<PAGE>
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
September 15, 1998
Date of Report (Date of Earliest Event Reported)
Headlands Mortgage Securities Inc.
(as Sponsor of the Headlands Home Equity Loan Trust
1998-1 Revolving Home Equity Loan Asset-Backed Notes, Series 1998-1)
HEADLANDS MORTGAGE SECURITIES INC.
----------------------------------
(Exact Name of Registrant as Specified in Its Charter)
Delaware 333-28031-2 68-0397342
-------- ----------- ----------
(State or Other Jurisdiction (Commission File (I.R.S. Employer
of Incorporation) Number) Identification No.)
1100 Larkspur Landing Circle, Suite 101, Larkspur, CA 94939
-----------------------------------------------------------
(Address of Principal Executive Offices)
(415) 461-6790
--------------
(Registrant's Telephone Number,
Including Area Code)
Not Applicable
--------------
(Former Name or Former Address, if Changed Since Last Report)
<PAGE>
INFORMATION TO BE INCLUDED IN THE REPORT
Item 5. Other Events
Headlands Mortgage Securities Inc. (the "Company") has
previously registered the offer and sale of the Headlands
Home Equity Loan Trust 1998-1 Revolving Home Equity Loan
Asset-Backed Notes Series, 1998-1 (the "Series 1998-1
Notes").
The following exhibit which relates specifically to the
Series 1998-1 Notes is included with this Current Report:
Item 7(c). Exhibits
10.1 Monthly Payment Date Statement distributed
to holders of Series 1998-1 Notes dated
September 15, 1998.
<PAGE>
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
Date: September 17, 1998
HEADLANDS MORTGAGE SECURITIES INC.
By: /s/ Gilbert J. MacQuarrie
----------------------------------------
Gilbert J. MacQuarrie
Vice President, Treasurer and Secretary
(Principal Financial Officer
and Principal Accounting Officer)
<PAGE>
EXHIBIT INDEX
Exhibit Number Page Number
10.1 Monthly Payment Date Statement distributed to holders
of Series 1998-1 Notes dated September 15, 1998..........................5
<PAGE>
Exhibit 10.1
<TABLE>
<CAPTION>
===================================================================================================
HEADLANDS MORTGAGE Statement to Noteholders
===================================================================================================
<S> <C> <C>
Revolving Home LIBOR: 5.64063% Current Collection Period: 8-1-98 thru 8-31-98
Equity Loan
Asset-Backed Margin: 0.20000% P&S Agreement Date: 3/1/98
Certificates
Series 1998-1 Class A 5.84063% Original Closing Date: 3/25/98
Certificate
Rate:
Class S 1.25000% Distribution Date: 9/15/98
Certificate
Rate:
Interest 29 Record Date: 9/14/98
Period
8/17/98 thru
9/14/98:
Weighted 11.17750% Investor Floating 97.99963%
Average Loan Allocation %:
Rate:
Weighted 10.50000% Investor Fixed Allocation %: 98.00000%
Average Net
Loan Rate:
Maximum Rate: 10.50000% Pool Factor: 98.9703368%
===================================================================================================
</TABLE>
<TABLE>
<S> <C>
BALANCES
Beginning Pool Balance 195,478,993.31
Beginning Invested Amount 191,584,000.00
Beginning Class A Note Balance -- CUSIP 422093AC8 190,117,790.35
Beginning Class S Note Balance (Notional Amount) -- CUSIP 422093AD6 190,117,790.35
Ending Pool Balance 191,029,687.39
Ending Invested Amount 191,077,539.61
Certificateholders Subordinated Balance (TSA) 3,910,620.04
Ending Class A Note Balance -- CUSIP 422093AC8 189,611,329.96
Ending Class S Note Balance (Notional Amount) -- CUSIP 422093AD6 189,611,329.96
Additional Balances 3,661,800.66
Number of all Retransferred Mortgage Loans (Current Retransfer Date) 0
Retransferred Mortgage Loan Trust Balances (Current Retransfer Date) 0.00
Cumulative Number of all Retransferred Mortgage Loans (From 0
Previous Distributions)
Cumulative Retransferred Mortgage Loan Trust Balances (From 0.00
Previous Distributions)
Number of all Subsequent Mortgage Loans (Current Date) 98
Subsequent Mortgage Loan Asset Balance (Current Date) 4,464,418.68
Cumulative Number of all Subsequent Mortgage Loans 1555
Cumulative Subsequent Mortgage Loan Asset Balance 54,955,711.26
Beginning Loan Count 5,422
Ending Loan Count 5,289
DISTRIBUTION AMOUNTS
Total Investor Noteholders Distribution Amount 1,592,393.51
</TABLE>
<PAGE>
<TABLE>
<S> <C>
Class A Note Interest 894,495.07
Unpaid Class A Note Interest Shortfall (current cycle) 0.00
Investor Loss Amount 0.00
Previous Investor Loss Amount 0.00
Accelerated Principal Distribution Amount 5.01(vii) (if Invested 0.00
Amount exceeds Class A)
Scheduled Principal Collection Payment 506,460.39
Total Class A Note Distribution--CUSIP 1,400,955.46
Class S Note Interest 191,438.05
Unpaid Class S Note Interest Shortfall (current cycle) 0.00
Total Class S Note Distribution--CUSIP 191,438.05
LOSSES/RETRANSFERS
Unpaid Class A Note Interest Shortfall Due (From Previous 0.00
Distributions)
Unpaid Class S Note Interest Shortfall Due (From Previous 0.00
Distributions)
Interest Earned on Shortfall @ applicable Certificate Rate 0.00
Investor Loss Reduction Amount (From Previous Distributions) 0.00
DISTRIBUTION TO NOTEHOLDERS (PER CERTIFICATE WITH A $1,000 DENOMINATION)
Total Class A Note Distribution Amount Allocable to Interest 4.6689445
Total Class S Note Distribution Amount Allocable to Interest 0.9992382
Unpaid Noteholders Interest Shortfall Included in Current 0.0000000
Distribution
Unpaid Noteholders Interest Shortfall Remaining after Current 0.0000000
Distribution (Carryover)
Total Class A Note Distribution Amount Allocable to Principal 2.6435422
Scheduled Principal Collections Payment 2.6435422
Accelerated Principal Distribution Amount 0.0000000
Reimbursed Investor Loss Reduction Amounts Included in Current 0.0000000
Distribution
Investor Loss Reduction Amounts after Current Distribution 0.0000000
(carryover)
Total Amount Distributed to Class A Noteholder 7.3124867
Total Amount Distributed to Class S Noteholder 0.9992382
Total Amount Distributed to Noteholders 8.3117249
Credit Enhancement Draw Amount 0.00
Class A Service Fee 79,215.75
DELINQUENCIES/FORECLOSURES
Number of Mortgages 31 to 60 Days Delinquent 30
Aggregate Principal Balances of Mortgages 31 to 60 Days Delinquent 834,000.00
</TABLE>
<PAGE>
<TABLE>
<S> <C>
Number of Mortgages 61 to 90 Days Delinquent 5
Aggregate Principal Balances of Mortgages 61 to 90 Days Delinquent 231,000.00
Number of Mortgages 91 to 180 or more Days Delinquent 5
Aggregate Principal Balances of Mortgages 91 to 180 or more Days 253,000.00
Delinquent
Number of Mortgages 181 or more Days Delinquent 0
Aggregate Principal Balances of Mortgages 181 or more Days 0.00
Delinquent
Number of Mortgage Loans in Foreclosure 4
Aggregate Principal Balances of Mortgage Loans in Foreclosure 175,000.00
Book Value of Real Estate Acquired Through Foreclosure or Grant of 0.00
a Deed
Aggregate Trust Balances of any Liquidated Loans in the Current 0.00
Month
Class A Rate for next 5.58984% 5.78984%
Distribution
LIBOR
==================================================================================================
Spread Account Balance: 488,736.55
Spread Account Transfer to Collection Account: 0.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
============================================================================================================================
HEADLANDS MORTGAGE SERVICING CERTIFICATE
============================================================================================================================
<S> <C> <C>
Revolving Home Equity Loan LIBOR: 5.64063% Current Collection Period: 8-1-98 thru 8-31-98
Asset-Backed Certificates Margin: 0.20000% S&S Agreement Date: 3/1/98
Series 1998-1 Class A Certificate Rate: 5.84063% Original Closing Date: 3/25/98
Class S Certificate Rate: 1.25000% Distribution Date: 9/15/98
Interest Period 8/17/98 thru 29 Record Date: 9/14/98
9/14/98:
Weighted Average Loan Rate: 11.17750% Pool Factor: 98.9703368%
Weighted Average Net Loan Rate: 10.50000% Investor Floating 97.99963%
Allocation %:IFAP
Investor Fixed Allocation %: 98.00000%
Maximum Rate: 10.50000% Beginning Transferor 2.00000%
Interest
Servicing Fee Rate: 0.50000% Spread Account Maximum 3%: 5,864,838.60
Premium Fee Rate: 0.17000% Required 1,466,209.65
Overcollateralization Amt:
Trustee Fee 0.00750% Certificateholders 3,910,620.04
Subordinated Amt
============================================================================================================================
</TABLE>
<TABLE>
<S> <C>
BALANCES
Beginning Pool Balance 195,478,993.31
Beginning Invested Amount 191,584,000.00
Beginning Certificateholders Subordinated Principal Balance 5,376,829.69
Beginning Class A Certificate Balance -- CUSIP 190,117,790.35
Beginning Class S Certificate Balance (Notional Amount) -- CUSIP 190,117,790.35
Overcollateralization Amount 1,466,209.65
Overcollateralization Loan Amount 0.00
Ending Pool Balance 191,029,687.39
Ending Invested Amount 191,077,539.61
Ending Certificateholders Subordinated Principal Balance 5,883,290.08
Certificateholders Subordinated Balance (TSA) 3,910,620.04
Ending Class A Certificate Balance -- CUSIP 189,611,329.96
Ending Class S Certificate Balance (Notional Amount) -- CUSIP 189,611,329.96
Additional Balances 3,661,800.66
Number of all Retransferred Mortgage Loans (Current 0
Retransfer Date)
Retransferred Mortgage Loan Trust Balances (Current 0.00
Retransfer Date)
Cumulative Number of all Retransferred Mortgage Loans (From Previous Distributions) 0
Cumulative Retransferred Mortgage Loan Trust Balances (From Previous Distributions) 0.00
Number of all Subsequent Mortgage Loans (Current Date) 98
Subsequent Mortgage Loan Asset Balance (Current Date) 4,464,418.68
Cumulative Number of all Subsequent Mortgage Loans 1,555
Cumulative Subsequent Mortgage Loan Asset Balance 54,955,711.26
Beginning Loan Count 5,422
Ending Loan 5,289
Count
COLLECTION AMOUNTS
1 Aggregate of All Mortgage Collections (Gross) 9,845,267.36
2 Total Mortgage Interest Collections (Gross) 1,734,160.78
Servicing Fees (current collection period) 81,449.58
Deferred Interest Transfer (DI) 0.00
3a Mortgage Principal Collections 8,111,106.58
</TABLE>
<PAGE>
<TABLE>
<S> <C>
3b Insurance Proceeds 0.00
3c Net Liquidation Proceeds 0.00
3 Total Mortgage Principal Collections 8,111,106.58
Aggregate of Transfer Deposits 0.00
Investor Loss Amount 0.00
Aggregate Investor Loss Reduction Amount 0.00
INVESTOR AND TRANSFEROR COLLECTIONS FOR DISTRIBUTION
Investor Interest Collections (Gross+DI-Service 1,619,650.82
Fee)*IFAP
Investor Principal Collections (zero available until end of 0.00
funding period)
Transferor Interest Collections 33,060.38
Transferor Principal Collections 0.00
DISTRIBUTION AMOUNTS
Class A Certificate Interest 5.01 (i) 894,495.07
Unpaid Class A Certificate Interest Shortfall (current cycle) 5.01(i) 0.00
Class S Certificate Interest 5.01 (ii) 191,438.05
Unpaid Class S Certificate Interest Shortfall (current cycle) 5.01(ii) 0.00
Investor Loss Amount 5.01(iii) 0.00
Previous Investor Loss Amount 5.01(iv) 0.00
Monthly Insurance Premium 5.01(v) 26,035.58
Credit Enhancer Reimbursement 5.01(vi) 0.00
Accelerated Principal Distribution Amount 5.01(vii) 0.00
Spread Account Deposit 5.01(viii) 0.00
Trustee Fee 5.01 (ix) 1,221.74
Payment to Servicer per Section 7.03 5.01 (x) 0.00
Deferred Interest 5.01 (xi) 0.00
Remaining Amount to Transferor 5.01 (xii) 506,460.39
Total Certificate Distribution Allocable to Interest 1,619,650.83
Maximum Principal Payment 7,948,884.45
Alternative Principal Payment 4,449,305.92
Guaranteed Principal Distribution Amount 0.00
(after TSA=zero)
Scheduled Principal Collection Payment (Lesser of Max Prin and Alter Prin) 506,460.39
Accelerated Principal Distribution Amount 5.01(vii) / Investor Loss Amount 0.00
Total Certificate Distribution Allocable to Principal 506,460.39
Transferor Interest Collections 33,060.38
Transferor Interest Collections 5.01 (xii) 506,460.39
Transferor Principal Collections 0.00
Transferor Distribution Amount 539,520.77
LOSSES/RETRANSFERS
Unpaid Class A Certificate Interest Shortfall Due (From Previous Distributions) 0.00
Unpaid Class S Certificate Interest Shortfall Due (From Previous Distributions) 0.00
Interest Earned on Shortfall @ applicable Certificate Rate 0.00
Investor Loss Reduction Amount (From Previous Distributions) 0.00
DISTRIBUTION TO HOLDERS OF CERTIFICATES (PER CERTIFICATE WITH A $1,000 DENOMINATION)
Total Class A Certificate Distribution Amount Allocable to Interest 4.6689445
Total Class S Certificate Distribution Amount Allocable to Interest 0.9992382
Unpaid Certificate Interest Shortfall Included in Current Distribution 0.0000000
Unpaid Certificate Interest Shortfall Remaining after Current Distribution (Carryover) 0.0000000
Total Class A Certificate Distribution Amount Allocable to Principal 2.6435422
Scheduled Principal Collections Payment 2.6435422
</TABLE>
<PAGE>
<TABLE>
<S> <C>
Accelerated Principal Distribution Amount 0.0000000
Reimbursed Investor Loss Reduction Amounts Included in Current Distribution 0.0000000
Investor Loss Reduction Amounts after Current Distribution 0.0000000
(carryover)
Total Amount Distributed to Class A Certificateholder 7.3124867
Total Amount Distributed to Class S Certificateholder 0.9992382
Total Amount Distributed to Certificateholders 8.3117249
Credit Enhancement Draw Amount 0.00
DELINQUENCIES/FORECLOSURES
Number of Mortgages 30 to 59 Days Delinquent 30
Aggregate Principal Balances of Mortgages 30 to 59 Days Delinquent 834,000.00
Number of Mortgages 60 to 89 Days Delinquent 5
Aggregate Principal Balances of Mortgages 60 to 89 Days Delinquent 231,000.00
Number of Mortgages 90 to 179 or more Days Delinquent 5
Aggregate Principal Balances of Mortgages 90 to 179 or more Days Delinquent 253,000.00
Number of Mortgages 180 or more Days Delinquent 0
Aggregate Principal Balances of Mortgages 180 or more Days Delinquent 0.00
Number of Mortgage Loans in Foreclosure 4
Aggregate Principal Balances of Mortgage Loans in Foreclosure 175,000.00
Book Value of Real Estate Acquired Through Foreclosure or Grant of a Deed 0.00
Aggregate Trust Balances of any Liquidated Loans in the Current Month 0.00
========================================================================================================================
Prior Month Ending Balance after Purchase of Subsequent Loans: 15,626.73
Current Funding Account Deposits: 4,449,305.92
Withdrawal for Subsequent Loan Purchase: (4,464,418.68)
Funding Account Ending Balance: 513.97
Funding Account Earnings: 328,454.50
Beginning Spread Account Principal Balance: (total cash available to Ambac) 488,736.55
Spread Account Deposit (this distribution): 0.00
Spread Account Withdrawl (this distribution): 0.00
Ending Spread Account Principal Balance: (total cash available to Ambac)
488,736.55
Total Spread Account: 5,865,566.24
Net Excess Spead: 2.339%
Capitalized Interest Account Activity: 0.00
Capitalized Interest Account Ending Balance: 0.00
</TABLE>
OFFICER'S CERTIFICATE
All Computations reflected in this Servicer Certificate were made in
conformity with the Sale and Servicing Agreement.
The Attached Servicing Certificate is true and correct in all
material respects.
--------------------------------------------------------------
A Servicing Officer Debora M. Toso
