SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C.  20549

FORM 10-K

[X]     ANNUAL REPORT PURSUANT TO SECTION 13 or 15(d) of
         THE SECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED]
For the fiscal year ended December 31, 1999

                                     OR

[  ]     TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]
For the transition period from________________to_______________.
Commission file number '333-52351-05

ADVANTA Mortgage Loan Trust 1999-1

New York                      88-0360305      23-2723382
   (State of other jurisdictio        (IRS Employer
    incorporation or organizat           Identification No.)

c/o Bankers Trust Company
4 Albany Street
New York, NY   10015

Registrant's telephone number, including area code:  (212) 250-2500

Securities registered pursuant to Section 12(b) of the Act.

Title of each class                           Name of each exchange on
                                                        which registered:
     None                                           None

Securities registered pursuant to Section 12(g) of the Act:
     None
                              (Title of class)

Indicated by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act
of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days.
     Yes             X               No

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K ($ 229.405 of this chapter) is not contained herein, and will
not be contained, to the best of registrant's knowledge, in definitive proxy or
information statements incorporated by reference in Part III of this Form 10-K
or any amendment to this Form 10-K. [X]

State the aggregate market value of the voting stock held by non-affiliates
of registrant.  The aggregate market value shall be computed by reference to
the price at which the stock was sold, or the average bid and asked prices
of such stock, as of specified date within 60 days prior to the date of filing:

$641,725,822.28

Documents Incorporated by Reference:  Not Applicable


PART 1

ITEM 1 - BUSINESS

The ADVANTA Mortgage Loan Trust 1999-1 (the "Trust" or "Issuer") is
a New York common law trust established as of March 1, 1999
pursuant to a Pooling and Servicing Agreement (the "Pooling and Servicing
Agreement") between ADVANTA Mortgage Conduit Services, Inc. as sponsors
(the "Sponsor") and ADVANTA Mortgage Corp. USA as Master Servicer
(the "Master Servicer") (together, the "Companies") and Bankers Trust
Company, acting thereunder not in its individual capacity but solely as
trustee (the "Trustee").  The Issuer's only purpose is the issuance of
$800,000,000 principal amount of ADVANTA Mortgage Loan Asset-Backed
Certificates, Series 1999-1, Class A-1, Class A-2, Class A-3, Class A-4,
Class A-5, Class A-6, Class A-7, (the "Certificates")
and the subordinated residual certificates pursuant to the Pooling
and Servicing Agreement.  On March 1, 1999 the Sponsor sold
$800,000,000.00 aggregate principal amount of mortgage loans (the "Mort-
gage Loans"), to the Issuer in exchange for the Certificates, and sold the
Certificates pursuant to a public offering, the underwriting of Class A-1, A-2,
A-3, A-4, A-5,A-6 and A-7 certificates of which was co-managed by
Salomon Smith Barney; Bear,Stearns & Co. Inc.; Lehman Brothers; Morgan
Stanley Dean Witter; Prudential Securities.  The Mortgage Loans and the
distributions thereon, along with certain insurance proceeds, certain proceeds
obtained on foreclosure and any investment income earned thereon, are the
only significant assets of the Issuer. The Certificates represent obligations
solely of the Issuer.  The Certificates were registered under a Registration
Statement (file no. 333-52351) on Form S-3 declared effective on September
1, 1998.

ITEM 2 - PROPERTIES

The Issuer neither owns nor leases any physical properties.

ITEM 3 - LEGAL PROCEEDINGS

The Master Servicer is not aware of any material pending legal proceedings
involving either the Issuer, the Trustee, the Sponsor or the Master Servicer
with respect to the Certificates or the Issuer's property.

ITEM 4 - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

No matter has been submitted to a vote of the holders of beneficial interests
in the Issuer through the solicitation of proxies or otherwise.

PART II

ITEM 5 - MARKET FOR REGISTRANT'S COMMON STOCK AND RELATED STOCK-
HOLDER MATTERS

The Trust is not an issuer of common stock in a corporation, although the
Certificates represent equity interest that has voting rights.  The equity of
the Trust consists of the beneficial or ownership interest therein for which,
to the best knowledge of the Master Servicer, there is no established
public trading market.

As of March 4, 2000, there were approximately 4 holders of the Class A-1
Certificates, 15 holders of the Class A-2 Certificates, 12 holders of the Class
A-3 Certificates,15 holders of the Class A-4 Certificates, 2 holders of the
Class A-5 Certificates, 7 holders of the Class A-6 Certificates, 4 holders of
the Class A-7 Certificates.  The number of  holders includes individual
parrticipants in security position listings.  As of  December 24, 1999
9 monthly distributions had been made to the holders of the Certificates


ITEM 6 - SELECTED FINANCIAL DATA

Not applicable.

ITEM 7 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

RESULTS OF OPERATION

On March 1, 1999, the Issuer issued $125,000,000 aggregate
principal amount of Class A-1 Certificates having a pass-thru rate of 5.99%,
$82,000,000 aggregate principal amount of Class A-2 Certificates
having a pass-thru rate of 5.98% per annum, $44,000,000 aggregate
principal amount of Class A-3 Certificates having a pass-thu rate of 6.10% per
annum, $83,000,000 aggregate principal amount of Class A-4 Certificates
having a pass-thru rate of 6.30% per annum, $26,000,000 aggregate
principal amount of Class A-5 Certificates having a pass-thru rate of 6.73%
per annum, $40,000,000 aggregate principal amount of Class A-6 Certificates
having a pass-thru rate of 6.33% per annum, $400,000,000 aggregate principal
amount of Class A-7 Certificates having a pass-thru rate of Libor + 0.27%
per annum which are collateralized by Mortgage Loans.
The sale of the Mortgage Loans to the Issuer, the issuance of the
Certificates and the simultaneous delivery of the Certificates to the
Companies for sale pursuant to a public offering, the underwriting for Class
A-1, A-2, A-3, A-4, A-5, A-6 and A-7 was co-managed by Bear, Stearns & Co. Inc.,
Salomon Smith Barney, Lehman Brothers, Morgan Stanley Dean Witter,
and Prudential Securities for a sale of the Certificates.
The value of the Certificates issued by the Issuer equaled the value of the
Mortgage Loans conveyed to the Issuer by the Companies, plus funds held in
the Prefunding Account (if any) and subsequently used to acquire additional
mortgage loans.  Accordingly, there was no income, expense, gain or loss
resulting from the aforementioned transaction.

CAPITAL RESOURCES AND LIQUIDITY

The Issuer's primary sources of funds with respect to the Certificates will be
receipts of interest on and principal of the Mortgage Loans, along with certain
insurance proceeds, certain proceeds obtained on foreclosure and any
investment income earned thereon.  The respective management's of the
Companies believe that the Issuer will have sufficient liquidity and capital
resources to pay all amounts on the Certificates as they become due and
all other anticipated expenses of the Issuer.  The Issuer does not have, nor
will it have in the future, any significant source of capital for payment of the
Certificates and its operating expenses other than the receipt of interest on
and principal of the mortgage loans, certain insurance proceeds and certain
proceeds obtained on foreclosure and any payments made by the Certificate
Insurer.  The Issuer is a limited purpose trust.  The Certificates represent
obligations solely of the Issuer.

ITEM 8 - FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

Not applicable.

ITEM 9 - CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
ACCOUNTING AND FINANCIAL DISCLOSURE

There were no changes of accountants or disagreements on accounting or
financial disclosures between the Issuer and its accountants.

PART III

ITEM 10 - DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The Issuer does not have any directors or officers.

ITEM 11 - EXECUTIVE COMPENSATION

Not applicable.See "Item 10-Directors and Executive Officers of the Registrant".

ITEM 12 - SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
MANAGEMENT

The following table sets forth (i) the name and address of each entity owning
more than 5% of the outstanding principal amount of the ADVANTA
Mortgage Loan Certificates, Series 1999-1, Class A-1 ("Class A-1 Certificates"),
Class A-2 ("Class A-2 Certificates"), Class A-3 ("Class A-3 Certificates"),
Class A-4 ("Class A-4 Certificates"), Class A-5 ("Class A-5 Certificates"),
Class A-6 ("Class A-6 Certificates"), Class A-7 ("Class A-7 Certificates"),
(ii) the principal amount of the Class A-1 Certificates, Class A-2 Certificates,
Class A-3 Certificates, Class A-4 Certificates, Class A-5 Certificates, Class
A-6 Certificates, Class A-7 Certificates,
Certificates and (iii) the percent that the principal amount of Class A-1,
Class A-2, Class A-3, Class A-4, Class A-5, Class A-6, Class A-7
Certificates owned represents of the outstanding principal amount of
the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-6
Class A-7 respectively.  The information set forth in the table is based upon
information obtained by the Issuer from Depository Trust Company.
The Master Servicer is not aware of any Schedules 13D or 13G filed with the
Securities and Exchange Commission in respect of the Certificates.

                                Amount Owned
                              (All Dollar Amounts are in Thousands)
Name and Address                 Principal        Percent

Class A-1 Certificates
The Bank of New York
Cecile Lamarco
925 Patterson Plank Rd
Secaucus, NJ 07094                      84,500          67.60%

The Bank of New York / First Union Safekeeping
Vincent Lisante
Dealer Clearance
16 Wall Street, 5th Floor
New York, NY 10005                      10,000           8.00%

Chase Manhattan Bank
Orma Trim, Supervisor
4 New York Plaza, 13th Floor
New York, NY 10004                                      22.00%


Class A-2 Certificates
The Bank of New York
Cecile Lamarco
925 Patterson Plank Rd
Secaucus, NJ 07094                      11,493          14.00%

Chase Manhattan Bank
Orma Trim, Supervisor
4 New York Plaza, 13th Floor
New York, NY 10004                                      23.17%

Funb - Fhila. Main
Marge Rozelle
123 South Broad Street
Philadelphia, PA 19109                                  35.00%

The Northern Trust Company
Jarvise A. McKee
801 S. Canal C-IN
Chicago, IL 60607                                        7.08%

State Street Bank and Trust Company
Joseph J. Callahan
1776 Heritage Dr.
Global Corporate Action Unit JAB 5NW
No. Quincy, MA  02171                                   12.20%




Class A-3 Certificates
The Bank of New York
Cecile Lamarco
925 Patterson Plank Rd
Secaucus, NJ 07094                       9,740          22.14%

Chase Manhattan Bank
Orma Trim, Supervisor
4 New York Plaza, 13th Floor
New York, NY 10004                                      37.50%

Citibank, N.A.
Marta Hoosain
P O Box 30576
Tampa, FL 33630-3576                                     6.82%

Prudential Securities Incorporated
Issuer Services
c/o ADP Proxy Services
51 Mercedes Way
Edgewood, NY 11717                                      15.75%

Union Bank of California, N.A.
Melinda Pelletier
P. O. Box 109
San Diego, CA 92112-4103                                 6.81%




Class A-4 Certificates
American Express Trust Company
Kathy Senty Haugen
180 East 5th Street
Safekeeping
St. Paul, MN 55101                                       8.43%

The Bank of New York
Cecile Lamarco
925 Patterson Plank Rd
Secaucus, NJ 07094                                      32.34%

Bankers Trust Company
John Lasher
c/o BT Services Tennessee Inc.
648 Grassmere Park Drive
Nashville, TN 37211                                     28.23%

Chase Manhattan Bank
Orma Trim, Supervisor
4 New York Plaza, 13th Floor
New York, NY 10004                                      18.67%


Class A-5 Certificates
Boston Safe Deposit and Trust Company
Constance Holloway
c/o Mellon Bank N.A.
Three Mellon Bank Center, Room 153-3015
Pittsburgh, PA 15259                                    61.54%

Citibank, N.A.
Marta Hoosain
P O Box 30576
Tampa, FL 33630-3576                                    38.46%

Class A-6 Certificates
The Bank of New York
Cecile Lamarco
925 Patterson Plank Rd
Secaucus, NJ 07094                                      25.00%

Bankers Trust Company
John Lasher
c/o BT Services Tennessee Inc.
648 Grassmere Park Drive
Nashville, TN 37211                                     60.00%

State Street Bank and Trust Company
Joseph J. Callahan
1776 Heritage Dr.
Global Corporate Action Unit JAB 5NW
No. Quincy, MA  02171                                   10.06%


Class A-7 Certificates
The Bank of New York
Cecile Lamarco
925 Patterson Plank Rd
Secaucus, NJ 07094                                      12.50%

Chase Manhattan Bank
Orma Trim, Supervisor
4 New York Plaza, 13th Floor
New York, NY 10004                           3          78.00%

Norwest Bank Minnesota, National Association
John Kemper
733 Marquette Avenue
Ninneapolis, MN 55479-0056                              15.60%

State Street Bank and Trust Company
Joseph J. Callahan
1776 Heritage Dr.
Global Corporate Action Unit JAB 5NW
No. Quincy, MA  02171                                    5.00%


ITEM 13 - CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

None


PART IV

ITEM 14 - EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS
ON FORM 8-K

(a)     The following documents are filed as part of this report:
              1.   Financial Statements:    Not applicable.
              2.   Financial Statement Schedules:    Not applicable.
              3.   Exhibits: As the Issuer was established as of March 1,
1999, the Master Servicer was obligated to prepare an Annual Statement to
Certificateholders as to Compliance for the year ended December 31, 1999,
and mail such statement to the Certificateholders on or before the last day
of March, 2000 and Independent Certified Public Accountants were required
to prepare an annual report pertaining to the compliance of the Master Servicer
with its servicing obligations pursuant to the Pooling and Servicing Agreement
on or before the last day of March, 2000.  The Annual Statement to Certificate-
holders as to Compliance is included herewith as Exhibit 28.1 and the Annual
Independent Certified Public Accountants' Report is included herewith as
Exhibit 28.2.  The Statement to Certificateholders on December 24, 1999, is
included herewith as Exhibit 28.3.

 Exhibit No.                  Description

              *3.1            Certificates of Incorporation of the
                              Companies

              *3.2            By-laws of the Companies

              *4              Pooling and Servicing Agreement

              28.1            Annual Statement to Certificateholders
                              as to Compliance for the year ended
                              December 31, 1999.

              28.2            Annual Independent Certified Public
                              Accountants' Report.

              28.3            Report of Management on Compliance
                              with Minimum Servicing Standards.

              28.4            Statement to Certificateholders on
                              December 24, 1999.

*   Incorporated by reference to the Exhibit of the same designation filed with
the Issuer's Form S-3 registration statement declared effective September
1, 1998.

(b)    Reports on Form 8-K.
              Nine reports on Form 8-K have been filed by the Issuer
during the period covered by this report.

                                          Items Reported/Financial
Date of Reports on Form 8-K                               Statements Filed

              April 26, 1999  Monthly Report for the March 1999 Monthly
                              Period relating to the ADVANTA Mortgage Loan
                              Asset- Backed Certificates 1999-1, Class A-1
                              Class A-2, Class A-3, Class A-4, Class A-5,
                              Class A-6, Class A-7, issued by the ADVANTA
                              Mortgage Loan Trust 1999-1.

              May 26, 1999    Monthly Report for the April 1999 Monthly
                              Period relating to the ADVANTA Mortgage Loan
                              Asset- Backed Certificates 1999-1, Class A-1
                              Class A-2, Class A-3, Class A-4, Class A-5,
                              Class A-6, Class A-7, issued by the ADVANTA
                              Mortgage Loan Trust 1999-1.

              June 25, 1999   Monthly Report for the May 1999 Monthly
                              Period relating to the ADVANTA Mortgage Loan
                              Asset- Backed Certificates 1999-1, Class A-1
                              Class A-2, Class A-3, Class A-4, Class A-5,
                              Class A-6, Class A-7, issued by the ADVANTA
                              Mortgage Loan Trust 1999-1.


              July 26, 1999   Monthly Report for the June 1999 Monthly
                              Period relating to the ADVANTA Mortgage Loan
                              Asset- Backed Certificates 1999-1, Class A-1
                              Class A-2, Class A-3, Class A-4, Class A-5,
                              Class A-6, Class A-7, issued by the ADVANTA
                              Mortgage Loan Trust 1999-1.

              August 25, 1999 Monthly Report for the July 1999 Monthly
                              Period relating to the ADVANTA Mortgage Loan
                              Asset- Backed Certificates 1999-1, Class A-1
                              Class A-2, Class A-3, Class A-4, Class A-5,
                              Class A-6, Class A-7, issued by the ADVANTA
                              Mortgage Loan Trust 1999-1.

              September 27, 19Monthly Report for the August 1999 Monthly
                              Period relating to the ADVANTA Mortgage Loan
                              Asset- Backed Certificates 1999-1, Class A-1
                              Class A-2, Class A-3, Class A-4, Class A-5,
                              Class A-6, Class A-7, issued by the ADVANTA
                              Mortgage Loan Trust 1999-1.

              October 25, 1999Monthly Report for the September 1999 Monthly
                              Period relating to the ADVANTA Mortgage Loan
                              Asset- Backed Certificates 1999-1, Class A-1
                              Class A-2, Class A-3, Class A-4, Class A-5,
                              Class A-6, Class A-7, issued by the ADVANTA
                              Mortgage Loan Trust 1999-1.

              November 26, 199Monthly Report for the October 1999 Monthly
                              Period relating to the ADVANTA Mortgage Loan
                              Asset- Backed Certificates 1999-1, Class A-1
                              Class A-2, Class A-3, Class A-4, Class A-5,
                              Class A-6, Class A-7, issued by the ADVANTA
                              Mortgage Loan Trust 1999-1.

              December 27, 199Monthly Report for the November 1999 Monthly
                              Period relating to the ADVANTA Mortgage Loan
                              Asset- Backed Certificates 1999-1, Class A-1
                              Class A-2, Class A-3, Class A-4, Class A-5,
                              Class A-6, Class A-7, issued by the ADVANTA
                              Mortgage Loan Trust 1999-1.


(c)    See "Item 14(a) (3)-Exhibits".
(d)    Not applicable.


SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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.

ADVANTA Mortgage Corp., USA,
as Master Servicer and on behalf of

ADVANTA Mortgage Loan Trust 1999-1
                 Registrant


BY;      /s/ H. John Berens
              H. John Berens
              Senior Vice President
              Advanta Mortgage



March 31, 2000


INDEX TO EXHIBITS (Item 14(c))

  Exhibit #                     Description

*3.1                          Certificates of Incorporation of the Companies

*3.2                          By-laws of the Companies.

*4                            Pooling and Servicing Agreement

28.1                          Annual Statement to Certificateholders as to
                              Compliance for the year ended December 31,
                              1999.

28.2                          Annual Independent Certified Public Account-
                              ants' Report.

28.3                          Report of Management on Compliance with
                              Minimum Servicing Standards.

28.4                          Statement to Certificateholders on December 28,
                              1999.

*   Incorporated by reference to the Exhibit of the same designation filed with
the Issuer's Form S-3 registration statement declared effective September
1, 1998.

<TABLE>
                                              EXHIBIT 28.1
<S>
March 24, 1999

Bankers Trust Company
Attention:  Mark McNeill
1761 East St. Andrew Place
Santa Ana, CA 92705-4934


RE:  Annual Statement as to Compliance

Pursuant to that certain Loan Servicing Agreement ("Agreement") dated as of
March 1, 1999, relating to ADVANTA Mortgage Loan Trust 1999-1, I,
H. John Berens, hereby certify that (I) a review of the activities of the Servicer
during the preceding year and the performance under this Agreement has
been made under my supervision, and (II) to the best of my knowledge, based
on such review, the Servicer has fulfilled all its obligations under this Agreement
for such year.

Sincerely,



BY;      /s/ H. John Berens
              H. John Berens
              Senior Vice President
              Advanta Mortgage

HJB/lp

cc:     Mr. James L. Shreero
         Mary T. Woehr, Esq.

<S>
</TABLE>
<TABLE>
                                              EXHIBIT 28.2
<S>
REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To ADVANTA Mortgage Corp. USA:

We have examined management's assertion included in the accompanying Report
of Management on Compliance with Minimum Servicing Standards, that Advanta
Mortgage Corp. USA, an indirect wholly-owned subsidiary of Advanta Corp., complied
with the minimum servicing standards identified in the Mortgage Bankers Association of
America's Uniform Single Attestation Program for Mortgage Bankers (USAP) and that
Advanta Mortgage Corp. USA had in effect fidelity bond coverage in the amount of $15 million
and errors and omissions coverage in the amount of $5 million per occurrence as of and
during the year ended December 31, 1999.  Management is responsible for Advanta
Mortgage Corp. USA's compliance with minimum servicing standards and for maintaining
a fidelity bond and errors and omission policy. Our responsibility is to express
an opinion on management's assertion about Advanta Mortgage Corp. USA's
compliance based on our examination.

Our examination was made in accordance with attestation standards established
by the American Institute of Certified Public Accountants and, accordingly, included
examining, on a test basis, evidence about Advanta Mortgage Corp. USA's compliance
with the minimum servicing standards and performing such other procedures as we
considered necessary in the circumstances.  We believe that our examination provides
provides a reasonable basis for our opinion.  Our examination does not provide a legal
determination on Advanta Mortgage Corp. USA's compliance with the minimum
servicing standards.

In our opinion, management's assertion that Advanta Mortgage Corp. USA complied with the
aforementioned minimum servicing standards and that Advanta Mortgage Corp. USA had in
effect fidelity bond coverage in the amount of $15 million and errors and omissions
coverage in the amount of $5 million per occurrence as of and during the year
ended December 31, 1999 is fairly stated, in all material respects.

BY;      /s/ Arthur Andersen LLP

Philadelphia, PA
January 21, 2000
<S>
</TABLE>
<TABLE>
                                              EXHIBIT 28.3
<S>
REPORT OF MANAGEMENT ON COMPLIANCE WITH
MINIMUM SERVICING STANDARDS


As of and during the year ended December 31, 1999, Advanta Mortgage Corp. USA has
complied in all material respects with the minimum servicing standards as set forth in the
Mortgage Bankers Association of America's Uniform Single Attestation Program for Mortgage
Bankers.  As of and during the same period, Advanta Mortgage Corp. USA had in effect fidelity
bond coverage in the amount of $15 million and errors and omissions coverage in the amount
of $5 million per occurrence.


BY;      /s/ H. John Berens                   BY;      /s/ James L. Shreero
              H. John Berens                                  James L. Shreero
              Senior Vice President                           Senior Vice President
              Loan Servicing Officer                          and Chief Financial
                                                              Officer

<S>
</TABLE>
<TABLE>
                                              EXHIBIT 28.4

              ADVANTA Mortgage Loan Trust 1999-1

                         Statement to Certificateholders

Distribution in Dollars - Current Period
<CAPTION>
                                   Prior
                 Original        Principal                                        Total         Realized
    Class        Face Value       Balance         Interest       Principal     Distribution      Losses
<S>           <C>             <C>             <C>             <C>            <C>             <C>
A-1               125,000,000.      76,786,464           383,2      8,213,509        8,596,80
A-2                 82,000,000      82,000,000           408,6                          408,6
A-3                 44,000,000      44,000,000           223,6                          223,6
A-4                 83,000,000      83,000,000           435,7                          435,7
A-5                 26,000,000      26,000,000           145,8                          145,8
A-6                 40,000,000      40,000,000           211,0                          211,0
A-7               400,000,000.    338,323,271.        1,707,21    11,263,888.      12,971,105
B
BS
R

Totals            800,000,000.    690,109,736.        3,515,37    19,477,397.      22,992,773
</TABLE>
<TABLE>
<CAPTION>
                                  Current
                  Deferred       Principal
    Class         Interest        Balance
<S>           <C>             <C>
A-1                                 68,572,954.90
A-2                                 82,000,000.00
A-3                                 44,000,000.00
A-4                                 83,000,000.00
A-5                                 26,000,000.00
A-6                                 40,000,000.00
A-7                               327,059,383.42
B                                                     -
BS                                                    -
R                                                     -

Totals                            670,632,338.32
</TABLE>
<TABLE>
Interest Accrual Detail       Current Period Factor Information per $1,000 of Original Face
<CAPTION>
                                                                             Orig. Principal      Prior
                   Period         Period                                     (with Notional)    Principal
    Class         Starting         Ending          Method          Cusip         Balance         Balance
<S>           <C>             <C>             <C>             <C>            <C>             <C>
A-1                                                 F-30/360      00755WGF7      125,000,000.        614.291
A-2                                                 F-30/360      00755WGG5        82,000,000     1,000.0000
A-3                                                 F-30/360      00755WGH3        44,000,000     1,000.0000
A-4                                                 F-30/360      00755WGJ9        83,000,000     1,000.0000
A-5                                                 A-30/360      00755WGK6        26,000,000     1,000.0000
A-6                                                 F-30/360      00755WGL4        40,000,000     1,000.0000
A-7                   11/26/99        12/26/99     A-Act/360      00755WGM2      400,000,000.        845.808
B
BS
R
</TABLE>
<TABLE>
<CAPTION>
                                                                  Current
                                                   Total         Principal
    Class         Interest       Principal      Distribution      Balance
<S>           <C>             <C>             <C>             <C>
A-1                        3.0            65.7            68.7        548.583639
A-2                        4.9                             4.9     1,000.000000
A-3                        5.0                             5.0     1,000.000000
A-4                        5.2                             5.2     1,000.000000
A-5                        5.6                             5.6     1,000.000000
A-6                        5.2                             5.2     1,000.000000
A-7                        4.2            28.1            32.4        817.648459
B                                                                                   -
BS                                                                                  -
R                                                                                   -
</TABLE>
<TABLE>
Distribution in Dollars - To Date
<CAPTION>
                 Original                       Unscheduled      Scheduled        Total          Total
    Class        Face Value       Interest       Principal       Principal      Principal     Distribution
<S>           <C>             <C>             <C>             <C>            <C>             <C>
A-1               125,000,000.        4,647,16      50,987,234      5,439,810      56,427,045    61,074,206.
A-2                 82,000,000        3,677,69                                                     3,677,699
A-3                 44,000,000        2,013,00                                                     2,013,000
A-4                 83,000,000        3,921,75                                                     3,921,750
A-5                 26,000,000        1,312,35                                                     1,312,350
A-6                 40,000,000        1,899,00                                                     1,899,000
A-7               400,000,000.      16,571,169      70,325,826      2,614,790      72,940,616    89,511,785.
B
BS
R                                        910,9                                                        910,90

Totals            800,000,000.      34,953,034    121,313,060.      8,054,601    129,367,661.   164,320,696.
</TABLE>
<TABLE>
<CAPTION>
                                                  Current
                  Realized        Deferred       Principal
    Class          Losses         Interest        Balance
<S>           <C>             <C>             <C>
A-1                                                 68,572,954.90
A-2                                                 82,000,000.00
A-3                                                 44,000,000.00
A-4                                                 83,000,000.00
A-5                                                 26,000,000.00
A-6                                                 40,000,000.00
A-7                                               327,059,383.42
B                                                                     -
BS                                                                    -
R                                                                     -

Totals                                            670,632,338.32
</TABLE>
<TABLE>
Interest Detail
<CAPTION>
                    Pass      Prior Principal                      Non-           Prior        Unscheduled
                  Through     (with Notional)     Accrued        Supported        Unpaid        Interest
    Class           Rate          Balance         Interest      Interest SF      Interest      Adjustments
<S>           <C>             <C>             <C>             <C>            <C>             <C>
A-1                   5.99000%      76,786,464           383,2
A-2                   5.98000%      82,000,000           408,6
A-3                   6.10000%      44,000,000           223,6
A-4                   6.30000%      83,000,000           435,7
A-5                   6.73000%      26,000,000           145,8
A-6                   6.33000%      40,000,000           211,0
A-7                   5.86000%    338,323,271.        1,707,21
B
BS
R

Totals                            690,109,736.        3,515,37
</TABLE>
<TABLE>
<CAPTION>
                                  Paid or         Current
                  Optimal         Deferred         Unpaid
    Class         Interest        Interest        Interest
<S>           <C>             <C>             <C>
A-1                      383,2           383,2                        -
A-2                      408,6           408,6                        -
A-3                      223,6           223,6                        -
A-4                      435,7           435,7                        -
A-5                      145,8           145,8                        -
A-6                      211,0           211,0                        -
A-7                   1,707,21        1,707,21                        -
B                                                                     -
BS                                                                    -
R                                                                     -

Totals                3,515,37        3,515,37                        -
</TABLE>
<TABLE>
Collection Account Report
<CAPTION>
Summary                                                         Adjustable        Fixed           Total
<S>           <C>             <C>             <C>             <C>            <C>             <C>
Principal Collections                                             10,297,477.        7,142,86    17,440,338.
Principal Withdrawals
Principal Other Accounts
TOTAL PRINCIPAL                                                   10,297,477.        7,142,86    17,440,338.

Interest Collected                                                  2,811,193        3,025,63      5,836,825
Interest Withdrawals                                                                                       (
Interest Other Accounts                                                   6,2         4801.43           11,0
Fees                                                                  (143,76          (151,3        (295,10
TOTAL INTEREST                                                      2,673,628        2,878,80      5,552,435

TOTAL AVAILABLE TO CERTIFICATEHOLDERS                             12,971,105.      10,021,668    22,992,773.
</TABLE>
<TABLE>
Principal - Collections
<CAPTION>
                                                                Adjustable        Fixed           Total
<S>           <C>             <C>             <C>             <C>            <C>             <C>
Scheduled Principal                                                    189,89           619,7         809,67
Curtailments
Prepayments in Full                                               10,064,587.        6,523,08    16,587,670.
Repurchased Principal Amounts
Substitution Principal Amount
Liquidations                                                             44,0                           44,0
Insurance Principal
Other Principal
Total Realized Loss of Principal                                         (1,0                           (1,0

TOTAL PRINCIPAL COLLECTED                                         10,297,477.        7,142,86    17,440,338.
</TABLE>
<TABLE>
Collection Account Report
<CAPTION>
Principal - Withdrawals                                         Adjustable        Fixed           Total
<S>           <C>             <C>             <C>             <C>            <C>             <C>

SPACE INTENTIONALLY LEFT BLANK
</TABLE>
<TABLE>
<CAPTION>
Principal - Other Accounts                                      Adjustable        Fixed           Total
<S>           <C>             <C>             <C>             <C>            <C>             <C>

Amounts Remaining in Pre-Funding Account
</TABLE>
<TABLE>
<CAPTION>
Interest - Collections                                          Adjustable        Fixed           Total
<S>           <C>             <C>             <C>             <C>            <C>             <C>
Scheduled Interest                                                  2,851,885        3,067,04      5,918,928
Repurchased Interest
Substitution Interest Amount
Liquidation Interest
Insurance Interest
Other Interest

Delinquent Interest                                                   (848,39          (885,6     (1,734,053
Interest Advanced                                                      807,21           844,2      1,651,463
Prepayment Interest Shortfalls                                           (1,4             (5,           (6,8
Compensating Interest                                                     1,4              5,            6,8
Civil Relief Act Shortfalls

TOTAL INTEREST  COLLECTED                                           2,811,193        3,025,63      5,836,825
</TABLE>
<TABLE>
Collection Account Report
<CAPTION>
Interest - Withdrawals                                          Adjustable        Fixed           Total
<S>           <C>             <C>             <C>             <C>            <C>             <C>
Current Nonrecoverable Advances

TOTAL INTEREST WITHDRAWALS
</TABLE>
<TABLE>
<CAPTION>
Interest - Other Accounts                                       Adjustable        Fixed           Total
<S>           <C>             <C>             <C>             <C>            <C>             <C>
Capitalized Interest Requirement
Pre-Funding Account Earnings
Certificate Account Earnings                                              6,2              4,           11,0
Capitalized Interest Account
</TABLE>
<TABLE>
<CAPTION>
Interest - Fees                                                 Adjustable        Fixed           Total
<S>           <C>             <C>             <C>             <C>            <C>             <C>
Current Servicing Fees                                                 103,36           108,9         212,29
Trustee Fee Amount                                                        2,2              2,            4,5
Insurance Premium Amount                                                 38,1            40,0           78,2

TOTAL FEES                                                             143,76           151,3         295,10
</TABLE>
<TABLE>
Credit Enhancement Report
<CAPTION>
Accounts                                                        Adjustable        Fixed           Total
<S>           <C>             <C>             <C>             <C>            <C>             <C>

 SPACE INTENTIONALLY LEFT BLANK
</TABLE>
<TABLE>
<CAPTION>
Insurance                                                       Adjustable        Fixed           Total
<S>           <C>             <C>             <C>             <C>            <C>             <C>
Total Insured Payments
</TABLE>
<TABLE>
<CAPTION>
Structural Features                                             Adjustable        Fixed           Total
<S>           <C>             <C>             <C>             <C>            <C>             <C>
Specified Overcollateralization Amount                         25,800,000.00   14,000,000.00  39,800,000.00
Current Overcollateralization Amount                            9,547,522.02   10,109,654.86  19,657,176.88
Overcollateralization Deficiency Amount                        17,218,889.45    4,960,993.48  22,179,882.93
Overcollateralization Deficit Amount
Overcollateralization Increase Amount                             966,411.47    1,070,648.34   2,037,059.81
Overcollateralization Reduction Amount

Components of Change in Overcollateralization*
Excess Interest Generated by Pool                                 960,203.87    1,065,846.91   2,026,050.78
Certificate Account Interest Earnings                               6,207.60        4,801.43      11,009.03
Additional Principal
TOTAL                                                                  966,41   1,070,648.34   2,037,059.81
*(NOTE: If at specified amount, components will not equal increase amount)
</TABLE>
<TABLE>
Collateral Report
<CAPTION>
Collateral                                                      Adjustable        Fixed           Total
<S>           <C>             <C>             <C>             <C>            <C>             <C>
  Loan Count:
Original                                                               3,794           5,598          9,392
Prior                                                                  3,785           5,775          9,560
Prefunding
Scheduled Paid Offs
Full Voluntary Prepayments                                               (87)           (113)          (200)
Repurchases
Liquidations
Current                                                                3,696           5,662          9,358

Principal Balance
Original                                                      358,638,192.19  354,898,989.56 713,537,181.75
Prior                                                         346,905,423.82  360,825,470.79 707,730,894.61
Prefunding
Scheduled Principal                                              (189,897.93)    (619,778.32)   (809,676.25)
Partial and Full Voluntary Prepayments                           (10,064,587.       (6,523,08   (16,587,670.
Repurchases
Liquidations                                                            (44,0                          (44,0
Current                                                          336,606,905.    353,682,609.   690,289,515.
</TABLE>
<TABLE>
<CAPTION>
Prefunding                                                      Adjustable        Fixed           Total
<S>           <C>             <C>             <C>             <C>            <C>             <C>
PRE-FUNDING ACCOUNT

Original Pre-Funded Amount                                     41,361,807.81   45,101,010.44  86,462,818.25
Balance of Subsequent Mortgage Loans Added This Period
Pre-Funding Account Earnings
Withdrawal Account Earnings
Pre-Funding Account Ending Balance

CAPITALIZED INTEREST ACCOUNT

Original Capitalized Interest Deposit                             431,226.00      473,750.00     904,976.00
Capitalized Interest Requirement
Capitalized Interest Account Earnings
Capitalized Interest Account Ending Balance
</TABLE>
<TABLE>
Collateral Report
<CAPTION>
Characteristics                                                 Adjustable        Fixed           Total
<S>           <C>             <C>             <C>             <C>            <C>             <C>
Weighted Average Coupon Original                                    9.990174%      10.330135%     10.159264%
Weighted Average Coupon Prior                                       9.876530%      10.215068%     10.048833%
Weighted Average Coupon Current                                     9.866799%      10.200089%     10.036722%
Weighted Average Months to Maturity Original                             351             252            302
Weighted Average Months to Maturity Prior                                343             248            295
Weighted Average Months to Maturity Current                              342             247            293
Weighted Average Remaining Amortization Term Original                    351             298            325
Weighted Average Remaining Amortization Term Prior                       344             288            315
Weighted Average Remaining Amortization Term Current                     343             287            314
Weighted Average Seasoning Original                                     3.99            3.76           3.87
Weighted Average Seasoning Prior                                       10.53           10.34          10.43
Weighted Average Seasoning Current                                     11.50           11.33          11.41
Note:  Original information refers to deal issue
</TABLE>
<TABLE>
Collateral Report
<CAPTION>
Arm Characteristics                                             Adjustable        Fixed           Total
<S>           <C>             <C>             <C>             <C>            <C>             <C>
Weighted Average Margin Original                                       6.149%
Weighted Average Margin Prior                                          6.000%
Weighted Average Margin Current                                        6.000%
Weighted Average Max Rate Original                                    16.848%         10.330%
Weighted Average Max Rate Prior                                       17.000%         10.000%
Weighted Average Max Rate Current                                     17.000%         10.000%
Weighted Average Min Rate Original                                     9.093%          9.830%
Weighted Average Min Rate Prior                                        9.000%         10.000%
Weighted Average Min Rate Current                                      9.000%         10.000%
Weighted Average Cap Up Original                                       1.103%
Weighted Average Cap Up Prior                                          1.000%
Weighted Average Cap Up Current                                        1.000%
Weighted Average Cap Down Original                                     1.103%
Weighted Average Cap Down Prior                                        1.000%
Weighted Average Cap Down Current                                      1.000%
Note:  Original information refers to deal issue
</TABLE>
<TABLE>
<CAPTION>
Servicing Fees / Advances                                       Adjustable        Fixed           Total
<S>           <C>             <C>             <C>             <C>            <C>             <C>
Current Servicing Fees                                                 103,36           108,9         212,29
Delinquent Servicing Fees                                                41,1            41,4           82,5
TOTAL SERVICING FEES                                                   144,54           150,3         294,88

Total Servicing Fees                                                   144,54           150,3         294,88
Compensating Interest                                                    (1,4             (5,           (6,8
Delinquent Servicing Fees                                               (41,1           (41,4          (82,5
COLLECTED SERVING FEES                                                 101,93           103,5         205,45

Prepayment Interest Shortfall                                             1,4              5,            6,8

Total Advanced Interest                                                807,21           844,2      1,651,463

Current Nonrecoverable Advances                                                        279.41         289.28

Unreimbursed Delq / Servicing Advances Paid to Servicer
</TABLE>
<TABLE>
<CAPTION>
Additional Collateral Information                               Adjustable        Fixed           Total
<S>           <C>             <C>             <C>             <C>            <C>             <C>

Weighted Average Coupon Next                                        9.866038%      10.188772%     10.031397%
</TABLE>
<TABLE>
Delinquency Report - Total
<CAPTION>
                                  Current        1 Payment      2 Payments     3+ Payments        Total
<S>           <C>             <C>             <C>             <C>            <C>             <C>
DELINQUENT    Balance                               18,676,527      5,045,443        2,196,12    25,918,100.
              % Balance                                  2.71%          0.73%           0.32%          3.76%
              # Loans
              % # Loans                                  3.20%          0.79%           0.52%          4.51%
FORECLOSURE   Balance                    533,3           205,2      1,093,543      20,508,959    22,341,158.
              % Balance                  0.08%           0.03%          0.16%           2.97%          3.24%
              # Loans
              % # Loans                  0.07%           0.03%          0.13%           3.11%          3.34%
BANKRUPTCY    Balance                 2,487,45           639,1         511,72        7,040,44    10,678,738.
              % Balance                  0.36%           0.09%          0.07%           1.02%          1.54%
              # Loans
              % # Loans                  0.35%           0.11%          0.07%           1.14%          1.67%
REO           Balance                                                                1,741,24      1,741,248
              % Balance                  0.00%           0.00%          0.00%           0.25%          0.25%
              # Loans
              % # Loans                  0.00%           0.00%          0.00%           0.28%          0.28%
TOTAL         Balance                 3,020,83      19,520,922      6,650,713      31,486,777    60,679,246.
              % Balance                  0.44%           2.83%          0.96%           4.56%          8.79%
              # Loans
              % # Loans                  0.42%           3.34%          0.99%           5.05%          9.80%
Note: Current=0-29 days, 1 payment=30-59 days, 2 payments=60-89 days, 3+payments=90+
</TABLE>
<TABLE>
Delinquency Report - Fixed Group
<CAPTION>
                                  Current        1 Payment      2 Payments     3+ Payments        Total
<S>           <C>             <C>             <C>             <C>            <C>             <C>
DELINQUENT    Balance                                 8,486,22      1,924,330        1,417,82    11,828,381.
              % Balance                                  2.40%          0.54%           0.40%          3.34%
              # Loans
              % # Loans                                  2.81%          0.65%           0.62%          4.08%
FORECLOSURE   Balance                    205,0            66,1         147,86        8,431,76      8,850,909
              % Balance                  0.06%           0.02%          0.04%           2.38%          2.50%
              # Loans
              % # Loans                  0.05%           0.02%          0.05%           2.51%          2.63%
BANKRUPTCY    Balance                 1,570,67           233,0         177,25        3,179,08      5,160,073
              % Balance                  0.44%           0.07%          0.05%           0.90%          1.46%
              # Loans
              % # Loans                  0.37%           0.07%          0.07%           0.95%          1.46%
REO           Balance                                                 -                 920,9         920,98
              % Balance                  0.00%           0.00%          0.00%           0.26%          0.26%
              # Loans                                                   -
              % # Loans                  0.00%           0.00%          0.00%           0.25%          0.25%
TOTAL         Balance                 1,775,76        8,785,47      2,249,452      13,949,651    26,760,349.
              % Balance                  0.50%           2.49%          0.63%           3.94%          7.56%
              # Loans
              % # Loans                  0.42%           2.90%          0.77%           4.33%          8.42%
Note: Current=0-29 days, 1 payment=30-59 days, 2 payments=60-89 days, 3+payments=90+
</TABLE>
<TABLE>
Delinquency Report - Adjustable Group
<CAPTION>
                                  Current        1 Payment      2 Payments     3+ Payments        Total
<S>           <C>             <C>             <C>             <C>            <C>             <C>
DELINQUENT    Balance                               10,190,298      3,121,112           778,3    14,089,718.
              % Balance                                  3.03%          0.93%           0.23%          4.19%
              # Loans
              % # Loans                                  3.79%          1.00%           0.38%          5.17%
FORECLOSURE   Balance                    328,2           139,0         945,68      12,077,194    13,490,248.
              % Balance                  0.10%           0.04%          0.28%           3.59%          4.01%
              # Loans
              % # Loans                  0.11%           0.05%          0.24%           4.03%          4.43%
BANKRUPTCY    Balance                    916,7           406,0         334,46        3,861,36      5,518,665
              % Balance                  0.27%           0.12%          0.10%           1.15%          1.64%
              # Loans
              % # Loans                  0.32%           0.16%          0.08%           1.43%          1.99%
REO           Balance                                                                   820,2         820,26
              % Balance                  0.00%           0.00%          0.00%           0.24%          0.24%
              # Loans
              % # Loans                  0.00%           0.00%          0.00%           0.32%          0.32%
TOTAL         Balance                 1,245,06      10,735,443      4,401,261      17,537,126    33,918,897.
              % Balance                  0.37%           3.19%          1.31%           5.21%         10.08%
              # Loans
              % # Loans                  0.43%           4.00%          1.32%           6.16%         11.91%
Note: Current=0-29 days, 1 payment=30-59 days, 2 payments=60-89 days, 3+payments=90+
</TABLE>
<TABLE>
Prepayment Report - Voluntary Prepayments
<CAPTION>
Voluntary Prepayments                                           Adjustable        Fixed           Total
<S>           <C>             <C>             <C>             <C>            <C>             <C>
Current
Number of Paid in Full Loans                                               87             113            200
Number of Repurchased Loans
Total Number of Loans Prepaid in Full                                      87             113            200

Paid in Full Balance                                              10,064,587.        6,523,08    16,587,670.
Repurchase Loans Balance
Curtailments Amount
Total Prepayment Amount                                           10,064,587.        6,523,08    16,587,670.

Cumulative
Number of Paid in Full Loans                                              580             717           1297
Number of Repurchased Loans                                                 1               3              4
Total Number of Loans Prepaid in Full                                     581             720           1301

Paid in Full Balance                                              60,373,764.      40,740,666   101,114,431.
Repurchased Loans Balance                                                 5,5           134,0         139,62
Curtailments Amount                                                     (24,2             (7,          (31,4
Total Prepayment Amount                                           60,355,136.      40,867,455   101,222,591.

SPACE INTENTIONALLY LEFT BLANK
</TABLE>
<TABLE>
Prepayment Report - Voluntary Prepayments
<CAPTION>
Voluntary Prepayment Rates                                      Adjustable        Fixed           Total
<S>           <C>             <C>             <C>             <C>            <C>             <C>
SMM                                                                     2.90%           1.81%          2.35%
3 Months Average SMM                                                    2.47%           1.56%          2.01%
12 Months Average SMM
Average SMM Since Cut-Off                                               1.82%           1.21%          1.51%

CPR                                                                    29.78%          19.69%         24.79%
3 Months Average CPR                                                   25.88%          17.20%         21.58%
12 Months Average CPR
Average CPR Since Cut-Off                                              19.77%          13.57%         16.69%

PSA                                                                  1294.66%         869.03%       1086.20%
3 Months Average PSA Approximation                                   1229.79%         831.61%       1034.64%
12 Months Average PSA Approximation
Average PSA Since Cut-Off Approximation                              1298.05%         916.95%       1111.90%
</TABLE>
<TABLE>
Realized Loss Report - Collateral
<CAPTION>
Collateral Realized Losses                                      Adjustable        Fixed           Total
<S>           <C>             <C>             <C>             <C>            <C>             <C>
Current
Number of Loan Liquidated
Collateral Realized Loss / (Gain) Amount                                  1,0                            1,0
Net Liquidation Proceeds                                                 42,9                           42,9

Cumulative
Number of Loans Liquidated
Collateral Realized Loss / (Gain) Amount                                  1,0                            1,0
Net Liquidation Proceeds                                               404,01                         404,01

Note: Collateral realized losses may include adjustments to loans liquidated in prior periods.

SPACE INTENTIONALLY LEFT BLANK
</TABLE>
<TABLE>
Realized Loss Report - Collateral
<CAPTION>
Default Speeds                                                  Adjustable        Fixed           Total
<S>           <C>             <C>             <C>             <C>            <C>             <C>
MDR                                                                     0.01%           0.00%          0.01%
3 Months Average MDR                                                    0.03%           0.00%          0.02%
12 Months Average MDR
Average MDR Since Cut-Off                                               0.01%           0.00%          0.01%

CDR                                                                     0.15%           0.00%          0.07%
3 Months Average CDR                                                    0.39%           0.00%          0.19%
12 Months Average CDR
Average CDR Since Cut-Off                                               0.15%           0.00%          0.07%

SDA                                                                     0.66%           0.00%          0.33%
3 Months Average SDA Approximation                                      1.83%           0.00%          0.91%
12 Months Average SDA Approximation
Average SDA Since Cut-Off Approximation                                 0.98%           0.00%          0.49%

Loss Severity Approximation for Current Period                          2.36%                          2.36%
3 Months Average Loss Severity Approximation                            0.79%                          0.79%
12 Months Average Loss Severity Approximation
Average Loss Severity Approximation Since Cut-Off                       0.59%                          0.59%
</TABLE>
<TABLE>
Triggers, Adj. Rate Cert. And Miscellaneous Report
<CAPTION>
Trigger Events                                                  Adjustable        Fixed           Total
<S>           <C>             <C>             <C>             <C>            <C>             <C>
Has Servicer Termination Loss Trigger Occurred?                                                          No
</TABLE>
<TABLE>
<CAPTION>
Adjustable Rate Certificate Information                         Adjustable        Fixed           Total
<S>           <C>             <C>             <C>             <C>            <C>             <C>
Next Pass-Through Rates for Adjustable Rate Certificates
Class A-5                                                                                          6.730000%
Class A-7                                                                                          6.751250%
</TABLE>
<TABLE>
<CAPTION>
Additional Information                                          Adjustable        Fixed           Total
<S>           <C>             <C>             <C>             <C>            <C>             <C>
CLASS A-7 SUPPLEMENTAL INTEREST ACCOUNT

Class A-7 Supplemental Interest Amount
Class A-7 Supplemental Interest Shortfall Carry-Forward Amount
Class A-7 Supplemental Interest Shortfall Amount
Deposit to C1 A-7 Supp Int Acct (Class B Distribution)
Payment to Supplemental interest Right
Class A-7 Supplemental Interest Account Ending Balance
</TABLE>