|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: ASSET SECURITIZATION CORP COMM MORT PASS THR CERT SER 1999-1, 8-K, 1999-07-27 |
Next: ABN AMRO MORTGAGE CORP SERIES 1998-3, 8-K, 1999-07-27 |
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: July 26, 1999
(Date of earliest event reported)
ABN AMRO Mortgage Corporation
(Sponsor)
(Issuer in Respect of Commercial Mortgage Pass-Through
Certificates Series 1998-2)
Exact name of registrant as specified in charter)
Delaware 333-42127-02 363886007
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)
181 West Madison Street Chicago, Illinois 60602
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, including area code
(248) 643-2530
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL
INFORMATION AND EXHIBITS
(c) Exhibits
Exhibit No. Description
99.1 Monthly distribution report pursuant to
Section 4.02 of the Pooling and Servicing
Agreement for the distribution on
July 26, 1999.
Pursuant to the requirements of the Securities Exchange
Act of 1934, the Registrant has duly caused this report
to be signed on behalf of the Registrant by the
undersigned thereunto duly authorized.
LASALLE NATIONAL BANK, IN ITS CAPACITY AS TRUSTEE
UNDER THE POOLING AND SERVICING AGREEMENT ON BEHALF OF
ABN AMRO Mortgage Corporation, REGISTRANT
By: /s/ Russell Goldenberg
Russell Goldenberg,
Senior Vice President
Dated: July 26, 1999
ABN AMRO
LaSalle Bank N.A.
Administrator:
Roxane Ellwanger (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
ABN AMRO Mortgage Corporation
(LaSalle Home Mortgage Corporation, as Servicer)
Multi-Class Mortgage Pass-Through Certificates
Series 1998-2
Payment Date: 07/26/99
Prior Payment: 06/25/99
Record Date: 06/30/99
WAC: 7.295741%
WAMM: 324
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 3
Other Related Information 2
Asset Backed Facts Sheets 3
Delinquency Loan Detail
Total Pages Included In This Package 9
LaSalle Web Site www.lnbabs.com
LaSalle Bulletin Board (714) 282-3990
ASAP #: 352
Monthly Data File Name: 0352MMYY.EXE
ABN AMRO Acct: 67-7966-30-1
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
IA-1 85,806,003.00 87,690,241.43 392,81
00077BBV4 1000.000000000 1021.959284480 4.577957092
IA-2 42,000,000.00 42,000,00 0.00
00077BAX1 1000.000000000 1000.000000000 0.000000000
IA-3 22,300,000.00 10,933,63 1,363,536
00077BAY9 1000.000000000 490.297517937 61.145138117
IA-4 17,651,035.00 15,554,90 180,79
00077BAZ6 1000.000000000 881.246173950 10.242564246
IA-5 71,376,367.00 32,802,08 2,634,533
00077BBA0 1000.000000000 459.565042586 36.910442220
IA-6 5,754,681.00
00077BBB8 1000.000000000 0.000000000 0.000000000
IA-7 9,443,982.00 9,443,9 0.00
00077BBC6 1000.000000000 1000.000000000 0.000000000
IA-8 25,960,631.00 25,960,63 0.00
00077BBD4 1000.000000000 1000.000000000 0.000000000
IA-9 40,000,000.00 40,000,00 0.00
00077BBE2 1000.000000000 1000.000000000 0.000000000
IA-10 28,500,000.00 21,758,52 494,20
00077BBF9 1000.000000000 763.457025965 17.340543509
IA-11 1,430,000.00 1,430,0 0.00
00077BBG7 1000.000000000 1000.000000000 0.000000000
IA-12 9,500,000.00 9,500,0 0.00
00077BBH5 1000.000000000 1000.000000000 0.000000000
IA-13 9,995,480.00 9,995,4 0.00
00077BBJ1 1000.000000000 1000.000000000 0.000000000
IA-14 50,529,404.00 39,759,74 789,50
00077BBK8 1000.000000000 786.863494175 15.624656685
IA-X 12,784,321.00 9,699,4 0.00
00077BBL6 1000.000000000 758.697736024 0.000000000
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
IA-1 0.00 468,938.86 87,766,364.09
00077BBV4 0.000000000 5.465105512 1022.846432901
IA-2 0.00 0.00 42,000,000.
00077BAX1 0.000000000 0.000000000 1000.000000000
IA-3 0.00 0.00 9,570,098
00077BAY9 0.000000000 0.000000000 429.152379821
IA-4 0.00 0.00 15,374,115.
00077BAZ6 0.000000000 0.000000000 871.00360970
IA-5 0.00 0.00 30,167,549.
00077BBA0 0.000000000 0.000000000 422.654600367
IA-6 0.00 0.00
00077BBB8 0.000000000 0.000000000 0.000000000
IA-7 0.00 0.00 9,443,982
00077BBC6 0.000000000 0.000000000 1000.000000000
IA-8 0.00 0.00 25,960,631.
00077BBD4 0.000000000 0.000000000 1000.000000000
IA-9 0.00 0.00 40,000,000.
00077BBE2 0.000000000 0.000000000 1000.000000000
IA-10 0.00 0.00 21,264,319.
00077BBF9 0.000000000 0.000000000 746.116482456
IA-11 0.00 0.00 1,430,000
00077BBG7 0.000000000 0.000000000 1000.000000000
IA-12 0.00 0.00 9,500,000
00077BBH5 0.000000000 0.000000000 1000.000000000
IA-13 0.00 0.00 9,995,480
00077BBJ1 0.000000000 0.000000000 1000.000000000
IA-14 0.00 0.00 38,970,238.
00077BBK8 0.000000000 0.000000000 771.238837490
IA-X 0.00 0.00 9,505,497
00077BBL6 0.000000000 0.000000000 743.527725759
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
IA-1 101,668.18 (468,938.86) 0.078084909
00077BBV4 1.184860924 (5.465105512) 0.070305769
IA-2 224,000.00 0.00 0.064000000
00077BAX1 5.333333333 0.000000000 0.064
IA-3 58,312.72 0.00 0.064000000
00077BAY9 2.614920179 0.000000000 0.064
IA-4 82,959.50 0.00 0.064000000
00077BAZ6 4.699979350 0.000000000 0.064
IA-5 191,345.48 0.00 0.070000000
00077BBA0 2.680796012 0.000000000 0.07
IA-6 0.00 0.00 0.070000000
00077BBB8 0.000000000 0.000000000 0.07
IA-7 50,367.90 0.00 0.064000000
00077BBC6 5.333332910 0.000000000 0.064
IA-8 138,456.70 0.00 0.064000000
00077BBD4 5.333333385 0.000000000 0.064
IA-9 213,333.33 0.00 0.064000000
00077BBE2 5.333333250 0.000000000 0.064
IA-10 122,391.70 0.00 0.0675
00077BBF9 4.294445614 0.000000000 0.0675
IA-11 8,043.75 0.00 0.0675
00077BBG7 5.625000000 0.000000000 0.0675
IA-12 53,437.50 0.00 0.0675
00077BBH5 5.625000000 0.000000000 0.0675
IA-13 56,224.58 0.00 0.0675
00077BBJ1 5.625000500 0.000000000 0.0675
IA-14 223,648.56 0.00 0.0675
00077BBK8 4.426107223 0.000000000 0.0675
IA-X 54,559.32 0.00 0.0675
00077BBL6 4.267674443 0.000000000 0.0675
ABN AMRO Acct: 67-7966-30-1
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
IIA-1 37,595,583.00 31,928,986.81 904,188.88
00077BBN2 1000.000000000 849.274948336 24.050401878
IIA-X 1,507,139.00 1,110,0 0.00
00077BBP7 1000.000000000 736.518688848 0.000000000
IIA-P 352,210.00 335,530.08 1,299.46
00077BBQ5 1000.000000000 952.642116919 3.689446637
M 8,829,808.00 8,719,297.73 9,769.33
00077BBR3 1000.000000000 987.484408495 1.106403446
B-1 4,215,000.00 4,162,246.78 4,663.49
00077BBS1 1000.000000000 987.484408066 1.106403321
B-2 1,989,733.00 1,964,830.31 2,201.45
00077BBT9 1000.000000000 987.484406199 1.106404729
B-3 2,147,792.00 2,120,911.11 2,376.32
00077BBW2 1000.000000000 987.484407242 1.106401365
B-4 954,574.00 942,626.95 1,056.14
00077BBX0 1000.000000000 987.484417133 1.106399294
B-5 954,573.94 942,626.88 1,056.14
00077BBY8 1000.000000000 987.484405870 1.106399364
R (Component R- 100.00 0.00 0.00
9ABSB500 1000.000000000 0.000000000 0.000000000
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
IIA-1 0.00 0.00 31,024,797.93
00077BBN2 0.000000000 0.000000000 825.2245465
IIA-X 0.00 0.00 1,016,008.80
00077BBP7 0.000000000 0.000000000 674.1307875
IIA-P 0.00 0.00 334,230.62
00077BBQ5 0.000000000 0.000000000 948.9526703
M 0.00 0.00 8,709,528.40
00077BBR3 0.000000000 0.000000000 986.378005
B-1 0.00 0.00 4,157,583.29
00077BBS1 0.000000000 0.000000000 986.3780047
B-2 0.00 0.00 1,962,628.86
00077BBT9 0.000000000 0.000000000 986.3780015
B-3 0.00 0.00 2,118,534.79
00077BBW2 0.000000000 0.000000000 986.3780059
B-4 0.00 0.00 941,570.81
00077BBX0 0.000000000 0.000000000 986.3780178
B-5 0.00 0.00 941,570.74
00077BBY8 0.000000000 0.000000000 986.3780065
R (Component R- 0.00 0.00 0.00
9ABSB500 0.000000000 0.000000000 0.000000000
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
IIA-1 172,948.68 0.00 6.500000000%
00077BBN2 4.600239342 0.000000000 6.500000000%
IIA-X 6,012.70 0.00 6.500000000%
00077BBP7 3.989479404 0.000000000 6.500000000%
IIA-P 0.00 0.00
00077BBQ5 0.000000000 0.000000000
M 48,898.82 0.00 6.729736880%
00077BBR3 5.537925626 0.000000000 7.030576910%
B-1 23,342.35 0.00 6.729736880%
00077BBS1 5.537924081 0.000000000 7.030576910%
B-2 11,018.99 0.00 6.729736880%
00077BBT9 5.537923933 0.000000000 7.030576910%
B-3 11,894.31 0.00 6.729736880%
00077BBW2 5.537924529 0.000000000 7.030576910%
B-4 5,286.36 0.00 6.729736880%
00077BBX0 5.537925818 0.000000000 7.030576910%
B-5 5,286.39 0.00 6.729736880%
00077BBY8 5.537957594 0.000000000 7.030576910%
R (Component R- 10.81 0.00 6.750000000%
9ABSB500 108.10 0.000000000 6.750000000%
ABN AMRO Acct: 67-7966-30-1
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
REMIC 1 Interes477,286,956.94 397,946,284.56 6,313,060.34
None 1000.000000000 833.767356878 13.226970166
R (Component R- 0.00 0.00 0.00
9ABSB500 1000.000000000 0.000000000 0.000000000
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
REMIC 1 Interes 0.00 0.00 391,633,224.22
None 0.000000000 0.000000000 820.540386712
R (Component R- 0.00 0.00 0.00
9ABSB500 0.000000000 0.000000000 0.000000000
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
REMIC 1 Interes 2,332,376.68 0.00 7.033240710%
None 4.88673878 0.00000000 7.030576910%
R (Component R- 10.81 0.00
9ABSB500 0.00002265 0.00000000
Other Related Information
Accrued ReimbursemeNet Prior
Class Certificatof Prior Prepayment Unpaid
Interest Losses Int. ShortfalInterest
IA-1 570,607. 0.00 0.00 0.00
IA-2 224,000. 0.00 0.00 0.00
IA-3 58,312. 0.00 0.00 0.00
IA-4 82,959. 0.00 0.00 0.00
IA-5 191,345. 0.00 0.00 0.00
IA-6 0.00 0.00 0.00
IA-7 50,367. 0.00 0.00 0.00
IA-8 138,456. 0.00 0.00 0.00
IA-9 213,333. 0.00 0.00 0.00
IA-10 122,391. 0.00 0.00 0.00
IA-11 8,043 0.00 0.00 0.00
IA-12 53,437. 0.00 0.00 0.00
IA-13 56,224. 0.00 0.00 0.00
IA-14 223,648. 0.00 0.00 0.00
IA-X 54,559. 0.00 0.00 0.00
IIA-1 172,948. 0.00 0.00 0.00
IIA-X 6,012 0.00 0.00 0.00
IIA-P 0.00 0.00 0.00 0.00
M 48,898. 0.00 0.00 0.00
B-1 23,342. 0.00 0.00 0.00
B-2 11,018. 0.00 0.00 0.00
B-3 11,894. 0.00 0.00 0.00
B-4 5,286 0.00 0.00 0.00
B-5 5,286 0.00 0.00 0.00
R (Compone 0.00 0.00 0.00
Total 2332387.46 0.00 0.00 0.00
Ending Actual
Class Unpaid Interest Distribution
Interest Loss of Interest
IA-1 0.00 0.00 570,607.04
IA-2 0.00 0.00 224,000.00
IA-3 0.00 0.00 58,312.72
IA-4 0.00 0.00 82,959.50
IA-5 0.00 0.00 191,345.48
IA-6 0.00 0.00 0.00
IA-7 0.00 0.00 50,367.90
IA-8 0.00 0.00 138,456.70
IA-9 0.00 0.00 213,333.33
IA-10 0.00 0.00 122,391.70
IA-11 0.00 0.00 8,043.75
IA-12 0.00 0.00 53,437.50
IA-13 0.00 0.00 56,224.58
IA-14 0.00 0.00 223,648.56
IA-X 0.00 0.00 54,559.32
IIA-1 0.00 0.00 172,948.68
IIA-X 0.00 0.00 6,012.70
IIA-P 0.00 0.00 0.00
M 0.00 0.00 48,898.82
B-1 0.00 0.00 23,342.35
B-2 0.00 0.00 11,018.99
B-3 0.00 0.00 11,894.31
B-4 0.00 0.00 5,286.36
B-5 0.00 0.00 5,286.36
R (Compone 0.00 0.00 10.81
Total 0.00 0.00 2,332,387.46
Advances
Prior Outstanding
Principal Interest
Servicer 26408.67 153361.91
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
26408.67 153361.91
Current Period
Principal Interest
Servicer 24,931.19 144,831.00
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
24,931.19 144,831.00
Recovered
Principal Interest
Servicer 20,857.32 109,723.01
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
20,857.32 109,723.01
Outstanding
Principal Interest
Servicer 30,482.54 188,469.89
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
30,482.54 188,469.89
Other Related Information
Summary of REO Properties
# Property Principal
Name Date of REOBalance Book Value
10
20
30
40
50
# Property Date of FinAmount Aggregate Other
Name Recovery of Proceeds Rev. Collected
10
20
30
40
50
Summary of Repurchased, Liquidated or Disposed Lo
Property Principal
# Name Loan NumberBalance Book Value
10
20
30
40
50
Property
# Name
10
20
30
40
50
Asset Backed Facts - Pool Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
07/26/99 5 1,564,275 0 0
0.39% 0.39% 0.00% 0.00%
06/25/99 1 324,625 1 469,474
0.08% 0.08% 0.08% 0.12%
05/25/99 3 1,250,931 0 0
0.23% 0.31% 0.00% 0.00%
04/26/99 3 1,177,316 1 325,617
0.23% 0.28% 0.08% 0.08%
03/25/99 2 752,637 0 0
0.15% 0.18% 0.00% 0.00%
02/25/99 6 2,247,672 0 0
0.44% 0.52% 0.00% 0.00%
01/25/99 5 1,603,874 1 357,815
0.36% 0.36% 0.07% 0.08%
12/28/98 5 1,767,487 3 965,873
0.35% 0.39% 0.21% 0.21%
11/25/98 6 2,044,116 1 300,334
0.42% 0.44% 0.07% 0.07%
10/26/98 5 1,409,819 4 1,356,035
0.34% 0.30% 0.28% 0.29%
09/25/98 5 1,657,874 0 0
0.34% 0.36% 0.00% 0.00%
08/25/98 5 1,979,861 0 0
0.34% 0.42% 0.00% 0.00%
07/27/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
07/26/99 3.00 1,278,545 1 328,177
0.24% 0.32% 0.08% 0.08%
06/25/99 2.00 810,101 1 328,432
0.16% 0.20% 0.08% 0.08%
05/25/99 2.00 654,052 1 328,686
0.15% 0.16% 0.08% 0.08%
04/26/99 1.00 328,938 1 328,938
0.08% 0.08% 0.08% 0.08%
03/25/99 2.00 655,055 1 329,189
0.15% 0.15% 0.07% 0.08%
02/25/99 2.00 655,551 1 329,438
0.15% 0.15% 0.07% 0.08%
01/25/99 2.00 656,044 1 329,685
0.15% 0.15% 0.07% 0.07%
12/28/98 2.00 572,574 0 0
0.14% 0.13% 0.00% 0.00%
11/25/98 3.00 1,018,037 0 0
0.21% 0.22% 0.00% 0.00%
10/26/98 0.00 0 0 0
0.00% 0.00% 0.00% 0.00%
09/25/98 0.00 0 0 0
0.00% 0.00% 0.00% 0.00%
08/25/98 0.00 0 0 0
0.00% 0.00% 0.00% 0.00%
07/27/98 0.00 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0.00 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0.00 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0.00 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiREO Modifications
Date # Balance # Balance
07/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
06/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
05/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/28/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/25/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/26/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/25/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
08/25/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/27/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
07/26/99 17 5,682,481 7.2957% 7.0332%
1.34%0.014279451
06/25/99 10 3,041,246 7.2970% 7.0345%
0.78% 0.00757284
05/25/99 17 5,688,474 7.3012% 7.0387%
1.31%0.013935323
04/26/99 26 7,616,081 7.3067% 7.0442%
1.97%0.018286986
03/25/99 24 8,195,892 7.3104% 7.0479%
1.78%0.019265427
02/25/99 21 6,057,529 7.3140% 7.0515%
1.54%0.014024087
01/25/99 23 8,143,270 7.3164% 7.0539%
1.65% 0.01847899
12/28/98 22 8,205,381 7.3191% 7.0566%
1.56%0.018257048
11/25/98 31 10,472,385 7.3236% 7.0611%
2.15%0.022741694
10/26/98 9 2,914,164 7.3251% 7.0626%
0.62%0.006280029
09/25/98 18 5,590,263 7.3293% 7.0668%
1.22%0.011889575
08/25/98 11 4,083,727 7.3320% 7.0695%
0.74%0.008597539
07/27/98 4 1,753,713 7.3337% 7.0712%
0.27%0.003674322
01/00/00 0 0 0.0000% 0.0000%
0.00% 0
01/00/00 0 0 0.0000% 0.0000%
0.00% 0
01/00/00 0 0 0.0000% 0.0000%
0.00% 0
Asset Backed Facts - Group 1 Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
07/26/99 5 1,564,275 0 0
0.43% 0.43% 0.00% 0.00%
06/25/99 1 324,625 1 469,474
0.09% 0.09% 0.09% 0.13%
05/25/99 3 1,250,931 0 0
0.25% 0.33% 0.00% 0.00%
04/26/99 3 1,177,316 1 325,617
0.25% 0.31% 0.08% 0.09%
03/25/99 2 752,637 0 0
0.16% 0.19% 0.00% 0.00%
02/25/99 6 2,247,672 0 0
0.48% 0.57% 0.00% 0.00%
01/25/99 5 1,603,874 1 357,815
0.39% 0.40% 0.08% 0.09%
12/28/98 5 1,767,487 2 710,124
0.38% 0.43% 0.15% 0.17%
11/25/98 5 1,787,487 1 300,334
0.38% 0.42% 0.08% 0.07%
10/26/98 5 1,409,819 4 1,356,035
0.37% 0.33% 0.30% 0.32%
09/25/98 5 1,657,874 0 0
0.37% 0.39% 0.00% 0.00%
08/25/98 4 1,584,845 0 0
0.29% 0.36% 0.00% 0.00%
07/27/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
07/26/99 3 1,278,545 1 328,177
0.26% 0.35% 0.09% 0.09%
06/25/99 2 810,101 1 328,432
0.17% 0.22% 0.09% 0.09%
05/25/99 2 654,052 1 328,686
0.17% 0.17% 0.08% 0.09%
04/26/99 1 328,938 1 328,938
0.08% 0.09% 0.08% 0.09%
03/25/99 2 655,055 1 329,189
0.16% 0.17% 0.08% 0.08%
02/25/99 2 655,551 1 329,438
0.16% 0.17% 0.08% 0.08%
01/25/99 1 329,685 1 329,685
0.08% 0.08% 0.08% 0.08%
12/28/98 2 572,574 0 0
0.15% 0.14% 0.00% 0.00%
11/25/98 3 1,018,037 0 0
0.23% 0.24% 0.00% 0.00%
10/26/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/25/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
08/25/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/27/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiREO Modifications
Date # Balance # Balance
07/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
06/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
05/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/28/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/25/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/26/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/25/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
08/25/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/27/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
07/26/99 14 4,939,350 7.3314% 7.0689%
1.21% 1.36%
06/25/99 10 3,041,246 7.3326% 7.0701%
0.85% 0.83%
05/25/99 17 5,688,474 7.3366% 7.0741%
1.43% 1.52%
04/26/99 25 7,367,344 7.3422% 7.0797%
2.06% 1.93%
03/25/99 24 8,195,892 7.3455% 7.0830%
1.94% 2.10%
02/25/99 21 6,057,529 7.3490% 7.0865%
1.67% 1.53%
01/25/99 20 7,149,638 7.3514% 7.0889%
1.56% 1.77%
12/28/98 20 7,731,173 7.3539% 7.0914%
1.54% 1.87%
11/25/98 29 9,725,492 7.3581% 7.0956%
2.18% 2.30%
10/26/98 8 2,520,413 7.3596% 7.0971%
0.60% 0.59%
09/25/98 17 5,118,807 7.3640% 7.1015%
1.26% 1.19%
08/25/98 10 3,668,848 7.3666% 7.1041%
0.73% 0.84%
07/27/98 3 1,392,005 7.3682% 7.1057%
0.22% 0.32%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
Asset Backed Facts - Group 2 Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
07/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
06/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
05/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/28/98 0 0 1 255,749
0.00% 0.00% 0.88% 0.70%
11/25/98 1 256,629 0 0
0.87% 0.69% 0.00% 0.00%
10/26/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/25/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
08/25/98 1 395,016 0 0
0.85% 1.01% 0.00% 0.00%
07/27/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
07/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
06/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
05/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/28/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/25/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/26/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/25/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
08/25/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/27/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiREO Modifications
Date # Balance # Balance
07/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
06/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
05/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/28/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/25/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/26/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/25/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
08/25/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/27/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
07/26/99 3 743,131 6.9115% 6.6490%
2.80% 2.20% 0.00% 0.00%
06/25/99 0 0 6.9123% 6.6498%
0.00% 0.00% 0.00% 0.00%
05/25/99 0 0 6.9123% 6.6498%
0.00% 0.00% 0.00% 0.00%
04/26/99 1 248,737 6.9138% 6.6513%
0.93% 0.72% 0.00% 0.00%
03/25/99 0 0 6.9137% 6.6512%
0.00% 0.00% 0.00% 0.00%
02/25/99 0 0 6.9137% 6.6512%
0.00% 0.00% 0.00% 0.00%
01/25/99 3 993,632 6.9209% 6.6584%
2.70% 2.77% 0.00% 0.00%
12/28/98 2 474,208 6.9252% 6.6627%
1.77% 1.30% 0.00% 0.00%
11/25/98 2 746,894 6.9333% 6.6708%
1.74% 2.00% 0.00% 0.00%
10/26/98 1 393,751 6.9365% 6.6740%
0.86% 1.04% 0.00% 0.00%
09/25/98 1 471,456 6.9403% 6.6778%
0.85% 1.23% 0.00% 0.00%
08/25/98 1 414,878 6.9462% 6.6837%
0.85% 1.06% 0.00% 0.00%
07/27/98 1 361,708 6.9524% 6.6899%
0.84% 0.92% 0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00% 0.00% 0.00%
_
|
|