<PAGE> 
<TABLE>
------------------------------------------------------------------------------------------------------------------------------------
                                                                                 CHASE MORTGAGE FINANCE CORPORATION
                                                                   MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1998-S1
                                                                                   STATEMENT TO CERTIFICATEHOLDERS
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
 DISTRIBUTION DATE:               25-Aug-98                                                                                 PAGE # 1
 RECORD DATE:                     31-Jul-98
------------------------------------------------------------------------------------------------------------------------------------
            ORIGINAL        BEGINNING                                                                      COMPENSATING       ENDING
          CERTIFICATE      CERTIFICATE     PRINCIPAL      INTEREST           TOTAL          REALIZED LOSS   INTEREST     CERTIFICATE
   CLASS    BALANCE          BALANCE     DISTRIBUTION   DISTRIBUTION      DISTRIBUTION  PRINCIPAL INTEREST SHORTFALLS        BALANCE
------------------------------------------------------------------------------------------------------------------------------------
   <S>   <C>               <C>             <C>           <C>              <C>           <C>    <C>         <C>       <C> 
    A-1    156,000,000.00   153,125,042.79   2,099,088.34     861,328.37   2,960,416.71   0.00   0.00          0.00   151,025,954.45
    A-2    100,000,000.00    98,432,249.14   1,144,659.67     553,681.40   1,698,341.07   0.00   0.00          0.00    97,287,589.47
    A-3     50,000,000.00    49,253,452.72     545,075.46     277,050.67     822,126.13   0.00   0.00          0.00    48,708,377.26
    A-4     22,100,000.00    22,100,000.00           0.00     124,312.50     124,312.50   0.00   0.00          0.00    22,100,000.00
    A-5     14,058,975.00    14,058,975.00           0.00      75,640.21      75,640.21   0.00   0.00          0.00    14,058,975.00
    A-6      4,686,325.00     4,686,325.00           0.00      29,802.10      29,802.10   0.00   0.00          0.00     4,686,325.00
    A-7     40,500,000.00    40,500,000.00           0.00     227,812.50     227,812.50   0.00   0.00          0.00    40,500,000.00
    A-P        451,538.00       450,577.45         471.74           0.00         471.74   0.00   0.00          0.00       450,105.71
    A-R            100.86             0.00           0.00           0.00           0.00   0.00   0.00          0.00             0.00
  ...M       8,707,712.00     8,694,242.58       6,826.37      48,905.11      55,731.48   0.00   0.00          0.00     8,687,416.21
    B-1      3,442,584.00     3,437,258.85       2,698.81      19,334.58      22,033.39   0.00   0.00          0.00     3,434,560.04
    B-2      1,822,544.00     1,819,724.87       1,428.75      10,235.95      11,664.70   0.00   0.00          0.00     1,818,296.12
    B-3      1,417,534.00     1,415,341.37       1,111.23       7,961.30       9,072.53   0.00   0.00          0.00     1,414,230.14
    B-4        810,019.00       808,765.99         635.03       4,549.31       5,184.34   0.00   0.00          0.00       808,130.96
    B-5      1,012,573.33     1,011,006.94         793.85       5,686.91       6,480.76   0.00   0.00          0.00     1,010,213.09
                                                                                                                      --------------
   TOTAL   405,009,905.19   399,792,962.70   3,802,789.25   2,246,300.91   6,049,090.16   0.00   0.00          0.00   395,990,173.45
                                                                                                                      --------------



--------------------------------------------------------------------------------------------------------------------------
                   ORIGINAL              BEGINNING                                                          ENDING
                   NOTIONAL               NOTIONAL              INTEREST               TOTAL               NOTIONAL
   CLASS           BALANCE                BALANCE             DISTRIBUTION         DISTRIBUTION            BALANCE
--------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------
    A-X         377,526,002.16         372,365,449.36           148,896.06            148,896.06       368,591,685.56
--------------------------------------------------------------------------------------------------------------------------

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


            FACTOR INFORMATION PER $1,000                                                      PASS THRU RATES


                  PRINCIPAL               INTEREST          END. CERT.                             PASS-THRU
   CLASS         DISTRIBUTION           DISTRIBUTION         BALANCE                         CLASS             RATE

-------------------------------------------------------------------------------        ----------------------------------
  <S>        <C>                   <C>                 <C>                                 <C>           <C>                        
    A-1         13.45569449             5.52133571         968.11509263                      A-1             6.75000000%
    A-2         11.44659670             5.53681400         972.87589470                      A-2             6.75000000%
    A-3         10.90150920             5.54101340         974.16754520                      A-3             6.75000000%
    A-4          0.00000000             5.62500000        1000.00000000                      A-4             6.75000000%
    A-5          0.00000000             5.38020802        1000.00000000                      A-5             6.45625000%
    A-6          0.00000000             6.35937542        1000.00000000                      A-6             7.63125000%
    A-7          0.00000000             5.62500000        1000.00000000                      A-7             6.75000000%
    A-P          1.04474042           N/A                  996.82797461                      A-P           N/A
    A-R          0.00000000             0.00000001           0.00000000                      A-R             6.75000000%
    A-X        N/A                      0.39439948         976.33456623                      A-X             0.47983880%
     M           0.78394531             5.61629852         997.66921667                       M              6.75000000%
    B-1          0.78394892             5.61629869         997.66920430                      B-1             6.75000000%
    B-2          0.78393169             5.61629788         997.66925792                      B-2             6.75000000%
    B-3          0.78391770             5.61630268         997.66929047                      B-3             6.75000000%
    B-4          0.78396926             5.61630036         997.66914109                      B-4             6.75000000%
    B-5          0.78399260             5.61629448         997.66906758                      B-5             6.75000000%
-------------------------------------------------------------------------------        ----------------------------------
<PAGE>
------------------------------------------------------------------------------------------------------------------------------------
                                                                          CHASE MORTGAGE FINANCE CORPORATION
                                                            MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1998-S1
                                                                           STATEMENT TO CERTIFICATEHOLDERS
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION DATE:                      25-Aug-98                                                                           PAGE # 2
RECORD DATE:                            31-Jul-98




<S>                            <C>                                                                                    <C>         
SECTION 6.02 (iii)              AGGREGATE PRINCIPAL PREPAYMENT AMOUNT                                                  3,488,834.57
                                AGGREGATE REPURCHASE PROCEEDS AMOUNT                                                           0.00


SECTION 6.02 (iv)               AGGREGATE SERVICER ADVANCES                                                               87,810.33


SECTION 6.02 (iv)               NUMBER OF OUTSTANDING MORTGAGE LOANS                                                          1,395
                                ENDING PRINCIPAL BALANCE OF OUTSTANDING MORTGAGE POOL                                395,990,173.45


SECTION 6.02 (vi)               SERVICING FEES                                                                           103,613.05


SECTION 6.02 (vii)              NUMBER AND AGGREGATE PRINCIPAL BALANCES OF DELINQUENT MORTGAGE LOANS:

                                -------------------------------------------------------------------------------------
                                       CATEGORY                COUNT                    AGG. PRIN. BAL.
                                -------------------------------------------------------------------------------------
                                        1 MONTH                  7                                         1,740,033.71
                                       2 MONTHS                  3                                           678,985.43
                                       3+ MONTHS                 0                                                 0.00
                                      FORECLOSURE                0                                                 0.00
                                -------------------------------------------------------------------------------------


SECTION 6.02 (viii)             MORTGAGE LOANS ACQUIRED THROUGH FORECLOSURE

                                                        -------------------------------------------------------------
                                                               COUNT                    AGG. PRIN. BAL.
                                                        -------------------------------------------------------------
                                                                 0                                                 0.00
                                                        -------------------------------------------------------------


SECTION 6.02 (ix)               AGGREGATE AMOUNT OF ALL ADVANCES RECOVERED DURING THE RELATED                                  0.00
                                DUE PERIOD


                                -------------------------------------------------------------------------------------
SECTION 6.02 (x)                         CLASS              PERCENTAGE                 PRINCIPAL BALANCE
                                ------------------------                    -----------------------------------------
                                -------------------------------------------------------------------------------------
                                        CLASS A               95.70%                                     382,606,622.10
                                        CLASS M                2.17%                                       8,694,242.58
                                        CLASS B                2.12%                                       8,492,098.02
                                -------------------------------------------------------------------------------------

                                NON-PO CLASS A PERCENTAGE                                                                     95.70%
                                NON-PO CLASS A PREPAYMENT PERCENTAGE                                                         100.00%

                                CREDIT SUPPORT LEVEL

                                                        -------------------------------------------------------------
                                                               CLASS                     CREDIT SUPPORT
                                                        -------------------------------------------------------------
                                                                 M                           2.12%
                                                                B-1                          1.26%
                                                                B-2                          0.81%
                                                                B-3                          0.46%
                                                                B-4                          0.25%
                                                        -------------------------------------------------------------



SECTION 6.02 (xi)               CURRENT AGGREGATE AMOUNT OF REALIZED LOSSES                                                    0.00
                                CUMULATIVE AGGREGATE AMOUNT REALIZED LOSSES                                                    0.00





<PAGE>
------------------------------------------------------------------------------------------------------------------------------------
                                                                                CHASE MORTGAGE FINANCE CORPORATION
                                                                  MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1998-S2
                                                                                 STATEMENT TO CERTIFICATEHOLDERS
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------


DISTRIBUTION DATE:   25-Aug-98                                                                    
RECORD DATE:         31-Jul-98

------------------------------------------------------------------------------------------------------------------------------------
               ORIGINAL         BEGINNING                                                                    COMPENSATING   ENDING
              CERTIFICATE      CERTIFICATE    PRINCIPAL         INTEREST        TOTAL        REALIZED LOSS     INTEREST  CERTIFICATE
   CLASS        BALANCE          BALANCE     DISTRIBUTION      DISTRIBUTION   DISTRIBUTION PRINCIPAL INTEREST  SHORTFALLS  BALANCE

------------------------------------------------------------------------------------------------------------------------------------
 <S>        <C>             <C>               <C>              <C>         <C>             <C>      <C>       <C>    <C>       
    A-1       70,900,000.00    70,900,000.00           0.00     384,041.67     384,041.67     0.00   0.00      0.00    70,900,000.00
    A-2       42,347,000.00    42,347,000.00           0.00     229,379.58     229,379.58     0.00   0.00      0.00    42,347,000.00
    A-3       59,497,000.00    59,497,000.00           0.00     327,233.50     327,233.50     0.00   0.00      0.00    59,497,000.00
    A-5       46,300,000.00    46,090,581.07     240,706.98     268,861.72     509,568.70     0.00   0.00      0.00    45,849,874.09
  A-6 CP1     13,800,000.00    13,737,581.39      71,744.20      80,135.89     151,880.09     0.00   0.00      0.00    13,665,837.19
  A-6 CP2     21,900,000.00    21,789,977.11     157,886.01     127,108.20     284,994.21     0.00   0.00      0.00    21,632,091.10
    A-7        7,000,000.00     6,415,850.62     955,094.84           0.00     955,094.84     0.00   0.00      0.00     5,498,181.58
    A-8          500,000.00       502,916.67           0.00           0.00           0.00     0.00   0.00      0.00       505,850.35
    A-9      127,600,000.00   127,072,110.59     597,156.63     741,253.98   1,338,410.61     0.00   0.00      0.00   126,474,953.96
   A-10       15,600,000.00    14,444,496.19   1,886,427.59           0.00   1,886,427.59     0.00   0.00      0.00    12,642,328.16
   A-11        7,599,000.00     7,643,327.50           0.00           0.00           0.00     0.00   0.00      0.00     7,687,913.58
   A-12          985,000.00       990,745.83           0.00           0.00           0.00     0.00   0.00      0.00       996,525.18
   A-13        8,937,320.00     8,841,154.70     138,300.14            N/A     138,300.14     0.00   0.00      0.00     8,702,854.56
   A-14       84,278,300.00    84,278,300.00           0.00     474,065.44     474,065.44     0.00   0.00      0.00    84,278,300.00
    A-P          237,974.00       237,766.10         232.65            N/A         232.65     0.00   0.00      0.00       237,533.45
    A-R              100.95             0.00           0.00           0.00           0.00     0.00   0.00      0.00             0.00
     M        11,396,000.00    11,387,370.58       8,732.55      64,053.96      72,786.51     0.00   0.00      0.00    11,378,638.03
    B-1        4,505,000.00     4,501,588.67       3,452.10      25,321.44      28,773.54     0.00   0.00      0.00     4,498,136.57
    B-2        2,385,000.00     2,383,194.00       1,827.58      13,405.47      15,233.05     0.00   0.00      0.00     2,381,366.42
    B-3        1,855,000.00     1,853,595.33       1,421.45      10,426.47      11,847.92     0.00   0.00      0.00     1,852,173.88
    B-4        1,061,000.00     1,060,196.58         813.03       5,963.61       6,776.64     0.00   0.00      0.00     1,059,383.55
    B-5        1,325,030.44     1,324,027.08       1,015.35       7,447.65       8,463.00     0.00   0.00      0.00     1,323,011.73
                                                                                                               ----   --------------
                                                                                                                     --------------
   TOTAL     530,008,725.39   527,298,780.01   4,064,811.10   2,758,698.58   6,823,509.68     0.00   0.00      0.00   523,408,953.38
                                                                                                              --------------

------------------------------------------------------------------------------------------------------------------------
                   ORIGINAL              BEGINNING                                                       ENDING
                   NOTIONAL               NOTIONAL              INTEREST             TOTAL              NOTIONAL
   CLASS           BALANCE                BALANCE             DISTRIBUTION        DISTRIBUTION           BALANCE
------------------------------------------------------------------------------------------------------------------------
    A-4          5,516,488.89           5,516,488.89            31,030.25          31,030.25          5,516,488.89
    A-X        511,626,605.16         508,932,808.89           200,250.55         200,250.55        505,061,610.13
------------------------------------------------------------------------------------------------------------------------

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

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

            FACTOR INFORMATION PER $1,000                                                                   PASS THRU RATES

                  PRINCIPAL            INTEREST             END. CERT.                                     PASS-THRU
   CLASS         DISTRIBUTION         DISTRIBUTION            BALANCE                               CLASS            RATE

-------------------------------------------------------------------------------                ---------------------------------
<S>          <C>                    <C>               <C>                                          <C>                <C>        
A-1             0.00000000             5.41666671        1000.00000000                              A-1                  6.50000000%
A-2             0.00000000             5.41666659        1000.00000000                              A-2                  6.50000000%
A-3             0.00000000             5.50000000        1000.00000000                              A-3                  6.60000000%
A-4           N/A                      5.62500000        1000.00000000                              A-4                  6.75000000%
A-5             5.19885486             5.80694860         990.27805810                              A-5                  7.00000000%
A-6 CP1         5.19885507             5.80694855         990.27805725                              A-6 CP1              7.00000000%
A-6 CP2         7.20940685             5.80402740         987.76671689                              A-6 CP2              7.00000000%
A-7           136.44212000             0.00000000         785.45451143                              A-7                  7.00000000%
A-8             0.00000000             0.00000000        1011.70070000                              A-8                  7.00000000%
A-9             4.67991089             5.80920047         991.18302476                              A-9                  7.00000000%
A-10          120.92484551             0.00000000         810.40565128                              A-10                 7.00000000%
A-11            0.00000000             0.00000000        1011.70069483                              A-11                 7.00000000%
A-12            0.00000000             0.00000000        1011.70069036                              A-12                 7.00000000%
A-13           15.47445319           N/A                  973.76557626                              A-13               N/A
A-14            0.00000000             5.62500003        1000.00000000                              A-14                 6.75000000%
A-P             0.97762781           N/A                  998.14874734                              A-P                N/A
A-R             0.00000000             0.00000000           0.00000000                              A-R                  6.75000000%
A-X           N/A                      0.39139980         987.16838616                              A-X                  0.47215000%
M               0.76628203             5.62074061         998.47648561                              M                    6.75000000%
B-1             0.76628191             5.62074140         998.47648613                              B-1                  6.75000000%
B-2             0.76628092             5.62074214         998.47648637                              B-2                  6.75000000%
B-3             0.76628032             5.62073854         998.47648518                              B-3                  6.75000000%
B-4             0.76628652             5.62074458         998.47648445                              B-4                  6.75000000%
B-5             0.76628428             5.62073880         998.47648028                              B-5                  6.75000000%
-------------------------------------------------------------------------------                    ---------------------------------
<PAGE>
------------------------------------------------------------------------------------------------------------------------------------
                                                                                CHASE MORTGAGE FINANCE CORPORATION
                                                                  MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1998-S2
                                                                                  STATEMENT TO CERTIFICATEHOLDERS
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION DATE:   25-Aug-98                                                                                             PAGE # 2
RECORD DATE:         31-Jul-98




<S>                             <C>                                                                                <C>         
 SECTION 6.02 (iii)              AGGREGATE PRINCIPAL PREPAYMENT AMOUNT                                                 3,485,440.95
                                 AGGREGATE REPURCHASE PROCEEDS AMOUNT                                                          0.00


 SECTION 6.02 (iv)               AGGREGATE SERVICER ADVANCES                                                                   0.00


 SECTION 6.02 (iv)               NUMBER OF OUTSTANDING MORTGAGE LOANS                                                         1,751
                                 ENDING PRINCIPAL BALANCE OF OUTSTANDING MORTGAGE POOL                               523,408,953.38


 SECTION 6.02 (vi)               SERVICING FEES                                                                          135,559.82


 SECTION 6.02 (vii)              NUMBER AND AGGREGATE PRINCIPAL BALANCES OF DELINQUENT MORTGAGE LOANS:

                                 -------------------------------------------------------------------------------------
                                        CATEGORY                COUNT                    AGG. PRIN. BAL.
                                 -------------------------------------------------------------------------------------
                                         1 MONTH                  9                     3,285,818.63
                                        2 MONTHS                  0                             0.00
                                        3+ MONTHS                 0                             0.00
                                       FORECLOSURE                0                             0.00
                                 -------------------------------------------------------------------------------------


 SECTION 6.02 (viii)             MORTGAGE LOANS ACQUIRED THROUGH FORECLOSURE

                                                         -------------------------------------------------------------
                                                                COUNT                    AGG. PRIN. BAL.
                                                         -------------------------------------------------------------
                                                                  0                            0.00
                                                         -------------------------------------------------------------


 SECTION 6.02 (ix)               AGGREGATE AMOUNT OF ALL ADVANCES RECOVERED DURING THE RELATED                                 0.00
                                 DUE PERIOD


                                 -----------------------------------------------------------------------------
 SECTION 6.02 (x)                 CLASS              PERCENTAGE                 PRINCIPAL BALANCE
                                 ----------------                    -----------------------------------------
                                 -----------------------------------------------------------------------------
                                 CLASS A               95.73%                     504,788,807.77
                                 CLASS M                2.16%                      11,387,370.58
                                 CLASS B                2.11%                      11,122,601.66
                                 -----------------------------------------------------------------------------

                                 NON-PO CLASS A PERCENTAGE                                                                 95.72915%
                                 NON-PO CLASS A PREPAYMENT PERCENTAGE                                                     100.00000%

                                 CREDIT SUPPORT LEVEL

                                                        -------------------------------------------------------
                                                         CLASS                     CREDIT SUPPORT
                                                        -------------------------------------------------------
                                                                      -----------------------------------------
                                                           M                           2.11%
                                                          B-1                          1.26%
                                                          B-2                          0.80%
                                                          B-3                          0.45%
                                                          B-4                          0.25%
                                                        -------------------------------------------------------



 SECTION 6.02 (xi)               CURRENT AGGREGATE AMOUNT OF REALIZED LOSSES                                                   0.00
                                 CUMULATIVE AGGREGATE AMOUNT REALIZED LOSSES                                                   0.00
<PAGE>
------------------------------------------------------------------------------------------------------------------------------------
                                                                                 CHASE MORTGAGE FINANCE CORPORATION
                                                                   MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1998-S3
                                                                                   STATEMENT TO CERTIFICATEHOLDERS
------------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION DATE:  25-Aug-98                                                                                             PAGE # 1
RECORD DATE:        31-Jul-98

------------------------------------------------------------------------------------------------------------------------------------
             ORIGINAL       BEGINNING                                                                 COMPENSATING     ENDING
           CERTIFICATE     CERTIFICATE   PRINCIPAL      INTEREST      TOTAL           REALIZED LOSS     INTEREST     CERTIFICATE
CLASS       BALANCE         BALANCE     DISTRIBUTION  DISTRIBUTION DISTRIBUTION   PRINCIPAL  INTEREST  SHORTFALLS      BALANCE
------------------------------------------------------------------------------------------------------------------------------------
<S>    <C>              <C>            <C>           <C>          <C>               <C>       <C>       <C>        <C>          
A-1      61,642,000.00   60,959,680.07   291,652.25   330,198.27   621,850.52        0.00      0.00      0.00       60,668,027.82
A-2       7,000,000.00    7,000,000.00         0.00    37,916.67    37,916.67        0.00      0.00      0.00        7,000,000.00
A-3      94,261,000.00   93,324,020.33   400,504.53   505,505.11   906,009.64        0.00      0.00      0.00       92,923,515.80
A-4      11,300,000.00   11,300,000.00         0.00    61,208.33    61,208.33        0.00      0.00      0.00       11,300,000.00
A-5      44,896,000.00   44,750,322.47   147,132.03   242,397.58   389,529.61        0.00      0.00      0.00       44,603,190.44
A-P         551,754.00      549,917.21     2,119.75    N/A           2,119.75        0.00      0.00      0.00          547,797.46
A-R             100.36            0.00         0.00         0.00         0.00        0.00      0.00      0.00                0.00
 M        2,475,575.00    2,467,542.31     8,112.89    13,365.85    21,478.74        0.00      0.00      0.00        2,459,429.42
B-1         787,683.00      785,127.15     2,581.37     4,252.77     6,834.14        0.00      0.00      0.00          782,545.78
B-2         675,156.00      672,965.27     2,212.61     3,645.23     5,857.84        0.00      0.00      0.00          670,752.66
B-3         675,156.00      672,965.27     2,212.61     3,645.23     5,857.84        0.00      0.00      0.00          670,752.66
B-4         337,578.00      336,482.64     1,106.30     1,822.61     2,928.91        0.00      0.00      0.00          335,376.34
B-5         450,295.59      448,834.48     1,475.70     2,431.19     3,906.89        0.00      0.00      0.00          447,358.78
------------------------------------------------------------------------------------------------------------------------------------
TOTAL   225,052,297.95  223,267,857.20   859,110.04 1,206,388.84 2,065,498.88        0.00      0.00      0.00      222,408,747.16
------------------------------------------------------------------------------------------------------------------------------------



--------------------------------------------------------------------------------------------------------------------------
                   ORIGINAL              BEGINNING                                                          ENDING
                   NOTIONAL               NOTIONAL              INTEREST               TOTAL               NOTIONAL
   CLASS           BALANCE                BALANCE             DISTRIBUTION         DISTRIBUTION            BALANCE
--------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------
    A-X         198,278,988.72         198,278,988.72          62,379.55             62,379.55       195,838,962.27
--------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------

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


            FACTOR INFORMATION PER $1,000                                                         PASS THRU RATES


              PRINCIPAL               INTEREST             END. CERT.                           PASS-THRU
   CLASS     DISTRIBUTION           DISTRIBUTION            BALANCE                     CLASS             RATE
-------------------------------------------------------------------------------     ----------------------------------
   <S>       <C>                    <C>               <C>                            <C>               <C>      
    A-1        4.73138850             5.35670922         984.19953636                  A-1                 6.50000000%
    A-2        0.00000000             5.41666714        1000.00000000                  A-2                 6.50000000%
    A-3        4.24888904             5.36282354         985.81084224                  A-3                 6.50000000%
    A-4        0.00000000             5.41666637        1000.00000000                  A-4                 6.50000000%
    A-5        3.27717458             5.39909079         993.47804793                  A-5                 6.50000000%
    A-P        3.84183894           N/A                  992.82915937                  A-P               N/A
    A-R        0.00000000             0.00000000           0.00000000                  A-R                 6.50000000%
    A-X      N/A                      0.31460494         987.69397370                  A-X                 0.38078000%
     M         3.27717399             5.39908910         993.47804853                   M                  6.50000000%
    B-1        3.27716861             5.39908821         993.47806161                  B-1                 6.50000000%
    B-2        3.27718335             5.39909295         993.47804063                  B-2                 6.50000000%
    B-3        3.27718335             5.39909295         993.47804063                  B-3                 6.50000000%
    B-4        3.27716854             5.39907814         993.47807025                  B-4                 6.50000000%
    B-5        3.27718066             5.39909796         993.47803961                  B-5                 6.50000000%
-------------------------------------------------------------------------------       ----------------------------------
<PAGE>
------------------------------------------------------------------------------------------------------------------------------------
                                                                          CHASE MORTGAGE FINANCE CORPORATION
                                                            MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1998-S3
                                                                           STATEMENT TO CERTIFICATEHOLDERS
------------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION DATE: 25-Aug-98                                                                                             PAGE # 2
RECORD DATE:       31-Jul-98


<S>                           <C>                                                                                <C>       
SECTION 6.02 (iii)              AGGREGATE PRINCIPAL PREPAYMENT AMOUNT                                                    124,983.85
                                AGGREGATE REPURCHASE PROCEEDS AMOUNT                                                           0.00


SECTION 6.02 (iv)               AGGREGATE SERVICER ADVANCES                                                               38,775.72


SECTION 6.02 (v)                NUMBER OF OUTSTANDING MORTGAGE LOANS                                                            783
                                ENDING PRINCIPAL BALANCE OF OUTSTANDING MORTGAGE POOL                                222,408,747.16


SECTION 6.02 (vi)               SERVICING FEES                                                                            58,979.82


SECTION 6.02 (vii)              NUMBER AND AGGREGATE PRINCIPAL BALANCES OF DELINQUENT MORTGAGE LOANS:

                                -------------------------------------------------------------------------
                                       CATEGORY                COUNT                    AGG. PRIN. BAL.
                                -------------------------------------------------------------------------
                                        1 MONTH                  2                       452,628.05
                                       2 MONTHS                  0                             0.00
                                       3+ MONTHS                 0                             0.00
                                      FORECLOSURE                0                             0.00
                                -------------------------------------------------------------------------


SECTION 6.02 (viii)             MORTGAGE LOANS ACQUIRED THROUGH FORECLOSURE

                                                        -------------------------------------------------------------
                                                               COUNT                    AGG. PRIN. BAL.
                                                        -------------------------------------------------------------
                                                                 0                           0.00
                                                        -------------------------------------------------------------


SECTION 6.02 (ix)               AGGREGATE AMOUNT OF ALL ADVANCES RECOVERED DURING THE RELATED                                  0.00
                                DUE PERIOD


                                -------------------------------------------------------------------------------------
SECTION 6.02 (x)                         CLASS              PERCENTAGE                 PRINCIPAL BALANCE
                                ------------------------                    -----------------------------------------
                                -------------------------------------------------------------------------------------
                                        CLASS A               97.59%                     217,883,940.08
                                        CLASS M                1.11%                       2,467,542.31
                                        CLASS B                1.31%                       2,916,374.81
                                -------------------------------------------------------------------------------------

                                NON-PO CLASS A PERCENTAGE                                                                     97.58%
                                NON-PO CLASS A PREPAYMENT PERCENTAGE                                                         100.00%

                                CREDIT SUPPORT LEVEL

                                                        -------------------------------------------------------------
                                                               CLASS                     CREDIT SUPPORT
                                                        -------------------------------------------------------------
                                                                 M                           1.31%
                                                                B-1                          0.95%
                                                                B-2                          0.65%
                                                                B-3                          0.35%
                                                                B-4                          0.20%
                                                        -------------------------------------------------------------



SECTION 6.02 (xi)               CURRENT AGGREGATE AMOUNT OF REALIZED LOSSES                                                    0.00
                                CUMULATIVE AGGREGATE AMOUNT REALIZED LOSSES                                                    0.00
<PAGE>
------------------------------------------------------------------------------------------------------------------------------------
                                                                CHASE MORTGAGE FINANCE CORPORATION
                                                        MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1998-S4
                                                                STATEMENT TO CERTIFICATEHOLDERS
------------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION DATE:  25-Aug-98                                                                                              PAGE # 1
RECORD DATE:        31-Jul-98

------------------------------------------------------------------------------------------------------------------------------------
                ORIGINAL      BEGINNING                                                                      COMPENSATING  ENDING
               CERTIFICATE   CERTIFICATE        PRINCIPAL    INTEREST       TOTAL            REALIZED LOSS   INTEREST   CERTIFICATE
 CLASS          BALANCE        BALANCE        DISTRIBUTION  DISTRIBUTION  DISTRIBUTION   PRINCIPAL INTEREST  SHORTFALLS   BALANCE
------------------------------------------------------------------------------------------------------------------------------------
<S>          <C>             <C>             <C>           <C>           <C>               <C>     <C>       <C>     <C>    
  A-1 ..      25,000,000.00   25,000,000.00           0.00   136,458.33     136,458.33      0.00    0.00      0.00     25,000,000.00
  A-2 ..      25,850,000.00   25,850,000.00           0.00   140,020.83     140,020.83      0.00    0.00      0.00     25,850,000.00
  A-3 ..      66,951,000.00   66,951,000.00           0.00   365,440.88     365,440.88      0.00    0.00      0.00     66,951,000.00
  A-4 ..      61,548,000.00   61,548,000.00           0.00   335,949.50     335,949.50      0.00    0.00      0.00     61,548,000.00
  A-6 ..       8,590,000.00    8,590,000.00      39,217.14    57,266.67      96,483.81      0.00    0.00      0.00      8,550,782.86
  A-7 ..      79,810,000.00   79,810,000.00     364,367.83   462,232.92     826,600.75      0.00    0.00      0.00     79,445,632.17
  A-8 ..      15,000,000.00   15,000,000.00      68,481.61    87,500.00     155,981.61      0.00    0.00      0.00     14,931,518.39
  A-9 ..      46,000,000.00   46,000,000.00     210,010.28   264,500.00     474,510.28      0.00    0.00      0.00     45,789,989.72
A-10 CP1      31,500,000.00   31,500,000.00     153,245.17   185,062.50     338,307.67      0.00    0.00      0.00     31,346,754.83
A-10 CP2       8,500,000.00    8,500,000.00      38,806.25    49,937.50      88,743.75      0.00    0.00      0.00      8,461,193.75
A-11 CP1      31,500,000.00   31,500,000.00     153,245.17   182,437.50     335,682.67      0.00    0.00      0.00     31,346,754.83
A-11 CP2       8,500,000.00    8,500,000.00      38,806.25    49,229.17      88,035.42      0.00    0.00      0.00      8,461,193.75
  A-12 .      19,409,000.00   19,409,000.00   5,330,765.37         0.00   5,330,765.37      0.00    0.00      0.00     14,191,453.80
  A-13 .       1,350,000.00    1,350,000.00           0.00         0.00           0.00      0.00    0.00      0.00      1,357,875.00
  A-14 .       9,265,280.00    9,265,280.00     232,442.23     N/A          232,442.23      0.00    0.00      0.00      9,032,837.77
  A-15 .      87,450,000.00   87,450,000.00           0.00   491,906.25     491,906.25      0.00    0.00      0.00     87,450,000.00
  A-P ..         403,517.00      403,517.00         340.15     N/A              340.15      0.00    0.00      0.00        403,176.85
  A-R ..             100.11          100.11         100.11         0.56         100.67      0.00    0.00      0.00              0.00
   M ...      11,825,000.00   11,825,000.00       8,981.17    66,515.63      75,496.80      0.00    0.00      0.00     11,816,018.83
  B-1 ..       4,675,000.00    4,675,000.00       3,550.70    26,296.88      29,847.58      0.00    0.00      0.00      4,671,449.30
  B-2 ..       2,475,000.00    2,475,000.00       1,879.78    13,921.88      15,801.66      0.00    0.00      0.00      2,473,120.22
  B-3 ..       1,925,000.00    1,925,000.00       1,462.05    10,828.13      12,290.18      0.00    0.00      0.00      1,923,537.95
  B-4 ..       1,100,000.00    1,100,000.00         835.46     6,187.50       7,022.96      0.00    0.00      0.00      1,099,164.54
  B-5 ..       1,375,121.80    1,375,121.80       1,044.41     7,735.06       8,779.47      0.00    0.00      0.00      1,374,077.39
------------------------------------------------------------------------------------------------------------------------------------
 TOTAL       550,002,018.91  550,002,018.91   6,647,581.13 2,939,427.69   9,587,008.82      0.00    0.00      0.00    543,475,531.95
------------------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------------------------------------------------------------------------------
          ORIGINAL                BEGINNING                                                                    ENDING
          NOTIONAL                 NOTIONAL                 INTEREST                  TOTAL                   NOTIONAL
CLASS     BALANCE                  BALANCE                DISTRIBUTION             DISTRIBUTION               BALANCE
------------------------------------------------------------------------------------------------------------------------------------
 A-5    5,505,525.93             5,505,525.93                30,968.58                30,968.58             5,505,525.93
 A-X  523,531,639.82           523,531,639.82               197,648.75               197,648.75           517,027,263.34
------------------------------------------------------------------------------------------------------------------------------------

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

--------------------------------------------------------------------------------
                   FACTOR INFORMATION PER $1,000                                      PASS THRU RATES

                    PRINCIPAL                 INTEREST                END. CERT.             PASS-THRU
CLASS              DISTRIBUTION             DISTRIBUTION               BALANCE        CLASS              RATE

--------------------------------------------------------------------------------  -------------------------------------
<S>             <C>                      <C>                   <C>                    <C>             <C>        
A-1                 0.00000000               5.45833320            1000.00000000        A-1               6.55000000%
A-2                 0.00000000               5.41666654            1000.00000000        A-2               6.50000000%
A-3                 0.00000000               5.45833341            1000.00000000        A-3               6.55000000%
A-4                 0.00000000               5.45833333            1000.00000000        A-4               6.55000000%
A-5               N/A                        5.62499939            1000.00000000        A-5               6.75000000%
A-6                 4.56544121               6.66666705             995.43455879        A-6               8.00000000%
A-7                 4.56544080               5.79166671             995.43455920        A-7               6.95000000%
A-8                 4.56544067               5.83333333             995.43455933        A-8               7.00000000%
A-9                 4.56544087               5.75000000             995.43455913        A-9               6.90000000%
A-10 CP1            4.56544087               5.75000000             995.43455913        A-10 CP1          7.05000000%
A-10 CP2            4.56544118               5.87500000             995.43455882        A-10 CP2          7.05000000%
A-11 CP1            4.56544118               5.87500000             995.43455882        A-11 CP1          6.95000000%
A-11 CP2            4.56544118               5.79166706             995.43455882        A-11 CP2          6.95000000%
A-12              274.65430316               0.00000000             731.17903035        A-12              7.00000000%
A-13                0.00000000               0.00000000            1005.83333333        A-13              7.00000000%
A-14               25.08744798             N/A                      974.91255202        A-14            N/A
A-15                0.84296325               5.62500000             999.15703675        A-15              6.75000000%
A-P                 0.84296325             N/A                      999.15703675        A-P             N/A
A-R              1000.00000000               5.59384677               0.00000000        A-R               6.75000000%
A-X               N/A                        0.37752971             987.57596297        A-X               0.45303000%
M                   0.75950698               5.62500042             999.24049302        M                 6.75000000%
B-1                 0.75950802               5.62500107             999.24049198        B-1               6.75000000%
B-2                 0.75950707               5.62500202             999.24049293        B-2               6.75000000%
B-3                 0.75950649               5.62500260             999.24049351        B-3               6.75000000%
B-4                 0.75950909               5.62500000             999.24049091        B-4               6.75000000%
B-5                 0.75950363               5.62499991             999.24049637        B-5               6.75000000%
------------------------------------------------------------------------------          -------------------------------------
<PAGE>
------------------------------------------------------------------------------------------------------------------------------------
                                                                   CHASE MORTGAGE FINANCE CORPORATION
                                                        MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1998-S4
                                                                     STATEMENT TO CERTIFICATEHOLDERS
------------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION DATE:  25-Aug-98                                                                                               PAGE # 2
RECORD DATE:        31-Jul-98




<S>                                        <C>                                                                     <C>         
 SECTION 6.02 (iii)                          AGGREGATE PRINCIPAL PREPAYMENT AMOUNT                                     6,108,723.21
                                             AGGREGATE REPURCHASE PROCEEDS AMOUNT                                              0.00


 SECTION 6.02 (iv)                           AGGREGATE SERVICER ADVANCES                                                       0.00


 SECTION 6.02 (iv)                           NUMBER OF OUTSTANDING MORTGAGE LOANS                                             1,743
                                             ENDING PRINCIPAL BALANCE OF OUTSTANDING MORTGAGE POOL                   543,475,531.95


 SECTION 6.02 (vi)                           SERVICING FEES                                                              140,846.14


 SECTION 6.02 (vii)                          NUMBER AND AGGREGATE PRINCIPAL BALANCES OF DELINQUENT MORTGAGE LOANS:

                                             ---------------------------------------------------------------------------------------
                                                       CATEGORY                       COUNT            AGG. PRIN. BAL.
                                             ---------------------------------------------------------------------------------------
                                                       1 MONTH                          0                   0.00
                                                       2 MONTHS                         0                   0.00
                                                      3+ MONTHS                         0                   0.00
                                                     FORECLOSURE                        0                   0.00
                                             ---------------------------------------------------------------------------------------


 SECTION 6.02 (viii)                         MORTGAGE LOANS ACQUIRED THROUGH FORECLOSURE

                                                                          ----------------------------------------------------------
                                                                                      COUNT        AGG. PRIN. BAL.
                                                                          ----------------------------------------------------------
                                                                                        0                0.00
                                                                          ----------------------------------------------------------


 SECTION 6.02 (ix)                           AGGREGATE AMOUNT OF ALL ADVANCES RECOVERED DURING THE RELATED                     0.00
                                             DUE PERIOD


                                             ---------------------------------------------------------------------------------------
 SECTION 6.02 (x)                                       CLASS                      PERCENTAGE                 PRINCIPAL BALANCE
                                             -----------------------------                             -----------------------------
                                             ---------------------------------------------------------------------------------------
                                                       CLASS A                       95.75%                     526,626,897.11
                                                       CLASS M                        2.15%                      11,825,000.00
                                                       CLASS B                        2.10%                      11,550,121.80
                                             ---------------------------------------------------------------------------------------

                                             NON-PO CLASS A PERCENTAGE                                                     95.74687%
                                             NON-PO CLASS A PREPAYMENT PERCENTAGE                                         100.00000%

                                             CREDIT SUPPORT LEVEL

                                                   -------------------------------------------------
                                                         M                2.10%
                                                        B-1               1.25%
                                                        B-2               0.80%
                                                        B-3               0.45%
                                                        B-4               0.25%
                                                   -------------------------------------------------



 SECTION 6.02 (xi)                           CURRENT AGGREGATE AMOUNT OF REALIZED LOSSES                                       0.00
                                             CUMULATIVE AGGREGATE AMOUNT REALIZED LOSSES                                       0.00

<PAGE>
------------------------------------------------------------------------------------------------------------------------------------
                                                                                 CHASE MORTGAGE FINANCE CORPORATION
                                                                  MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1998-AS1
                                                                                  STATEMENT TO CERTIFICATEHOLDERS
------------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION DATE:    25-Aug-98                                                                                             PAGE # 1
RECORD DATE:          31-Jul-98
------------------------------------------------------------------------------------------------------------------------------------
             ORIGINAL         BEGINNING                                                               COMPENSATING      ENDING
           CERTIFICAT       CERTIFICATE    PRINCIPAL    INTEREST          TOTAL         EALIZED LOSS   INTEREST      CERTIFICATE
   CLASS     BALANCE          BALANCE    DISTRIBUTION  DISTRIBUTION   DISTRIBUTION  PRINCIPAL INTEREST SHORTFALLS     BALANCE
------------------------------------------------------------------------------------------------------------------------------------
  <S>     <C>             <C>            <C>           <C>           <C>            <C>       <C>      <C>       <C>                
   IA-1    40,980,752.00   40,980,752.00   253,113.44   230,516.73     483,630.17     0.00     0.00      0.00      40,727,638.56
   IA-2    14,725,947.00   14,725,947.00         0.00    82,833.45      82,833.45     0.00     0.00      0.00      14,725,947.00
   IA-3    16,250,000.00   16,250,000.00         0.00    91,406.25      91,406.25     0.00     0.00      0.00      16,250,000.00
   IA-4    12,240,000.00   12,240,000.00         0.00    68,850.00      68,850.00     0.00     0.00      0.00      12,240,000.00
   IA-5    16,100,000.00   16,100,000.00         0.00    90,562.50      90,562.50     0.00     0.00      0.00      16,100,000.00
   IA-6     9,034,036.00    9,034,036.00         0.00    50,816.45      50,816.45     0.00     0.00      0.00       9,034,036.00
   IA-7    10,000,000.00   10,000,000.00         0.00    56,250.00      56,250.00     0.00     0.00      0.00      10,000,000.00
   IA-8     5,599,985.00    5,599,985.00         0.00    31,499.92      31,499.92     0.00     0.00      0.00       5,599,985.00
   IA-9    25,993,201.00   25,993,201.00    96,817.22   146,211.76     243,028.98     0.00     0.00      0.00      25,896,383.78
    A-R           100.85          100.85       100.85         0.57         101.42     0.00     0.00      0.00               0.00
    A-P         3,123.00        3,123.00         4.84    N/A                 4.84     0.00     0.00      0.00           3,118.16
   IIA-1   12,262,215.00   12,262,215.00   230,689.29    68,974.96     299,664.25     0.00     0.00      0.00      12,031,525.71
     M      5,512,562.00    5,512,562.00     4,917.93    31,008.16      35,926.09     0.00     0.00      0.00       5,507,644.07
    B-1     2,537,528.00    2,537,528.00     2,263.81    14,273.60      16,537.41     0.00     0.00      0.00       2,535,264.19
    B-2     1,662,518.00    1,662,518.00     1,483.18     9,351.66      10,834.84     0.00     0.00      0.00       1,661,034.82
    B-3       875,009.00      875,009.00       780.62     4,921.93       5,702.55     0.00     0.00      0.00         874,228.38
    B-4       437,504.00      437,504.00       390.31     2,460.96       2,851.27     0.00     0.00      0.00         437,113.69
    B-5       787,514.84      787,514.84       702.57     4,429.77       5,132.34     0.00     0.00      0.00         786,812.27
                                                                                                         ----      -------------
TOTAL     175,001,995.69  175,001,995.69   591,264.06   984,368.67   1,575,632.73     0.00     0.00      0.00     174,410,731.63
------------------------------------------------------------------------------------------------------------------------------------


--------------------------------------------------------------------------------------------------------------------------
                   ORIGINAL              BEGINNING                                                          ENDING
                   NOTIONAL               NOTIONAL              INTEREST               TOTAL               NOTIONAL
   CLASS           BALANCE                BALANCE             DISTRIBUTION         DISTRIBUTION            BALANCE
--------------------------------------------------------------------------------------------------------------------------
   IA-X                161,621,229.80         161,621,229.80           120,673.49            120,673.49       161,263,536.75
   IIA-X                13,050,781.79          13,050,781.79             7,593.12              7,593.12        12,817,723.18
--------------------------------------------------------------------------------------------------------------------------
   TOTAL               174,672,011.59         174,672,011.59           128,266.61            128,266.61       174,081,259.93
--------------------------------------------------------------------------------------------------------------------------


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

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

            FACTOR INFORMATION PER $1,000                                                              PASS THRU RATES

                  PRINCIPAL               INTEREST             END. CERT.                           PASS-THRU
   CLASS         DISTRIBUTION           DISTRIBUTION            BALANCE                      CLASS             RATE
-------------------------------------------------------------------------------         ----------------------------------
<S>             <C>                   <C>                 <C>                          <C>                  <C>
   IA-1             6.17639813             5.62500000         993.82360187               IA-1                6.750000%
   IA-2             0.00000000             5.62499987        1000.00000000               IA-2                6.750000%
   IA-3             0.00000000             5.62500000        1000.00000000               IA-3                6.750000%
   IA-4             0.00000000             5.62500000        1000.00000000               IA-4                6.750000%
   IA-5             0.00000000             5.62500000        1000.00000000               IA-5                6.750000%
   IA-6             0.00000000             5.62499972        1000.00000000               IA-6                6.750000%
   IA-7             0.00000000             5.62500000        1000.00000000               IA-7                6.750000%
   IA-8             0.00000000             5.62500078        1000.00000000               IA-8                6.750000%
   IA-9             3.72471324             5.62500017         996.27528676               IA-9                6.750000%
   IA-X           N/A                      0.74664381         997.78684366               IA-X              N/A
    A-P             1.54979187           N/A                  998.45020813               A-P               N/A
   IIA-1           18.81301951             5.62500005         981.18698049              IIA-1                6.750000%
   IIA-X          N/A                      0.58181342         982.14217250              IIA-X              N/A
    A-R          1000.00000000             5.65195835           0.00000000               A-R                 6.750000%
     M              0.89213146             5.62499977         999.10786854                M                  6.750000%
    B-1             0.89213203             5.62500197         999.10786797               B-1                 6.750000%
    B-2             0.89212869             5.62499774         999.10787131               B-2                 6.750000%
    B-3             0.89212797             5.62500500         999.10787203               B-3                 6.750000%
    B-4             0.89212899             5.62500000         999.10787101               B-4                 6.750000%
    B-5             0.89213557             5.62499876         999.10786443               B-5                 6.750000%
-------------------------------------------------------------------------------        ----------------------------------
<PAGE>
------------------------------------------------------------------------------------------------------------------------------------
                                                                                CHASE MORTGAGE FINANCE CORPORATION
                                                                  MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1998-AS1
                                                                                  STATEMENT TO CERTIFICATEHOLDERS
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION DATE:     25-Aug-98                                                                                            PAGE # 2
RECORD DATE:           31-Jul-98




<S>                              <C>                                                                              <C>       
  SECTION 6.02 (iii)              AGGREGATE PRINCIPAL PREPAYMENT AMOUNT                                                  435,137.17
                                  AGGREGATE REPURCHASE PROCEEDS AMOUNT                                                         0.00


  SECTION 6.02 (iv)               AGGREGATE SERVICER ADVANCES                                                                  0.00


  SECTION 6.02 (v)                NUMBER OF OUTSTANDING MORTGAGE LOANS                                                        1,471
                                  ENDING PRINCIPAL BALANCE OF OUTSTANDING MORTGAGE POOL                              174,410,731.63


  SECTION 6.02 (vi)               SERVICING FEES                                                                          45,777.67


  SECTION 6.02 (vii)              NUMBER AND AGGREGATE PRINCIPAL BALANCES OF DELINQUENT MORTGAGE LOANS:

                                  ---------------------------------------------------------------------------
                                         CATEGORY                COUNT                    AGG. PRIN. BAL.
                                  ---------------------------------------------------------------------------
                                          1 MONTH                  0                           0.00
                                         2 MONTHS                  0                           0.00
                                         3+ MONTHS                 0                           0.00
                                        FORECLOSURE                0                           0.00
                                  ---------------------------------------------------------------------------


  SECTION 6.02 (viii)             MORTGAGE LOANS ACQUIRED THROUGH FORECLOSURE

                                                          ---------------------------------------------------
                                                                 COUNT                    AGG. PRIN. BAL.
                                                          ---------------------------------------------------
                                                                   0                           0.00
                                                          ---------------------------------------------------


  SECTION 6.02 (ix)               AGGREGATE AMOUNT OF ALL ADVANCES RECOVERED DURING THE RELATED                                0.00
                                  DUE PERIOD


                                  -------------------------------------------------------------------------------------
  SECTION 6.02 (x)                         CLASS              PERCENTAGE                 PRINCIPAL BALANCE
                                  -------------------------------------------------------------------------------------
                                          CLASS A               93.25%                    163,189,359.85
                                          CLASS M                3.15%                      5,512,562.00
                                          CLASS B                3.60%                      6,300,073.84
                                  -------------------------------------------------------------------------------------

                                  NON-PO CLASS A PERCENTAGE                                                                93.24988%
                                  NON-PO CLASS A PREPAYMENT PERCENTAGE                                                    100.00000%

                                  CREDIT SUPPORT LEVEL

                                                          -------------------------------------------------------------
                                                                 CLASS                     CREDIT SUPPORT
                                                          -------------------------------------------------------------
                                                                   M                           3.60%
                                                                  B-1                          2.15%
                                                                  B-2                          1.20%
                                                                  B-3                          0.70%
                                                                  B-4                          0.45%
                                                          -------------------------------------------------------------



  SECTION 6.02 (xi)               CURRENT AGGREGATE AMOUNT OF REALIZED LOSSES                                                  0.00
                                  CUMULATIVE AGGREGATE AMOUNT REALIZED LOSSES                                                  0.00


</TABLE>