MERIT SECURITIES CORP
8-K, 1996-09-25
ASSET-BACKED SECURITIES
Previous: PVF CAPITAL CORP, 10-K405, 1996-09-25
Next: RIDGEWOOD ELECTRIC POWER TRUST IV, DEF 14A, 1996-09-25




                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

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

                                    FORM 8-K

                                 CURRENT REPORT


                     Pursuant to Section 13 or 15(d) of the

                        Securities Exchange Act of 1934


      Date of Report (Date of earliest event reported) September 20, 1996.


                          MERIT Securities Corporation
               (Exact name of registrant as specified in charter)


          Virginia                      03992                  541736551
(State or other jurisdiction   (Commission File Number)      (IRS Employer
     of incorporation)                                    Identification No.)


     4880 Cox Road, Glen Allen, Virginia                    23060
   (Address of principal executive offices)               (Zip Code)


       Registrant's telephone number, including area code (804) 967-5800



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

<PAGE>


Item 5.  Other Events.


         In connection with the offering of the Registrant's
Collateralized Mortgage Bonds, Series 8, Class A-1 and Class A-2
described in a Prospectus Supplement dated September 20, 1996, filed
with the Securities and Exchange Commission pursuant to the Securities
Act of 1933, as amended and Rule 424 thereunder, certain "Computational
Materials" within the meaning of the May 20, 1994 Kidder, Peabody
No-Action Letter and the February 17, 1995 Public Securities Association
No-Action Letter were furnished to certain prospective investors (the
"Related Computational Materials").

<PAGE>



                                   SIGNATURES

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

September 24, 1996

                                        MERIT SECURITIES CORPORATION

                                        By: /s/ LISA COOKE
                                           ------------------------
                                           Name: Lisa Cooke
                                           Title: Vice President

                                       2

<PAGE>


                               INDEX TO EXHIBITS

Exhibit                                                                 Page
- -------                                                                 ----

 99.1       Copy of Related Computational Materials as provided
            by Lehman Brothers........................................



                                      3



                                                        Exhibit 99.1

MERIT 1996-08
CORPORATE BOND EQUIVALENT YIELD/MODIFIED DURATION TABLE
CLASS A-1
TO MATURITY
<TABLE>
<CAPTION>

                                                              PSA Prepayment Assumptions
                                   --------0%-------    -------15%---------   -------18%---------     -------21%-------
Price                              Yield    Duration     Yield     Duration    Yield     Duration     Yield     Duration
<S> <C>
99.46875%                          5.925%     10.02      5.971%      2.71      6.006%       2.3       6.042%      1.99
99.50000%                          5.922%                5.960%                5.992%                 6.027%
99.53125%                          5.919%                5.948%                5.979%                 6.011%
99.56250%                          5.916%                5.936%                5.965%                 5.995%
99.59375%                          5.912%                5.925%                5.952%                 5.979%
99.62500%                          5.909%     10.03      5.913%      2.72      5.938%       2.31      5.964%      1.99
99.65625%                          5.906%                5.902%                5.924%                 5.948%
99.68750%                          5.903%                5.890%                5.911%                 5.932%
99.71875%                          5.900%                5.879%                5.897%                 5.916%
99.75000%                          5.897%                5.867%                5.884%                 5.901%
99.78125%                          5.894%     10.04      5.856%      2.72      5.870%       2.31      5.885%      2.00
99.81250%                          5.891%                5.844%                5.856%                 5.869%
99.84375%                          5.887%                5.833%                5.843%                 5.854%
99.87500%                          5.884%                5.821%                5.829%                 5.838%
99.90625%                          5.881%                5.810%                5.816%                 5.822%
99.93750%                          5.878%     10.05      5.798%      2.72      5.802%       2.31      5.807%      2.00
99.96875%                          5.875%                5.787%                5.789%                 5.791%
100.00000%                         5.872%                5.775%                5.775%                 5.775%
100.03125%                         5.869%                5.764%                5.762%                 5.760%
100.06250%                         5.866%                5.752%                5.748%                 5.744%
100.09375%                         5.863%     10.05      5.741%      2.73      5.735%       2.31      5.728%      2.00
100.12500%                         5.859%                5.729%                5.721%                 5.713%
100.15625%                         5.856%                5.718%                5.708%                 5.697%
100.18750%                         5.853%                5.706%                5.694%                 5.682%
100.21875%                         5.850%                5.695%                5.681%                 5.666%
100.25000%                         5.847%     10.06      5.683%      2.73      5.667%       2.32      5.651%      2.00
100.28125%                         5.844%                5.672%                5.654%                 5.635%
100.31250%                         5.841%                5.661%                5.640%                 5.619%
100.34375%                         5.838%                5.649%                5.627%                 5.604%
100.37500%                         5.835%                5.638%                5.613%                 5.588%
100.40625%                         5.832%     10.07      5.626%      2.73      5.600%       2.32      5.573%      2.01
100.43750%                         5.828%                5.615%                5.587%                 5.557%
100.46875%                         5.825%                5.604%                5.573%                 5.542%
100.50000%                         5.822%                5.592%                5.560%                 5.526%
100.53125%                         5.819%                5.581%                5.546%                 5.511%

Weighted Average Life             16.77                  3.18                  2.64                   2.25
First Pay (Yrs)                    0.09                  0.09                  0.09                   0.09
Last Pay (Yrs)                    24.76                  8.01                  6.67                   5.67
</TABLE>

<TABLE>
<CAPTION>

                                                  PSA Prepayment Assumptions
                                   -------25%-------    ----------30%----------    ----------35%----------
Price                              Yield    Duration     Yield        Duration    Yield           Duration
<S> <C>
99.46875%                           6.093%     1.68      6.159%          1.39            6.230%      1.17
99.50000%                           6.074%               6.136%                          6.203%
99.53125%                           6.055%               6.114%                          6.176%
99.56250%                           6.037%               6.091%                          6.149%
99.59375%                           6.018%               6.069%                          6.123%
99.62500%                           5.999%     1.68      6.046%          1.39            6.096%      1.17
99.65625%                           5.980%               6.023%                          6.069%
99.68750%                           5.962%               6.001%                          6.042%
99.71875%                           5.943%               5.978%                          6.016%
99.75000%                           5.924%               5.956%                          5.989%
99.78125%                           5.906%     1.68      5.933%          1.39            5.962%      1.18
99.81250%                           5.887%               5.911%                          5.936%
99.84375%                           5.869%               5.888%                          5.909%
99.87500%                           5.850%               5.866%                          5.883%
99.90625%                           5.831%               5.843%                          5.856%
99.93750%                           5.813%     1.68      5.821%          1.39            5.829%      1.18
99.96875%                           5.794%               5.798%                          5.803%
100.00000%                          5.776%               5.776%                          5.776%
100.03125%                          5.757%               5.753%                          5.750%
100.06250%                          5.738%               5.731%                          5.723%
100.09375%                          5.720%     1.69      5.709%          1.40            5.697%      1.18
100.12500%                          5.701%               5.686%                          5.670%
100.15625%                          5.683%               5.664%                          5.644%
100.18750%                          5.664%               5.641%                          5.617%
100.21875%                          5.646%               5.619%                          5.591%
100.25000%                          5.627%     1.69      5.597%          1.40            5.564%      1.18
100.28125%                          5.609%               5.574%                          5.538%
100.31250%                          5.590%               5.552%                          5.512%
100.34375%                          5.572%               5.530%                          5.485%
100.37500%                          5.553%               5.508%                          5.459%
100.40625%                          5.535%     1.69      5.485%          1.40            5.433%      1.18
100.43750%                          5.517%               5.463%                          5.406%
100.46875%                          5.498%               5.441%                          5.380%
100.50000%                          5.480%               5.418%                          5.354%
100.53125%                          5.461%               5.396%                          5.327%

Weighted Average Life               1.86                  1.52                            1.27
First Pay (Yrs)                     0.09                  0.09                             .09
Last Pay (Yrs)                      4.76                  3.84                            3.17

</TABLE>

MERIT 1996-08
CORPORATE BOND EQUIVALENT YIELD/MODIFIED DURATION TABLE
CLASS A-1
TO CALL

<TABLE>
<CAPTION>
                                                                        PSA Prepayment Assumptions
                                     --------0%---------    --------15%--------   ---------18%---------     -------21%---------
Price                                Yield      Duration    Yield      Duration    Yield       Duration     Yield      Duration
<S> <C>
99.46875%                            5.867%      5.41       5.970%      2.63       6.007%       2.23       6.044%      1.93
99.50000%                            5.861%                 5.958%                 5.992%                  6.028%
99.53125%                            5.855%                 5.947%                 5.978%                  6.011%
99.56250%                            5.849%                 5.935%                 5.964%                  5.995%
99.59375%                            5.843%                 5.923%                 5.950%                  5.979%
99.62500%                            5.838%      5.41       5.911%      2.63       5.936%       2.23       5.963%      1.93
99.65625%                            5.832%                 5.899%                 5.922%                  5.946%
99.68750%                            5.826%                 5.887%                 5.908%                  5.930%
99.71875%                            5.820%                 5.875%                 5.894%                  5.914%
99.75000%                            5.814%                 5.863%                 5.880%                  5.898%
99.78125%                            5.809%      5.41       5.851%      2.64       5.866%       2.24       5.881%      1.93
99.81250%                            5.803%                 5.839%                 5.852%                  5.865%
99.84375%                            5.797%                 5.827%                 5.838%                  5.849%
99.87500%                            5.791%                 5.816%                 5.824%                  5.833%
99.90625%                            5.785%                 5.804%                 5.810%                  5.817%
99.93750%                            5.780%      5.41       5.792%      2.64       5.796%       2.24       5.800%      1.94
99.96875%                            5.774%                 5.780%                 5.782%                  5.784%
100.00000%                           5.768%                 5.768%                 5.768%                  5.768%
100.03125%                           5.762%                 5.756%                 5.754%                  5.752%
100.06250%                           5.757%                 5.744%                 5.740%                  5.736%
100.09375%                           5.751%      5.42       5.733%      2.64       5.726%       2.24       5.720%      1.94
100.12500%                           5.745%                 5.721%                 5.712%                  5.704%
100.15625%                           5.739%                 5.709%                 5.698%                  5.688%
100.18750%                           5.734%                 5.697%                 5.685%                  5.671%
100.21875%                           5.728%                 5.685%                 5.671%                  5.655%
100.25000%                           5.722%      5.42       5.674%      2.64       5.657%       2.24       5.639%      1.94
100.28125%                           5.716%                 5.662%                 5.643%                  5.623%
100.31250%                           5.711%                 5.650%                 5.629%                  5.607%
100.34375%                           5.705%                 5.638%                 5.615%                  5.591%
100.37500%                           5.699%                 5.626%                 5.601%                  5.575%
100.40625%                           5.693%      5.42       5.615%      2.65       5.587%       2.25       5.559%      1.94
100.43750%                           5.688%                 5.603%                 5.573%                  5.543%
100.46875%                           5.682%                 5.591%                 5.560%                  5.527%
100.50000%                           5.676%                 5.579%                 5.546%                  5.511%
100.53125%                           5.670%                 5.568%                 5.532%                  5.495%

Weighted Average Life                6.71                   3.05                   2.54                    2.16
First Pay (Yrs)                      0.09                   0.09                   0.09                    0.09
Last Pay (Yrs)                       7.01                   6.09                   5.09                    4.34
</TABLE>

<TABLE>
<CAPTION>

                                         ----------25%----------    ----------30%----------    ----------35%----------
Price                                    Yield         Duration      Yield        Duration      Yield        Duration
<S> <C>
99.46875%                                 6.096%       1.62           6.165%      1.34            6.238%      1.13
99.50000%                                 6.077%                      6.141%                      6.211%
99.53125%                                 6.057%                      6.118%                      6.183%
99.56250%                                 6.038%                      6.095%                      6.155%
99.59375%                                 6.019%                      6.071%                      6.127%
99.62500%                                 5.999%       1.62           6.048%      1.34            6.100%      1.13
99.65625%                                 5.980%                      6.024%                      6.072%
99.68750%                                 5.961%                      6.001%                      6.044%
99.71875%                                 5.941%                      5.978%                      6.017%
99.75000%                                 5.922%                      5.954%                      5.989%
99.78125%                                 5.903%       1.63           5.931%      1.34            5.961%      1.13
99.81250%                                 5.884%                      5.908%                      5.934%
99.84375%                                 5.864%                      5.884%                      5.906%
99.87500%                                 5.845%                      5.861%                      5.878%
99.90625%                                 5.826%                      5.838%                      5.851%
99.93750%                                 5.807%       1.63           5.815%      1.35            5.823%      1.14
99.96875%                                 5.787%                      5.791%                      5.796%
100.00000%                                5.768%                      5.768%                      5.768%
100.03125%                                5.749%                      5.745%                      5.741%
100.06250%                                5.730%                      5.722%                      5.713%
100.09375%                                5.711%       1.63           5.699%      1.35            5.686%      1.14
100.12500%                                5.691%                      5.675%                      5.658%
100.15625%                                5.672%                      5.652%                      5.631%
100.18750%                                5.653%                      5.629%                      5.603%
100.21875%                                5.634%                      5.606%                      5.576%
100.25000%                                5.615%       1.63           5.583%      1.35            5.548%      1.14
100.28125%                                5.596%                      5.560%                      5.521%
100.31250%                                5.577%                      5.537%                      5.494%
100.34375%                                5.558%                      5.514%                      5.466%
100.37500%                                5.538%                      5.490%                      5.439%
100.40625%                                5.519%       1.63           5.467%      1.35            5.412%      1.14
100.43750%                                5.500%                      5.444%                      5.384%
100.46875%                                5.481%                      5.421%                      5.357%
100.50000%                                5.462%                      5.398%                      5.330%
100.53125%                                5.443%                      5.375%                      5.303%

Weighted Average Life                     1.79                        1.46                        1.22
First Pay (Yrs)                           0.09                        0.09                        0.09
Last Pay (Yrs)                            3.59                        2.92                        2.42
</TABLE>

MERIT 1996-08
CORPORATE BOND EQUIVALENT YIELD/MODIFIED DURATION TABLE
CLASS A-2
TO MATURITY
<TABLE>
<CAPTION>
                                                                                            PSA Prepayment Assumptions
                                     --------0%--------    --------15%--------   ---------18%---------    --------21%--------
Price                                Yield     Duration    Yield      Duration    Yield       Duration     Yield     Duration
<S> <C>
99.46875%                            6.541%     12.43       6.429%      7.31       6.448%       6.41       6.464%      5.67
99.50000%                            6.538%                 6.425%                 6.443%                  6.459%
99.53125%                            6.536%                 6.421%                 6.438%                  6.453%
99.56250%                            6.533%                 6.416%                 6.433%                  6.448%
99.59375%                            6.531%                 6.412%                 6.428%                  6.442%
99.62500%                            6.528%     12.44       6.408%      7.31       6.423%       6.41       6.437%      5.67
99.65625%                            6.526%                 6.403%                 6.418%                  6.431%
99.68750%                            6.523%                 6.399%                 6.413%                  6.426%
99.71875%                            6.520%                 6.395%                 6.408%                  6.420%
99.75000%                            6.518%                 6.391%                 6.403%                  6.415%
99.78125%                            6.515%     12.45       6.386%      7.32       6.399%       6.41       6.409%      5.67
99.81250%                            6.513%                 6.382%                 6.394%                  6.404%
99.84375%                            6.510%                 6.378%                 6.389%                  6.398%
99.87500%                            6.508%                 6.373%                 6.384%                  6.393%
99.90625%                            6.505%                 6.369%                 6.379%                  6.387%
99.93750%                            6.503%     12.46       6.365%      7.32       6.374%       6.42       6.382%      5.67
99.96875%                            6.500%                 6.361%                 6.369%                  6.376%
100.00000%                           6.498%                 6.356%                 6.364%                  6.371%
100.03125%                           6.495%                 6.352%                 6.360%                  6.365%
100.06250%                           6.493%                 6.348%                 6.355%                  6.359%
100.09375%                           6.490%     12.47       6.344%      7.32       6.350%       6.42       6.354%      5.68
100.12500%                           6.488%                 6.339%                 6.345%                  6.348%
100.15625%                           6.485%                 6.335%                 6.340%                  6.343%
100.18750%                           6.483%                 6.331%                 6.335%                  6.337%
100.21875%                           6.480%                 6.326%                 6.330%                  6.332%
100.25000%                           6.478%     12.48       6.322%      7.33       6.326%       6.42       6.327%      5.68
100.28125%                           6.475%                 6.318%                 6.321%                  6.321%
100.31250%                           6.473%                 6.314%                 6.316%                  6.316%
100.34375%                           6.470%                 6.309%                 6.311%                  6.310%
100.37500%                           6.468%                 6.305%                 6.306%                  6.305%
100.40625%                           6.465%     12.49       6.301%      7.33       6.301%       6.42       6.299%      5.68
100.43750%                           6.463%                 6.297%                 6.296%                  6.294%
100.46875%                           6.460%                 6.292%                 6.292%                  6.288%
100.50000%                           6.458%                 6.288%                 6.287%                  6.283%
100.53125%                           6.455%                 6.284%                 6.282%                  6.277%

Weighted Average Life               25.75                  10.14                   8.50                    7.25
First Pay (Yrs)                     24.76                   8.01                   6.67                    5.67
Last Pay (Yrs)                      26.76                  12.92                  10.92                    9.34
</TABLE>


<TABLE>
<CAPTION>

                                                      PSA Prepayment Assumptions
                                     ---------25%---------   ---------30%---------    ---------35%---------
Price                                Yield       Duration    Yield        Duration    Yield         Duration
<S> <C>
99.46875%                            6.486%       4.87       6.512%        4.10        6.541%          3.50
99.50000%                            6.480%                  6.505%                    6.532%
99.53125%                            6.474%                  6.497%                    6.523%
99.56250%                            6.467%                  6.489%                    6.514%
99.59375%                            6.461%                  6.482%                    6.505%
99.62500%                            6.454%       4.87       6.474%        4.10        6.496%          3.50
99.65625%                            6.448%                  6.466%                    6.487%
99.68750%                            6.441%                  6.459%                    6.478%
99.71875%                            6.435%                  6.451%                    6.469%
99.75000%                            6.428%                  6.443%                    6.460%
99.78125%                            6.422%       4.87       6.436%        4.10        6.451%          3.50
99.81250%                            6.416%                  6.428%                    6.442%
99.84375%                            6.409%                  6.421%                    6.433%
99.87500%                            6.403%                  6.413%                    6.424%
99.90625%                            6.396%                  6.405%                    6.415%
99.93750%                            6.390%       4.88       6.398%        4.10        6.406%          3.50
99.96875%                            6.384%                  6.390%                    6.397%
100.00000%                           6.377%                  6.382%                    6.388%
100.03125%                           6.371%                  6.375%                    6.380%
100.06250%                           6.364%                  6.367%                    6.371%
100.09375%                           6.358%       4.88       6.360%        4.10        6.362%          3.51
100.12500%                           6.351%                  6.352%                    6.353%
100.15625%                           6.345%                  6.344%                    6.344%
100.18750%                           6.339%                  6.337%                    6.335%
100.21875%                           6.332%                  6.329%                    6.326%
100.25000%                           6.326%       4.88       6.322%        4.11        6.317%          3.51
100.28125%                           6.319%                  6.314%                    6.308%
100.31250%                           6.313%                  6.306%                    6.299%
100.34375%                           6.307%                  6.299%                    6.291%
100.37500%                           6.300%                  6.291%                    6.282%
100.40625%                           6.294%       4.88       6.284%        4.11        6.273%          3.51
100.43750%                           6.288%                  6.276%                    6.264%
100.46875%                           6.281%                  6.268%                    6.255%
100.50000%                           6.275%                  6.261%                    6.246%
100.53125%                           6.268%                  6.253%                    6.237%

Weighted Average Life                6.02                    4.90                      4.09
First Pay (Yrs)                      4.76                    3.84                      3.17
Last Pay (Yrs)                       7.76                    6.34                      5.26
</TABLE>


MERIT 1996-08
CORPORATE BOND EQUIVALENT YIELD/MODIFIED DURATION TABLE
CLASS A-2
TO CALL
<TABLE>
<CAPTION>
                                                                                 PSA Prepayment Assumptions
                                     -------0%---------    --------15%--------   ---------18%---------    ---------21%---------
Price                                Yield     Duration    Yield      Duration    Yield       Duration     Yield      Duration
<S> <C>
99.46875%                            6.254%      5.55      6.265%      4.95       6.283%       4.26        6.301%      3.71
99.50000%                            6.248%                6.259%                 6.275%                   6.293%
99.53125%                            6.242%                6.252%                 6.268%                   6.284%
99.56250%                            6.237%                6.246%                 6.261%                   6.276%
99.59375%                            6.231%                6.240%                 6.253%                   6.267%
99.62500%                            6.225%      5.55      6.233%      4.95       6.246%       4.26        6.259%      3.71
99.65625%                            6.220%                6.227%                 6.238%                   6.250%
99.68750%                            6.214%                6.221%                 6.231%                   6.242%
99.71875%                            6.208%                6.214%                 6.224%                   6.233%
99.75000%                            6.203%                6.208%                 6.216%                   6.225%
99.78125%                            6.197%      5.55      6.202%      4.95       6.209%       4.26        6.217%      3.71
99.81250%                            6.191%                6.195%                 6.202%                   6.208%
99.84375%                            6.186%                6.189%                 6.194%                   6.200%
99.87500%                            6.180%                6.183%                 6.187%                   6.191%
99.90625%                            6.174%                6.176%                 6.180%                   6.183%
99.93750%                            6.169%      5.55      6.170%      4.95       6.172%       4.26        6.174%      3.71
99.96875%                            6.163%                6.164%                 6.165%                   6.166%
100.00000%                           6.158%                6.158%                 6.158%                   6.158%
100.03125%                           6.152%                6.151%                 6.150%                   6.149%
100.06250%                           6.146%                6.145%                 6.143%                   6.141%
100.09375%                           6.141%      5.55      6.139%      4.95       6.136%       4.26        6.132%      3.71
100.12500%                           6.135%                6.132%                 6.128%                   6.124%
100.15625%                           6.129%                6.126%                 6.121%                   6.115%
100.18750%                           6.124%                6.120%                 6.114%                   6.107%
100.21875%                           6.118%                6.113%                 6.106%                   6.099%
100.25000%                           6.113%      5.56      6.107%      4.96       6.099%       4.26        6.090%      3.71
100.28125%                           6.107%                6.101%                 6.092%                   6.082%
100.31250%                           6.101%                6.095%                 6.084%                   6.073%
100.34375%                           6.096%                6.088%                 6.077%                   6.065%
100.37500%                           6.090%                6.082%                 6.070%                   6.057%
100.40625%                           6.085%      5.56      6.076%      4.96       6.062%       4.26        6.048%      3.72
100.43750%                           6.079%                6.069%                 6.055%                   6.040%
100.46875%                           6.073%                6.063%                 6.048%                   6.032%
100.50000%                           6.068%                6.057%                 6.040%                   6.023%
100.53125%                           6.062%                6.051%                 6.033%                   6.015%

Weighted Average Life                7.01                  6.09                   5.09                     4.34
First Pay (Yrs)                      7.01                  6.09                   5.09                     4.34
Last Pay (Yrs)                       7.01                  6.09                   5.09                     4.34
</TABLE>


<TABLE>
<CAPTION>
                                                                   PSA Prepayment Assumptions
                                     ----------25%----------    ----------30%----------    ----------35%----------
Price                                Yield         Duration     Yield          Duration    Yield           Duration
<S> <C>
99.46875%                            6.327%       3.13           6.362%      2.60            6.401%      2.19
99.50000%                            6.317%                      6.350%                      6.387%
99.53125%                            6.307%                      6.338%                      6.372%
99.56250%                            6.297%                      6.326%                      6.358%
99.59375%                            6.287%                      6.314%                      6.343%
99.62500%                            6.277%       3.14           6.302%      2.60            6.329%      2.19
99.65625%                            6.267%                      6.290%                      6.315%
99.68750%                            6.257%                      6.278%                      6.300%
99.71875%                            6.247%                      6.266%                      6.286%
99.75000%                            6.237%                      6.254%                      6.272%
99.78125%                            6.227%       3.14           6.242%      2.60            6.258%      2.19
99.81250%                            6.217%                      6.230%                      6.243%
99.84375%                            6.207%                      6.218%                      6.229%
99.87500%                            6.197%                      6.206%                      6.215%
99.90625%                            6.187%                      6.194%                      6.200%
99.93750%                            6.177%       3.14           6.182%      2.61            6.186%      2.19
99.96875%                            6.168%                      6.170%                      6.172%
100.00000%                           6.158%                      6.158%                      6.158%
100.03125%                           6.148%                      6.146%                      6.143%
100.06250%                           6.138%                      6.134%                      6.129%
100.09375%                           6.128%       3.14           6.122%      2.61            6.115%      2.19
100.12500%                           6.118%                      6.110%                      6.101%
100.15625%                           6.108%                      6.098%                      6.086%
100.18750%                           6.098%                      6.086%                      6.072%
100.21875%                           6.088%                      6.074%                      6.058%
100.25000%                           6.078%       3.14           6.062%      2.61            6.044%      2.19
100.28125%                           6.068%                      6.050%                      6.029%
100.31250%                           6.058%                      6.038%                      6.015%
100.34375%                           6.048%                      6.026%                      6.001%
100.37500%                           6.038%                      6.014%                      5.987%
100.40625%                           6.028%       3.14           6.002%      2.61            5.973%      2.19
100.43750%                           6.018%                      5.990%                      5.958%
100.46875%                           6.009%                      5.978%                      5.944%
100.50000%                           5.999%                      5.966%                      5.930%
100.53125%                           5.989%                      5.954%                      5.916%

Weighted Average Life                3.59                        2.92                        2.42
First Pay (Yrs)                      3.59                        2.92                        2.42
Last Pay (Yrs)                       3.59                        2.92                        2.42
</TABLE>

<PAGE>





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