|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: ANGELAUDIO COM INC /DE/, 8-K, 2001-01-09 |
Next: ABN AMRO MORTGAGE CORP SERIES 1998-3, 8-K, 2001-01-09 |
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: December 26, 2000
(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 December 26, 2000.
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: December 26, 2000
ABN AMRO
LaSalle Bank N.A.
ABN AMRO
LaSalle Bank N.A.
Administrator:
Christopher Lewis (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60603-4159
ABN AMRO Mortgage Corporation
(LaSalle Home Mortgage Corporation, as Servicer)
Multi-Class Mortgage Pass-Through Certificates
Series 1998-2
Payment Date: 12/26/00
Prior Payment: 11/27/00
Record Date: 11/30/00
WAC: 7.292251%
WAMM: 304
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
0 0
0 0
Monthly Data File Name: ABN98002_200012
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 90,674,056.82 1,8
00077BBV4 1000.000000000 1056.733254665 0.021572267
IA-2 42,000,000.00 26,970,31 759221.81
00077BAX1 1000.000000000 642.150354286 18.076709762
IA-3 22,300,000.00
00077BAY9 1000.000000000 0.000000000 0.000000000
IA-4 17,651,035.00 12,346,74 197,90
00077BAZ6 1000.000000000 699.491449652 11.211922700
IA-5 71,376,367.00 29,011,75 288,14
00077BBA0 1000.000000000 406.461589590 4.037008636
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 18,151,32 91,6
00077BBF9 1000.000000000 636.888734737 3.214468070
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 33,997,16 146,35
00077BBK8 1000.000000000 672.819430247 2.896388606
IA-X 12,784,321.00 8,514,7 0.00
00077BBL6 1000.000000000 666.027605348 0.000000000
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
IA-1 0.00 486,049.04 91,158,254.83
00077BBV4 0.000000000 5.664510908 1062.376193307
IA-2 0.00 0.00 26,211,093.
00077BAX1 0.000000000 0.000000000 624.073644524
IA-3 0.00 0.00
00077BAY9 0.000000000 0.000000000 0.000000000
IA-4 0.00 0.00 12,148,846.
00077BAZ6 0.000000000 0.000000000 688.27952695
IA-5 0.00 0.00 28,723,604.
00077BBA0 0.000000000 0.000000000 402.424580954
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 18,059,716.
00077BBF9 0.000000000 0.000000000 633.674266667
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 33,850,812.
00077BBK8 0.000000000 0.000000000 669.923041641
IA-X 0.00 0.00 8,490,414
00077BBL6 0.000000000 0.000000000 664.127173644
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
IA-1 88,011.29 0.00 0.075972381
00077BBV4 1.025700848 0.000000000 0.070298936
IA-2 143,841.68 0.00 0.064000000
00077BAX1 3.424801905 0.000000000 0.064
IA-3 0.00 0.00 0.064000000
00077BAY9 0.000000000 0.000000000 0.064
IA-4 65,849.32 0.00 0.064000000
00077BAZ6 3.730620896 0.000000000 0.064
IA-5 169,235.22 0.00 0.070000000
00077BBA0 2.371025973 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-10 102,101.23 0.00 0.0675
00077BBF9 3.582499298 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-14 191,234.05 0.00 0.0675
00077BBK8 3.784609254 0.000000000 0.0675
IA-X 47,895.25 0.00 0.0675
00077BBL6 3.746405460 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 25,904,809.51 146,667.46
00077BBN2 1000.000000000 689.038643449 3.901188605
IIA-X 1,507,139.00 871,6 0.00
00077BBP7 1000.000000000 578.354316982 0.000000000
IIA-P 352,210.00 255,972.65 1,964.36
00077BBQ5 1000.000000000 726.761449135 5.577240851
M 8,829,808.00 8,540,428.11 11,494.00
00077BBR3 1000.000000000 967.226932907 1.301727059
B-1 4,215,000.00 4,076,861.55 5,486.78
00077BBS1 1000.000000000 967.226939502 1.301727165
B-2 1,989,733.00 1,924,523.34 2,590.09
00077BBT9 1000.000000000 967.226929442 1.301727418
B-3 2,147,792.00 2,077,402.28 2,795.84
00077BBW2 1000.000000000 967.226938177 1.301727542
B-4 954,574.00 923,289.69 1,242.59
00077BBX0 1000.000000000 967.226941023 1.301722025
B-5 954,573.94 923,289.62 1,242.59
00077BBY8 1000.000000000 967.226928487 1.301722107
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 25,758,142.05
00077BBN2 0.000000000 0.000000000 685.1374548
IIA-X 0.00 0.00 867,328.70
00077BBP7 0.000000000 0.000000000 575.4802313
IIA-P 0.00 0.00 254,008.29
00077BBQ5 0.000000000 0.000000000 721.1842083
M 0.00 0.00 8,528,934.11
00077BBR3 0.000000000 0.000000000 965.9252058
B-1 0.00 0.00 4,071,374.77
00077BBS1 0.000000000 0.000000000 965.9252123
B-2 0.00 0.00 1,921,933.25
00077BBT9 0.000000000 0.000000000 965.925202
B-3 0.00 0.00 2,074,606.44
00077BBW2 0.000000000 0.000000000 965.9252106
B-4 0.00 0.00 922,047.10
00077BBX0 0.000000000 0.000000000 965.925219
B-5 0.00 0.00 922,047.03
00077BBY8 0.000000000 0.000000000 965.9252064
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-1 140,317.72 0.00 6.500000000%
00077BBN2 3.7322927 0.000000000 6.500000000%
IIA-X 4,721.49 0.00 6.500000000%
00077BBP7 3.132750198 0.000000000 6.500000000%
IIA-P 0.00 0.00
00077BBQ5 0.000000000 0.000000000
M 47,902.51 0.00 6.730694120%
00077BBR3 5.425090783 0.000000000 7.029893560%
B-1 22,866.76 0.00 6.730694120%
00077BBS1 5.42509134 0.000000000 7.029893560%
B-2 10,794.48 0.00 6.730694120%
00077BBT9 5.425089698 0.000000000 7.029893560%
B-3 11,651.97 0.00 6.730694120%
00077BBW2 5.425092374 0.000000000 7.029893560%
B-4 5,178.65 0.00 6.730694120%
00077BBX0 5.425090145 0.000000000 7.029893560%
B-5 5,178.55 0.00 6.730694120%
00077BBY8 5.424985727 0.000000000 7.029893560%
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 Interes477,286,956.94 352,108,034.92 1,172,521.67
None 1000.000000000 737.728173377 2.456638827
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 0.00 350,935,513.25
None 0.000000000 0.000000000 735.271534550
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 2,062,693.03 0.00 7.029750520%
None 4.32170417 0.00000000 7.029893560%
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-1 574,060. 0.00 0.00 0.00
IA-2 143,841. 0.00 0.00 0.00
IA-3 0.00 0.00 0.00
IA-4 65,849. 0.00 0.00 0.00
IA-5 169,235. 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-10 102,101. 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-14 191,234. 0.00 0.00 0.00
IA-X 47,895. 0.00 0.00 0.00
IIA-1 140,317. 0.00 0.00 0.00
IIA-X 4,721 0.00 0.00 0.00
IIA-P 0.00 0.00 0.00 0.00
M 47,902. 0.00 0.00 0.00
B-1 22,866. 0.00 0.00 0.00
B-2 10,794. 0.00 0.00 0.00
B-3 11,651. 0.00 0.00 0.00
B-4 5,178 0.00 0.00 0.00
B-5 5,178 0.00 0.00 0.00
R (Compone 0.00 0.00 0.00
Total 2062703.88 0.00 0.00 0.00
Ending Actual
Class Unpaid Interest Distribution
Interest Loss of Interest
IA-1 0.00 0.00 574,060.33
IA-2 0.00 0.00 143,841.68
IA-3 0.00 0.00 0.00
IA-4 0.00 0.00 65,849.32
IA-5 0.00 0.00 169,235.22
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 0.00 102,101.23
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 0.00 191,234.05
IA-X 0.00 0.00 47,895.25
IIA-1 0.00 0.00 140,317.72
IIA-X 0.00 0.00 4,721.49
IIA-P 0.00 0.00 0.00
M 0.00 0.00 47,902.51
B-1 0.00 0.00 22,866.76
B-2 0.00 0.00 10,794.48
B-3 0.00 0.00 11,651.97
B-4 0.00 0.00 5,178.65
B-5 0.00 0.00 5,178.65
R (Compone 0.00 0.00 10.81
Total 0.00 0.00 2,062,703.88
Advances
Prior Outstanding
Principal Interest
Servicer 9471.92 59446.34
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
9471.92 59446.34
Current Period
Principal Interest
Servicer 4,489.18 26,809.89
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
4,489.18 26,809.89
Recovered
Principal Interest
Servicer 3,187.91 15,174.76
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
3,187.91 15,174.76
Outstanding
Principal Interest
Servicer 10,773.19 71,081.47
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
10,773.19 71,081.47
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
12/26/00 0 0 2 476,518
0.00% 0.00% 0.17% 0.14%
11/27/00 2 476,998 0 0
0.17% 0.14% 0.00% 0.00%
10/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/25/00 0 0 1 321,131
0.00% 0.00% 0.09% 0.09%
08/25/00 0 0 1 321,409
0.00% 0.00% 0.08% 0.09%
07/25/00 1 770,935 2 642,814
0.08% 0.21% 0.17% 0.18%
06/26/00 1 321,959 1 341,268
0.08% 0.09% 0.08% 0.09%
05/25/00 2 565,430 1 341,561
0.17% 0.15% 0.08% 0.09%
04/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/27/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/25/00 3 1,047,799 1 323,038
0.25% 0.28% 0.08% 0.09%
01/25/00 1 323,303 0 0
0.08% 0.09% 0.00% 0.00%
12/27/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/26/99 3 858,971 0 0
0.24% 0.22% 0.00% 0.00%
10/25/99 1 274,221 1 640,839
0.08% 0.07% 0.08% 0.17%
09/27/99 1 641,375 2 753,773
0.08% 0.17% 0.16% 0.20%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
12/26/00 2.00 639,993 0 0
0.17% 0.18% 0.00% 0.00%
11/27/00 2.00 640,564 0 0
0.17% 0.18% 0.00% 0.00%
10/25/00 2.00 641,132 0 0
0.17% 0.18% 0.00% 0.00%
09/25/00 1.00 320,565 1 56,179
0.09% 0.09% 0.09% 0.02%
08/25/00 1.00 320,848 1 58,208
0.08% 0.09% 0.08% 0.02%
07/25/00 1.00 340,974 1 60,223
0.08% 0.09% 0.08% 0.02%
06/26/00 1.00 321,408 1 325,253
0.08% 0.09% 0.08% 0.09%
05/25/00 2.00 798,951 2 802,793
0.17% 0.22% 0.17% 0.22%
04/25/00 2.00 799,640 2 803,479
0.17% 0.22% 0.17% 0.22%
03/27/00 1.00 322,235 2 804,160
0.08% 0.09% 0.16% 0.21%
02/25/00 1.00 322,508 2 804,837
0.08% 0.09% 0.16% 0.21%
01/25/00 1.00 322,778 2 805,510
0.08% 0.09% 0.16% 0.21%
12/27/99 1.00 323,047 2 806,179
0.08% 0.09% 0.16% 0.21%
11/26/99 1.00 323,314 2 806,843
0.08% 0.08% 0.16% 0.21%
10/25/99 1.00 323,580 2 807,503
0.08% 0.08% 0.16% 0.21%
09/27/99 1.00 480,498 1 327,661
0.08% 0.12% 0.08% 0.08%
DistributiREO Modifications
Date # Balance # Balance
12/26/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/27/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
08/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
06/26/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
05/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/27/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/27/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/27/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
12/26/00 2 535,962 7.2923% 7.0298%
0.17% 0.00152723
11/27/00 8 2,684,970 7.2921% 7.0296%
0.69%0.007625376
10/25/00 5 1,232,673 7.2917% 7.0292%
0.43%0.003468096
09/25/00 6 1,962,347 7.2921% 7.0296%
0.51% 0.00549043
08/25/00 7 2,033,075 7.2925% 7.0300%
0.59%0.005648099
07/25/00 4 1,112,484 7.2933% 7.0308%
0.34%0.003065751
06/26/00 4 1,629,950 7.2931% 7.0306%
0.34%0.004467991
05/25/00 10 2,664,076 7.2931% 7.0306%
0.84%0.007258036
04/25/00 0 0 7.2934% 7.0309%
0.00% 0
03/27/00 3 900,744 7.2935% 7.0310%
0.25%0.002406938
02/25/00 8 2,292,599 7.2926% 7.0301%
0.66%0.006098684
01/25/00 0 0 7.2925% 7.0300%
0.00% 0
12/27/99 5 1,571,034 7.2926% 7.0301%
0.41%0.004139384
11/26/99 5 1,807,910 7.2935% 7.0310%
0.41%0.004733686
10/25/99 4 1,208,154 7.2933% 7.0308%
0.32%0.003143607
09/27/99 3 1,020,580 7.2925% 7.0300%
0.24% 0.00264243
Asset Backed Facts - Group 1 Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
12/26/00 0 0 2 476,518
0.00% 0.00% 0.19% 0.15%
11/27/00 2 476,998 0 0
0.19% 0.15% 0.00% 0.00%
10/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/25/00 0 0 1 321,131
0.00% 0.00% 0.09% 0.10%
08/25/00 0 0 1 321,409
0.00% 0.00% 0.09% 0.10%
07/25/00 1 770,935 2 642,814
0.09% 0.23% 0.18% 0.19%
06/26/00 1 321,959 1 341,268
0.09% 0.10% 0.09% 0.10%
05/25/00 2 565,430 1 341,561
0.18% 0.17% 0.09% 0.10%
04/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/27/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/25/00 3 1,047,799 1 323,038
0.27% 0.30% 0.09% 0.09%
01/25/00 1 323,303 0 0
0.09% 0.09% 0.00% 0.00%
12/27/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/26/99 2 554,965 0 0
0.18% 0.16% 0.00% 0.00%
10/25/99 1 274,221 1 640,839
0.09% 0.08% 0.09% 0.18%
09/27/99 1 641,375 2 753,773
0.09% 0.18% 0.18% 0.21%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
12/26/00 2 639,993 0 0
0.19% 0.20% 0.00% 0.00%
11/27/00 2 640,564 0 0
0.19% 0.20% 0.00% 0.00%
10/25/00 2 641,132 0 0
0.19% 0.19% 0.00% 0.00%
09/25/00 1 320,565 1 56,179
0.09% 0.10% 0.09% 0.02%
08/25/00 1 320,848 1 58,208
0.09% 0.10% 0.09% 0.02%
07/25/00 1 340,974 1 60,223
0.09% 0.10% 0.09% 0.02%
06/26/00 1 321,408 1 325,253
0.09% 0.10% 0.09% 0.10%
05/25/00 2 798,951 2 802,793
0.18% 0.23% 0.18% 0.24%
04/25/00 2 799,640 2 803,479
0.18% 0.23% 0.18% 0.23%
03/27/00 2 800,324 2 804,160
0.18% 0.23% 0.18% 0.23%
02/25/00 1 322,508 2 804,837
0.09% 0.09% 0.18% 0.23%
01/25/00 2 801,680 2 805,510
0.18% 0.23% 0.18% 0.23%
12/27/99 1 323,047 2 806,179
0.09% 0.09% 0.18% 0.23%
11/26/99 1 323,314 2 806,843
0.09% 0.09% 0.18% 0.23%
10/25/99 1 323,580 2 807,503
0.09% 0.09% 0.18% 0.23%
09/27/99 1 480,498 1 327,661
0.09% 0.14% 0.09% 0.09%
DistributiREO Modifications
Date # Balance # Balance
12/26/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/27/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
08/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
06/26/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
05/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/27/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/27/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/27/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
12/26/00 2 535,962 7.3249% 7.0624%
0.19% 0.17%
11/27/00 8 2,684,970 7.3246% 7.0621%
0.75% 0.82%
10/25/00 4 895,622 7.3246% 7.0621%
0.37% 0.27%
09/25/00 6 1,962,347 7.3250% 7.0625%
0.56% 0.59%
08/25/00 7 2,033,075 7.3257% 7.0632%
0.64% 0.61%
07/25/00 4 1,112,484 7.3266% 7.0641%
0.37% 0.33%
06/26/00 4 1,629,950 7.3263% 7.0638%
0.36% 0.48%
05/25/00 9 2,411,207 7.3265% 7.0640%
0.81% 0.71%
04/25/00 0 0 7.3270% 7.0645%
0.00% 0.00%
03/27/00 3 900,744 7.3272% 7.0647%
0.27% 0.26%
02/25/00 6 1,762,250 7.3269% 7.0644%
0.53% 0.51%
01/25/00 0 0 7.3269% 7.0644%
0.00% 0.00%
12/27/99 5 1,571,034 7.3270% 7.0645%
0.44% 0.45%
11/26/99 4 1,579,835 7.3280% 7.0655%
0.35% 0.45%
10/25/99 3 828,935 7.3286% 7.0661%
0.26% 0.23%
09/27/99 2 547,005 7.3290% 7.0665%
0.18% 0.15%
Asset Backed Facts - Group 2 Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
12/26/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/27/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
08/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
06/26/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
05/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/27/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/27/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/26/99 1 304,006 0 0
0.98% 0.96% 0.00% 0.00%
10/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/27/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
12/26/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/27/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
08/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
06/26/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
05/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/27/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/27/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/27/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiREO Modifications
Date # Balance # Balance
12/26/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/27/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
08/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
06/26/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
05/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/27/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/27/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/27/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
12/26/00 0 0 6.9076% 6.6451%
0.00% 0.00% 0.00% 0.00%
11/27/00 0 0 6.9076% 6.6451%
0.00% 0.00% 0.00% 0.00%
10/25/00 1 337,051 6.9073% 6.6448%
1.03% 1.19% 0.00% 0.00%
09/25/00 0 0 6.9073% 6.6448%
0.00% 0.00% 0.00% 0.00%
08/25/00 0 0 6.9052% 6.6427%
0.00% 0.00% 0.00% 0.00%
07/25/00 0 0 6.9053% 6.6428%
0.00% 0.00% 0.00% 0.00%
06/26/00 0 0 6.9053% 6.6428%
0.00% 0.00% 0.00% 0.00%
05/25/00 1 252,869 6.9049% 6.6424%
1.02% 0.86% 0.00% 0.00%
04/25/00 0 0 6.9060% 6.6435%
0.00% 0.00% 0.00% 0.00%
03/27/00 0 0 6.9066% 6.6441%
0.00% 0.00% 0.00% 0.00%
02/25/00 2 530,348 6.9050% 6.6425%
1.98% 1.72% 0.00% 0.00%
01/25/00 0 0 6.9050% 6.6425%
0.00% 0.00% 0.00% 0.00%
12/27/99 0 0 6.9055% 6.6430%
0.00% 0.00% 0.00% 0.00%
11/26/99 1 228,075 6.9079% 6.6454%
0.98% 0.72% 0.00% 0.00%
10/25/99 1 379,219 6.9033% 6.6408%
0.97% 1.18% 0.00% 0.00%
09/27/99 1 473,575 6.8973% 6.6348%
0.96% 1.45% 0.00% 0.00%
_
|
|