AMERICAN RESIDENTIAL EAGLE INC
8-K, 1999-04-02
ASSET-BACKED SECURITIES
Previous: MACATAWA BANK CORP, SB-2, 1999-04-02
Next: URSUS TELECOM CORP, POS AM, 1999-04-02



<PAGE>   1
                       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


                                February 25, 1999
                Date of Report (Date of Earliest Event Reported)


American Residential Eagle, Inc. (as Depositor of American Residential Eagle
Certificate Trust 1998-1, Issuer of the Mortgage-Backed Callable Certificates,
Series 1998-1, under a Trust Agreement dated June 1, 1998, and as Depositor of
American Residential Eagle Bond Trust 1998-1, Issuer of the Class A
Collateralized Callable Mortgage Bonds under an Indenture dated June 1, 1998)

                        AMERICAN RESIDENTIAL EAGLE, INC.
             (Exact Name of Registrant as Specified in Its Charter)


<TABLE>
<CAPTION>
<S>                                                    <C>                             <C>
                 Delaware                                     333-47311                            33-0787975
- ---------------------------------------------          -----------------------         -----------------------------------
(State or Other Jurisdiction of Incorporation)         (Commission File Number)        (I.R.S. Employer Identification No.)
</TABLE>


              445 Marine View Avenue, Suite 100, Del Mar, CA 92014
              ----------------------------------------------------
                    (Address of Principal Executive Offices)



                                 (619) 350-5001
                                 --------------
                         (Registrant's Telephone Number,
                              Including Area Code)

                                 Not Applicable
                                 --------------
          (Former Name or Former Address, if Changed Since Last Report)




<PAGE>   2

                    INFORMATION TO BE INCLUDED IN THE REPORT



Item 5.              OTHER EVENTS

                     American Residential Eagle, Inc. has previously registered
                     the offer and sale of Mortgage-Backed Callable
                     Certificates, Series 1998-1 (the "Certificates") issued by
                     American Residential Eagle Certificate Trust 1998-1 and
                     Class A Collateralized Callable Mortgage Bonds issued by
                     American Residential Eagle Bond Trust 1998-1 (the "Bonds").

                     The following exhibit which relates specifically to the
                     Certificates and the Bonds is included with this Current
                     Report:

Item 7(c).           Exhibits

                     10.1      Monthly Payment Date Statement relating to the
                               distribution to Certificateholders, February 25,
                               1999.


<PAGE>   3


                                    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:  March 18, 1999



                                          AMERICAN RESIDENTIAL EAGLE, INC.


                                          By: /s/ Mark A. Conger
                                              ---------------------------------
                                              Mark A. Conger
                                              Chief Financial Officer
                                              (Principal Financial Officer and
                                              and Principal Accounting Officer)



<PAGE>   4


                                  EXHIBIT INDEX


<TABLE>
<CAPTION>
Exhibit Number                                                                                    Page Number
- --------------                                                                                    -----------
<S>                                                                                               <C>
10.1           Monthly Payment Date Statement relating to the distribution to
               Certificateholders, February 25, 1999...................................................5
</TABLE>





<PAGE>   1

<TABLE>
<S>                                                              <C>                            <C>
American Residential Eagle Certificate Trust                          ARE                        Contact:   Customer Service
Mortgage Pass-Through Certificates                                Series 1998-1                  Norwest Bank Minnesota, N.A.
                                                                                                 Securities Administration Services
Record Date:           31-Jan-1999                                                               11000 Broken Land Parkway
Distribution Date:     25-Feb-1999                                                               Columbia, MD  21044
                                                                                                 Telephone:          (301) 815-6600
                                                                                                 Facsimile:          (410) 884-2369
</TABLE>



                                  EXHIBIT 10.1
                     Certificateholder Distribution Summary


<TABLE>
<CAPTION>
                                  Certificate           Certificate        Beginning                                              
                                    Class              Pass-Through       Certificate            Interest            Principal    
 Class             CUSIP          Description               Rate            Balance            Distribution         Distribution  
- -------          ---------        -----------          ------------     --------------         ------------         ------------- 
<S>             <C>              <C>                  <C>              <C>                    <C>                  <C>            
  A-1            02926PAA9           SEQ                  5.02969%       57,538,831.20           249,207.69         15,837,889.95 
  A-2            02926PAB7           SEQ                  5.14969%      232,093,000.00         1,029,206.03                  0.00 
  M-1            02926PAC5           SEQ                  5.43969%       46,029,000.00           215,608.01                  0.00 
  M-2            02926OAD3           SEQ                  5.63969%       17,365,000.00            84,331.38                  0.00 
   B             02926PAE1           SEQ                  6.33969%       17,365,000.00            94,798.62                  0.00 
   X             ARE98001X            IO                  0.17384%                0.00            55,445.72                  0.00 
   O             ARE98001O           RES                  0.00000%                0.00                 0.00                  0.00 
INV CERT         ARE98INVC           INV                  0.00000%                0.00         1,285,967.36                  0.00 
                                                                        --------------         ------------         ------------- 
Totals                                                                  370,390,831.20         3,014,564.81         15,837,889.95 
                                                                        ==============         ============         ============= 

<CAPTION>
                 Current            Ending                                Cumulative
                Realized          Certificate              Total           Realized
 Class             Loss             Balance             Distribution        Losses
- -------         --------        --------------         -------------      ----------
<S>            <C>             <C>                    <C>                <C> 
  A-1              0.00          41,700,941.25         16,087,097.64         0.00
  A-2              0.00         232,093,000.00          1,029,206.03         0.00
  M-1              0.00          46,029,000.00            215,608.01         0.00
  M-2              0.00          17,365,000.00             84,331.38         0.00
   B               0.00          17,365,000.00             94,798.62         0.00
   X               0.00                   0.00             55,445.72         0.00
   O               0.00                   0.00                  0.00         0.00
INV CERT           0.00                   0.00          1,285,967.36         0.00
                   ----         --------------         -------------         ----
Totals             0.00         354,552,941.25         18,852,454.76         0.00
                   ====         ==============         =============         ====
</TABLE>


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.

11-Mar-1999          4:52P.M.


<PAGE>   2

<TABLE>
<S>                                                              <C>                            <C>
American Residential Eagle Certificate Trust                          ARE                        Contact:   Customer Service
Mortgage Pass-Through Certificates                                Series 1998-1                  Norwest Bank Minnesota, N.A.
                                                                                                 Securities Administration Services
Record Date:           31-Jan-1999                                                               11000 Broken Land Parkway
Distribution Date:     25-Feb-1999                                                               Columbia, MD  21044
                                                                                                 Telephone:          (301) 815-6600
                                                                                                 Facsimile:          (410) 884-2369
</TABLE>



                        Principal Distribution Statement



<TABLE>
<CAPTION>                                                                                                                       
                                              Beginning            Scheduled          Unscheduled                               
                     Original Face           Certificate           Principal           Principal                     Realized   
Class                   Amount                 Balance           Distribution         Distribution     Accretion      Loss(1)   
- -----               --------------         --------------        ------------        -------------     ---------     --------   
<S>                <C>                    <C>                   <C>                 <C>                <C>           <C>        
                                                                                                                                
  A-1               143,970,000.00          57,538,831.20         198,452.66         15,639,437.29         0.00         0.00    
  A-2               232,093,000.00         232,093,000.00               0.00                  0.00         0.00         0.00    
  M-1                46,029,000.00          46,029,000.00               0.00                  0.00         0.00         0.00    
  M-2                17,365,000.00          17,365,000.00               0.00                  0.00         0.00         0.00    
   B                 17,365,000.00          17,365,000.00               0.00                  0.00         0.00         0.00    
   X                          0.00                   0.00               0.00                  0.00         0.00         0.00    
   O                          0.00                   0.00               0.00                  0.00         0.00         0.00    
INV CERT                      0.00                   0.00               0.00                  0.00         0.00         0.00    
                    --------------         --------------         ----------         -------------         ----         ----    
Totals              456,822,000.00         370,390,831.20         198,452.66         15,639,437.29         0.00         0.00    
                    ==============         ==============         ==========         =============         ====         ====    

<CAPTION>                                                                                                                     
                                          Ending                      Ending    
                 Total Principal        Certificate                Certificate         Total Principal
Class               Reduction             Balance                   Percentage          Distribution  
- -----            ---------------       --------------              -----------         ---------------
<S>              <C>                   <C>                          <C>                <C>             
                                                                                       
  A-1            15,837,889.95          41,700,941.25               0.28965021         15,837,889.95
  A-2                     0.00         232,093,000.00               1.00000000                  0.00
  M-1                     0.00          46,029,000.00               1.00000000                  0.00
  M-2                     0.00          17,365,000.00               1.00000000                  0.00
   B                      0.00          17,365,000.00               1.00000000                  0.00
   X                      0.00                   0.00               0.00000000                  0.00
   O                      0.00                   0.00               0.00000000                  0.00
INV CERT                  0.00                   0.00               0.00000000                  0.00
                 -------------         --------------               ----------         -------------
Totals           15,837,889.95         354,552,941.25               0.77612930         15,837,889.95
                 =============         ==============               ==========         =============
</TABLE>


(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.




<PAGE>   3

<TABLE>
<S>                                                              <C>                            <C>
American Residential Eagle Certificate Trust                          ARE                        Contact:   Customer Service
Mortgage Pass-Through Certificates                                Series 1998-1                  Norwest Bank Minnesota, N.A.
                                                                                                 Securities Administration Services
Record Date:           31-Jan-1999                                                               11000 Broken Land Parkway
Distribution Date:     25-Feb-1999                                                               Columbia, MD  21044
                                                                                                 Telephone:          (301) 815-6600
                                                                                                 Facsimile:          (410) 884-2369
</TABLE>



                    Principal Distribution Factors Statement



<TABLE>
<CAPTION>
                                       Beginning            Scheduled          Unscheduled                                        
                 Original Face        Certificate            Principal          Principal                               Realized  
Class(2)            Amount               Balance            Distribution       Distribution         Accretion            Loss(3)  
- ---------        --------------      --------------         ------------       ------------         ----------         ---------- 
<S>             <C>                 <C>                    <C>                <C>                  <C>                <C>         
  A-1            143,970,000.00       399.65847885          1.37843065         108.62983462         0.00000000         0.00000000 
  A-2            232,093,000.00      1000.00000000          0.00000000           0.00000000         0.00000000         0.00000000 
  M-1             46,029,000.00      1000.00000000          0.00000000           0.00000000         0.00000000         0.00000000 
  M-2             17,365,000.00      1000.00000000          0.00000000           0.00000000         0.00000000         0.00000000 
   B              17,365,000.00      1000.00000000          0.00000000           0.00000000         0.00000000         0.00000000 
   X                       0.00         0.00000000          0.00000000           0.00000000         0.00000000         0.00000000 
   O                       0.00         0.00000000          0.00000000           0.00000000         0.00000000         0.00000000 
INV CERT                   0.00         0.00000000          0.00000000           0.00000000         0.00000000         0.00000000 


<CAPTION>
                                        Ending                 Ending                            
               Total Principal        Certificate             Certificate       Total Principal  
Class(2)          Reduction              Balance               Percentage         Distribution   
- ---------      ---------------       -------------            -----------       ---------------  
<S>           <C>                    <C>                     <C>                <C>              
  A-1           110.00826526           289.65021359           0.28965021         110.00826526
  A-2             0.00000000          1000.00000000           1.00000000           0.00000000
  M-1             0.00000000          1000.00000000           1.00000000           0.00000000
  M-2             0.00000000          1000.00000000           1.00000000           0.00000000
   B              0.00000000          1000.00000000           1.00000000           0.00000000
   X              0.00000000             0.00000000           0.00000000           0.00000000
   O              0.00000000             0.00000000           0.00000000           0.00000000
INV CERT          0.00000000             0.00000000           0.00000000           0.00000000
</TABLE>


(2)  All Denominations Are Per $1,000.

(3)  Amount Does Not Include Excess Special Hazard, Bankruptcy, Or Fraud Losses
     Unless Otherwise Disclosed. Please Refer To The Prospectus Supplement For A
     Full Description.




<PAGE>   4

<TABLE>
<S>                                                              <C>                            <C>
American Residential Eagle Certificate Trust                          ARE                        Contact:   Customer Service
Mortgage Pass-Through Certificates                                Series 1998-1                  Norwest Bank Minnesota, N.A.
                                                                                                 Securities Administration Services
Record Date:           31-Jan-1999                                                               11000 Broken Land Parkway
Distribution Date:     25-Feb-1999                                                               Columbia, MD  21044
                                                                                                 Telephone:          (301) 815-6600
                                                                                                 Facsimile:          (410) 884-2369
</TABLE>


                         Interest Distribution Statement



<TABLE>
<CAPTION>
                                                           Beginning                                                              
                                         Current           Certificate/           Current             Payment of       Current    
                 Original Face         Certificate          Notional              Accrued          Unpaid Interest    Interest    
Class               Amount                 Rate              Balance              Interest            Shortfall       Shortfall   
- -----           --------------         -----------        --------------        ------------       ---------------    ---------   
<S>            <C>                      <C>               <C>                   <C>                <C>                <C>         
   A-1          143,970,000.00           5.02969%          57,538,831.20          249,207.69            0.00            0.00      
   A-2          232,093,000.00           5.14969%         232,093,000.00        1,029,206.03            0.00            0.00      
   M-1           46,029,000.00           5.43969%          46,029,000.00          215,608.01            0.00            0.00      
   M-2           17,365,000.00           5.63969%          17,365,000.00           84,331.38            0.00            0.00      
    B            17,365,000.00           6.33969%          17,365,000.00           94,798.62            0.00            0.00      
    X                     0.00           0.17384%         370,390,831.20           55,445.72            0.00            0.00      
    O                     0.00           0.00000%                   0.00                0.00            0.00            0.00      
INV CERT                  0.00           0.00000%                   0.00                0.00            0.00            0.00      
                --------------                                                  ------------            ----            ----      
Totals          456,822,000.00                                                  1,728,597.45            0.00            0.00      
                ==============                                                  ============            ====            ====      


<CAPTION>
               Non-                                                 Remaining              Ending        
             Supported                                               Unpaid              Certificate/   
             Interest         Realized        Total Interest         Interest              Notional      
Class        Shortfall        Losses(4)        Distribution         Shortfall              Balance      
- -----        ---------        ---------       --------------        ----------          --------------   
<S>           <C>              <C>            <C>                   <C>                 <C>               
   A-1          0.00            0.00              249,207.69            0.00             41,700,941.25
   A-2          0.01            0.00            1,029,206.03            0.00            232,093,000.00
   M-1          0.00            0.00              215,608.01            0.00             46,029,000.00
   M-2          0.00            0.00               84,331.38            0.00             17,365,000.00
    B           0.00            0.00               94,798.62            0.00             17,365,000.00
    X           0.00            0.00               55,445.72            0.00            354,552,941.25
    O           0.00            0.00                    0.00            0.00                      0.00
INV CERT        0.00            0.00            1,285,967.36            0.00                      0.00
                ----            ----            ------------            ----
Totals          0.01            0.00            3,014,564.81            0.00
                ====            ====            ============            ====
</TABLE>


(4)  Amount Does Not Include Excess Special Hazard, Bankruptcy, Or Fraud Losses
     Unless Otherwise Disclosed. Please Refer To The Prospectus Supplement For A
     Full Description.



<PAGE>   5



<TABLE>
<S>                                                              <C>                            <C>
American Residential Eagle Certificate Trust                          ARE                        Contact:   Customer Service
Mortgage Pass-Through Certificates                                Series 1998-1                  Norwest Bank Minnesota, N.A.
                                                                                                 Securities Administration Services
Record Date:           31-Jan-1999                                                               11000 Broken Land Parkway
Distribution Date:     25-Feb-1999                                                               Columbia, MD  21044
                                                                                                 Telephone:          (301) 815-6600
                                                                                                 Facsimile:          (410) 884-2369
</TABLE>


                     Interest Distribution Factors Statement



<TABLE>
<CAPTION>
                                                        Beginning                                                                 
                                      Current          Certificate/          Current              Payment of            Current   
               Original Face        Certificate          Notional            Accrued           Unpaid Interest          Interest  
Class(5)          Amount                Rate              Balance            Interest             Shortfall             Shortfall 
- ---------      --------------       -----------        ------------         ----------         ---------------          ----------
<S>           <C>                    <C>              <C>                  <C>                <C>                      <C>        
   A-1         143,970,000.00         5.02969%         399.65847885         1.73096958            0.00000000            0.00000000
   A-2         232,093,000.00         5.14969%        1000.00000000         4.43445528            0.00000000            0.00000000
   M-1          46,029,000.00         5.43969%        1000.00000000         4.68417758            0.00000000            0.00000000
   M-2          17,365,000.00         5.63969%        1000.00000000         4.85639965            0.00000000            0.00000000
    B           17,365,000.00         6.33969%        1000.00000000         5.45917766            0.00000000            0.00000000
    X                    0.00         0.17384%         810.79902281         0.12137270            0.00000000            0.00000000
    O                    0.00         0.00000%           0.00000000         0.00000000            0.00000000            0.00000000
INV CERT                 0.00         0.00000%           0.00000000         0.00000000            0.00000000            0.00000000

<CAPTION>
                Non-                                                              Remaining              Ending          
             Supported                                                              Unpaid             Certificate/ 
              Interest             Realized              Total Interest            Interest              Notional    
Class (5)     Shortfall            Losses(6)              Distribution             Shortfall              Balance
- ---------    ----------            ----------            --------------           -----------          ------------
<S>         <C>                    <C>                       <C>                  <C>                  <C>             
   A-1       0.00000000            0.00000000                1.73096958            0.00000000          289.65021359
   A-2       0.00000000            0.00000000                4.43445528            0.00000000         1000.00000000
   M-1       0.00000000            0.00000000                4.68417758            0.00000000         1000.00000000
   M-2       0.00000000            0.00000000                4.85639965            0.00000000         1000.00000000
    B        0.00000000            0.00000000                5.45917766            0.00000000         1000.00000000
    X        0.00000000            0.00000000                0.12137270            0.00000000          776.12930474
    O        0.00000000            0.00000000                0.00000000            0.00000000            0.00000000
INV CERT     0.00000000            0.00000000            00000.00000000            0.00000000            0.00000000
</TABLE>



(5)  All Denominations Are Per $1,000.

(6)  Amount Does Not Include Excess Special Hazard, Bankruptcy, Or Fraud Losses
     Unless Otherwise Disclosed. Please Refer To The Prospectus Supplement For A
     Full Description.


<PAGE>   6

<TABLE>
<S>                                                              <C>                            <C>
American Residential Eagle Certificate Trust                          ARE                        Contact:   Customer Service
Mortgage Pass-Through Certificates                                Series 1998-1                  Norwest Bank Minnesota, N.A.
                                                                                                 Securities Administration Services
Record Date:           31-Jan-1999                                                               11000 Broken Land Parkway
Distribution Date:     25-Feb-1999                                                               Columbia, MD  21044
                                                                                                 Telephone:          (301) 815-6600
                                                                                                 Facsimile:          (410) 884-2369
</TABLE>



                         Certificate Component Statement



<TABLE>
<CAPTION>
                    Component          Beginning             Ending           Beginning              Ending            Ending
                   Pass-Through        Notational           Notional          Component             Component        Component
 Class                Rate              Balance             Balance            Balance               Balance         Percentage
 -----             ------------        ----------           -------            -------              ---------        ----------
<S>               <C>                 <C>                  <C>                <C>                  <C>              <C>         
  0C                  0.00000%            0.00                0.00          6,251,524.38         6,251,524.38       99.96233490%
</TABLE>



<PAGE>   7



<TABLE>
<S>                                                              <C>                            <C>
American Residential Eagle Certificate Trust                          ARE                        Contact:   Customer Service
Mortgage Pass-Through Certificates                                Series 1998-1                  Norwest Bank Minnesota, N.A.
                                                                                                 Securities Administration Services
Record Date:           31-Jan-1999                                                               11000 Broken Land Parkway
Distribution Date:     25-Feb-1999                                                               Columbia, MD  21044
                                                                                                 Telephone:          (301) 815-6600
                                                                                                 Facsimile:          (410) 884-2369
</TABLE>



                       Certificateholder Account Statement




                               CERTIFICATE ACCOUNT


<TABLE>
<S>                                                                 <C> 
Beginning Balance                                                             0.00
Deposits
      Payments of Interest and Principal                             18,787,496.49
      Liquidations, Insurance Proceeds, Reserve Funds                         0.00
      Proceeds from Repurchased Loans                                         0.00
      Other Amounts (Servicer Advances)                                 391,390.38
         Realized Losses                                                (66,578.55)
                                                                     -------------

Total Deposits                                                       19,112,308.32


Withdrawals
      Reimbursement for Servicer Advances                                     0.00
      Payment of Service Fee                                            259,853.56
      Payment of Interest and Principal                              18,852,454.76
                                                                     -------------
Total Withdrawals (Pool Distribution Amount)                         19,112,308.32


Ending Balance                                                                0.00
                                                                     =============
</TABLE>



                                 OTHER ACCOUNTS


<TABLE>
<CAPTION>
                               Beginning              Current              Current               Ending
  Account Type                  Balance             Withdrawals            Deposits              Balance
- ----------------               ---------            -----------            --------              -------
<S>                           <C>                  <C>                    <C>                   <C> 
Reserve Fund                     0.00                  0.00                  0.00                  0.00
</TABLE>


                    PREPAYMENT/CURTAILMENT INTEREST SHORTFALL


<TABLE>
<S>                                                                    <C> 
Total Prepayment/Curtailment Interest Shortfall                             0.00
Servicing Fee Support                                                       0.00
                                                                        --------
Non-Supported Prepayment/Curtailment Interest Shortfall                     0.00
                                                                        ========
</TABLE>


                                 SERVICING FEES


<TABLE>
<S>                                                                    <C>       
Gross Servicing Fee                                                     156,934.32
Management Fee                                                            1,000.00
Trustee Fee                                                              99,015.95
Special Servicing Fee                                                     2,354.00
Master Servicing Fee                                                        549.29
Supported Prepayment/Curtailment Interest Shortfall                           0.00
                                                                        ----------

Net Servicing Fee                                                       259,853.56
                                                                        ==========
</TABLE>



<PAGE>   8


<TABLE>
<S>                                                              <C>                            <C>
American Residential Eagle Certificate Trust                          ARE                        Contact:   Customer Service
Mortgage Pass-Through Certificates                                Series 1998-1                  Norwest Bank Minnesota, N.A.
                                                                                                 Securities Administration Services
Record Date:           31-Jan-1999                                                               11000 Broken Land Parkway
Distribution Date:     25-Feb-1999                                                               Columbia, MD  21044
                                                                                                 Telephone:          (301) 815-6600
                                                                                                 Facsimile:          (410) 884-2369
</TABLE>


           CERTIFICATEHOLDER DELINQUENCY/CREDIT ENHANCEMENT STATEMENT
                               DELINQUENCY STATUS


<TABLE>
<CAPTION>
                                                                            Percentage Delinquent
                                                                                   Based On
                                                                        -------------------------------
                    Current
                   Number Of           Unpaid Principal                  Number                Unpaid
                     Loans                 Balance                      of Loans               Balance
                   ---------           ----------------                ---------             ---------
<S>               <C>                   <C>                           <C>                   <C>      

30 Days                100               10,918,218.24                 3.394433%             3.026076%
60 Days                 54                5,991,558.00                 1.832994%             1.660611%
90+ Days                59                6,170,047.10                 2.002716%             1.710081%
Foreclosure            158               17,714,140.59                 5.363204%             4.909623%
REO                     18                3,537,315.58                 0.610998%             0.980397%
                       ---               -------------                ----------            ----------
Totals                 389               44,331,279.51                13.204345%            12.286788%
                       ===               =============                ==========            ==========
</TABLE>



<TABLE>
<S>                                                                   <C>      
Current Period Realized Loss - Includes Interest Shortfall             66,578.55
Cumulative Realized Losses - Includes Interest Shortfall               66.578.55
Current Period Class A Insufficient Funds                                   0.00
Principal Balance of Contaminated Properties                                0.00
Periodic Advance                                                      391,390.38
</TABLE>


<PAGE>   9

<TABLE>
<S>                                                              <C>                            <C>
American Residential Eagle Certificate Trust                          ARE                        Contact:   Customer Service
Mortgage Pass-Through Certificates                                Series 1998-1                  Norwest Bank Minnesota, N.A.
                                                                                                 Securities Administration Services
Record Date:           31-Jan-1999                                                               11000 Broken Land Parkway
Distribution Date:     25-Feb-1999                                                               Columbia, MD  21044
                                                                                                 Telephone:          (301) 815-6600
                                                                                                 Facsimile:          (410) 884-2369
</TABLE>



                              COLLATERAL STATEMENT



<TABLE>
<CAPTION>
Collateral Description                                       6 Month LIBOR ARM
- ----------------------                                       -----------------
<S>                                                          <C>       
Weighted Average Gross Coupon                                     10.644600%
Weighted Average Net Coupon                                        9.829100%
Weighted Average Pass-Through Rate                                 9.816670%
Weighted Average Maturity (Stepdown Calculation)                        346

Beginning Scheduled Collateral Loan Count                             3,050
Number of Loans Paid in Full                                            104
Ending Scheduled Collateral Loan Count                                2,946

Beginning Scheduled Collateral Balance                       376,642,355.58
Ending Scheduled Collateral Balance                          360,804,465.63
Ending Actual Collateral Balance at 31-Jan-1999              361,096,611.63
Monthly P&I Constant                                           3,539,449.57
Ending Scheduled Balance for Premium Loans                   360,804,465.63

Required Overcollateralized Amount                             6,251,524.38
Overcollateralized Increase Amount                                     0.00
Overcollateralized Reduction Amount                                    0.00
Specified O/C Amount                                                   0.00
Overcollateralized Amount                                      6,251,524.38
Overcollateralized Deficiency Amount                                   0.00
Base Overcollateralization Amount                                      0.00
</TABLE>



<PAGE>   10

<TABLE>
<S>                                                              <C>                            <C>
American Residential Eagle Certificate Trust                          ARE                        Contact:   Customer Service
Mortgage Pass-Through Certificates                                Series 1998-1                  Norwest Bank Minnesota, N.A.
                                                                                                 Securities Administration Services
Record Date:           31-Jan-1999                                                               11000 Broken Land Parkway
Distribution Date:     25-Feb-1999                                                               Columbia, MD  21044
                                                                                                 Telephone:          (301) 815-6600
                                                                                                 Facsimile:          (410) 884-2369
</TABLE>


<TABLE>
<S>                                                                                    <C>         
Bond Scheduled/Unscheduled Principal                                                    $198,452.66/$15,572,858.74
Bond Interest and Interest Rate                                                             5.41969%/$1,728,597.45
Ending Bond Balance                                                                     $           354,552,941.25
Excess Mortgage Amount                                                                  $             1,352,545.91
REO loan number/REO principal balance                                                          7326432/$187,491.88
REO loan number/REO principal balance                                                           7271935/$59,920.01
REO loan number/REO principal balance                                                           7374630/$44,800.69
REO loan number/REO principal balance                                                           7401573/$97,560.19
REO loan number/REO principal balance                                                          7393283/$182,669.16
REO loan number/REO principal balance                                                           7312994/$93,341.16
REO loan number/REO principal balance                                                          7434335/$183,910.44
REO loan number/REO principal balance                                                       0007353923/$273,193.44
REO loan number/REO principal balance                                                       0007311129/$178,139.07
REO loan number/REO principal balance                                                       0007742257/$580,977.70
REO loan number/REO principal balance                                                       0007296429/$644,329.37
REO loan number/REO principal balance                                                        0007397300/$89,635.59
REO loan number/REO principal balance                                                        0007413214/$75,562.38
REO loan number/REO principal balance                                                        0007415805/$25,662.76
REO loan number/REO principal balance                                                       0007327612/$339,274.85
REO loan number/REO principal balance                                                       0007401789/$373,274.76
REO loan number/REO principal balance                                                         003279544/$76,822.13
REO loan number/REO principal balance                                                        0008029084/$30,750.00
December Scheduled Payments/Scheduled Payments for delinquent loans 60 days+            $ 3,521,279.14/$336,236.88
January Scheduled Payments/Scheduled Payments for delinquent loans 60 days+             $ 3,432,240.51/$354,376.72
February Scheduled Payments/Scheduled Payments for delinquent loans 60 days+            $ 3,311,067.96/$340,052.33
</TABLE>


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