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: August 25, 1999
(Date of earliest event reported)
ABN AMRO Mortgage Corporation
(Sponsor)
(Issuer in Respect of Commercial Mortgage Pass-Through
Certificates Series 1998-3)
Exact name of registrant as specified in charter)
Delaware 333-42127-03 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
(Former name or former address, if changed since
last report.)
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
August 25, 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 BANK N.A.
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
Date: August 25, 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 1998-3
ABN AMRO Acct: 67-7998-10-6
Statement Date: 08/25/99
Payment Date: 08/25/99
Prior Payment: 07/26/99
Record Date: 07/26/99
WAC: 7.331606%
WAMM: 344
Number Of Pages
Table Of Contents
REMIC Certificate Report 2
Other Related Information 3
Asset Backed Facts Sheets 1
Delinquency Loan Detail
Mortgage Loan Characteristics
Total Pages Included In This Package 7
0 0
Modified Loan Detail Appendix A
Realized Loss Detail Appendix B
LaSalle Web Site www.lnbabs.com
LaSalle Bulletin Board (714) 282-3990
LaSalle ASAP Fax System (714) 282-5518
Bloomberg User Terminal
ASAP #: 364
Monthly Data File Name: 0364MMYY.EXE
ABN AMRO Acct: 67-7998-10-6
REMIC II
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
Class A-1 53,863,388.00 43,990,756.06 794,655.47
00077BBZ5 1,000.000000000 816.709785504 14.753165360
Class A-2 16,343,000.00 16,343,000.00 0.00
00077BCA9 1,000.000000000 1,000.000000000 0.000000000
Class A-3 31,807,248.00 31,807,248.00 0.00
00077BCB7 1,000.000000000 1,000.000000000 0.000000000
Class A-4 131,221,234.00 91,730,806.97 3,178,621.84
00077BCC5 1,000.000000000 699.054597901 24.223380189
Class A-5 84,232,214.00 84,232,214.00 0.00
00077BCD3 1,000.000000000 1,000.000000000 0.000000000
Class A-6 605,297.00 605,297.00 0.00
00077BCE1 1,000.000000000 1,000.000000000 0.000000000
Class A-X 18,334,272.00 14,536,109.49 0.00
00077BCF8 1,000.000000000 792.838106174 0.000000000
Class A-P 623,756.00 616,277.88 5,964.68
00077BCG6 1,000.000000000 988.011145384 9.562521242
Class M 7,156,103.00 7,092,153.60 6,001.32
00077BCH4 1,000.000000000 991.063655736 0.838629628
Class B-1 2,829,158.00 2,803,875.66 2,372.62
00077BCJ0 1,000.000000000 991.063652154 0.838631140
Class B-2 1,497,789.00 1,484,404.24 1,256.09
00077BCK7 1,000.000000000 991.063654493 0.838629473
Class B-3 998,526.00 989,602.82 837.39
00077BCM3 1,000.000000000 991.063647817 0.838626135
Class B-4 832,105.00 824,669.02 697.83
00077BCN1 1,000.000000000 991.063651823 0.838632144
Class B-5 832,105.00 824,669.02 697.83
00077BCP6 1,000.000000000 991.063651823 0.838632144
Class R-II Compon 100.00 0.00 0.00
00077BCL5 1,000.000000000 0.000000000 0.000000000
TOTAL 332,842,023.00 283,344,974.27 3,991,105.07
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
Class A-1 0.00 0.00 43,196,100.59
00077BBZ5 0.00000000000 0.00000000000 801.956620144
Class A-2 0.00 0.00 16,343,000.00
00077BCA9 0.00000000000 0.00000000000 1,000.0000000
Class A-3 0.00 0.00 31,807,248.00
00077BCB7 0.00000000000 0.00000000000 1,000.0000000
Class A-4 0.00 0.00 88,552,185.13
00077BCC5 0.00000000000 0.00000000000 674.83121771
Class A-5 0.00 0.00 84,232,214.00
00077BCD3 0.00000000000 0.00000000000 1,000.0000000
Class A-6 0.00 0.00 605,297.00
00077BCE1 0.00000000000 0.00000000000 1,000.0000000
Class A-X 0.00 0.00 14,260,156.53
00077BCF8 0.00000000000 0.00000000000 777.78689734
Class A-P 0.00 0.00 610,313.20
00077BCG6 0.00000000000 0.00000000000 978.44862414
Class M 0.00 0.00 7,086,152.28
00077BCH4 0.00000000000 0.00000000000 990.22502611
Class B-1 0.00 0.00 2,801,503.04
00077BCJ0 0.00000000000 0.00000000000 990.22502101
Class B-2 0.00 0.00 1,483,148.15
00077BCK7 0.00000000000 0.00000000000 990.22502502
Class B-3 0.00 0.00 988,765.43
00077BCM3 0.00000000000 0.00000000000 990.22502168
Class B-4 0.00 0.00 823,971.19
00077BCN1 0.00000000000 0.00000000000 990.22501968
Class B-5 0.00 0.00 823,971.19
00077BCP6 0.00000000000 0.00000000000 990.22501968
Class R-II Compon 0.00 0.00 0.00
00077BCL5 0.00000000000 0.00000000000 0.0000000000
TOTAL 0.00 0.00 279,353,869.20
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
Class A-1 247,448.00 0.00 6.750000000%
00077BBZ5 4.593992491 0.000000000 Fixed
Class A-2 95,334.17 0.00 7.000000000%
00077BCA9 5.833333537 0.000000000 Fixed
Class A-3 178,915.77 0.00 6.750000000%
00077BCB7 5.625000000 0.000000000 Fixed
Class A-4 515,985.79 0.00 6.750000000%
00077BCC5 3.932182119 0.000000000 Fixed
Class A-5 473,806.20 0.00 6.750000000%
00077BCD3 5.624999955 0.000000000 Fixed
Class A-6 0.00 0.00
00077BCE1 0.000000000 0.000000000
Class A-X 81,765.62 0.00 6.750000000%
00077BCF8 4.459714572 0.000000000 Fixed
Class A-P 0.00 0.00
00077BCG6 0.000000000 0.000000000
Class M 39,893.36 0.00 6.750000000%
00077BCH4 5.574732505 0.000000000 Fixed
Class B-1 15,771.80 0.00 6.750000000%
00077BCJ0 5.574732836 0.000000000 Fixed
Class B-2 8,349.77 0.00 6.750000000%
00077BCK7 5.574730486 0.000000000 Fixed
Class B-3 5,566.52 0.00 6.750000000%
00077BCM3 5.574737163 0.000000000 Fixed
Class B-4 4,638.76 0.00 6.750000000%
00077BCN1 5.574729151 0.000000000 Fixed
Class B-5 4,638.78 0.00 6.750000000%
00077BCP6 5.574753186 0.000000000 Fixed
Class R-II Compon 0.00 0.00 6.750000000%
00077BCL5 0.000000000 0.000000000 Fixed
1,672,114.54 0.00 0
Total P&I Payment 5,663,219.61
Notes: (1) N denotes notional balance not included in total. (2) Interest pai
Adjustment minus Deferred Interest equals Accrual. (3) Estimated.
ABN AMRO Acct: 67-7998-10-6
REMIC I
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
REMIC 1 Interests 332,842,023.18 283,344,974.46 3,991,105.08
None 1,000.000000000 851.289665148 11.990989124
Class R-I Compone 0.00 0.00 0.00
00077BCL5 1,000.000000000 0.000000000 0.000000000
TOTAL 332,842,023.18 283,344,974. 3,991,105
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
REMIC 1 Interests 0.00 0.00 279,353,869.38
None 0.000000000 0.000000000 839.298676024
Class R-I Compone 0.00 0.00 0.00
00077BCL5 0.000000000 0.000000000 0.000000000
TOTAL 0.00 0.00 279,353,869.
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
REMIC 1 Interests 1,672,114.54 0.00 7.08160589%
None 5.023748276 0.000000000 7.07981982%
Class R-I Compone 0.00 0.00
00077BCL5 0.000000000 0.000000000
TOTAL 1,672,114.54 0.00 0.00000000%
Total P&I Payment 5,663,219.62
Notes: (1) N denotes notional balance not included in total (2) Interest paid
Adjustment minus Deferred Interest equals Accrual (3) Estimated.
Other Related Information
Accrued ReimbursemenNet Prior
Certificateof Prior Prepayment Unpaid
Class Interest Losses Int. ShortfallsInterest
Class A-1 247,448.00 0.00 0.00 0.00
Class A-2 95,334.17 0.00 0.00 0.00
Class A-3 178,915.77 0.00 0.00 0.00
Class A-4 515,985.79 0.00 0.00 0.00
Class A-5 473,806.20 0.00 0.00 0.00
Class A-6 0.00 0.00 0.00 0.00
Class A-X 81,765.62 0.00 0.00 0.00
Class A-P 0.00 0.00 0.00 0.00
Class M 39,893.36 0.00 0.00 0.00
Class B-1 15,771.80 0.00 0.00 0.00
Class B-2 8,349.77 0.00 0.00 0.00
Class B-3 5,566.52 0.00 0.00 0.00
Class B-4 4,638.76 0.00 0.00 0.00
Class B-5 4,638.76 0.00 0.00 0.00
Class R-I Compone 0.00 0.00 0.00 0.00
Class R-II Compon 0.00 0.00 0.00 0.00
Total 1,672,114.5 0.00 0.00 0.00
Ending Actual
Unpaid Interest Distribution
Class Interest Loss of Interest
Class A-1 0.00 0.00 247,448.00
Class A-2 0.00 0.00 95,334.17
Class A-3 0.00 0.00 178,915.77
Class A-4 0.00 0.00 515,985.79
Class A-5 0.00 0.00 473,806.20
Class A-6 0.00 0.00 0.00
Class A-X 0.00 0.00 81,765.62
Class A-P 0.00 0.00 0.00
Class M 0.00 0.00 39,893.36
Class B-1 0.00 0.00 15,771.80
Class B-2 0.00 0.00 8,349.77
Class B-3 0.00 0.00 5,566.52
Class B-4 0.00 0.00 4,638.76
Class B-5 0.00 0.00 4,638.76
Class R-I Compone 0.00 0.00 0.00
Class R-II Compon 0.00 0.00 0.00
Total 0.00 0.00 1,672,114.52
Advances
Prior Outstanding
Principal Interest
Made by Servicer 0.00 0.00
Made By Trustee 0.00 0.00
Made by Fiscal Agent 0.00 0.00
TOTAL 0.00 0.00
Current Period
Principal Interest
Made by Servicer 17,508.37 110,452.26
Made By Trustee 0.00 0.00
Made by Fiscal Agent 0.00 0.00
TOTAL 17,508.37 110,452.26
Recovered
Principal Interest
Made by Servicer 302.83 2,159.63
Made By Trustee 0.00 0.00
Made by Fiscal Agent 0.00 0.00
TOTAL 302.83 2,159.63
Outstanding
Principal Interest
Made by Servicer 17,205.54 108,292.63
Made By Trustee 0.00 0.00
Made by Fiscal Agent 0.00 0.00
TOTAL 17,205.54 108,292.63
Summary of REO Properties
Principal
# Property Name Date of REO Balance Book Value
1 01/00/00 0.00 0.00
2 01/00/00 0.00 0.00
3 01/00/00 0.00 0.00
4 01/00/00 0.00 0.00
5 01/00/00 0.00 0.00
Date of FinaAmount Aggregate Ot
# Property Name Recovery of Proceeds Rev. Collect
1 01/00/00 0.00 0.00
2 01/00/00 0.00 0.00
3 01/00/00 0.00 0.00
4 01/00/00 0.00 0.00
5 01/00/00 0.00 0.00
Summary of Repurchased, Liquidated or Disposed Loans
Principal
# Property Name Loan Number Balance Book Value
1 0 0.00 0.00
2 0 0.00 0.00
3 0 0.00 0.00
4 0 0.00 0.00
5 0 0.00 0.00
Date of FinaAmount Aggregate Ot
# Property Name Liquidation of Proceeds Rev. Collect
1 01/00/00 0.00 0.00
2 0.00 0.00
3 0.00 0.00
4 0.00 0.00
5 0.00 0.00
Initial Coverage Remaining
Amount Used Amount
Special Hazard Coverage 4,824,150.00 0.004,824,150.00
Bankruptcy Coverage 132,759.00 0.00 132,759.00
Fraud Coverage 0.00 0.00 0.00
Asset-Backed Facts
Delinq 1 Month Delinq 2 Months
Distribution # Balance # Balance
Date
08/25/99 3 1,041,052 0 0
01/00/00 0.34% 0.367% 0.00% 0.000%
07/26/99 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
06/25/99 1 250,808 1 620,596
01/00/00 0.11% 0.086% 0.11% 0.213%
05/25/99 1 621,103 1 396,631
01/00/00 0.11% 0.210% 0.11% 0.134%
04/26/99 2 1,018,553 0 0
01/00/00 0.21% 0.337% 0.00% 0.000%
03/25/99 1 366,815 1 397,260
01/00/00 0.10% 0.119% 0.10% 0.129%
02/25/99 6 1,727,516 0 0
01/00/00 0.62% 0.554% 0.00% 0.000%
01/25/99 2 609,231 0 0
01/00/00 0.20% 0.193% 0.00% 0.000%
12/28/98 0 0 2 759,492
01/00/00 0.00% 0.000% 0.20% 0.235%
11/25/98 6 2,174,115 8 2,416,886
01/00/00 0.59% 0.663% 0.79% 0.737%
10/26/98 12 3,516,642 1 247,091
01/00/00 1.17% 1.060% 0.10% 0.074%
09/25/98 1 247,275 0 0
01/00/00 0.10% 0.075% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
Asset_Backed Fact
Delinq 3+ Months Foreclosure/Bankruptcy
Distribution # Balance # Balance
Date
08/25/99 1 247,423 0 0
01/00/00 0.11% 0.087% 0.00% 0.000%
07/26/99 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
06/25/99 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
05/25/99 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
04/26/99 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
03/25/99 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
02/25/99 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/25/99 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
12/28/98 5 1,440,639 0 0
01/00/00 0.50% 0.446% 0.00% 0.000%
11/25/98 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
10/26/98 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
09/25/98 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
Asset_Backed Fact
Distribution REO Modifications
Date # Balance # Balance
08/25/99 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
07/26/99 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
06/25/99 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
05/25/99 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
04/26/99 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
03/25/99 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
02/25/99 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/25/99 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
12/28/98 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
11/25/98 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
10/26/98 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
09/25/98 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
Effective with the September 1998 Distribution Foreclosure and REO
included in the delinquency aging categories.
Modified Loan Detail
Disclosure Modification Modification
Control # Date Description
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
Realized Loss Detail
Dist. Disclosure Appraisal Appraisal
Date Control # Date Value
0 0 01/00/00 0.00
0 0 01/00/00 0.00
0 0 01/00/00 0.00
0 0 01/00/00 0.00
0 0 01/00/00 0.00
0 0 01/00/00 0.00
0 0 01/00/00 0.00
0 0 01/00/00 0.00
0 0 01/00/00 0.00
0 0 01/00/00 0.00
0 0 01/00/00 0.00
0 0 01/00/00 0.00
0 0 01/00/00 0.00
0 0 01/00/00 0.00
0 0 01/00/00 0.00
0 0 01/00/00 0.00
0 0 01/00/00 0.00
0 0 01/00/00 0.00
0 0 01/00/00 0.00
0 0 01/00/00 0.00
0 0 01/00/00 0.00
0 0 01/00/00 0.00
0 0 01/00/00 0.00
0 0 01/00/00 0.00
0 0 01/00/00 0.00
0 0 01/00/00 0.00
0 0 01/00/00 0.00
0 0 01/00/00 0.00
0 0 01/00/00 0.00
0 0 01/00/00 0.00
Current Total 0.00 0.00 0.00
Cumulative 0.00 0.00 0.00
Beginning Gross Proceeds
Disclosure Scheduled Gross as a % of
Control # Balance Proceeds Sched Principal
0 0.00 0
0 0.00 0
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
Current Total 0.00 0.00 0.00
Cumulative 0.00 0.00 0.00
Aggregate Net Net Proceeds
Disclosure LiquidationLiquidation as a % of Realized
Control # Expenses * Proceeds Sched. Balance Loss
0 0.00
0 0.00
0 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00
Current Total 0.00 0.00 0.00 0.00
Cumulative 0.00 0.00 0.00 0.00
* Aggregate liquidation expenses also include outstanding P&I
servicing fees and unpaid trustee fees, etc.
_