CONTIMORTGAGE HOME EQUITY TRUST 1998-1
8-K, 1998-06-30
Previous: IMS HEALTH INC, 8-K/A, 1998-06-30
Next: ADVANTA MORTGAGE LOAN TRUST 1998-1, 8-K, 1998-06-30



<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

             Date of Report (Date of earliest event reported)
                                June 15, 1998

                ContiMortgage Home Equity Loan Trust 1998-1
- ------------------------------------------------------------------------------
          (Exact name of registrant as specified in its charter)

                                                            
                                                                      
                                   
                                                             16-1547407     
                                                             16-1547408
        New York                      33-339505             16-1547409    
     ----------------------------    ------------       -------------------
     (State or Other Jurisdiction    (Commission)       (I.R.S. Employer
      of Incorporation)              File Number)       Identification No.)


c/o Manufacturers & Traders Trust
One M&T Plaza
Buffalo, New York
Attn: Corporate Trust Department                     14203-2599      
- --------------------------------                     ----------       
(Address of Principal)                                (Zip Code)

                                                   
Registrant's telephone number, including area code (716) 842-5589

                                   No Change                                
- --------------------------------------------------------------------------- 
      (Former name or former address, if changed since last report)
 
- ---------------------------------------------------------------------------
Note: Please see page 5 for Exhibit Index                               Page 1


<PAGE>


Item 5.   Other Events.

     On June 15, 1998 a scheduled distribution was made from the Trust to 
holders of the Class A,  B, C and R  Certificates.  The information contained 
in the Trustee's Monthly Servicing Report for the month of  May, 1998 dated 
June 15, 1998 attached hereto as Exhibit 19 is hereby incorporated by 
reference.

     In addition to the information included in the Trustee's Monthly Report, 
the gross servicing compensation paid to the Servicer for the month of  May, 
1998 was $775,349.01. 

                                                                            



                                                                      Page  2

<PAGE>


Item 7.   Financial Statements, Pro Forma Financial Information and
          Exhibits.

(a)       Not applicable

(b)       Not applicable

(c)       Exhibits:

  19.  Trustee's Monthly Servicing Report for the month of  May, 1998.








                                                                        Page 3

<PAGE>

                                                   
                                  SIGNATURES

     Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by
the undersigned hereunto duly authorized.



                    By:  CONTISECURITIES ASSET FUNDING CORP.,
                         As Depositor


                         
                          By      /s/ Robert Riedl                          
                                 ----------------------------------------
                          Name:  Robert Riedl
                          Title:    Vice President,Secretary and Treasurer
                                      


Dated: June 30, 1998  



                                                                            
 



                                                                        Page 4

<PAGE>


                                  EXHIBIT INDEX
Exhibit No.      Description

                                              
19.              Trustee's Monthly Servicing Report for the Month of May,   
               1998.
                         
































                                                  
                                                                        Page 5

<PAGE>

                           ContiMortgage Corporation
                  Home Equity Loan Pass-Through Certificates    
                                Series 1998-1     
        
Distribution Period:  15-Jun-98      
        
<TABLE>
<CAPTION>
        
                         Original             Beginning                                                              Ending
                         Certificate         Certificate       Principal         Interest         Total            Certificate 
CUSIP        Class       Face Value            Balance       Distribution      Distribution    Distribution          Balance   
<S>        <C>        <C>                <C>               <C>               <C>             <C>                 <C>         
- --------    ------    ---------------     ---------------   --------------    -------------   --------------    ----------------
21075WGS8    A-1       103,075,000.00       83,856,166.28    15,247,540.56       407,769.80    15,655,310.36       68,608,625.72 
21075WGT6    A-2       340,466,000.00      340,466,000.00             0.00     1,753,399.90     1,753,399.90      340,466,000.00 
21075WGU3    A-3       369,608,000.00      369,608,000.00             0.00     1,915,801.47     1,915,801.47      369,608,000.00 
21075WGV1    A-4       126,682,000.00      126,682,000.00             0.00       662,969.13       662,969.13      126,682,000.00 
21075WGW9    A-5       121,211,000.00      121,211,000.00             0.00       649,488.94       649,488.94      121,211,000.00 
21075WGX7    A-6        80,668,000.00       80,668,000.00             0.00       442,329.53       442,329.53       80,668,000.00 
21075WGY5    A-7       110,471,000.00      110,471,000.00             0.00       632,446.48       632,446.48      110,471,000.00 
21075WGZ2    A-8       218,675,000.00      218,675,000.00             0.00     1,054,499.44     1,054,499.44      218,675,000.00 
21075WHA6    A-9       171,344,000.00      167,834,060.45     3,079,945.11       843,476.88     3,923,421.99      164,754,115.34 
21075WHC2     B         57,800,000.00       57,800,000.00             0.00       378,590.00       378,590.00       57,800,000.00 
              C                  0.00                0.00             0.00     4,088,145.20     4,088,145.20                0.00 
              R                  0.00                0.00             0.00             0.00             0.00                0.00 
- --------    ------    ---------------     ---------------   --------------    -------------   --------------    ----------------
             Total   1,700,000,000.00    1,677,271,226.73    18,327,485.67    12,828,916.77    31,156,402.44    1,658,943,741.06 
- --------    ------    ---------------     ---------------   --------------    -------------   --------------    ----------------

               Planned
               Principal 
               Balance  
<S>       <C>
- --------    --------------
21075WGS8   
21075WGT6   340,466,000.00
21075WGU3   369,608,000.00
21075WGV1   126,682,000.00
21075WGW9   121,211,000.00
21075WGX7    80,668,000.00 
21075WGY5   110,471,000.00
21075WGZ2
21075WHA6
21075WHC2        

</TABLE>

<TABLE>
<CAPTION>

                         Notional        Notional           Principal      Interest          Total          Notional 
             Class       Amount           Amount          Distribution    Distribution    Distribution       Amount 
<S>        <C>        <C>              <C>               <C>           <C>               <C>             <C>      
21075WHB4    A-10IO    191,139,000.00    191,139,000.00        0.00       1,035,336.25    1,035,336.25     191,139,000.00 
- ---------    ------    --------------    --------------   --------------  -------------   --------------   ----------------
</TABLE>

<TABLE>
<CAPTION>
                                    AMOUNTS PER $1,000 UNIT                                  PASS THROUGH RATES 
            ----------------------------------------------------------------------    -------------------------------------
                                                                        Ending
                        Principal      Interest         Total         Certificate             Original Pass    Current Pass
            Class     Distribution   Distribution    Distribution       Balance       Class      Thru Rate       Thru Rate
- --------    ------    ------------  --------------  --------------    -------------   -----   --------------   ------------
<S>        <C>      <C>             <C>            <C>               <C>            <C>        <C>            <C>    
21075WGS8     A-1     147.92666078     3.95604948    151.88271026      665.61848867    A-1       5.64704%        5.64704%
21075WGT6     A-2       0.00000000     5.15000000      5.15000000    1,000.00000000    A-2       6.18000%        6.18000%
21075WGU3     A-3       0.00000000     5.18333334      5.18333334    1,000.00000000    A-3       6.22000%        6.22000%
21075WGV1     A-4       0.00000000     5.23333331      5.23333331    1,000.00000000    A-4       6.28000%        6.28000%
21075WGW9     A-5       0.00000000     5.35833332      5.35833332    1,000.00000000    A-5       6.43000%        6.43000%
21075WGX7     A-6       0.00000000     5.48333329      5.48333329    1,000.00000000    A-6       6.58000%        6.58000%
21075WGY5     A-7       0.00000000     5.72500005      5.72500005    1,000.00000000    A-7       6.87000%        6.87000%
21075WGZ2     A-8       0.00000000   120.55555505    120.55555505   25,000.00000000    A-8       5.73700%        5.60000%
21075WHA6     A-9      17.97521425     4.92271034     22.89792458      961.54003257    A-9       5.86750%        5.83625%
21075WHC2      B        0.00000000     6.55000000      6.55000000    1,000.00000000    A-10IO    6.50000%        6.50000%
             ------    ------------  --------------  --------------    -------------   -----   --------------   ------------
             Total     10.78087392     5.14163034     15.92250426      975.84925945     B        7.86000%        7.86000%
             ------    ------------  --------------  --------------    -------------   -----   --------------   ------------
* Class A-8 Amounts Per $25,000 Unit.        
                                                                                                 LIBOR:          5.65625%
                                                                                                               ------------
                                                                                                 AUCTION RATE:   5.60000%
                                                                                                               ------------
</TABLE>

<TABLE>
<CAPTION>

                                                                                   Ending   
                          Principal        Interest            Total              Notional 
               Class     Distribution     Distribution      Distribution           Amount   
- ---------     ------    ------------   --------------     --------------        --------------  
<S>          <C>       <C>              <C>                 <C>                <C>                      
21075WHB4     A-10IO     0.00000000       5.41666667         5.41666667         1,000.00000000  

</TABLE>
        
        
PLEASE DIRECT ANY QUESTIONS OR COMMENTS TO THE FOLLOWING ADMINISTRATOR:        
        

                                         Neil Witoff    
                                         M & T Corporate Trust Department 
                                         One M & T Plaza-7th Floor    
                                         Buffalo, NY 14240    
        
        
        
                                                                       Page 1

<PAGE>


                           ContiMortgage Corporation
                   Home Equity Loan Pass-Through Certificates    
                                 Series 1998-1     


Distribution Period:       15-Jun-98      
<TABLE>
<CAPTION>
                      Total Principal      Scheduled                                 Overcollateralization  
                      Distribution        Principal      Prepayments    Liquidations        Inc/(Red)            Total 
                     ----------------  --------------  --------------  -------------    -----------------    ------------
<S>                 <C>               <C>              <C>           <C>               <C>                 <C>      

SEC. 7.09 (a) (ii)    Class A-1         1,125,390.79    14,079,348.19          0.00       42,801.58         15,247,540.56 
                       Per $1000 Unit    10.91817405     136.59323978    0.00000000      0.41524695          147.92666078 
                      Class A-2                 0.00             0.00          0.00            0.00                  0.00 
                       Per $1000 Unit     0.00000000       0.00000000    0.00000000      0.00000000            0.00000000 
                      Class A-3                 0.00             0.00          0.00            0.00                  0.00 
                       Per $1000 Unit     0.00000000       0.00000000    0.00000000      0.00000000            0.00000000 
                      Class A-4                 0.00             0.00          0.00            0.00                  0.00 
                       Per $1000 Unit     0.00000000       0.00000000    0.00000000      0.00000000            0.00000000 
                      Class A-5                 0.00             0.00          0.00            0.00                  0.00 
                       Per $1000 Unit     0.00000000       0.00000000    0.00000000      0.00000000            0.00000000 
                      Class A-6                 0.00             0.00          0.00            0.00                  0.00 
                       Per $1000 Unit     0.00000000       0.00000000    0.00000000      0.00000000            0.00000000 
                      Class A-7                 0.00             0.00          0.00            0.00                  0.00 
                       Per $1000 Unit     0.00000000       0.00000000    0.00000000      0.00000000            0.00000000 
                      Class A-8                 0.00             0.00          0.00            0.00                  0.00 
                       Per $25,000 Unit   0.00000000       0.00000000    0.00000000      0.00000000            0.00000000 
                      Class A-9            72,348.77     3,050,397.92          0.00      (42,801.58)         3,079,945.11 
                       Per $1,000 Unit    0.42224280      17.80277056    0.00000000     (0.24979912)          17.97521425 
                      Class B                   0.00             0.00          0.00            0.00                  0.00 
                       Per $1000 Unit     0.00000000       0.00000000    0.00000000      0.00000000            0.00000000 
                     ----------------  --------------  --------------  -------------    -----------------    ------------
                      Total             1,197,739.56    17,129,746.11          0.00            0.00         18,327,485.67 
                       Per $1000 Unit     0.70455268      10.07632124    0.00000000      0.00000000           10.78087392 
                     ----------------  --------------  --------------  -------------    -----------------    ------------
</TABLE>
                      * Class A-8 Amounts Per $25,000 Unit.      

<TABLE>        
<S>                    <C>                                                        <C>
SEC. 7.09 (a) (iv)    Total Certificate Interest Carry-Forward Amount             0.00  
                       Class A-1 Interest Carry-Forward Amount                    0.00  
                       Class A-2 Fixed Interest Carry-Forward Amount              0.00  
                       Class A-3 Interest Carry-Forward Amount                    0.00  
                       Class A-4 Interest Carry-Forward Amount                    0.00  
                       Class A-5 Interest Carry-Forward Amount                    0.00  
                       Class A-6 Interest Carry-Forward Amount                    0.00  
                       Class A-7 Interest Carry-Forward Amount                    0.00  
                       Class A-8 Interest Carry-Forward Amount                    0.00  
                       Class A-9 Interest Carry-Forward Amount                    0.00  
                       Class A-10IO Interest Carry-Forward Amount                 0.00  
                       Class B Interest Carry-Forward Amount                      0.00  

</TABLE>

<TABLE>
<CAPTION>

                                                                                    Fixed Rate         Adj. Rate I     Adj. Rate II
                                                                               ------------------   --------------  ---------------
<S>                   <C>                                                      <C>                  <C>             <C>
SEC. 7.09 (a) (vi)      Outstanding Loan Balance:                                1,278,925,662.62    209,318,017.28  170,700,061.16
SEC. 7.09 (a) (vii)     Scheduled Principal Received                                 1,037,925.37         87,465.42       72,348.77
                        Prepayments (incl. Curtailments & Purchased Principal)      12,882,761.67      1,196,586.52    3,050,397.92
                        Liquidation Proceeds applied to principal                            0.00              0.00            0.00
                        Realized Loss of Principal                                           0.00              0.00            0.00


                                                                                    Total
                                                                                ----------------
<S>                   <C>                                                    <C>
SEC. 7.09 (a) (vi)      Outstanding Loan Balance:                               1,658,943,741.06
SEC. 7.09 (a) (vii)     Scheduled Principal Received                                1,197,739.56
                        Prepayments (incl. Curtailments & Purchased Principal)     17,129,746.11
                        Liquidation Proceeds applied to principal                           0.00
                        Realized Loss of Principal                                           0.00
</TABLE>

SEC. 7.09 (a) (viii)    Code Section 6049(d)(7)(C) Information-Required Market 
                        Discount Information Provided at Calendar Year End.

<TABLE>
<CAPTION>
                                                                           Fixed Rate    Adj. Rate I   Adj. Rate II      Total
                                                                         ------------   ------------  -------------  ----------
<S>                      <C>                                             <C>            <C>          <C>             <C>
SEC. 7.09 (a) (ix)      Loan Purchase Prices                               543,854.66         0.00     368,102.32    911,956.98
                        Substitution Amounts                                     0.00         0.00           0.00          0.00
SEC. 7.09 (a) (x)       Weighted Average Coupon                              10.6205%     10.2383%        9.9997%      10.5082%
SEC. 7.09 (a) (xi)      Weighted Average Remaining Term to Maturity               229          356            356 
SEC. 7.09 (a) (xii)     Delinquency Trigger Event Occurrence                           NO  
                        Cumulative Realized Loss Trigger Event Occurrence              NO  
                        Cumulative Realized Loss Termination Trigger Occurrence        NO  
</TABLE>


<TABLE>
<CAPTION>
                                                                Group I       Group II      Total
                                                              ---------      ---------   ---------
<S>                     <C>                                   <C>             <C>        <C>
SEC. 7.09 (a) (xiii)    Senior Enhancement Percentage          3.4842%         3.4833%    3.4841%
SEC. 7.09 (a) (xiv)     Overcollateralization Amount          1,545.10       (1,545.10)      0.00
</TABLE>

<TABLE>
<CAPTION>

SEC. 7.09 (a) (xv)                           Applied Realized        Realized Loss             Unpaid Realized 
                                               Loss Amount         Amortization Amount           Loss Amount 
                                            -----------------   ---------------------         -----------------
<S>                                          <C>                <C>                           <C>
                        Class B                    0.00               0.00                            0.00 
</TABLE>

<TABLE>
<CAPTION>     

                                                                                   Group I      Group II 
                                                                                ----------    ----------
<S>                     <C>                                                     <C>           <C>
SEC. 7.09 (a) (xvii)     Available Funds Cap                                     9.13087%      9.42740% 
SEC. 7.09 (a) (xviii)    Insured Payment                                             0.00          0.00 
SEC. 7.09 (a) (xix)      Reimbursement Amount Paid                                   0.00  
                         Remaining Reimbursement Amount Unpaid                       0.00  
SEC. 7.09 (a) (xxi)      Largest Home Equity Loan Balance Outstanding          449,429.02  
SEC. 7.09 (a) (xxii)     Amount Remaining in the Auction Remainder Account           0.00  

</TABLE>
                                                                        Page 2

<PAGE>

                                   ContiMortgage Corporation
                          Home Equity Loan Pass - Through Certificates
                                       Series 1998 - 1
        
Distribution Period:    15-Jun-98      
        
<TABLE>
<CAPTION>        

SEC. 7.09 (b) (ii)    Delinquencies(1)       Period             Number       Percentage        Prin. Balance       Percentage 
                     ------------------   -------------       --------      -----------       ---------------     ------------
<S>                 <C>                    <C>                 <C>          <C>               <C>                 <C>
                                             30-59 Days           473         2.40761%          25,981,733.15        2.03153% 
                      Fixed Rate             60-89 Days           124         0.63117%           7,841,734.91        0.61315% 
                                               90+ Days            39         0.19851%           2,425,959.56        0.18969% 
                     ------------------   -------------       --------      -----------       ---------------     ------------
                                             30-59 Days            44         1.97133%           3,859,484.23        1.84384% 
                      Adjustable Rate I      60-89 Days            11         0.49283%             757,128.96        0.36171% 
                                               90+ Days             4         0.17921%             632,733.38        0.30228% 
                     ------------------   -------------       --------      -----------       ---------------     ------------
                                             30-59 Days            61         3.45218%           5,266,110.98        3.08501% 
                      Adjustable Rate II     60-89 Days            20         1.13186%           1,681,301.56        0.98494% 
                                               90+ Days             8         0.45274%             548,940.57        0.32158% 
                     ------------------   -------------       --------      -----------       ---------------     ------------
                                             30-59 Days           578         2.44449%          35,107,328.36        2.11625% 
                      TOTAL                  60-89 Days           155         0.65553%          10,280,165.43        0.61968% 
                                             90+ Days              51         0.21569%           3,607,633.51        0.21747% 
                                          -------------       --------      -----------       ---------------     ------------
                                             Total Fixed       19,646       100.00000%       1,278,925,662.62      100.00000% 
                                          -------------       --------      -----------       ---------------     ------------
                                             Total Adjust. I    2,232       100.00000%         209,318,017.28      100.00000% 
                                          -------------       --------      -----------       ---------------     ------------
                                             Total Adjust. II   1,767       100.00000%         170,700,061.16      100.00000% 
                                          -------------       --------      -----------       ---------------     ------------
                                             Total              23,645      100.00000%       1,658,943,741.06      100.00000% 
                                          -------------       --------      -----------       ---------------     ------------
</TABLE>

  (1) Includes Bankruptcies, Foreclosures and REOs ; Based on each respective 
      Group's loan count and balance.      
<TABLE>
<CAPTION>
                                                                                              Fixed Rate       Adj. Rate I 
                                                                                             -----------       -----------
<S>                 <C>                                                                   <C>                <C>  
SEC. 7.09 (b) (iii)    Loans in Foreclosure (LIF): Count                                               5                 1 
                       Loans in Foreclosure (LIF): Balance                                    201,800.00        281,600.00 
                       Newly Commenced LIF: Count                                                      4                 2 
                       Newly Commenced LIF: Balance                                           142,650.00        199,768.41 
SEC. 7.09(b)(iv)(a)    Loans in Bankruptcy:  Count                                                    16                 0 
                       Loans in Bankruptcy:  Balance                                          971,320.47              0.00 
SEC. 7.09(b)(iv)(b)    Balloon Loans:  Count                                                      12,012                 0 
                       Balloon Loans:  Balance                                            900,193,359.64              0.00 
SEC. 7.09 (b) (v&vi)   REO Properties:  Count                                                          0                 0 
                       REO Properties:  Balance                                                     0.00              0.00 
SEC. 7.09 (b) (vii)    Cumulative Realized Losses                                                  69.00              0.00 
SEC. 7.09 (b) (viii)   Loan Balance of 60+ Day Delinquent Loans                            10,267,694.47      1,389,862.34 
SEC. 7.09 (b) (ix)     Three Month Rolling Average of 60+ Day Delinquency Rate                   0.41109%          0.38997%
                       Delinquency Trigger Event Occurrence                                                                
                       Cumulative Realized Loss Trigger Event Occurrence                                                   
                       Cumulative Realized Loss Termination Trigger Occurrence                                             

                                                                                        Adj. Rate II              Total    
                                                                                        -------------         -----------
<S>                   <C>                                                               <C>                 <C>
SEC. 7.09 (b) (iii)      Loans in Foreclosure (LIF): Count                                          2                    8
                         Loans in Foreclosure (LIF): Balance                               199,768.41           683,168.41
                         Newly Commenced LIF: Count                                                 0                    6
                         Newly Commenced LIF: Balance                                            0.00           342,418.41
SEC. 7.09(b)(iv)(a)      Loans in Bankruptcy:  Count                                                5                   21
                         Loans in Bankruptcy:  Balance                                     511,139.16         1,482,459.63
SEC. 7.09(b)(iv)(b)      Balloon Loans:  Count                                                      3               12,015
                         Balloon Loans:  Balance                                           173,622.16       900,366,981.80
SEC. 7.09 (b) (v&vi)     REO Properties:  Count                                                     0                    0
                         REO Properties:  Balance                                                0.00                 0.00
SEC. 7.09 (b) (vii)      Cumulative Realized Losses                                              0.00                69.00
SEC. 7.09 (b) (viii)     Loan Balance of 60+ Day Delinquent Loans                        2,230,242.13        13,887,798.94
SEC. 7.09 (b) (ix)       Three Month Rolling Average of 60+ Day Delinquency Rate             0.69855%             0.43809%
                         Delinquency Trigger Event Occurrence                                           NO
                         Cumulative Realized Loss Trigger Event Occurrence                              NO
                         Cumulative Realized Loss Termination Trigger Occurrence                        NO

</TABLE>


                                                                         Page 3

<PAGE>
                           ContiMortgage Corporation
                  Home Equity Loan Pass-Through Certificates    
                                Series 1998-1     

        
Distribution Period:      15-Jun-98      
        
SEC. 7.08(b)(i)   Amount on Deposit in the Certificate Account    32,339,708.27
        
<TABLE>
<CAPTION>

SEC. 7.08(b)(ii)(iv)                                     Amount Due           Amount Paid 
                                                      --------------       --------------- 
<S>                   <C>                            <C>                   <C>
                        Class A-1 Allocation           15,655,310.36        15,655,310.36 
                        Class A-2 Allocation            1,753,399.90         1,753,399.90 
                        Class A-3 Allocation            1,915,801.47         1,915,801.47 
                        Class A-4 Allocation              662,969.13           662,969.13 
                        Class A-5 Allocation              649,488.94           649,488.94 
                        Class A-6 Allocation              442,329.53           442,329.53 
                        Class A-7 Allocation              632,446.48           632,446.48 
                        Class A-8 Allocation            1,054,499.44         1,054,499.44 
                        Class A-9 Allocation            3,923,421.99         3,923,421.99 
                        Class A-10IO Allocation         1,035,336.25         1,035,336.25 
                                                       ----------------------------------
                        Class A Distribution Amount    27,725,003.49        27,725,003.49 
                                                       ----------------------------------
                                                       ----------------------------------
                        Class B Allocation                378,590.00           378,590.00 
        
SEC. 7.08(b)(iii)       Insured Payment made by the             0.00  
                        Certificate Insurer  
</TABLE>

<TABLE>
<CAPTION>        

SEC. 7.08(b)(v)                                  Beginning          Principal           Ending  
                               Class             Balance *         Distribution         Balance *  
                             --------        --------------      --------------     --------------
<S>                          <C>           <C>                  <C>               <C>         
                                A-1           83,856,166.28      15,247,540.56       68,608,625.72 
                                A-2          340,466,000.00               0.00      340,466,000.00  
                                A-3          369,608,000.00               0.00      369,608,000.00  
                                A-4          126,682,000.00               0.00      126,682,000.00  
                                A-5          121,211,000.00               0.00      121,211,000.00  
                                A-6           80,668,000.00               0.00       80,668,000.00  
                                A-7          110,471,000.00               0.00      110,471,000.00  
                                A-8          218,675,000.00               0.00      218,675,000.00  
                                A-9          167,834,060.45       3,079,945.11      164,754,115.34  
                                A-10IO       191,139,000.00                 NA      191,139,000.00  
                                 B            57,800,000.00               0.00       57,800,000.00  
</TABLE>

                         * Denotes Notional Amounts for Class A-10IO.
<TABLE>
<CAPTION>
                                                                            Fixed Rate   Adj. Rate I   Adj. Rate II    Total
                                                                            ----------   -----------   ------------   --------
<S>               <C>                                                         <C>        <C>            <C>            <C>
SEC. 7.08(b)(vi)   Current Period Realized Losses (Recoveries)                  0.00         0.00         0.00           0.00
                   Cumulative Realized Losses                                   69.00        0.00         0.00          69.00
        
SEC. 7.08(b)(vii)  Loan Balance of 60+ Day Delinquent Loans                                                           13,887,798.94
                   Three-Month Rolling Average of 60+ Day Delinquency Rate                                                 0.43809%

</TABLE>

<PAGE>

                           ContiMortgage Corporation
                  Home Equity Loan Pass-Through Certificates    
                                Series 1998-1     
        
                   
                                             Insurer's Report 
        
Distribution Period:  15-Jun-98      

<TABLE>
<CAPTION>
                                                    Group I          Group II             Total  
                                                ------------      ------------      -------------
<S>                                            <C>               <C>                <C>          
*   Monthly Excess Cashflow Amount              3,581,766.20       525,671.29        4,107,437.49  
        
*   Premium paid from cash flow (1)                89,774.00        10,297.00          100,071.00  
        
*   Trustee Fee paid from cash flow (1)             1,538.42           177.87            1,716.29  
        
*   Auction Agent Fee       
      (Incl. Broker Dealer Fee)                    46,182.29             0.00           46,182.29  
        
*   Interest Collected on Mortgage       
      Loans (net of Service Fee)               12,612,656.64      1,376,056.67      13,988,713.31  
        
*   Current Period Realized Losses:       
            Principal                                   0.00              0.00               0.00  
            Interest                                    0.00              0.00               0.00  
        
</TABLE>
        
              (1) Allocated based upon the related Certificate Balances.      



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