,461,561.65          9.000%       36,256
  21              4,442,504.75          8.900%       34,983
  22              3,970,011.98          8.500%       30,718
  23              3,962,528.42          8.300%       29,321
  24              3,824,958.68          8.825%       29,816
  25              3,802,858.21          9.500%       30,889
  26              3,742,707.56          8.000%       26,601
  27              3,667,390.78          9.750%       31,938
  28              3,404,590.55          9.500%       37,477
  29              3,464,364.09          8.500%       25,977
  30              3,391,147.06         10.500%       30,515
  31              3,285,048.62          8.250%       26,290
  32              2,887,718.63          8.500%       25,963
  33              2,905,484.75          7.625%       19,862
  34              2,889,458.37          8.125%       20,858
  35              2,845,293.69          8.200%       20,906
  36              2,827,137.83          8.250%       20,674
  37              2,769,258.13          8.250%       20,251
  38              2,739,969.66          8.250%       20,036
  39              2,684,403.90          8.500%       20,771
  40              2,450,293.17          8.275%       18,002
  41              2,417,055.91          9.750%       22,835
  42              2,371,647.94          8.375%       17,257
  43              2,204,568.48          9.125%       17,282
  44              2,191,395.31          9.250%       17,434
  45              2,174,494.34         10.000%       18,972
  46              2,140,045.94          9.750%       18,584
  47              2,111,708.44          8.500%       16,339
  48              1,820,451.09          8.000%       12,951
  49              1,789,737.33         10.500%       16,082
  50              1,744,582.40          7.875%       12,669
  51              1,721,233.15          9.500%       14,086
  52              1,697,012.64          8.875%       14,135
  53              1,704,113.72          9.500%       13,845
  54              1,699,812.13         10.500%       15,277
  55              1,675,825.32          8.625%       13,311
  56              1,650,028.99          8.500%       12,204
  57              1,614,673.89          7.500%       11,020
  58              1,540,148.65          9.250%       12,904
  59              1,491,575.43          8.000%       11,058
  60              1,412,708.21          8.500%       10,931
  61              1,342,541.35          7.750%        9,299
  62              1,297,695.95          8.000%        9,516
  63              1,292,945.71         10.000%       11,290
  64              1,126,092.87          9.250%        9,149
  65              1,040,862.37          8.700%        7,982
  66              1,009,871.34          9.250%        8,188
  67                898,943.72          9.250%        7,286
  68                856,287.61          9.500%        6,964
  69                838,964.45          8.275%        6,164
  70                794,786.14          9.500%        6,467
  71                785,786.13          7.650%        5,902
  72                758,010.11          8.500%        5,713
  73                698,391.50          8.750%        5,278
  74                641,053.05         10.250%        5,735
  75                622,006.05          8.500%        4,577
  76                579,321.20          8.500%        4,365
  77                548,607.32          9.250%        4,535
  78                481,657.18          8.625%        3,594
  79                457,949.54          8.500%        5,619
  80                307,076.34          8.750%        2,332
  81                174,510.97          9.500%        1,422
  
                 265,234,903.01                   2,046,460
  
                                              Loan
  Disclosure                   Prepayment     Status
  Control #      Prepayment    Date           Code (1)
  1
  2
  3
  4
  5
  6
  7
  8
  9
  10
  11
  12
  13
  14
  15
  16
  17
  18
  19
  20
  21
  22
  23
  24
  25
  26
  27
  28
  29
  30
  31
  32
  33
  34
  35
  36
  37
  38
  39
  40
  41
  42
  43
  44
  45
  46
  47
  48
  49
  50
  51                                           B
  52
  53
  54
  55
  56
  57
  58
  59
  60
  61
  62
  63
  64
  65
  66                                                       1
  67
  68
  69
  70
  71
  72
  73
  74
  75
  76
  77
  78
  79
  80
  81
  
                          0.00
  
  
  Specially Serviced Loan Detail
  
                 Beginning
  Disclosure     Scheduled     Interest       Maturity
  Control #      Balance       Rate           Date
  
  
                0
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
                0             0              0             0
  (1)
  Legend :
  1)  Request for waiver of Prepayment Penalty
  2)   Payment default
  3)   Request for Loan Modification or Workout
  4)  Loan with Borrower Bankruptcy
  5)  Loan in Process of Foreclosure
  6)  Loan now REO Property
  7)  Loans Paid Off
  8)  Loans Returned to Master Servicer
  
                               Specially
  Disclosure     Property      Serviced
  Control #      Type          Status Code (1)Comments
                                             0             0
                                             0             0
                0                            0             0
                                             0             0
                                             0             0
                                             0             0
                                             0             0
                                             0             0
                                             0             0
                                             0             0
                                             0             0
                                             0             0
                                             0             0
                                             0             0
                                             0             0
                                             0             0
                                             0             0
                                             0             0
                                             0             0
                                             0             0
                                             0             0
                                             0             0
                                             0             0
                                             0             0
                                             0             0
                                             0             0
                                             0             0
                                             0             0
                                             0             0
                                             0             0
                0             0
  
  Modified Loan Detail
  
  Disclosure     Modification  Modification
  Control #      Date          Description
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
  
  Realized Loss Detail
  
  
  Dist.          Disclosure    Appraisal
  Date           Control #     Date
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
                0             0              0
  Current Total               0              0
  Cumulative                  0              0
    *     Aggregate liquidation expenses also include
  outstanding P&I
    advances and unpaid servicing fees, unpaid trustee fees,
  etc..
  
                               Beginning
  Disclosure     Appraisal     Scheduled
  Control #      Value         Balance
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
  
  
                               Gross Proceeds
  Disclosure     Gross         as a % of
  Control #      Proceeds      Sched Principal
                0          0.00
                0          0.00
                0          0.00              0
                0          0.00              0
                0          0.00              0
                0          0.00              0
                0          0.00              0
                0          0.00              0
                0          0.00              0
                0          0.00              0
                0          0.00              0
                0          0.00              0
                0          0.00              0
                0          0.00              0
                0          0.00              0
                0          0.00              0
                0          0.00              0
                0          0.00              0
                0          0.00              0
                0          0.00              0
                0          0.00              0
                0          0.00              0
                0          0.00              0
                0          0.00              0
                0          0.00              0
                0          0.00              0
                0          0.00              0
                0          0.00              0
                0          0.00              0
                0          0.00              0
                0          0.00             0
                0          0.00             0
  
  
                 Aggregate     Net
  Disclosure     Liquidation   Liquidation
  Control #      Expenses *    Proceeds
                0          0.00
                0          0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
                0          0.00           0.00
  
  
                 Net Proceeds
  Disclosure     as a % of       Realized
  Control #      Sched. Balance  Loss
                0
                0
                0             0           0.00
                0             0           0.00
                0             0           0.00
                0             0           0.00
                0             0           0.00
                0             0           0.00
                0             0           0.00
                0             0           0.00
                0             0           0.00
                0             0           0.00
                0             0           0.00
                0             0           0.00
                0             0           0.00
                0             0           0.00
                0             0           0.00
                0             0           0.00
                0             0           0.00
                0             0           0.00
                0             0           0.00
                0             0           0.00
                0             0           0.00
                0             0           0.00
                0             0           0.00
                0             0           0.00
                0             0           0.00
                0             0           0.00
                0             0           0.00
                0             0           0.00
                0             0          0.00
                0             0          0.00
  
  Distribution Delinq 1 Month        Delinq 2 Months       
  Delinq 3+  Months
  Date         #         Balance     #      Balance      #     
   Balance
  08/25/97         1     1009871         0            0      
  0       0
                1.23%      0.381%     0.00%       0.000%  
  0.00%  0.000%
  07/25/97         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  06/25/97         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  05/27/97         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  04/25/97         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  03/25/97         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  02/25/97         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  01/27/97         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  01/00/00         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  01/00/00         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  01/00/00         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  01/00/00         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  01/00/00         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  01/00/00         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  01/00/00         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  01/00/00         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  01/00/00         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  
  Distribution Foreclosure/BankruptcyREO                   
  Modifications
  Date         #         Balance     #      Balance      #     
   Balance
  08/25/97         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  07/25/97         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  06/25/97         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  05/27/97         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  04/25/97         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%   03/25/97         0           0         0     
        0       0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  02/25/97         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  01/27/97         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  01/00/00         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  01/00/00         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  01/00/00         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  01/00/00         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  01/00/00         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  01/00/00         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  01/00/00         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  01/00/00         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  01/00/00         0           0         0            0      
  0       0
                0.00%      0.000%     0.00%       0.000%  
  0.00%  0.000%
  
  Note:  Foreclosure and REO Totals are Included in the
  Appropriate Delinquency Aging Category
  
  Distribution Prepayments           Curr Weighted Avg.
  Date         #         Balance     Coupon    Remit
       08/25/97         0           0   8.5183%      8.3522%
                    0.00%      0.000%
       07/25/97         0           0   8.5184%      8.3522%
                    0.00%      0.000%
       06/25/97         0           0   8.5184%      8.3523%
                    0.00%      0.000%
       05/27/97         0           0   8.5184%      8.3523%
                    0.00%      0.000%
       04/25/97         0           0   8.5184%      8.3523%
                    0.00%      0.000%
       03/25/97         0           0   8.5185%      8.3523%
                    0.00%      0.000%
       02/25/97         0           0   8.5185%      8.3524%
                    0.00%      0.000%
       01/27/97         0           0   8.5185%      8.3524%
                    0.00%      0.000%
       01/00/00         0           0   0.0000%      0.0000%
                    0.00%      0.000%
       01/00/00         0           0   0.0000%      0.0000%
                    0.00%      0.000%
       01/00/00         0           0   0.0000%      0.0000%
                    0.00%      0.000%
       01/00/00         0           0   0.0000%      0.0000%
                    0.00%      0.000%
       01/00/00         0           0   0.0000%      0.0000%
                    0.00%      0.000%
       01/00/00         0           0   0.0000%      0.0000%
                    0.00%      0.000%
       01/00/00         0           0   0.0000%      0.0000%
                    0.00%      0.000%
       01/00/00         0           0   0.0000%      0.0000%
                    0.00%      0.000%
       01/00/00         0           0   0.0000%      0.0000%
                    0.00%      0.000%
  
  Delinquent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     Sent Loan Detail
  
               Paid                  Outstanding
  Disclosure DoThru      Current P&I P&I
  Control #    Date      Advance     Advances**
  
             51  07/01/97  13,268.36 13,268.36
             66  06/01/97   8,040.66 16,081.26
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Total                    21,309.02 29,349.62
  A.  P&I Advance - Loan in Grace Period
  B.  P&I Advance - Late Payment but < one month delinq
  1.  P&I Advance - Loan delinquent 1 month
  2.  P&I Advance - Loan delinquent 2 months
  3.  P&I Advance - Loan delinquent 3 months or More
  4.  Matured Balloon/Assumed Scheduled Payment
  
  **  Outstanding P&I Advances include the current period P&I
  Advance
  
  
                 Out. Property             Special
  Disclosure Doc Protection    Advance     SeAuto-


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