HELLER FUNDING CORP
10-K, 1999-03-31
ASSET-BACKED SECURITIES
Previous: PMA CAPITAL CORP, 10-K, 1999-03-31
Next: CITYSCAPE HOME EQUITY LOAN TRUST SERIES 1997 C, 10-K, 1999-03-31



<PAGE>
 
                                                                            1998
================================================================================

                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549
                                        
                                   FORM 10-K
(Mark One)
    /X/         ANNUAL REPORT PURSUANT TO SECTION 13 or 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934

                  For the Fiscal Year Ended December 31, 1998

                                      OR

    / /        TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                      THE SECURITIES EXCHANGE ACT OF 1934

                       Commission file number 333-30207

                          HELLER FUNDING CORPORATION
        (ON BEHALF OF HELLER EQUIPMENT ASSET RECEIVABLES TRUST 1997-1)
            (Exact name of registrant as specified in its charter)

            Delaware                                   36-4165546
(State or other jurisdiction of            (I.R.S. Employer Identification No.)
 incorporation or organization)

500 West Monroe Street, Chicago, Illinois                 60661
(Address of principal executive offices)                (Zip Code)

      Registrant's telephone number, including area code: (312) 441-7246

      Securities registered pursuant to Section 12(b) of the Act:  None.

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

          Indicate 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 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.  [_].

     Aggregate market value of voting stock held by non-affiliates: None.

    Number of shares of Common Stock outstanding at December 31, 1998: None
                  Documents incorporated by reference: None.
<PAGE>
 
PART I

ITEM 1.   BUSINESS
          Not applicable.

ITEM 2.   PROPERTIES

          The property of Heller Equipment Asset Receivables Trust 1997-1, a
limited purpose Delaware business trust (the "Trust"), consists primarily of (a)
a pool of contracts originated or acquired by Heller Financial, Inc. or its
wholly-owned subsidiary, Heller Financial Leasing, Inc., consisting of (i)
conditional sale agreements, promissory notes with related security agreements,
finance leases, installment payment agreements, and similar types of financing
agreements with end-users of printing, pre-press, machine tool, plastics,
computer hardware, computer software, restaurant, transportation, energy
related, medical, and industrial equipment, certain computer software and
related support and consulting services, together with certain rights of Heller
Financial, Inc. or Heller Financial Leasing, Inc. under finance program
agreements and assignments with vendors of financed equipment, as well as a
security interest in the equipment, and (ii) limited recourse contractual
payment obligations (which may take the form of promissory notes) payable by
vendors and secured by the vendor's interest in end-user contracts originated by
such vendor, and by the equipment related to such end-user contracts, and (b)
collections on such contracts due or received after July 31, 1997 or, in the
case of additional contracts or substitute contracts, their applicable cutoff
dates.

ITEM 3.   LEGAL PROCEEDINGS
          There are no material pending legal proceedings with respect to the
          Trust or the Registrant.

ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
          None.


PART II

ITEM 5.   MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS
          Not applicable.

ITEM 6.   SELECTED FINANCIAL DATA
          Not applicable.

ITEM 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
          Not applicable.

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
          Not applicable.

<PAGE>
 
ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
          Not applicable.

ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE
          None.

PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
          Not applicable.

ITEM 11.  EXECUTIVE COMPENSATION
          Not applicable.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
          Not applicable.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
          The Trust has no directors or officers, and neither the Trust nor the
Registrant is aware of any person or entity that beneficially owns in excess of
5% of any series of Notes.


PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K
     (a)  Exhibits:

                    99.1   Annual Summary Statement
                    99.2   Annual Statement of Compliance
                    99.3   Annual Accountant's Report

     (b)  Reports on Form 8-K
          The Registrant has filed Current Reports on Form 8-K with the
Securities and Exchange Commission dated January 26, 1998, February 25, 1998,
March 25, 1998, April 27, 1998, May 25, 1998, June 25, 1998, July 27, 1998,
August 25, 1998, September 25, 1998, October 26, 1998, November 25, 1998 and
December 28, 1998.

     (c)  See (a) above.

     (d)  Not applicable.

<PAGE>
 
                                   SIGNATURES

     Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, as amended, the Registrant has duly caused this report to
be signed on its behalf by the undersigned, hereunto duly authorized.

Dated:  March 26, 1999
        --------------
                                 HELLER FUNDING CORPORATION

                                 By: /s/ Lauralee E. Martin
                                     --------------------------- 
                                        Lauralee E. Martin
                                 Title: President (principal executive officer) 
                                         and Director


                                 By: /s/  Lawrence G. Hund
                                     --------------------------- 
                                        Lawrence G. Hund
                                 Title: Treasurer (principal financial and 
                                         accounting officer)


                                 By: /s/ Deepak Rai
                                     ---------------------------  
                                        Deepak Rai
                                 Title: Vice President, Secretary, Assistant 
                                         Treasurer and Director


                                 By: /s/ Jeffrey A. Hilzinger
                                     --------------------------- 
                                        Jeffrey A. Hilzinger
                                 Title: Director
<PAGE>
 
                                 EXHIBIT INDEX
                                        

Exhibit
Number         Document Description
- ------         --------------------

99.1           Annual Summary Statement
99.2           Annual Statement of Compliance
99.3           Annual Accountant's Report

<PAGE>
 
                                                                    EXHIBIT 99.1

HELLER EQUIPMENT ASSET RECEIVABLES TRUST 1997-1
- --------------------------------------------------------------------------------

<TABLE> 
<CAPTION> 
Heller Financial Inc.- Servicer
Annual  Summary Statement - Restricting Events                             For the year ended
                  January 31, 1999                                         December 31, 1998
                                                                           ------------------
<S>                                                                        <C> 
RESTRICTING EVENTS
- ------------------

A) AVERAGE CUMULATIVE NET LOSS RATIO

          The Average Cumulative Net Loss Ratio                                      0.49%
          The Average Cumulative Net Loss Ratio exceeds 1.0% (yes / no)                no

B) A Servicer Event occurred (yes/no)                                                  no

C) AN EVENT OF DEFAULT OCCURRED (YES/NO)                                               no

BASED ON A, B AND C, A RESTRICTING EVENT OCCURRED (YES/NO)                             no
- ----------------------------------------------------------
</TABLE> 
<PAGE>
 
HELLER EQUIPMENT ASSET RECEIVABLES TRUST 1997-1
- --------------------------------------------------------------------------------

<TABLE> 
<CAPTION> 
Heller Financial Inc.- Servicer
Annual Summary Statement- Limitations                                                 For the year ended
                  January 31, 1999                                                    December 31, 1998
                                                                                      -----------------
<S>                                                                                   <C> 
AN OBLIGOR EVENT OCCURRED                                                                         no


10% SUBSTITUTION LIMIT CALCULATION
- ----------------------------------

                  Percentage of Substitute Contracts replacing Defaulted
                       Contracts and Adjusted Contracts                                         0.00%
                  Percentage of Substitute Contracts replacing Defaulted
                       Contracts and Adjusted Contracts exceeds 10% (yes/no)                      no

5% SKIPPED PAYMENT LIMIT CALCULATION

                  The percent of contracts  with Skipped  Payment  modifications                0.18%
                  0.18% The DCB exceeds 5% of the initial  ADCB  (yes/no) no Any
                  Skipped Payments have been deferred later than 12 months
                       prior to the Class B Maturity Date                                         no

CONCENTRATION AMOUNTS (ONLY APPLICABLE AT THE CUTOFF DATE OR IN THE EVENT OF A SUBSTITUTION)
- --------------------------------------------------------------------------------------------

       (i)        The ADCB of all End-User Contracts with Obligors that are
                       governmental entities or municipalities exceeds 1.13% of the
                       ADCB of the Contract  Pool                                                 no
      (ii)        The ADCB of all End-User Contracts which finance, lease or are
                       related to Software exceeds 3.88% of the ADCB of the
                       Contract Pool                                                              no
     (iii)        The ADCB of all End-User Contracts with Obligors who
                       comprise the three largest Obligors (measured by ADCB as
                       of the date of determination) exceeds 5.09% of the ADBC
                       of the Contract Pool                                                       no
      (iv)        The ADCB of all End-User Contracts with Obligors who
                       comprise the 20 largest Obligors (measured by ADCB as of
                       the date of determination) exceeds 24.79%  of the ADCB
                       of the Contract Pool                                                       no
       (v)        The ADCB of the End-User Contracts related to a single
                       Vendor, or representing a Vendor Loan of such Vendor or
                       affiliate thereof exceeds 23.01% of the ADCB of the
                       Contract Pool                                                              no
      (vi)        The ADCB of all End-User Contracts with Obligors thereof
                       located in a single State of the United States exceeds
                       17.73% of the ADCB of the Contract Pool                                    no
</TABLE> 
<PAGE>
 
HELLER EQUIPMENT ASSET RECEIVABLES TRUST 1997-1
- --------------------------------------------------------------------------------

<TABLE> 
<CAPTION> 
Heller Financial Inc.- Servicer
Annual Summary Statement - Accounts                                                                 For the year ended
                  January 31, 1999                                                                  December 31, 1998
                                                                                                    -----------------
                  <S>                                                                               <C>                    
                  Scheduled Payments, net of Excluded Amounts, Minus
                       Servicing Advances, Plus Payaheads                                               76,728,503.06

                  Prepayment Amounts                                                                    33,145,367.83

                  Recoveries                                                                             1,202,423.33

                  Investment Earnings - Collection Account                                                 575,573.71

                  Investment Earnings - Depositied into Collection Account                                  65,527.24

                  Late Charges                                                                              72,580.45

                  Expired Lease Proceeds                                                                            -

                  Servicer Advances                                                                      2,681,074.91

                  Available Amounts                                                                    114,471,050.53

                  Distributions to Noteholders and Certificateholders                                  114,471,050.50

                  Excess to Certificateholders                                                                      -
</TABLE> 
<PAGE>
 
HELLER EQUIPMENT ASSET RECEIVABLES TRUST 1997-1
- --------------------------------------------------------------------------------

<TABLE> 
<CAPTION> 
Heller Financial Inc.- Servicer
Annual Summary Statement - Schedules                                                          For the year ended
                  January 31, 1999                                                            December 31, 1998
                                                                                              -----------------
<S>                                                                                           <C> 
UNREIMBURSED SERVICER ADVANCES
- ------------------------------
                  Unreimbursed Servicer Advances distributed                                                -

SERVICING FEE
- -------------
                  Monthly Servicing Fee distributed                                                859,389.13

CLASS A-1 INTEREST
- ------------------
                  Class A-1 interest distribution                                                   76,537.03

CLASS A-2 INTEREST
- ------------------
                  Class A-2 interest distribution                                                9,908,162.86

CLASS B INTEREST
- ----------------
                  Class B interest distribution                                                    431,945.39

CLASS C INTEREST
- ----------------
                  Class C interest distribution                                                    296,100.59
                                                                                                            -
CLASS D INTEREST                                                                                            -
- -----------------
                  Class D interest distribution                                                    360,007.09

CLASS A-1 PRINCIPAL
- -------------------
                  Class A-1 Principal Payment Amount distributed                                            -

CLASS A-2 PRINCIPAL
- -------------------
                  Class A-2 Principal Payment Amount distributed                                 5,574,969.97

CLASS B PRINCIPAL
- -----------------
                  Class B Principal Payment Amount distributed                                     238,927.28

CLASS C PRINCIPAL
- -----------------
                  Class C Principal Payment Amount distributed                                     159,284.85

CLASS D PRINCIPAL
- -----------------
                  Class D Principal Payment Amount distributed                                     252,859.04

RESERVE FUND
- ------------
                  Required Reserve Fund Amount (lesser of (i) initial ADCB * 1%
                       or (ii) outstanding principal of the Notes)                               2,738,265.00
                  Draw on Reserve Fund
                  Required deposit to Reserve Fund                                                          -
                  Interest Earned on Reserve Account                                               163,136.52
                  Deposit to Certificateholder                                                      97,636.28
                  Deposit to Collection Account                                                     65,500.24
                  Ending Reserve Fund balance                                                    2,738,265.00

                  Ending Reserve Fund balance as a percentage of ADCB                                    2.27%
</TABLE> 
<PAGE>
 
HELLER EQUIPMENT ASSET RECEIVABLES TRUST 1997-1
- --------------------------------------------------------------------------------

<TABLE> 
<CAPTION> 
Heller Financial Inc.- Servicer
Annual Summary Statement - Note Factors                                                   For the year ended
                  January 31, 1999                                                        December 31, 1998
                                                                                          -----------------
<S>                                                                                       <C>           
                  CLASS A-1                      CUSIP # 423327AA3
                  ---------
                  Class A-1 principal balance                                                          0.00
                  Initial Class A-1 principal balance                                         62,980,096.00
                  Note factor                                                                   0.000000000

                  CLASS A-2                      CUSIP # 423327AB1
                  ---------
                  Class A-2 principal balance                                                109,490,661.72
                  Initial Class A-2 principal balance                                        191,678,552.00
                  Note factor                                                                   0.571220205


                  CLASS B                        CUSIP # 423327AC9
                  -------
                  Class B principal balance                                                    4,692,456.88
                  initial Class B principal balance                                            8,214,795.00
                  Note factor                                                                   0.571220205


                  Class C                        CUSIP # 423327AD7
                  -------  
                  Class C principal balance                                                    3,128,304.59
                  Initial Class C principal balance                                            5,476,530.00
                  Note factor                                                                   0.571220205


                  Class D
                  -------
                  Class D principal balance                                                    3,600,290.36
                  Initial Class D principal balance                                            5,476,530.00
                  Note factor                                                                   0.657403568
</TABLE> 
<PAGE>
 
HELLER EQUIPMENT ASSET RECEIVABLES TRUST 1997-1
- --------------------------------------------------------------------------------

<TABLE> 
<CAPTION> 
Heller Financial Inc.- Servicer
Annual Summary Statement - Pool Data                                                      For the year ended
                  January 31, 1999                                                        December 31, 1998
                                                                                          -----------------
<S>                                                                                       <C> 
ADCB AS OF THE DECEMBER 31, 1998                                                             120,439,727.78

LOSS AND DELINQUENCY DATA FOR PERIOD
- ------------------------------------

DCB of Defaulted Contracts for the year ended December 31, 1998                                2,274,929.87
Number of Defaulted Contracts for the year ended December 31, 1998                                       20
Defaulted Contracts as a percentage of ADCB (annualized)                                              17.12%

DCB of  Adjusted  Contracts  for the year  ended  December  31,  1998                                     -
Number of Adjusted Contracts for the year ended December 31, 1998                                         -

DCB of Prepaid Contracts for the year ended December 31, 1998                                 24,884,498.19
Number of Prepaid Contracts for the year ended December 31, 1998                                        159

DCB of Substitute Contracts, excluding Warranty Contracts, added to Trust
     during for the year ended December 31, 1998                                                       0.00
Number of Substitute Contracts, excluding Warranty Contracts, added to
     Trust during for the year ended December 31, 1998                                                    0

DCB of Warranty Contracts for the year ended December 31, 1998                                 5,621,529.06
Number of Warranty Contracts for the year ended December 31, 1998                                         4

DCB of repurchased Contracts for the year ended December 31, 1998                              4,834,768.23
Number of repurchased Contracts for the year ended December 31, 1998                                      3

DCB of Additional Contracts for the year ended December 31, 1998                               2,068,713.71
Number of Additional Contracts for the year ended December 31, 1998                                       3

Recoveries collected relating to Defaulted Contracts
     for the year ended December 31, 1998                                                      1,202,423.33

DELINQUENCIES
                  Current                                                                    117,219,557.12
                  31-60 days past due                                                          3,688,806.45
                  61-90 days past due                                                            436,792.99
                  Over 90 days past due                                                          177,073.51
                                                                                        -------------------
                  Total                                                                      121,522,230.07

                  31+ days past due                                                            4,302,672.95


                  Current                                                                             96.46%
                  31-60 days past due                                                                  3.04%
                  61-90 days past due                                                                  0.36%
                  Over 90 days past due                                                                0.15%
                                                                                        -------------------
                  Total                                                                              100.00%

                  31+ days past due                                                                    3.54%

       (i)        DCB of cumulative Defaulted Contracts                                        2,578,804.66
      (ii)        Cumulative Recoveries realized on Defaulted Contracts                        1,202,423.33
                  Cumulative net losses to date  ( (i) - (ii) )                                1,376,381.33
</TABLE> 

<PAGE>
 
                                                                Exhibit No. 99.2


                        Annual Statement of Compliance
                            Heller Financial, Inc.



The undersigned, a duly authorized representative of Heller Financial, Inc., as
Servicer pursuant to the Sale and Servicing Agreement dated as of September 1,
1997, among Heller Equipment Asset Receivables Trust 1997-1, as Issuer, Heller
Funding Corporation, as Trust Depositor, Heller Financial, Inc., as Servicer,
and Norwest Bank Minnesota, National Association, as Indenture Trustee, does
hereby certify that:

          1.   Capitalized terms used in this Annual Statement as to Compliance
               have their respective meanings set forth in the Sale and
               Servicing Agreement.
          2.   Heller Financial, Inc. is as of the date hereof the Servicer
               under the Sale and Servicing Agreement.
          3.   The undersigned is duly authorized pursuant to execute and
               deliver this Annual Statement of Compliance.
          4.   This Statement is delivered pursuant to Section 9.05 of the Sale
               and Servicing Agreement.
          5.   A review of the activities of the Servicer during the year ended
               December 31, 1998 and of its performance under the Sale and
               Servicing Agreement was made under the undersigned's supervision.
          6.   Based on such review, to the best of the undersigned's knowledge,
               the Servicer has performed or has caused to be performed in all
               material respects all of its obligations under the Sale and
               Servicing Agreement and no Servicer Default has occurred or is
               continuing.


In Witness Whereof, I have affixed my signature hereto this 27th day of January,
1999.


                         By: /s/ Julia S. Landes  
                             -------------------------- 
                                 Julia S. Landes
                         Title:  Vice President

<PAGE>
 
                                                                    EXHIBIT 99.3


      Independent Accountants' Report on Applying Agreed-Upon Procedures
      ------------------------------------------------------------------
                            

To the Board of Directors of Heller Financial, Inc., Wilmington Trust Company
and Norwest Bank Minnesota, N. A.:

We have performed the procedures enumerated below in items A. and B. in
conjunction with Section 9.04 of the Sale and Servicing Agreement, dated
September 1, 1997 (the "Agreement").

A.   We have audited, in accordance with generally accepted auditing standards,
     the consolidated financial statements of Heller Financial, Inc. (the
     "Servicer" or the "Company") and subsidiaries as of December 31, 1998, and
     have issued our report thereon dated January 18, 1999. We have not audited
     any financial statements of the Servicer as of any date or for any period
     subsequent to December 31, 1998 or performed any audit procedures
     subsequent to the date of our report on those statements.

     In connection with our audit, nothing came to our attention that caused us
     to believe that the Servicer was not in compliance with any of the terms,
     covenants, provisions, or conditions in Sections 3.02, 5, 7, 8, and 9 (to
     the extent such sections are applicable to Heller Financial, Inc. as
     Servicer) of the Agreement in conjunction with the servicing of equipment
     leases and loans owned by the Heller Equipment Asset Receivables Trust
     1997-1, insofar as they relate to accounting matters.  It should be noted,
     however, that our audit was not directed primarily toward obtaining
     knowledge of such noncompliance.

     As a part of our audit, we obtained an understanding of the Servicer's
     internal control structure over the Servicer's entire equipment lease
     portfolio, including those leases serviced under the Agreement, to the
     extent considered necessary in order to assess control risk as required by
     generally accepted auditing standards.  The purpose of our consideration of
     the internal control structure, which includes the accounting systems, was
     to determine the nature, timing, and extent of the auditing procedures
     necessary for expressing an opinion on the financial statements.  Such
     audit procedures, however, were not performed in order to express a
     separate opinion on the Heller Equipment Asset Receivables Trust 1997-1.

     Our audit disclosed no exceptions or errors in records relating to
     equipment leases and loans serviced by the Servicer that, in our opinion,
     Section 9.04 of the Agreement required us to report.

B.   We have performed the procedure described in the following paragraph, which
     was agreed to by the management of the Servicer and Norwest Bank 
     Minnesota, N.A. as 
<PAGE>
 
     Indenture Trustee and the Wilmington Trust Company, as Owner Trustee
     (together, the "Specified Users"), with respect to Section 9.04 of the
     Agreement, in conjunction with the servicing of equipment leases and loans
     owned by the Heller Equipment Asset Receivables Trust 1997-1. This agreed-
     upon procedure was performed in accordance with standards established by
     the American Institute of Certified Public Accountants. The sufficiency of
     the procedure is solely the responsibility of the Specified Users of the
     report. Consequently, we make no representation regarding the sufficiency
     of the procedure described below either for the purpose for which this
     report has been requested or for any other purpose.

     The procedure and associated findings are as follows:

     From the Monthly Servicer's Certificates prepared by the Servicer between
     January 1998 and December 1998, we selected the Monthly Servicer
     Certificates for the months of March, June, September and December 1998
     Distribution Dates and performed the following:

          We have compared the mathematical calculation of each amount set forth
          in the Monthly Servicer's Certificates to the Servicer's computer,
          accounting and other reports and found them to be in agreement, except
          as noted below:

          .    Within the section entitled "Loss, Delinquency and Pool Data for
               the Period" on page 8 of the Monthly Servicer's Certificates,
               "ADCB as of the last day of the Collection Period" does not agree
               to the "Total" of the Delinquencies subsection. The difference is
               due to the Servicer including payaheads in the "ADCB as of the
               last day of the Collection Period" and excluding payaheads from
               the "Total" of the Delinquencies subsection. Officials of the
               Company have informed us that the Indenture Trustee is aware of
               this.

          .    Within the section entitled "Collection Account" on page 3 of the
               Monthly Servicer's Certificates, Reimbursement of Servicer
               Advances are netted within the "Servicer Advances" caption.
               Officials of the Company have informed us that the Indenture
               Trustee is aware of this.

          .    For the March and June Monthly Servicer Certificates, Investment
               Earnings are added to the beginning Reserve Fund balance to
               compute the "Available Amount," and the distribution of these
               earnings is reflected in "Distributions to Note Holders and
               Certificate Holders." For the September and December Monthly
               Servicer Certificates, Investment Earnings are not reflected as
               an addition to compute the "Available Amount" and are thus not
               reflected in "Distributions to Note Holders and Certificate
               Holders." Officials of the Company have informed us that the
<PAGE>
 
               Indenture Trustee requested this change beginning with the
               September Monthly Servicer Certificate.

          .    For the March, 1998 Monthly Servicer Certificate, within the
               section entitled "Loss, Delinquency and Pool Data for the Period"
               on page 8, the dollar amount indicated as "DCB of Prepaid
               Contracts as of the last day of the Collection Period" is
               understated by $194,083 as compared to the Company's servicing
               records.

     Our comparisons were based on records provided to us by the Servicer and
     the methodology set forth in the Agreement.

With respect to the procedure performed in item B. above, we were not engaged
to, and did not, perform an audit, the objective of which would be the
expression of an opinion on the Monthly Servicer's Certificates described above.
Accordingly, we do not express such an opinion.  Had we performed additional
procedures, other matters might have come to our attention that would have been
reported to you.

This report is intended solely for the information and use of the Specified
Users and should not be used by those who have not agreed to the procedures and
taken responsibility for the sufficiency of these procedures for these purposes.


                                         /s/ ARTHUR ANDERSEN LLP

Chicago, Illinois
March 18, 1999


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