CONTIMORTGAGE HOME EQUITY TRUST 1998-2
8-K, 1998-09-28
GENERAL MEDICAL & SURGICAL HOSPITALS, NEC
Previous: SIMON PROPERTY GROUP INC /DE/, POS AM, 1998-09-28
Next: GOUVERNEUR BANCORP INC, POS AM, 1998-09-28







- -----------------------------------------------------------------


          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)
                    September 15, 1998

          ContiMortgage Home Equity Loan Trust 1998-2
     (Exact name of registrant as specified in its charter)


                                             16-6476570
                                             16-6476571 
                                             16-6476572
     New York                 33-339505      16-6476573
(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 September 15, 1998 a scheduled  distribution was made from the Trust
to holders of the Class A, B and C Certificates.  The  information  contained in
the  Trustee's  Monthly  Servicing  Report for the month of  August,  1998 dated
September  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
August, 1998 was $639,126.85.

























                                                                       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 August, 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: September 28, 1998



















                                                                      Page 4


<PAGE>






                                                             EXHIBIT INDEX



         Exhibit No.       Description

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


































                                                                        Page 5




                                     ContiMortgage Corporation
                                     Home Equity Loan Pass-Through Certificates
                                                 Series 1998-2

Distribution Period:                                      15-Sep-98

<TABLE>
<CAPTION>

                 Original        Beginning                                                       Ending               Planned
                 Certificate     Certificate     Principal          Interest       Total         Certificate          Principal
CUSIP     Class  Face Value      Balance         Distribution    Distribution      Distribution  Balance              Balance

<S>     <C> <C>   <C>              <C>            <C>             <C>            <C>             <C>          
21075WHD0 A-1     114,000,000.00   93,192,098.20  13,003,539.08   424,059.64     13,427,598.72   80,188,559.12
21075X1Y9 A-2 Int 175,000,000.00  175,000,000.00           0      863,333.33        863,333.33  175,000,000.00       175,000,000.00
21075WHE8 A-2 Fix 250,000,000.00  250,000,000.00           0    1,281,250.00      1,281,250.00  250,000,000.00       250,000,000.00
21075WHG3 A-3     275,000,000.00  275,000,000.00           0    1,404,791.67      1,404,791.67  275,000,000.00       275,000,000.00
21075WHH1 A-4     185,000,000.00  185,000,000.00           0      954,291.67        954,291.67  185,000,000.00       185,000,000.00
21075WHJ7 A-5      90,000,000.00   90,000,000.00           0      471,000.00        471,000.00   90,000,000.00        90,000,000.00
21075WHK4 A-6      97,000,000.00   97,000,000.00           0      514,100.00        514,100.00   97,000,000.00        97,000,000.00
21075WHL2 A-7     100,600,000.00  100,600,000.00           0      550,785.00        550,785.00  100,600,000.00       100,600,000.00
21075WHM0 A-8     235,000,000.00  235,000,000.00           0    1,115,128.98      1,115,128.98  235,000,000.00
21075WHN8 A-9     158,400,000.00  155,238,798.93   2,459,625.74   722,887.88      3,182,513.62  152,779,173.19
21075WHQ1 B        70,000,000.00   70,000,000.00           0      451,500.00        451,500.00   70,000,000.00
21075X1Z6 C                 0               0              0    4,310,019.51      4,310,019.51            0
          R                 0               0              0            0                 0               0
       Total   1,750,000,000.00 1,726,030,897.13 15,463,164.82 13,063,147.68     28,526,312.50 1,710,567,732.31


                  Notional         Notional         Principal     Interest         Total           Notional
          Class   Amount           Amount           Distribution  Distribution     Distribution    Amount
21075WHP3 A-10IO  197,600,000.00   197,600,000.00           0     1,070,333.33     1,070,333.33    197,600,000.00


                     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

21075WHD0 A-1     114.06613228       3.7198214    117.78595368   703.40841333     A-1              5.64875%             5.64875%
21075X1Y9 A-2 Int   0                4.93333331     4.93333331 1,000.00000000     A-2  Internal    5.92000%             5.92000%
21075WHE8 A-2 Fix   0                5.125          5.125      1,000.00000000     A-2  Fixed       6.15000%             6.15000%
21075WHG3 A-3       0                5.10833335     5.10833335 1,000.00000000     A-3              6.13000%             6.13000%
21075WHH1 A-4       0                5.15833335     5.15833335 1,000.00000000     A-4              6.19000%             6.19000%
21075WHJ7 A-5       0                5.23333333     5.23333333 1,000.00000000     A-5              6.28000%             6.28000%
21075WHK4 A-6       0                5.3            5.3        1,000.00000000     A-6              6.36000%             6.36000%
21075WHL2 A-7       0                5.475          5.475      1,000.00000000     A-7              6.57000%             6.57000%
21075WHM0 A-8       0                4.7452297      4.7452297  1,000.00000000     A-8              5.90625%             5.89063%
21075WHN8 A-9      15.52794028       4.56368611    20.09162639   964.51498226     A-9              5.79625%             5.78063%
21075WHQ1 B         0                6.45           6.45       1,000.00000000     A-10IO           6.50000%             6.50000%
       Total        8.83609418       5.00178753    13.83788171   977.46727561      B               7.74000%             7.74000%

                                                                                                                                  
                  Principal        Interest       Total          Notional
          Class   Distribution     Distribution   Distribution   Amount
21075WHP3 A-10IO  0                  5.41666665     5.41666665 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




<TABLE>
                                                        Page 1
<PAGE>
Distribution Period:                                      15-Sep-98
                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         1,118,594.56    11,590,118.01    294,826.51          0         13,003,539.08
                 Per $1000 Unit     9.81223298     101.66770184    2.58619746          0          114.06613228
                 Class A-2 Internal          0                0             0          0                     0
                 Per $1000 Unit              0                0             0          0                     0
                 Class A-2 Fixed             0                0             0          0                     0
                 Per $1000 Unit              0                0             0          0                     0
                 Class A-3                   0                0             0          0                     0
                 Per $1000 Unit              0                0             0          0                     0
                 Class A-4                   0                0             0          0                     0
                 Per $1000 Unit              0                0             0          0                     0
                 Class A-5                   0                0             0          0                     0
                 Per $1000 Unit              0                0             0          0                     0
                 Class A-6                   0                0             0          0                     0
                 Per $1000 Unit              0                0             0          0                     0
                 Class A-7                   0                0             0          0                     0
                 Per $1000 Unit              0                0             0          0                     0
                 Class A-8                   0                0             0          0                     0
                 Per $1,000 Unit             0                0             0          0                     0
                 Class A-9           70,827.40     2,388,798.34             0          0          2,459,625.74
                 Per $1,000 Unit    0.44714268       15.0807976             0          0           15.52794028
                 Class B                     0                0             0          0                     0
                 Per $1000 Unit              0                0             0          0                     0
                 Total            1,189,421.96    13,978,916.35    294,826.51          0         15,463,164.82
                 Per $1000 Unit     0.67966969        7.9879522    0.16847229          0            8.83609418
</TABLE>
<TABLE>
<CAPTION>

SEC. 7.09 (a) (iv)                   Total Certificate Interest Carry-Forward Amount                         0
                                                        <S>                                               <C>
                                                   Class A-1 Interest Carry-Forward Amount                   0
                                                   Class A-2 Internal Interest Carry-Forward Amount          0
                                                   Class A-2 Fixed Interest Carry-Forward Amount             0
                                                   Class A-3 Interest Carry-Forward Amount                   0
                                                   Class A-4 Interest Carry-Forward Amount                   0
                                                   Class A-5 Interest Carry-Forward Amount                   0
                                                   Class A-6 Interest Carry-Forward Amount                   0
                                                   Class A-7 Interest Carry-Forward Amount                   0
                                                   Class A-8 Interest Carry-Forward Amount                   0
                                                   Class A-9 Interest Carry-Forward Amount                   0
                                                   Class A-10IO Interest Carry-Forward Amount                0

                                     Class B Interest Carry-Forward Amount                                   0
</TABLE>

<TABLE>
                                                               Fixed Rate          Adj. Rate I   Adj. Rate II      Total
<S>                                                           <C>                <C>             <C>              <C>             
SEC.7.09 (a)(vi) Outstanding Loan Balance:                    1,319,903,428.64   231,285,130.48  159,379,173.19   1,710,567,732.31
SEC.7.09 (a)(vii)Scheduled Principal Received                     1,029,949.77        88,644.79       70,827.40       1,189,421.96
                 Prepayments (incl. Curtailments & Purch Princ   10,295,446.72     1,294,671.29    2,388,798.34      13,978,916.35
                 Liquidation Proceeds applied to principal          294,826.51             0               0            294,826.51
                 Realized Loss of Principal                               0                0               0                  0
SEC.7.09 (a)viii)Code Section 6049(d)(7)(C) Information-Required Market Discount Information Provided at Calendar Year End.
                                                               Fixed Rate         Adj. Rate I    Adj. Rate II       Total
SEC.7.09 (a)(ix) Loan Purchase Prices                               331,733.36             0               0            331,733.36
                 Substitution Amounts                                        0             0               0                     0
SEC 7.09 (a)(x)  Weighted Average Coupon                              10.47860%     10.26527%        9.72896%              10.3796%
SEC.7.09 (a)(xi) Weighted Average Remaining Term to Maturity               241           357             355
SEC 7.09 (a)(xii)Delinquency Trigger Event Occurrence                                                      NO
                 Cumulative Realized Loss Trigger Event Occurrence                                         NO
                 Cumulative Realized Loss Termination Trigger Occurrence                                   NO
                                                                                                                     Total
SEC. 7.09 (a) (xiii)                 Class A Enhancement Percentage                                                         4.0922%
SEC. 7.09 (a) (xiv)                  Overcollateralization Amount                                                                 0
SEC. 7.09 (a) (xv)                              Applied Realized    Realized Loss   Unpaid Realized
                                                     Loss Amount Amortization Amt       Loss Amount
                                     Class B                   0                0                 0
</TABLE>
                                                                         Page 2
<PAGE>
Distribution Period:                                      15-Sep-98

<TABLE>
                                                                                                   Group I                Group II
<S>  <C>                                                                                            <C>                     <C>     
SEC. 7.09 (a) (xvii)                 Available Funds Cap                                            9.05299%                9.15674%
SEC. 7.09 (a) (xviii)                Insured Payment                                                      0                       0
SEC. 7.09 (a) (xix)                  Reimbursement Amount Paid                                            0
                                     Remaining Reimbursement Amount Unpaid                                0
SEC. 7.09 (a) (xxi)                  Largest Home Equity Loan Balance Outstanding                448,417.95
</TABLE>
<TABLE>
<CAPTION>


SEC. 7.09 (b) (ii)               Delinquencies(1)  Period               Number    Percentage       Prin. Balance     Percentage
                                 <S>               <C>                   <C>        <C>             <C>              <C>     
                                                   30-59 Days            399        2.04353%        22,404,679.76    1.69745%
                                 Fixed Rate        60-89 Days            144        0.73752%         9,264,217.55    0.70189%
                                                   90+ Days               71        0.36364%         4,634,659.85    0.35114%
                                                   30-59 Days             37        1.49737%         3,044,358.06    1.31628%
                                 Adjustable Rate I 60-89 Days             15        0.60704%         1,666,626.43    0.72059%
                                                   90+ Days                4        0.16188%           448,900.17    0.19409%
                                                   30-59 Days             32        2.01765%         2,564,933.76    1.60933%
                                 Adjustable Rate II60-89 Days             11        0.69357%         1,109,939.81    0.69641%
                                                   90+ Days               13        0.81967%           859,850.87    0.53950%
                                                   30-59 Days            468        1.98456%        28,013,971.58    1.63770%
                                 TOTAL             60-89 Days            170        0.72089%        12,040,783.79    0.70391%
                                                   90+ Days               88        0.37317%         5,943,410.89    0.34745%
                                                   Total Fixed        19,525      100.00000%     1,319,903,428.64  100.00000%
                                                   Total Adjust. I     2,471      100.00000%       231,285,130.48  100.00000%
                                                   Total Adjust. II    1,586      100.00000%       159,379,173.19  100.00000%
                                                   Total              23,582      100.00000%     1,710,567,732.31  100.00000%
(1) Includes Bankruptcies,  Foreclosures  and REOs ; Based on each  respective  Group's  loan
count and balance.

                                                                 Fixed Rate        Adj. Rate I   Adj. Rate II            Total
SEC.7.09 (b)iii)  Loans in Foreclosure (LIF): Count                           16           1                 4              21
                  Loans in Foreclosure (LIF): Balance               1,294,859.38   74,500.00        297,161.02    1,666,520.40
                  Newly Commenced LIF: Count                                  17           2                 4              23
                  Newly Commenced LIF: Balance                      1,313,718.70  232,742.40        297,161.02    1,843,622.12
SEC.7.09(b)(iv)(a)Loans in Bankruptcy: Count                                  19           1                 1              21
                  Loans in Bankruptcy: Balance                      1,681,015.42   44,200.00         50,385.57    1,775,600.99
SEC.7.09(b)(iv)(b)Balloon Loans: Count                                    12,228           3                 4          12,235
                  Balloon Loans: Balance                          952,113,696.44  165,914.20        513,000.88  952,792,611.52
SEC.7.09(b)(v&vi) REO Properties: Count                                        0           0                 0               0
                  REO Properties: Balance                                      0           0                 0               0
SEC.7.09(b)(vii)  Cumulative Realized Losses                            3,879.15           0                 0        3,879.15

SEC.7.09(b)(viii) Loan Balance of 60+ Day Delinquent Loans         13,898,877.40 2,115,526.60     1,969,790.68   17,984,194.68
SEC.7.09(b)(ix)   Three Month Rolling Ave of 60+ Day Delinq Rate        0.52768%     0.41075%         0.68980%        0.52709%
                  Delinquency Trigger Event Occurrence                                                              NO
                  Cumulative Realized Loss Trigger Event Occurrence                                                 NO
                  Cumulative Realized Loss Termination Trigger Occurrence                                           NO
</TABLE>





                                                                         Page 3

<PAGE>
Distribution Period:                                      15-Sep-98
<TABLE>

SEC. 7.08(b)(i)                      Amount on Deposit in the Certificate Account              29,701,221.36

SEC. 7.08(b)(ii)(iv)                                                                              Amount Due             Amount Paid
                                                       <S>                                 <C>                     <C>          
                                                   Class A-1 Allocation                        13,427,598.72           13,427,598.72
                                                   Class A-2 Internal Allocation                  863,333.33              863,333.33
                                                   Class A-2 Fixed Allocation                   1,281,250.00            1,281,250.00
                                                   Class A-3 Allocation                         1,404,791.67            1,404,791.67
                                                   Class A-4 Allocation                           954,291.67              954,291.67
                                                   Class A-5 Allocation                           471,000.00              471,000.00
                                                   Class A-6 Allocation                           514,100.00              514,100.00
                                                   Class A-7 Allocation                           550,785.00              550,785.00
                                                   Class A-8 Allocation                         1,115,128.98            1,115,128.98
                                                   Class A-9 Allocation                         3,182,513.62            3,182,513.62
                                                  Class A-10IO Allocation                       1,070,333.33            1,070,333.33
                                     Class A Distribution Amount                               24,835,126.32           24,835,126.32

                                          Class B Allocation                                      451,500.00              451,500.00


SEC. 7.08(b)(iii)                    Insured Payment made by the Certificate Insurer                                               0
</TABLE>

<TABLE>

SEC. 7.08(b)(v)                                                                   Beginning      Principal           Ending

                                                               Class              Balance *      Distribution        Balance *
                                                                <S>             <C>              <C>                  <C>          
                                                                 A-1             93,192,098.20   13,003,539.08        80,188,559.12
                                                                 A-2 Internal   175,000,000.00            0          175,000,000.00
                                                                 A-2 Fixed      250,000,000.00            0          250,000,000.00
                                                                 A-3            275,000,000.00            0          275,000,000.00
                                                                 A-4            185,000,000.00            0          185,000,000.00
                                                                 A-5             90,000,000.00            0           90,000,000.00
                                                                 A-6             97,000,000.00            0           97,000,000.00
                                                                 A-7            100,600,000.00            0          100,600,000.00
                                                                 A-8            235,000,000.00            0          235,000,000.00
                                                                 A-9            155,238,798.93    2,459,625.74       152,779,173.19
                                                                A-10IO          197,600,000.00           NA          197,600,000.00
                                                                   B             70,000,000.00            0           70,000,000.00
                                                             * Denotes Notional Amounts for Class A-10IO.

                                                                 Fixed Rate       Adj. Rate I     Adj. Rate II            Total
SEC. 7.08(b)(vi)  Current Period Realized Losses (Recoveries)    2,211.09                     0           0               2,211.09
                  Cumulative Realized Losses                     3,879.15                     0           0               3,879.15

SEC. 7.08(b)(vii) Loan Balance of 60+ Day Delinquent Loans                                                           17,984,194.68
                  Three-Month Rolling Average of 60+ Day Delinquency Rate                                                 0.52709%

</TABLE>


<TABLE>


Insurer's Report

Distribution Period:                                      15-Sep-98


                                                                                Group I            Group II        Total


                         <S>                                                                                         <C>         
*                     Monthly Excess Cashflow Amount                                                                  4,280,098.47

*                     Premium paid from cash flow (1)                               92,986.00        9,549.00           102,535.00

*                     Trustee Fee paid from cash flow (1)                            1,849.20          191.33             2,040.53

*                     Interest Collected on Mortgage
                     Loans (net of Service Fee)                                 12,963,465.67    1,244,669.83        14,208,135.50

*                     Current Period Realized Losses:
                                                   Principal                             0               0                    0
                                                    Interest                         2,211.09            0                2,211.09
</TABLE>


(1)  Allocated based upon the related Certificate Balances.



                                 ContiMortgage Grantor Trust
                                          Series 1998-A

Distribution Period:                               15-Sep-98

<TABLE>

                                  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>           
21075WHF5         A-2 (1)         175,000,000.00 175,000,000.00        0        799,951.10     799,951.10           175,000,000.00



                 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

21075WHF5         A-2 (1)         0                 4.57114914     4.57114914      1,000.00000000 A-2     5.71750%          5.67453%

                                                                                                       LIBOR:               5.64453%

SEC. 7.09 (a) (iv)                          Class A-2 Floating Certificate Interest Carry-Forward Amount                          0

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

SEC. 7.09 (a) (vii)                 Insured Payment                                                                                0

SEC. 7.09 (a) (viii)             Swap Payment received from the Swap Counterparty                                         799,951.10
                                 Swap Payment due to the Swap Counterparty                                                863,333.33

                                 Investment Income on Grantor Trust paid to Seller in July each year                               0
                                 Accrued but Unpaid Investment Income on Grantor Trust                                        747.48

</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) Class A-2 Floating Certificate



Distribution Period:                               15-Sep-98
<TABLE>

SEC. 7.08(b)(1)                  Amount on Deposit in the Certificate Account    1,663,284.43

SEC. 7.08(b)(2)                                                                                   Amount Due            Amount Paid
                                 <S>                                                             <C>                    <C>       
                                 Class A-2 Floating Certificate Allocation                        799,951.10             799,951.10

SEC. 7.08(b)(3)                  Insured Payment made by the Certificate Insurer                                                  0

SEC. 7.08(b)(5)                                                                  Beginning       Principal                   Ending
                                                                     Class         Balance       Distribution               Balance
                                                                  A-2 Floating   175,000,000.00  0                   175,000,000.00

                                                                                                  Amount Due        Amount Received
SEC. 7.08(b)(6)(7)               Amount of any Swap Payment payable to the Grantor Trustee         799,951.10             799,951.10

                                 Investment Income on Grantor Trust paid to Seller in July each year          0
                                 Accrued but Unpaid Investment Income on Grantor Trust                   747.48
</TABLE>
<PAGE>


CSHC / NatWest
Swap Side Agreement

Distribution Period:                                              15-Sep-98



Class A-2 Internal Pass-Through Rate                                  5.92000%
Class A-2 Floating Pass-Through Rate                                  5.67453%

Class A-2 Internal Current Balance                              175,000,000.00
Swap Notional Balance                                           175,000,000.00

Class A-2 Internal Actual Balance Interest Amount                   863,333.33
Class A-2 Floating Actual Balance Interest Amount                   799,951.10
Class A-2 Internal Swap Notional Balance Interest Amount            863,333.33
Class A-2 Floating Swap Notional Balance Interest Amount            799,951.10

Current Swap Gains                                                        0
Swap Gains Carry-Forward                                                  0
Current Swap Losses                                                       0
Swap Losses Carry-Forward                                                 0

Swap Gains Payable to CSHC                                                0
Swap Gains Payable to CRC II                                              0
Swap Losses Payable to NatWest (limited to Class R Cashflow)              0





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