|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: ORION ACQUISITION CORP II, DEF 14A, 1998-12-08 |
Next: FIRST UNION RESIDENTIAL SECURITIZATION TRANSACTIONS INC, 8-K, 1998-12-08 |
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D. C. 20549
Form 8-K
Current Report Pursuant to Section 13 or 15(d) of
The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): November 25, 1998
FIRST UNION RESIDENTIAL SECURITIZATION TRANSACTIONS, INC.
Mortgage Pass-Through Certificates, Series 1998-A Trust
North Carolina (governing law of 333-03574 52-2101235
Pooling and Servicing Agreement) (Commission 52-2101236
(State or other File Number) IRS EIN
jurisdiction
c/o Norwest Bank Minnesota, N.A.
11000 Broken Land Parkway 21044
Columbia, Maryland (Zip Code)
(Address of principal executive offices)
Registrant's telephone number, including area code: (410) 884-2000
(Former name or former address, if changed since last report)
ITEM 5. Other Events
On November 25, 1998 a distribution was made to holders of FIRST UNION
RESIDENTIAL SECURITIZATION TRANSACTIONS, INC., Mortgage Pass-Through
Certificates, Series 1998-A Trust.
ITEM 7. Financial Statements and Exhibits
(c) Exhibits furnished in accordance with Item 601(a) of
Regulation S-K
Exhibit Number Description
Monthly report distributed to holders of
EX-99.1 Mortgage Pass-Through Certificates, Series
1998-A Trust, relating to the November 25,
1998 distribution.
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
FIRST UNION RESIDENTIAL SECURITIZATION TRANSACTIONS, INC.
Mortgage Pass-Through Certificates, Series 1998-A Trust
By: Norwest Bank Minnesota, N.A., as Trustee
By: /s/ Sherri J. Sharps, Vice President
By: Sherri J. Sharps, Vice President
Date: 12/07/1998
INDEX TO EXHIBITS
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through
Certificates, Series 1998-A Trust, relating to the November 25,
1998 distribution.
<TABLE>
<CAPTION>
First Union Residential Securitization Transac
Mortgage Pass-Through Certificates
Record Date: 10/30/1998
Distribution Date: 11/25/1998
FURST Series: 1998-A
Contact: Customer Service
Norwest Bank Minnesota, N.A.
Securities Administration Services
7485 New Horizon Way
Frederick, MD 21703
Telephone: (301) 846-8130
Fax: (301) 846-8152
Certificateholder Distribution Summary
Certificate Certificate Beginning
Class Pass-Through Certificate Interest Principal
Class CUSIP Description Rate Balance Distribution Distribution
<S> <C> <C> <C> <C> <C> <C>
SA-1 337403AK5 SEQ 7.00000% 43,134,386.14 251,617.25 2,001,465.51
SA-2 337403AL3 SEQ 6.90000% 66,088,076.67 380,006.44 3,066,532.71
SA-3 337403AM1 SEQ 7.00000% 9,700,000.00 56,583.33 0.00
SA-4 337403AN9 SEQ 7.00000% 15,114,728.49 88,169.25 23,570.16
SA-5 337403AP4 IO 7.00000% 0.00 5,507.34 0.00
SA-X 337403AQ2 IO 0.56975% 0.00 67,090.53 0.00
A-1 337403AR0 SEQ 6.87000% 109,481,192.59 626,779.82 4,864,830.25
A-2 337403AS8 SEQ 7.00000% 19,168,000.00 111,813.33 0.00
A-3 337403AT6 SEQ 7.00000% 18,130,000.00 105,758.33 0.00
A-4 337403AU3 SEQ 7.00000% 9,500,000.00 55,416.67 0.00
A-5 337403AV1 SEQ 7.00000% 2,700,000.00 15,750.00 0.00
A-6 337403AW9 IO 7.00000% 0.00 11,860.46 0.00
A-7 337403AX7 SEQ 7.50000% 2,500,000.00 15,625.00 0.00
AX 337403AY5 IO 0.46989% 0.00 66,513.31 0.00
R-I 337403BF5 R 7.00000% 0.00 0.00 0.00
R-II 337403BG3 R 7.00000% 0.00 0.00 0.00
M 337403AZ2 MEZ 7.00000% 7,651,388.69 44,633.10 8,740.88
B-1 337403BA6 SUB 7.00000% 2,956,217.93 17,244.60 3,377.16
B-2 337403BB4 SUB 7.00000% 2,086,742.01 12,172.66 2,383.88
B-3 337403BC2 SUB 7.00000% 1,217,266.09 7,100.72 1,390.59
B-4 337403BD0 SUB 7.00000% 695,580.34 4,057.55 794.63
B-5 337403BE8 SUB 7.00000% 1,043,372.80 6,086.34 1,191.94
Totals 311,166,951.75 1,949,786.03 9,974,277.71
</TABLE>
<TABLE>
<CAPTION>
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<S> <C> <C> <C> <C>
SA-1 0.00 41,132,920.63 2,253,082.76 0.00
SA-2 0.00 63,021,543.96 3,446,539.15 0.00
SA-3 0.00 9,700,000.00 56,583.33 0.00
SA-4 0.00 15,091,158.33 111,739.41 0.00
SA-5 0.00 0.00 5,507.34 0.00
SA-X 0.00 0.00 67,090.53 0.00
A-1 0.00 104,616,362.34 5,491,610.07 0.00
A-2 0.00 19,168,000.00 111,813.33 0.00
A-3 0.00 18,130,000.00 105,758.33 0.00
A-4 0.00 9,500,000.00 55,416.67 0.00
A-5 0.00 2,700,000.00 15,750.00 0.00
A-6 0.00 0.00 11,860.46 0.00
A-7 0.00 2,500,000.00 15,625.00 0.00
AX 0.00 0.00 66,513.31 0.00
R-I 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00
M 0.00 7,642,647.81 53,373.98 0.00
B-1 0.00 2,952,840.77 20,621.76 0.00
B-2 0.00 2,084,358.13 14,556.54 0.00
B-3 0.00 1,215,875.49 8,491.31 0.00
B-4 0.00 694,785.71 4,852.18 0.00
B-5 0.00 1,042,180.86 7,278.28 0.00
Totals 0.00 301,192,674.03 11,924,063.74 0.00
<FN>
All distributions required by the Pooling and Servicing Agreement have been calculated by the
Certificate Administrator on behalf of the Trustee.
Edward M. Frere, Jr.
Vice President, Norwest Bank Minnesota, N.A.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal Realized
Class Amount Balance Distribution Distribution Accretion Loss (1)
<S> <C> <C> <C> <C> <C> <C>
SA-1 51,614,813.00 43,134,386.14 82,164.46 1,919,301.05 0.00 0.00
SA-2 79,081,309.00 66,088,076.67 125,887.75 2,940,644.96 0.00 0.00
SA-3 9,700,000.00 9,700,000.00 0.00 0.00 0.00 0.00
SA-4 15,253,691.00 15,114,728.49 967.61 22,602.55 0.00 0.00
SA-5 0.00 0.00 0.00 0.00 0.00 0.00
SA-X 0.00 0.00 0.00 0.00 0.00 0.00
A-1 126,652,919.00 109,481,192.59 126,093.35 4,738,736.90 0.00 0.00
A-2 19,168,000.00 19,168,000.00 0.00 0.00 0.00 0.00
A-3 18,130,000.00 18,130,000.00 0.00 0.00 0.00 0.00
A-4 9,500,000.00 9,500,000.00 0.00 0.00 0.00 0.00
A-5 2,700,000.00 2,700,000.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00 0.00
A-7 2,500,000.00 2,500,000.00 0.00 0.00 0.00 0.00
AX 0.00 0.00 0.00 0.00 0.00 0.00
R-I 50.00 0.00 0.00 0.00 0.00 0.00
R-II 50.00 0.00 0.00 0.00 0.00 0.00
M 7,701,171.00 7,651,388.69 8,740.88 0.00 0.00 0.00
B-1 2,975,452.00 2,956,217.93 3,377.16 0.00 0.00 0.00
B-2 2,100,319.00 2,086,742.01 2,383.88 0.00 0.00 0.00
B-3 1,225,186.00 1,217,266.09 1,390.59 0.00 0.00 0.00
B-4 700,106.00 695,580.34 794.63 0.00 0.00 0.00
B-5 1,050,161.64 1,043,372.80 1,191.94 0.00 0.00 0.00
Totals 350,053,227.64 311,166,951.75 352,992.25 9,621,285.46 0.00 0.00
<FN>
(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement (continued)
Total Ending Ending Total
Principal Certificate Certificate Principal
Class Reduction Balance Percentage Distribution
<S> <C> <C> <C> <C>
SA-1 2,001,465.51 41,132,920.63 0.79692085 2,001,465.51
SA-2 3,066,532.71 63,021,543.96 0.79692085 3,066,532.71
SA-3 0.00 9,700,000.00 1.00000000 0.00
SA-4 23,570.16 15,091,158.33 0.98934470 23,570.16
SA-5 0.00 0.00 0.00000000 0.00
SA-X 0.00 0.00 0.00000000 0.00
A-1 4,864,830.25 104,616,362.34 0.82600830 4,864,830.25
A-2 0.00 19,168,000.00 1.00000000 0.00
A-3 0.00 18,130,000.00 1.00000000 0.00
A-4 0.00 9,500,000.00 1.00000000 0.00
A-5 0.00 2,700,000.00 1.00000000 0.00
A-6 0.00 0.00 0.00000000 0.00
A-7 0.00 2,500,000.00 1.00000000 0.00
AX 0.00 0.00 0.00000000 0.00
R-I 0.00 0.00 0.00000000 0.00
R-II 0.00 0.00 0.00000000 0.00
M 8,740.88 7,642,647.81 0.99240074 8,740.88
B-1 3,377.16 2,952,840.77 0.99240074 3,377.16
B-2 2,383.88 2,084,358.13 0.99240074 2,383.88
B-3 1,390.59 1,215,875.49 0.99240074 1,390.59
B-4 794.63 694,785.71 0.99240074 794.63
B-5 1,191.94 1,042,180.86 0.99240043 1,191.94
Totals 9,974,277.71 301,192,674.03 0.86041965 9,974,277.71
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Factors Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal
Class (2) Amount Balance Distribution Distribution Accretion
<S> <C> <C> <C> <C> <C>
SA-1 51,614,813.00 835.69780908 1.59187751 37.18508193 0.00000000
SA-2 79,081,309.00 835.69780907 1.59187742 37.18508200 0.00000000
SA-3 9,700,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
SA-4 15,253,691.00 990.88990920 0.06343448 1.48177579 0.00000000
SA-5 0.00 0.00000000 0.00000000 0.00000000 0.00000000
SA-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000
A-1 126,652,919.00 864.41902369 0.99558187 37.41514161 0.00000000
A-2 19,168,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-3 18,130,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-4 9,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-5 2,700,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-6 0.00 0.00000000 0.00000000 0.00000000 0.00000000
A-7 2,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000
R-I 50.00 0.00000000 0.00000000 0.00000000 0.00000000
R-II 50.00 0.00000000 0.00000000 0.00000000 0.00000000
M 7,701,171.00 993.53574801 1.13500661 0.00000000 0.00000000
B-1 2,975,452.00 993.53574852 1.13500739 0.00000000 0.00000000
B-2 2,100,319.00 993.53574862 1.13500854 0.00000000 0.00000000
B-3 1,225,186.00 993.53574886 1.13500318 0.00000000 0.00000000
B-4 700,106.00 993.53575030 1.13501384 0.00000000 0.00000000
B-5 1,050,161.64 993.53543327 1.13500623 0.00000000 0.00000000
<FN>
(2) per $1000 denomination
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Factors Statement (continued)
Total Ending Ending Total
Realized Principal Certificate Certificate Principal
Class Loss (3) Reduction Balance Percentage Distribution
<S> <C> <C> <C> <C> <C>
SA-1 0.00000000 38.77695944 796.92084964 0.79692085 38.77695944
SA-2 0.00000000 38.77695942 796.92084965 0.79692085 38.77695942
SA-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
SA-4 0.00000000 1.54521027 989.34469893 0.98934470 1.54521027
SA-5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
SA-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-1 0.00000000 38.41072348 826.00830021 0.82600830 38.41072348
A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
M 0.00000000 1.13500661 992.40074139 0.99240074 1.13500661
B-1 0.00000000 1.13500739 992.40074113 0.99240074 1.13500739
B-2 0.00000000 1.13500854 992.40074008 0.99240074 1.13500854
B-3 0.00000000 1.13500318 992.40073752 0.99240074 1.13500318
B-4 0.00000000 1.13501384 992.40073646 0.99240074 1.13501384
B-5 0.00000000 1.13500623 992.40042704 0.99240043 1.13500623
<FN>
(3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses
Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class Amount Rate Balance Interest Shortfall Shortfall
<S> <C> <C> <C> <C> <C> <C>
SA-1 51,614,813.00 7.00000% 43,134,386.14 251,617.25 0.00 0.00
SA-2 79,081,309.00 6.90000% 66,088,076.67 380,006.44 0.00 0.00
SA-3 9,700,000.00 7.00000% 9,700,000.00 56,583.33 0.00 0.00
SA-4 15,253,691.00 7.00000% 15,114,728.49 88,169.25 0.00 0.00
SA-5 0.00 7.00000% 944,115.38 5,507.34 0.00 0.00
SA-X 0.00 0.56975% 141,304,663.14 67,090.53 0.00 0.00
A-1 126,652,919.00 6.87000% 109,481,192.59 626,779.83 0.00 0.00
A-2 19,168,000.00 7.00000% 19,168,000.00 111,813.33 0.00 0.00
A-3 18,130,000.00 7.00000% 18,130,000.00 105,758.33 0.00 0.00
A-4 9,500,000.00 7.00000% 9,500,000.00 55,416.67 0.00 0.00
A-5 2,700,000.00 7.00000% 2,700,000.00 15,750.00 0.00 0.00
A-6 0.00 7.00000% 2,033,222.15 11,860.46 0.00 0.00
A-7 2,500,000.00 7.50000% 2,500,000.00 15,625.00 0.00 0.00
AX 0.00 0.46989% 169,862,288.60 66,513.31 0.00 0.00
R-I 50.00 7.00000% 0.00 0.00 0.00 0.00
R-II 50.00 7.00000% 0.00 0.00 0.00 0.00
M 7,701,171.00 7.00000% 7,651,388.69 44,633.10 0.00 0.00
B-1 2,975,452.00 7.00000% 2,956,217.93 17,244.60 0.00 0.00
B-2 2,100,319.00 7.00000% 2,086,742.01 12,172.66 0.00 0.00
B-3 1,225,186.00 7.00000% 1,217,266.09 7,100.72 0.00 0.00
B-4 700,106.00 7.00000% 695,580.34 4,057.55 0.00 0.00
B-5 1,050,161.64 7.00000% 1,043,372.80 6,086.34 0.00 0.00
Totals 350,053,227.64 1,949,786.04 0.00 0.00
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (4) Distribution Shortfall Balance
<S> <C> <C> <C> <C> <C>
SA-1 0.00 0.00 251,617.25 0.00 41,132,920.63
SA-2 0.00 0.00 380,006.44 0.00 63,021,543.96
SA-3 0.00 0.00 56,583.33 0.00 9,700,000.00
SA-4 0.00 0.00 88,169.25 0.00 15,091,158.33
SA-5 0.00 0.00 5,507.34 0.00 900,307.77
SA-X 0.00 0.00 67,090.53 0.00 136,201,761.75
A-1 0.00 0.00 626,779.82 0.00 104,616,362.34
A-2 0.00 0.00 111,813.33 0.00 19,168,000.00
A-3 0.00 0.00 105,758.33 0.00 18,130,000.00
A-4 0.00 0.00 55,416.67 0.00 9,500,000.00
A-5 0.00 0.00 15,750.00 0.00 2,700,000.00
A-6 0.00 0.00 11,860.46 0.00 1,942,875.30
A-7 0.00 0.00 15,625.00 0.00 2,500,000.00
AX 0.00 0.00 66,513.31 0.00 164,990,912.29
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 0.00 0.00 44,633.10 0.00 7,642,647.81
B-1 0.00 0.00 17,244.60 0.00 2,952,840.77
B-2 0.00 0.00 12,172.66 0.00 2,084,358.13
B-3 0.00 0.00 7,100.72 0.00 1,215,875.49
B-4 0.00 0.00 4,057.55 0.00 694,785.71
B-5 0.00 0.00 6,086.34 0.00 1,042,180.86
Totals 0.00 0.00 1,949,786.03 0.00
<FN>
(4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Factors Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class (5) Amount Rate Balance Interest Shortfall Shortfall
<S> <C> <C> <C> <C> <C> <C>
SA-1 51,614,813.00 7.00000% 835.69780908 4.87490384 0.00000000 0.00000000
SA-2 79,081,309.00 6.90000% 835.69780907 4.80526239 0.00000000 0.00000000
SA-3 9,700,000.00 7.00000% 1000.00000000 5.83333299 0.00000000 0.00000000
SA-4 15,253,691.00 7.00000% 990.88990920 5.78019117 0.00000000 0.00000000
SA-5 0.00 7.00000% 835.69780502 4.87490411 0.00000000 0.00000000
SA-X 0.00 0.56975% 866.98380811 0.41163824 0.00000000 0.00000000
A-1 126,652,919.00 6.87000% 864.41902369 4.94879893 0.00000000 0.00000000
A-2 19,168,000.00 7.00000% 1000.00000000 5.83333316 0.00000000 0.00000000
A-3 18,130,000.00 7.00000% 1000.00000000 5.83333315 0.00000000 0.00000000
A-4 9,500,000.00 7.00000% 1000.00000000 5.83333368 0.00000000 0.00000000
A-5 2,700,000.00 7.00000% 1000.00000000 5.83333333 0.00000000 0.00000000
A-6 0.00 7.00000% 864.41902398 5.04244323 0.00000000 0.00000000
A-7 2,500,000.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000
AX 0.00 0.46989% 908.01930999 0.35555490 0.00000000 0.00000000
R-I 50.00 7.00000% 0.00000000 0.00000000 0.00000000 0.00000000
R-II 50.00 7.00000% 0.00000000 0.00000000 0.00000000 0.00000000
M 7,701,171.00 7.00000% 993.53574801 5.79562511 0.00000000 0.00000000
B-1 2,975,452.00 7.00000% 993.53574852 5.79562366 0.00000000 0.00000000
B-2 2,100,319.00 7.00000% 993.53574862 5.79562438 0.00000000 0.00000000
B-3 1,225,186.00 7.00000% 993.53574886 5.79562613 0.00000000 0.00000000
B-4 700,106.00 7.00000% 993.53575030 5.79562238 0.00000000 0.00000000
B-5 1,050,161.64 7.00000% 993.53543327 5.79562209 0.00000000 0.00000000
<FN>
(5) per $1000 denomination
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Factors Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (6) Distribution Shortfall Balance
<S> <C> <C> <C> <C> <C>
SA-1 0.00000000 0.00000000 4.87490384 0.00000000 796.92084964
SA-2 0.00000000 0.00000000 4.80526239 0.00000000 796.92084965
SA-3 0.00000000 0.00000000 5.83333299 0.00000000 1000.00000000
SA-4 0.00000000 0.00000000 5.78019117 0.00000000 989.34469893
SA-5 0.00000000 0.00000000 4.87490411 0.00000000 796.92084587
SA-X 0.00000000 0.00000000 0.41163824 0.00000000 835.67462990
A-1 0.00000000 0.00000000 4.94879885 0.00000000 826.00830021
A-2 0.00000000 0.00000000 5.83333316 0.00000000 1000.00000000
A-3 0.00000000 0.00000000 5.83333315 0.00000000 1000.00000000
A-4 0.00000000 0.00000000 5.83333368 0.00000000 1000.00000000
A-5 0.00000000 0.00000000 5.83333333 0.00000000 1000.00000000
A-6 0.00000000 0.00000000 5.04244323 0.00000000 826.00829945
A-7 0.00000000 0.00000000 6.25000000 0.00000000 1000.00000000
AX 0.00000000 0.00000000 0.35555490 0.00000000 881.97878156
R-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
M 0.00000000 0.00000000 5.79562511 0.00000000 992.40074139
B-1 0.00000000 0.00000000 5.79562366 0.00000000 992.40074113
B-2 0.00000000 0.00000000 5.79562438 0.00000000 992.40074008
B-3 0.00000000 0.00000000 5.79562613 0.00000000 992.40073752
B-4 0.00000000 0.00000000 5.79562238 0.00000000 992.40073646
B-5 0.00000000 0.00000000 5.79562209 0.00000000 992.40042704
<FN>
(6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless
Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
CERTIFICATE ACCOUNT
<S> <C>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 12,017,027.79
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 0.00
Realized Losses 0.00
Total Deposits 12,017,027.79
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 94,005.70
Payment of Interest and Principal 11,923,022.09
Total Withdrawals (Pool Distribution Amount) 12,017,027.79
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 0.00
Servicing Fee Support 0.00
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 91,315.63
Trustee Fee 2,593.06
Spread 1 Fee 97.01
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 94,005.70
</TABLE>
<TABLE>
<CAPTION>
OTHER ACCOUNTS
Beginning Current Current Ending
Account Type Balance Withdrawals Deposits Balance
<S> <C> <C> <C> <C>
Capitalized Interest Account 0.00 0.00 0.00 0.00
Prefunding Account 0.00 0.00 0.00 0.00
A7 Interest Reserve Account 6,250.05 1,041.67 0.00 5,208.38
</TABLE>
<TABLE>
<CAPTION>
DELINQUENCY STATUS
Percentage Delinquent
Based On
Current Unpaid
Number Principal Number Unpaid
Of Loans Balance Of Loans Balance
<S> <C> <C> <C> <C>
30 Days 16 4,173,286.28 1.694915% 1.385587%
60 Days 1 238,754.77 0.105932% 0.079270%
90+ Days 1 247,557.68 0.105932% 0.082192%
Foreclosure 0 0.00 0.000000% 0.000000%
REO 0 0.00 0.000000% 0.000000%
Totals 18 4,659,598.73 1.906780% 1.547049%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 0.00
Cumulative Realized Losses - Includes Interest Shortfall 0.00
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 2,059,905.10
</TABLE>
<TABLE>
<CAPTION>
SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE
Current Next
Original $ Original % Current $ Current % Class% Prepayment%
<S> <C> <C> <C> <C> <C> <C> <C>
Class M 8,051,224.64 2.30000012% 7,990,040.96 2.65280057% 2.537461% 48.888889%
Class B-1 5,075,772.64 1.45000024% 5,037,200.19 1.67241790% 0.980383% 18.888886%
Class B-2 2,975,453.64 0.85000034% 2,952,842.06 0.98038310% 0.692035% 13.333331%
Class B-3 1,750,267.64 0.50000043% 1,736,966.57 0.57669615% 0.403687% 7.777776%
Class B-4 1,050,161.64 0.30000056% 1,042,180.86 0.34601800% 0.230678% 4.444442%
Class B-5 0.00 0.00000000% 0.00 0.00000000% 0.346018% 6.666677%
<FN>
Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure
</FN>
</TABLE>
<TABLE>
<CAPTION>
CREDIT ENHANCEMENT
Original $ Original % Current $ Current %
<S> <C> <C> <C> <C>
Bankruptcy 100,000.00 0.02856708% 100,000.00 0.03320134%
Fraud 3,500,532.00 0.99999992% 3,500,532.00 1.16222349%
Special Hazard 2,941,436.00 0.84028250% 2,941,436.00 0.97659613%
<FN>
Limit of Subordinate's Exposure to Certain Types of Losses
</FN>
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Fixed 30 Year
Weighted Average Gross Coupon 7.877765%
Weighted Average Net Coupon 7.515237%
Weighted Average Pass-Through Rate 7.000000%
Weighted Average Maturity(Stepdown Calculation ) 295
Begin Scheduled Collateral Loan Count 974
Number Of Loans Paid In Full 30
End Scheduled Collateral Loan Count 944
Begining Scheduled Collateral Balance 311,166,951.74
Ending Scheduled Collateral Balance 301,192,674.04
Ending Actual Collateral Balance at 30-Oct-1998 301,512,005.17
Monthly P &I Constant 2,395,742.33
Class A Optimal Amount 11,814,889.70
Ending Scheduled Balance for Premium Loans 301,192,674.04
Unpaid Principal Balance Of Outstanding Mortgage Loans
With Original LTV:
Less Than Or Equal To 80% 257,186,392.07
Greater Than 80%, less than or equal to 85% 10,297,942.00
Greater than 85%, less than or equal to 95% 30,632,131.32
Greater than 95% 3,395,539.78
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
</TABLE>
<TABLE>
<CAPTION>
Group Level Collateral Statement
<S> <C>
Group ID 1 2
Collateral Description Fixed 30 Year Fixed 30 Year
Weighted Average Coupon Rate 7.953043 7.815143
Weighted Average Net Rate 7.569752 7.469886
Weighted Average Maturity 261.00 334.00
Beginning Loan Count 499 475
Loans Paid In Full 17 13
Ending Loan Count 482 462
Beginning Scheduled Balance 141,304,663.14 169,862,288.60
Ending scheduled Balance 136,201,761.75 164,990,912.29
Record Date 10/30/1998 10/30/1998
Principal And Interest Constant 1,156,854.54 1,238,887.79
Scheduled Principal 220,352.83 132,639.41
Unscheduled Principal 4,882,548.56 4,738,736.90
Scheduled Interest 936,501.71 1,106,248.38
Servicing Fees 43,956.44 47,359.19
Master Servicing Fees 0.00 0.00
Trustee Fee 1,177.54 1,415.52
FRY Amount 0.00 0.00
Special Hazard Fee 0.00 0.00
Other Fee 0.00 0.00
Pool Insurance Fee 0.00 0.00
Spread Fee 1 0.00 97.01
Spread Fee 2 0.00 0.00
Spread Fee 3 0.00 0.00
Net Interest 891,367.73 1,057,376.66
Realized Loss Amount 0.00 0.00
Cumulative Realized Loss 0.00 0.00
</TABLE>
<TABLE>
<CAPTION> Delinquency Status By Groups
<S> <C> <C> <C> <C> <C> <C>
Group
30 Days 60 Days 90 + Days Foreclosure REO Bankruptc
1 Principal Balance 2,076,133.94 238,754.97 0.00 0.00 0.00 0.00
Percentage Of Balanc 1.524% 0.175% 0.000% 0.000% 0.000% 0.000%
Loan Count 8 1 0 0 0 0
Percentage Of Loans 1.660% 0.207% 0.000% 0.000% 0.000% 0.000%
2 Principal Balance 2,536,028.83 259,052.68 247,557.68 0.00 0.00 0.00
Percentage Of Balanc 1.537% 0.157% 0.150% 0.000% 0.000% 0.000%
Loan Count 8 1 1 0 0 0
Percentage Of Loans 1.732% 0.216% 0.216% 0.000% 0.000% 0.000%
</TABLE>
|
|