|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: NORWEST ASSET SEC CORP MORT PASS THR CERT SER 1998-11 TR, 8-K, 1998-07-08 |
Next: DOVER ELEVATORS INC, 10-12B, 1998-07-08 |
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D. C. 20549
Form 8-K
Current Report Pursuant to Section 13 or 15(d) of
The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): June 25, 1998
SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.
Asset Backed Certificates, Series 1998-AQ1 Trust
New York (governing law of 333-50153 PENDING
Pooling and Servicing Agreement) (Commission IRS EIN
(State or other File Number)
jurisdiction
c/o Norwest Bank Minnesota, N.A.
7485 New Horizon Way 21703
Frederick, Maryland (Zip Code)
(Address of principal executive offices)
Registrant's telephone number, including area code: (301) 696-7900
Former name or former address, if changed since last report)
ITEM 5. Other Events
On June 25, 1998 a distribution was made to holders of SALOMON BROTHERS
MORTGAGE SECURITIES VII, INC., Asset Backed Certificates, Series 1998-AQ1
Trust.
ITEM 7. Financial Statements and Exhibits
(c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of Asset
Backed Certificates, Series 1998-AQ1 Trust,
relating to the June 25, 1998 distribution.
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.
Asset Backed Certificates, Series 1998-AQ1 Trust
By: Norwest Bank Minnesota, N.A., as Trustee
By: /s/ Sherri J. Sharps, Vice President
By: Sherri J. Sharps, Vice President
Date: 7/3/1998
INDEX TO EXHIBITS
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of Asset Backed
Certificates, Series 1998-AQ1 Trust, relating to the June 25,
1998 distribution.
<TABLE>
<CAPTION>
Salomon Brothers Mortgage Securities VII, Inc.
Mortgage Pass-Through Certificates
Record Date: 5/29/1998
Distribution Date: 6/25/1998
SBMSVII Series: 1998-AQ1
Contact: Customer Service - Columbia, MD
Norwest Bank Minnesota, N.A.
Securities Administration Services
11000 Broken Land Parkway
Columbia, MD 21044
Telephone: (301) 815-6600
Fax: (410) 884-2369
Certificateholder Distribution Summary
Certificate Certificate Beginning
Class Pass-Through Certificate Interest Principal
Class CUSIP Description Rate Balance Distribution Distribution
<S> <C> <C> <C> <C> <C> <C>
A-1 79548KZD3 SEQ 6.56000% 216,622,000.00 1,184,200.27 2,786,330.87
A-2 79548KZE1 SEQ 6.43000% 93,019,000.00 498,426.81 0.00
A-3 79548KZF8 SEQ 6.56000% 111,152,000.00 607,630.93 0.00
A-4 79548KZG6 SEQ 6.74000% 91,336,000.00 513,003.87 0.00
A-5 79548KZH4 SEQ 7.15000% 21,127,000.00 125,881.71 0.00
A-6 79548KZJ0 SEQ 6.63000% 30,000,000.00 165,750.00 0.00
A-7 79548KZK7 SEQ 7.93000% 37,500,000.00 247,812.50 0.00
R-I 79548KZP6 SEQ 7.00000% 100.00 0.58 100.00
R-II 79548KZQ4 SEQ 7.00000% 100.00 0.58 100.00
P SAL98A00P IO 0.00000% 100.00 23,238.88 0.00
B-1 79548KZL5 SUB 7.00000% 27,000,000.00 157,500.00 18,367.58
B-2 79548KZM3 SUB 7.00000% 15,188,000.00 88,596.67 10,332.10
B-3 79548KZN1 SUB 7.00000% 8,437,000.00 49,215.83 5,739.53
B-4 SAL98A0B4 SUB 7.00000% 12,150,000.00 70,875.00 8,265.41
B-5 SAL98A0B5 SUB 7.00000% 5,738,000.00 33,471.67 3,903.45
B-6 SAL98A0B6 SUB 7.00000% 5,737,479.66 33,468.63 3,903.10
XS-N SAL98AXSN IO 3.21527% 0.00 505,729.49 0.00
XS-T SAL98AXST IO 2.84190% 0.00 863,694.84 0.00
XS-S SAL98AXSS IO 2.84190% 0.00 287,898.55 0.00
Totals 675,006,779.66 5,456,396.81 2,837,042.04
</TABLE>
<TABLE>
<CAPTION>
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<S> <C> <C> <C> <C>
A-1 0.00 213,835,669.13 3,970,531.14 0.00
A-2 0.00 93,019,000.00 498,426.81 0.00
A-3 0.00 111,152,000.00 607,630.93 0.00
A-4 0.00 91,336,000.00 513,003.87 0.00
A-5 0.00 21,127,000.00 125,881.71 0.00
A-6 0.00 30,000,000.00 165,750.00 0.00
A-7 0.00 37,500,000.00 247,812.50 0.00
R-I 0.00 0.00 100.58 0.00
R-II 0.00 0.00 100.58 0.00
P 0.00 100.00 23,238.88 0.00
B-1 0.00 26,981,632.42 175,867.58 0.00
B-2 0.00 15,177,667.90 98,928.77 0.00
B-3 0.00 8,431,260.47 54,955.36 0.00
B-4 0.00 12,141,734.59 79,140.41 0.00
B-5 0.00 5,734,096.55 37,375.12 0.00
B-6 0.00 5,733,576.56 37,371.73 0.00
XS-N 0.00 0.00 505,729.49 0.00
XS-T 0.00 0.00 863,694.84 0.00
XS-S 0.00 0.00 287,898.55 0.00
Totals 0.00 672,169,737.62 8,293,438.85 0.00
<FN>
All distributions required by the Pooling and Servicing Agreement have been calculated by the
Certificate Administrator on behalf of the Trustee.
Edward M. Frere, Jr.
Vice President, Norwest Bank Minnesota, N.A.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal Realized
Class Amount Balance Distribution Distribution Accretion Loss (1)
<S> <C> <C> <C> <C> <C> <C>
A-1 216,622,000.00 216,622,000.00 408,653.54 2,377,677.33 0.00 0.00
A-2 93,019,000.00 93,019,000.00 0.00 0.00 0.00 0.00
A-3 111,152,000.00 111,152,000.00 0.00 0.00 0.00 0.00
A-4 91,336,000.00 91,336,000.00 0.00 0.00 0.00 0.00
A-5 21,127,000.00 21,127,000.00 0.00 0.00 0.00 0.00
A-6 30,000,000.00 30,000,000.00 0.00 0.00 0.00 0.00
A-7 37,500,000.00 37,500,000.00 0.00 0.00 0.00 0.00
R-I 100.00 100.00 14.67 85.33 0.00 0.00
R-II 100.00 100.00 14.67 85.33 0.00 0.00
P 100.00 100.00 0.00 0.00 0.00 0.00
B-1 27,000,000.00 27,000,000.00 18,367.58 0.00 0.00 0.00
B-2 15,188,000.00 15,188,000.00 10,332.10 0.00 0.00 0.00
B-3 8,437,000.00 8,437,000.00 5,739.53 0.00 0.00 0.00
B-4 12,150,000.00 12,150,000.00 8,265.41 0.00 0.00 0.00
B-5 5,738,000.00 5,738,000.00 3,903.45 0.00 0.00 0.00
B-6 5,737,479.66 5,737,479.66 3,903.10 0.00 0.00 0.00
XS-N 0.00 0.00 0.00 0.00 0.00 0.00
XS-T 0.00 0.00 0.00 0.00 0.00 0.00
XS-S 0.00 0.00 0.00 0.00 0.00 0.00
Totals 675,006,779.66 675,006,779.66 459,194.05 2,377,847.99 0.00 0.00
<FN>
(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement (continued)
Total Ending Ending Total
Principal Certificate Certificate Principal
Class Reduction Balance Percentage Distribution
<S> <C> <C> <C> <C>
A-1 2,786,330.87 213,835,669.13 0.98713736 2,786,330.87
A-2 0.00 93,019,000.00 1.00000000 0.00
A-3 0.00 111,152,000.00 1.00000000 0.00
A-4 0.00 91,336,000.00 1.00000000 0.00
A-5 0.00 21,127,000.00 1.00000000 0.00
A-6 0.00 30,000,000.00 1.00000000 0.00
A-7 0.00 37,500,000.00 1.00000000 0.00
R-I 100.00 0.00 0.00000000 100.00
R-II 100.00 0.00 0.00000000 100.00
P 0.00 100.00 1.00000000 0.00
B-1 18,367.58 26,981,632.42 0.99931972 18,367.58
B-2 10,332.10 15,177,667.90 0.99931972 10,332.10
B-3 5,739.53 8,431,260.47 0.99931972 5,739.53
B-4 8,265.41 12,141,734.59 0.99931972 8,265.41
B-5 3,903.45 5,734,096.55 0.99931972 3,903.45
B-6 3,903.10 5,733,576.56 0.99931972 3,903.10
XS-N 0.00 0.00 0.00000000 0.00
XS-T 0.00 0.00 0.00000000 0.00
XS-S 0.00 0.00 0.00000000 0.00
Totals 2,837,042.04 672,169,737.62 0.99579702 2,837,042.04
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Factors Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal
Class (2) Amount Balance Distribution Distribution Accretion
<S> <C> <C> <C> <C> <C>
A-1 216,622,000.00 1000.00000000 1.88648217 10.97615815 0.00000000
A-2 93,019,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-3 111,152,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-4 91,336,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-5 21,127,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-6 30,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-7 37,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
R-I 100.00 1000.00000000 146.70000000 853.30000000 0.00000000
R-II 100.00 1000.00000000 146.70000000 853.30000000 0.00000000
P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000
B-1 27,000,000.00 1000.00000000 0.68028074 0.00000000 0.00000000
B-2 15,188,000.00 1000.00000000 0.68028048 0.00000000 0.00000000
B-3 8,437,000.00 1000.00000000 0.68028091 0.00000000 0.00000000
B-4 12,150,000.00 1000.00000000 0.68028066 0.00000000 0.00000000
B-5 5,738,000.00 1000.00000000 0.68028059 0.00000000 0.00000000
B-6 5,737,479.66 1000.00000000 0.68028128 0.00000000 0.00000000
XS-N 0.00 0.00000000 0.00000000 0.00000000 0.00000000
XS-T 0.00 0.00000000 0.00000000 0.00000000 0.00000000
XS-S 0.00 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
All Classes are Per $1000 Denominations.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Factors Statement (continued)
Total Ending Ending Total
Realized Principal Certificate Certificate Principal
Class Loss (3) Reduction Balance Percentage Distribution
<S> <C> <C> <C> <C> <C>
A-1 0.00000000 12.86264031 987.13735969 0.98713736 12.86264031
A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
R-I 0.00000000 1000.00000000 0.00000000 0.00000000 1000.00000000
R-II 0.00000000 1000.00000000 0.00000000 0.00000000 1000.00000000
P 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
B-1 0.00000000 0.68028074 999.31971926 0.99931972 0.68028074
B-2 0.00000000 0.68028048 999.31971952 0.99931972 0.68028048
B-3 0.00000000 0.68028091 999.31971909 0.99931972 0.68028091
B-4 0.00000000 0.68028066 999.31971934 0.99931972 0.68028066
B-5 0.00000000 0.68028059 999.31971941 0.99931972 0.68028059
B-6 0.00000000 0.68028128 999.31971872 0.99931972 0.68028128
XS-N 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
XS-T 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
XS-S 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses
Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class Amount Rate Balance Interest Shortfall Shortfall
<S> <C> <C> <C> <C> <C> <C>
A-1 216,622,000.00 6.56000% 216,622,000.00 1,184,200.27 0.00 0.00
A-2 93,019,000.00 6.43000% 93,019,000.00 498,426.81 0.00 0.00
A-3 111,152,000.00 6.56000% 111,152,000.00 607,630.93 0.00 0.00
A-4 91,336,000.00 6.74000% 91,336,000.00 513,003.87 0.00 0.00
A-5 21,127,000.00 7.15000% 21,127,000.00 125,881.71 0.00 0.00
A-6 30,000,000.00 6.63000% 30,000,000.00 165,750.00 0.00 0.00
A-7 37,500,000.00 7.93000% 37,500,000.00 247,812.50 0.00 0.00
R-I 100.00 7.00000% 100.00 0.58 0.00 0.00
R-II 100.00 7.00000% 100.00 0.58 0.00 0.00
P 100.00 0.00000% 100.00 0.00 0.00 0.00
B-1 27,000,000.00 7.00000% 27,000,000.00 157,500.00 0.00 0.00
B-2 15,188,000.00 7.00000% 15,188,000.00 88,596.67 0.00 0.00
B-3 8,437,000.00 7.00000% 8,437,000.00 49,215.83 0.00 0.00
B-4 12,150,000.00 7.00000% 12,150,000.00 70,875.00 0.00 0.00
B-5 5,738,000.00 7.00000% 5,738,000.00 33,471.67 0.00 0.00
B-6 5,737,479.66 7.00000% 5,737,479.66 33,468.63 0.00 0.00
XS-N 0.00 3.21527% 188,742,754.00 505,716.32 0.00 0.00
XS-T 0.00 2.84190% 364,697,944.25 863,694.84 0.00 0.00
XS-S 0.00 2.84190% 121,565,981.41 287,898.28 0.00 0.00
Totals 675,006,779.66 5,433,144.49 0.00 0.00
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (4) Distribution Shortfall Balance
<S> <C> <C> <C> <C> <C>
A-1 0.00 0.00 1,184,200.27 0.00 213,835,669.13
A-2 0.00 0.00 498,426.81 0.00 93,019,000.00
A-3 0.00 0.00 607,630.93 0.00 111,152,000.00
A-4 0.00 0.00 513,003.87 0.00 91,336,000.00
A-5 0.00 0.00 125,881.71 0.00 21,127,000.00
A-6 0.00 0.00 165,750.00 0.00 30,000,000.00
A-7 0.00 0.00 247,812.50 0.00 37,500,000.00
R-I 0.00 0.00 0.58 0.00 0.00
R-II 0.00 0.00 0.58 0.00 0.00
P 0.00 0.00 23,238.88 0.00 100.00
B-1 0.00 0.00 157,500.00 0.00 26,981,632.42
B-2 0.00 0.00 88,596.67 0.00 15,177,667.90
B-3 0.00 0.00 49,215.83 0.00 8,431,260.47
B-4 0.00 0.00 70,875.00 0.00 12,141,734.59
B-5 0.00 0.00 33,471.67 0.00 5,734,096.55
B-6 0.00 0.00 33,468.63 0.00 5,733,576.56
XS-N 0.00 0.00 505,729.49 0.00 186,975,857.95
XS-T 0.00 0.00 863,694.84 0.00 0.00
XS-S 0.00 0.00 287,898.55 0.00 0.00
Totals 0.00 0.00 5,456,396.81 0.00
<FN>
(4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Factors Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class (5) Amount Rate Balance Interest Shortfall Shortfall
<S> <C> <C> <C> <C> <C> <C>
A-1 216,622,000.00 6.56000% 1000.00000000 5.46666668 0.00000000 0.00000000
A-2 93,019,000.00 6.43000% 1000.00000000 5.35833335 0.00000000 0.00000000
A-3 111,152,000.00 6.56000% 1000.00000000 5.46666664 0.00000000 0.00000000
A-4 91,336,000.00 6.74000% 1000.00000000 5.61666670 0.00000000 0.00000000
A-5 21,127,000.00 7.15000% 1000.00000000 5.95833341 0.00000000 0.00000000
A-6 30,000,000.00 6.63000% 1000.00000000 5.52500000 0.00000000 0.00000000
A-7 37,500,000.00 7.93000% 1000.00000000 6.60833333 0.00000000 0.00000000
R-I 100.00 7.00000% 1000.00000000 5.80000000 0.00000000 0.00000000
R-II 100.00 7.00000% 1000.00000000 5.80000000 0.00000000 0.00000000
P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
B-1 27,000,000.00 7.00000% 1000.00000000 5.83333333 0.00000000 0.00000000
B-2 15,188,000.00 7.00000% 1000.00000000 5.83333355 0.00000000 0.00000000
B-3 8,437,000.00 7.00000% 1000.00000000 5.83333294 0.00000000 0.00000000
B-4 12,150,000.00 7.00000% 1000.00000000 5.83333333 0.00000000 0.00000000
B-5 5,738,000.00 7.00000% 1000.00000000 5.83333391 0.00000000 0.00000000
B-6 5,737,479.66 7.00000% 1000.00000000 5.83333310 0.00000000 0.00000000
XS-N 0.00 3.21527% 1000.00000000 2.67939462 0.00000000 0.00000000
XS-T 0.00 2.84190% 1000.00000000 2.36824708 0.00000000 0.00000000
XS-S 0.00 2.84190% 1000.00000000 2.36824708 0.00000000 0.00000000
<FN>
All Classes are Per $1000 Denominations. Original Notional Balance for Class XS-N $188,742,754.00, Class XS-T $364,697,944.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Factors Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (6) Distribution Shortfall Balance
<S> <C> <C> <C> <C> <C>
A-1 0.00000000 0.00000000 5.46666668 0.00000000 987.13735969
A-2 0.00000000 0.00000000 5.35833335 0.00000000 1000.00000000
A-3 0.00000000 0.00000000 5.46666664 0.00000000 1000.00000000
A-4 0.00000000 0.00000000 5.61666670 0.00000000 1000.00000000
A-5 0.00000000 0.00000000 5.95833341 0.00000000 1000.00000000
A-6 0.00000000 0.00000000 5.52500000 0.00000000 1000.00000000
A-7 0.00000000 0.00000000 6.60833333 0.00000000 1000.00000000
R-I 0.00000000 0.00000000 5.80000000 0.00000000 0.00000000
R-II 0.00000000 0.00000000 5.80000000 0.00000000 0.00000000
P 0.00000000 0.00000000 232388.80000000 0.00000000 1000.00000000
B-1 0.00000000 0.00000000 5.83333333 0.00000000 999.31971926
B-2 0.00000000 0.00000000 5.83333355 0.00000000 999.31971952
B-3 0.00000000 0.00000000 5.83333294 0.00000000 999.31971909
B-4 0.00000000 0.00000000 5.83333333 0.00000000 999.31971934
B-5 0.00000000 0.00000000 5.83333391 0.00000000 999.31971941
B-6 0.00000000 0.00000000 5.83333310 0.00000000 999.31971872
XS-N 0.00000000 0.00000000 2.67946440 0.00000000 990.63860195
XS-T 0.00000000 0.00000000 2.36824708 0.00000000 0.00000000
XS-S 0.00000000 0.00000000 2.36824930 0.00000000 0.00000000
<FN>
(6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless
Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
CERTIFICATE ACCOUNT
<S> <C>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 8,574,673.90
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 0.00
Realized Losses 0.00
Total Deposits 8,574,673.90
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 281,235.02
Payment of Interest and Principal 8,293,438.88
Total Withdrawals (Pool Distribution Amount) 8,574,673.90
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 3,526.66
Servicing Fee Support 3,526.66
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 280,824.08
Trustee Fee 3,937.60
Supported Prepayment/Curtailment Interest Shortfall 3,526.66
Net Servicing Fee 281,235.02
</TABLE>
<TABLE>
<CAPTION>
DELINQUENCY STATUS
Percentage Delinquent
Based On
Current Unpaid
Number Principal Number Unpaid
Of Loans Balance Of Loans Balance
<S> <C> <C> <C> <C>
30 Days 251 19,035,608.13 3.153663% 2.831964%
60 Days 46 3,901,756.33 0.577962% 0.580472%
90+ Days 1 97,173.02 0.012564% 0.014457%
Foreclosure 1 55,810.82 0.012564% 0.008303%
REO 0 0.00 0.000000% 0.000000%
Totals 299 23,090,348.30 3.756753% 3.435196%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 0.00
Cumulative Realized Losses - Includes Interest Shortfall 0.00
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 0.00
</TABLE>
<TABLE>
<CAPTION>
SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE
Current Next
Original $ Original % Current $ Current % Class% Prepayment%
<S> <C> <C> <C> <C> <C> <C> <C>
Class B-5 663,531,300.00 98.29994601% 660,702,064.51 98.29393195% 0.853073% 7.727896%
Class B-4 651,381,300.00 96.49996409% 648,560,329.92 96.48758247% 1.806349% 16.363531%
Class B-3 642,944,300.00 95.25005072% 640,129,069.45 95.23324744% 1.254335% 11.362890%
Class B-2 627,756,300.00 92.99999925% 624,951,401.55 92.97523625% 2.258011% 20.455087%
Class B-1 600,756,300.00 89.00003942% 597,969,769.13 88.96112628% 4.014110% 36.363401%
Class XS-T 0.00 0.00000000% 0.00 0.00000000% 0.000000% 0.000000%
<FN>
Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure
</FN>
</TABLE>
<TABLE>
<CAPTION>
CREDIT ENHANCEMENT
Original $ Original % Current $ Current %
<S> <C> <C> <C> <C>
Bankruptcy 219,000.00 0.03244412% 219,000.00 0.03258106%
Fraud 20,250,000.00 2.99996987% 20,250,000.00 3.01263191%
Special Hazard 6,750,000.00 0.99998996% 6,750,000.00 1.00421064%
<FN>
Limit of Subordinate's Exposure to Certain Types of Losses
</FN>
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description 6 Month LIBOR ARM
Weighted Average Gross Coupon 10.165088%
Weighted AverageNet Coupon 9.740163%
Weighted Average Pass-Through Rate 9.740163%
Weighted Average Maturity(Stepdown Calculation ) 335
Begin Scheduled Collateral Loan Count 7,979
Number Of Loans Paid In Full 20
End Scheduled Collateral Loan Count 7,959
Begining Scheduled Collateral Balance 675,006,779.66
Ending Scheduled Collateral Balance 672,169,737.62
Ending Actual Collateral Balance at 29-May-1998 672,610,007.97
Monthly P &I Constant 6,177,113.63
Class A Optimal Amount 1,657,309.43
Ending Scheduled Balance for Premium Loans 672,169,737.62
Scheduled Principal 459,194.05
Unscheduled Principal 2,377,847.99
</TABLE>
|
|