ABN AMRO MORTGAGE CORP SERIES 1998-4
8-K, 1999-05-25
ASSET-BACKED SECURITIES
Previous: ABN AMRO MORTGAGE CORP SERIES 1998-3, 8-K, 1999-05-25
Next: ABN AMRO MORTGAGE CORP SERIES 1998-5, 8-K, 1999-05-25



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: May 25, 1999
 (Date of earliest event reported)


ABN AMRO Mortgage Corporation
 (Sponsor)
(Issuer in Respect of Commercial Mortgage Pass-Through
Certificates Series 1998-4)
Exact name of registrant as specified in charter)


Delaware                333-42127-01    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 May 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: May 25, 1999












ABN AMRO
LaSalle Bank N.A.

Administrator:
  Ryan Kutty  (800) 246-5761
  135 S. LaSalle Street   Suite 1625
  Chicago, IL   60674-4107

ABN AMRO Mortgage Corporation
(LaSalle Home Mortgage Corp., as Servicer)
Mortgage Pass-Through Certificates
Series 1998-4

ABN AMRO Acct: 67-8032-70-7


Statement Date:                    05/25/99
Payment Date:                      05/25/99
Prior Payment:                     05/25/99
Record Date:                       05/25/99


WAC:                             7.2475768%
WAMM:                                   349

                                        Number Of Page

Table Of Contents                                   1

REMIC Certificate Report                            3

Other Related Information                           3

Asset Backed Facts Sheets                           1



Total Pages Included  In This Package               8


Specially Serviced Loan Detail            Appendix A
Modified Loan Detail                      Appendix B
Realized Loss Detail                      Appendix C


LaSalle Web Site                          www.lnbabs.com

LaSalle Bulletin Board                    (714) 282-3990
LaSalle ASAP Fax System                   (714) 282-5518
Bloomberg                                  User Terminal

ASAP #:                                              372
Monthly Data File Name:                     0372MMYY.EXE



ABN AMRO Acct: 67-8032-70-7
                      Remic II

               Original                    Opening        Principal
Class          Face Value (1)              Balance        Payment
CUSIP          Per $1,000                  Per $1,000     Per $1,000

A-1             16,413,000.00               16,413,000.00          0.00
00077BCQ4      1000.000000000              1000.000000000   0.000000000
A-2             25,740,000.00               25,740,000.00          0.00
00077BCR2      1000.000000000              1000.000000000   0.000000000
A-3             44,700,000.00               44,700,000.00          0.00
00077BCS0      1000.000000000              1000.000000000   0.000000000
A-4              2,112,000.00                2,112,000.00          0.00
00077BCT8      1000.000000000              1000.000000000   0.000000000
A-5             11,497,044.00               11,497,044.44          0.00
00077BCU5      1000.000000000              1000.000038657   0.000000000
A-6             43,144,000.00               40,257,661.86  1,206,238.45
00077BCV3      1000.000000000               933.099894771  27.958428750
A-7             51,500,000.00               48,054,644.57  1,439,859.08
00077BCW1      1000.000000000               933.099894563  27.958428738
A-8              5,356,000.00                4,997,683.03    149,745.34
00077BCX9      1000.000000000               933.099893577  27.958427931
A-9             14,000,000.00                        0.00          0.00
00077BCY7      1000.000000000                 0.000000000   0.000000000
A-10             5,500,000.00                        0.00          0.00
00077BCZ4      1000.000000000                 0.000000000   0.000000000
A-11             1,035,000.00                1,070,426.18          0.00
00077BDA8      1000.000000000              1034.228193237   0.000000000
A-12            41,760,000.00               41,760,000.00          0.00
00077BDB6      1000.000000000              1000.000000000   0.000000000
A-13            51,318,000.00               44,026,311.98    800,166.13
00077BDC4      1000.000000000               857.911687517  15.592309326
A-14            16,418,000.00               14,106,373.77    256,379.47
00077BDD2      1000.000000000               859.201715800  15.615755269
A-15            15,050,000.00               15,050,000.00          0.00
00077BDE0      1000.000000000              1000.000000000   0.000000000


               Principal                   Negative       Closing
Class          Adj. or Loss                Amortization   Balance
CUSIP          Per $1,000                  Per $1,000     Per $1,000

A-1                      0.00                        0.00 16,413,000.00
00077BCQ4         0.000000000                 0.000000000 1,000.00000000
A-2                      0.00                        0.00 25,740,000.00
00077BCR2         0.000000000                 0.000000000 1,000.00000000
A-3                      0.00                        0.00 44,700,000.00
00077BCS0         0.000000000                 0.000000000 1,000.00000000
A-4                      0.00                        0.00  2,112,000.00
00077BCT8         0.000000000                 0.000000000 1,000.00000000
A-5                      0.00                        0.00 11,497,044.44
00077BCU5         0.000000000                 0.000000000 1,000.00003865
A-6                      0.00                        0.00 39,051,423.41
00077BCV3         0.000000000                 0.000000000 905.141466021
A-7                      0.00                        0.00 46,614,785.49
00077BCW1         0.000000000                 0.000000000 905.141465825
A-8                      0.00                        0.00  4,847,937.69
00077BCX9         0.000000000                 0.000000000 905.141465646
A-9                      0.00                        0.00          0.00
00077BCY7         0.000000000                 0.000000000   0.000000000
A-10                     0.00                        0.00          0.00
00077BCZ4         0.000000000                 0.000000000   0.000000000
A-11                     0.00                    6,021.15  1,076,447.33
00077BDA8         0.000000000                 5.817536232 1,040.04572946
A-12                     0.00                        0.00 41,760,000.00
00077BDB6         0.000000000                 0.000000000 1,000.00000000
A-13                     0.00                        0.00 43,226,145.85
00077BDC4         0.000000000                 0.000000000 842.319378191
A-14                     0.00                        0.00 13,849,994.30
00077BDD2         0.000000000                 0.000000000 843.585960531
A-15                     0.00                        0.00 15,050,000.00
00077BDE0         0.000000000                 0.000000000 1,000.00000000


               Interest                    Interest       Pass-Through
Class          Payment                     Adjustment     Rate (2)
CUSIP          Per $1,000                  Per $1,000     Next Rate (3)

A-1                 80,697.25                        0.00   5.900000000%
00077BCQ4         4.916666667                 0.000000000 Fixed
A-2                120,120.00                        0.00   5.600000000%
00077BCR2         4.666666667                 0.000000000 Fixed
A-3                223,500.00                        0.00   6.000000000%
00077BCS0         5.000000000                 0.000000000 Fixed
A-4                 11,440.00                        0.00   6.500000000%
00077BCT8         5.416666667                 0.000000000 Fixed
A-5                 64,670.88                        0.00   6.750000000%
00077BCU5         5.625000652                 0.000000000 Fixed
A-6                226,500.94                        0.00   6.750000000%
00077BCV3         5.249882718                 0.000000000 Fixed
A-7                265,161.86                        0.00   6.620000000%
00077BCW1         5.148773981                 0.000000000 Fixed
A-8                 33,325.48                        0.00   8.000000000%
00077BCX9         6.222083645                 0.000000000 Fixed
A-9                      0.00                        0.00   6.750000000%
00077BCY7         0.000000000                 0.000000000 Fixed
A-10                     0.00                        0.00   6.750000000%
00077BCZ4         0.000000000                 0.000000000 Fixed
A-11                     0.00                   (6,021.15)  6.750000000%
00077BDA8         0.000000000                (5.817536232)Fixed
A-12               234,900.00                        0.00   6.750000000%
00077BDB6         5.625000000                 0.000000000 Fixed
A-13               232,972.21                        0.00   6.350000000%
00077BDC4         4.539775712                 0.000000000 Fixed
A-14                93,901.22                        0.00   8.000000000%
00077BDD2         5.719406749                 0.000000000 Fixed
A-15                84,656.25                        0.00   6.750000000%
00077BDE0         5.625000000                 0.000000000 Fixed


Notes (1) N denotes notional Balance not included in total. ( 2) Interes
minus Interest Adjustment minus Deferred Interest equals Accrual. (3) Es


ABN AMRO Acct: 67-8032-70-7
               Remic II

               Original                    Opening        Principal
Class          Face Value (1)              Balance        Payment
CUSIP          Per $1,000                  Per $1,000     Per $1,000


A-16             9,750,000.00                9,750,000.00          0.00
00077BDF7      1,000.000000000             1,000.000000000  0.000000000
A-X             16,137,992.00               13,511,234.28          0.00
00077BDP5      1,000.000000000              837.231440233   0.000000000
A-P              1,643,016.00                1,627,801.93     19,658.29
00077BDQ3      1,000.000000000              990.740157126  11.964758712
M                6,837,000.00                6,804,122.77      5,637.49
00077BDH3      1,000.000000000              995.191278338   0.824556092
B-1              3,059,000.00                3,044,290.13      2,522.32
00077BDJ9      1,000.000000000              995.191281465   0.824557045
B-2              1,620,000.00                1,612,193.89      1,335.77
00077BDK6      1,000.000000000              995.181413580   0.824549383
B-3              1,080,000.00                1,074,806.58        890.52
00077BDL4      1,000.000000000              995.191277778   0.824555556
B-4                900,000.00                  895,672.16        742.10
00077BDM2      1,000.000000000              995.191288889   0.824555556
B-5                900,454.11                  896,124.07        742.47
00077BDN0      1,000.000000000              995.191270769   0.824550626
R (Component R-        100.00                        0.00          0.00
00077BDG5      1,000.000000000                0.000000000   0.000000000


Remic II TOTAL 359,835,570.11              323,993,112.92  3,883,917.43


               Principal                   Negative       Closing
Class          Adj. or Loss                Amortization   Balance
CUSIP          Per $1,000                  Per $1,000     Per $1,000

A-16                     0.00                        0.00  9,750,000.00
00077BDF7         0.000000000                 0.000000000 1,000.00000000
A-X                      0.00                        0.00 13,277,286.12
00077BDP5         0.000000000                 0.000000000 822.734706902
A-P                      0.00                        0.00  1,608,143.64
00077BDQ3         0.000000000                 0.000000000 978.775398414
M                        0.00                        0.00  6,798,485.28
00077BDH3         0.000000000                 0.000000000 994.366722247
B-1                      0.00                        0.00  3,041,767.81
00077BDJ9         0.000000000                 0.000000000 994.366724420
B-2                      0.00                        0.00  1,610,858.12
00077BDK6         0.000000000                 0.000000000 994.356864198
B-3                      0.00                        0.00  1,073,916.06
00077BDL4         0.000000000                 0.000000000 994.366722222
B-4                      0.00                        0.00    894,930.06
00077BDM2         0.000000000                 0.000000000 994.366733333
B-5                      0.00                        0.00    895,381.60
00077BDN0         0.000000000                 0.000000000 994.366720143
R (Component R-          0.00                        0.00          0.00
00077BDG5         0.000000000                 0.000000000   0.000000000


Remic II TOTAL           0.00                    6,021.15 320,115,216.64


               Interest                    Interest       Pass-Through
Class          Payment                     Adjustment     Rate (2)
CUSIP          Per $1,000                  Per $1,000     Next Rate (3)

A-16                54,843.75                        0.00   6.750000000%
00077BDF7         5.625000000                 0.000000000 Fixed
A-X                 76,000.69                        0.00   6.750000000%
00077BDP5         4.709426675                 0.000000000 Fixed
A-P                      0.00                        0.00
00077BDQ3         0.000000000                 0.000000000
M                   38,273.19                        0.00   6.750000000%
00077BDH3         5.597950856                 0.000000000 Fixed
B-1                 17,124.13                        0.00   6.750000000%
00077BDJ9         5.597950311                 0.000000000 Fixed
B-2                  9,068.59                        0.00   6.750000000%
00077BDK6         5.597895062                 0.000000000 Fixed
B-3                  6,045.79                        0.00   6.750000000%
00077BDL4         5.597953704                 0.000000000 Fixed
B-4                  5,038.16                        0.00   6.750000000%
00077BDM2         5.597955556                 0.000000000 Fixed
B-5                  5,040.70                        0.00   6.750000000%


Remic II TOTAL   1,883,281.09                   (6,021.15)             0


Total P&I Payment             5,767,198.52

Notes (1) N denotes notional Balance not included in total.
( 2) Interes minus Interest Adjustment minus Deferred Interest
equals Accrual. (3) Es



ABN AMRO Acct: 67-8032-70-7
                Remic I


               Original                    Opening        Principal
Class          Face Value (1)              Balance        Payment
CUSIP          Per $1,000                  Per $1,000     Per $1,000


Regular Interes359,835,570.11              323,993,116.33  3,877,896.28
None           1,000.000000000              900.392132526  10.776856437
R (Component R-          0.00                        0.00          0.00
None           1,000.000000000                0.000000000   0.000000000


TOTAL          359,835,570.11              323,993,116.33  3,877,896.28



Class          Principal                   Negative       Closing
CUSIP          Adj. or Loss                Amortization   Balance
               Per $1,000                  Per $1,000     Per $1,000

Regular Interes          0.00                        0.00 320,115,220.05
None              0.000000000                 0.000000000 889.615276089
R (Component R-          0.00                        0.00          0.00
None              0.000000000                 0.000000000   0.000000000


TOTAL                    0.00                        0.00 320,115,220.05



               Interest                    Interest       Pass-Through
Class          Payment                     Adjustment     Rate (2)
CUSIP          Per $1,000                  Per $1,000     Next Rate (3)

Regular Interes  1,889,305.58                        0.00   6.997576760%
None              5.250469206                0.0000000000   6.996057370%
R (Component R-          0.00                        0.00
None             0.0000000000                0.0000000000



TOTAL            1,889,305.58                        0.00


Total P&I Payment             5,767,201.86


Notes (1) N denotes notional Balance not included in total.
( 2) Interes minus Interest Adjustment minus Deferred Interest
equals Accrual. (3) Es
Other Related Information


                       Accrued   ReimbursementNet          Prior
Class                  Certificatof Prior     Prepayment   Unpaid
                       Interest  Losses       Int. ShortfalInterest

A-1                     80,697.25         0.00         0.00        0.00
A-2                    120,120.00         0.00         0.00        0.00
A-3                    223,500.00         0.00         0.00        0.00
A-4                     11,440.00         0.00         0.00        0.00
A-5                     64,670.88         0.00         0.00        0.00
A-6                    226,449.35         0.00         0.00        0.00
A-7                    265,101.46         0.00         0.00        0.00
A-8                     33,317.89         0.00         0.00        0.00
A-9                          0.00         0.00         0.00        0.00
A-10                         0.00         0.00         0.00        0.00
A-11                     6,021.15         0.00         0.00        0.00
A-12                   234,900.00         0.00         0.00        0.00
A-13                   232,972.57         0.00         0.00        0.00
A-14                    94,042.49         0.00         0.00        0.00
A-15                    84,656.25         0.00         0.00        0.00
A-16                    54,843.75         0.00         0.00        0.00
A-X                     76,000.69         0.00         0.00        0.00
A-P                          0.00         0.00         0.00        0.00
M                       38,273.19         0.00         0.00        0.00
B-1                     17,124.13         0.00         0.00        0.00
B-2                      9,068.59         0.00         0.00        0.00
B-3                      6,045.79         0.00         0.00        0.00
B-4                      5,038.16         0.00         0.00        0.00
B-5                      5,040.70         0.00         0.00        0.00
R (Component R-2)            0.00         0.00         0.00        0.00


TOTAL                  1,889,324.         0.00         0.00        0.00



                       Ending                 Actual
Class                  Unpaid    Interest     Distribution
                       Interest  Loss         of Interest

A-1                          0.00         0.00    80,697.25
A-2                          0.00         0.00   120,120.00
A-3                          0.00         0.00   223,500.00
A-4                          0.00         0.00    11,440.00
A-5                          0.00         0.00    64,670.88
A-6                          0.00         0.00   226,449.35
A-7                          0.00         0.00   265,101.46
A-8                          0.00         0.00    33,317.89
A-9                          0.00         0.00         0.00
A-10                         0.00         0.00         0.00
A-11                         0.00         0.00     6,021.15
A-12                         0.00         0.00   234,900.00
A-13                         0.00         0.00   232,972.57
A-14                         0.00         0.00    94,042.49
A-15                         0.00         0.00    84,656.25
A-16                         0.00         0.00    54,843.75
A-X                          0.00         0.00    76,000.69
A-P                          0.00         0.00         0.00
M                            0.00         0.00    38,273.19
B-1                          0.00         0.00    17,124.13
B-2                          0.00         0.00     9,068.59
B-3                          0.00         0.00     6,045.79
B-4                          0.00         0.00     5,038.16
B-5                          0.00         0.00     5,040.70
R (Component R-2)            0.00         0.00         0.00
Total                        0.00         0.00 1,889,324.29



TOTAL                        0.00         0.00 1,889,324.29



                                 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                     27,307.71   194,143.66
Made By Trustee                           0.00         0.00
Made by Fiscal Agent                      0.00         0.00

TOTAL                                27,307.71   194,143.66



                                                         Recovered
                                 Principal    Interest

Made by Servicer                     27,307.71   194,143.66
Made By Trustee                           0.00         0.00
Made by Fiscal Agent                      0.00         0.00

TOTAL                                27,307.71   194,143.66


                                                       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



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 FinalAmount       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    Book Value
#           Property Name        Loan Number  Balance

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 FinalAmount       Aggregate Ot
#           Property Name        Liquidation  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



                                 Initial      Coverage     Remaining
                                 Amount       Used         Amount

Special Hazard Coverage           4,796,879.00         0.004,796,879.00
Bankruptcy Coverage                 140,000.00         0.00  140,000.00
Fraud Coverage                    3,598,356.00         0.003,598,356.00





Asset_Backed Facts

                       Delinq 1 Month         Delinq 2 Months
Distribution           #         Balance      #            Balance
Date

               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         1     267,938             1    298,332
               01/00/00     0.10%       0.080%        0.10%      0.089%
               02/25/99         4   1,381,994             0          0
               01/00/00     0.38%       0.407%        0.00%      0.000%
               01/25/99         5   1,401,694             2    607,055
               01/00/00     0.47%       0.408%        0.19%      0.177%
               12/28/98         5   1,765,889             1    396,834
               01/00/00     0.45%       0.494%        0.09%      0.111%
               11/25/98         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%
               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 Facts
                       Delinq 3+  Months      Foreclosure/Bankruptcy
Distribution           #         Balance      #            Balance
Date

               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%
               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%
               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 Facts
                       REO                    Modifications
Distribution           #         Balance      #            Balance
Date

               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%
               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%
               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 Facts
                       Prepayments            Curr Weighted Avg.
Distribution           #         Balance      Coupon       Remit
Date

               05/25/99       11    3,511,494      7.24758%    6.99758%
               01/00/00        0            0      0.00000%    0.00000%
               04/26/99       11    3,414,959      7.25091%    7.00091%
               01/00/00        0            0      0.00000%    0.00000%
               03/25/99       20    6,243,769      7.25567%    7.00567%
               01/00/00        0            0      0.00000%    0.00000%
               02/25/99       13    4,493,175      7.25862%    7.00862%
               01/00/00        0            0      0.00000%    0.00000%
               01/25/99       12    4,116,734      7.26151%    7.01151%
               01/00/00        0            0      0.00000%    0.00000%
               12/28/98       34   13,189,160      7.26956%    7.01956%
               01/00/00        0            0      0.00000%    0.00000%
               11/25/98        1      266,332      7.27190%    7.02190%
               01/00/00        0            0      0.00000%    0.00000%
               01/00/00        0            0      0.00000%    0.00000%
               01/00/00        0            0      0.00000%    0.00000%
               01/00/00        0            0      0.00000%    0.00000%
               01/00/00        0            0      0.00000%    0.00000%
               01/00/00        0            0      0.00000%    0.00000%
               01/00/00        0            0      0.00000%    0.00000%
               01/00/00        0            0      0.00000%    0.00000%
               01/00/00        0            0      0.00000%    0.00000%
               01/00/00        0            0      0.00000%    0.00000%
               01/00/00        0            0      0.00000%    0.00000%
               01/00/00        0            0      0.00000%    0.00000%
               01/00/00        0            0      0.00000%    0.00000%
               01/00/00        0            0      0.00000%    0.00000%
               01/00/00        0            0      0.00000%    0.00000%
               01/00/00        0            0      0.00000%    0.00000%
               01/00/00        0            0      0.00000%    0.00000%
               01/00/00        0            0      0.00000%    0.00000%


Note: Foreclosure and REO Totals are Included in the
Appropriate Delinq


Specially Serviced Loan Detail

                       Beginning
Disclosure             Scheduled Interest     Maturity     Property
Control #              Balance   Rate         Date         Type



                      0


                     0         0            0     01/00/00           0


(1)                    Legend :

1)  Request for waiver of Prepayment Penalty
2)   Payment default
3)   Request for Loan Modification or Workout
4)  Loan with Borrower Bankruptcy
5)  Loan in Process of Foreclosure
6)  Loan now REO Property
7)  Loans Paid Off
8)  Loans Returned to Master Servicer



Specially Serviced Loan Detail

Disclosure
Control #              Comments



                      0         0
                                0
                                0
                                0
                                0
                                0
                                0
                                0
                                0
                                0
                                0
                                0
                                0
                                0
                                0
                                0
                                0
                                0
                                0
                                0
                                0
                                0
                                0
                                0
                                0
                                0
                                0
                                0
                      0         0
(1)                    Legend :

1)  Request for waiver of Prepayment Penalty
2)   Payment default
3)   Request for Loan Modification or Workout
4)  Loan with Borrower Bankruptcy
5)  Loan in Process of Foreclosure
6)  Loan now REO Property
7)  Loans Paid Off
8)  Loans Returned to Master Servicer



Modified Loan Detail

Disclosure             ModificatiModification
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
                      0  01/00/00            0
                      0  01/00/00            0



Realized Loss Detail

Dist.                  DisclosureAppraisal    Appraisal
Date                   Control # Date         Value

               01/00/00         0     01/00/00         0.00
               01/00/00         0     01/00/00         0.00
               01/00/00         0     01/00/00         0.00
               01/00/00         0     01/00/00         0.00
               01/00/00         0     01/00/00         0.00
               01/00/00         0     01/00/00         0.00
               01/00/00         0     01/00/00         0.00
               01/00/00         0     01/00/00         0.00
               01/00/00         0     01/00/00         0.00
               01/00/00         0     01/00/00         0.00
               01/00/00         0     01/00/00         0.00
               01/00/00         0     01/00/00         0.00
               01/00/00         0     01/00/00         0.00
               01/00/00         0     01/00/00         0.00
               01/00/00         0     01/00/00         0.00
               01/00/00         0     01/00/00         0.00
               01/00/00         0     01/00/00         0.00
               01/00/00         0     01/00/00         0.00
               01/00/00         0     01/00/00         0.00
               01/00/00         0     01/00/00         0.00
               01/00/00         0     01/00/00         0.00
               01/00/00         0     01/00/00         0.00
               01/00/00         0     01/00/00         0.00
               01/00/00         0     01/00/00         0.00
               01/00/00         0     01/00/00         0.00
               01/00/00         0     01/00/00         0.00
               01/00/00         0     01/00/00         0.00
               01/00/00         0     01/00/00         0.00
               01/00/00         0     01/00/00         0.00
               01/00/00         0     01/00/00         0.00

Current Total                                          0.00
Cumulative                                             0.00


Realized Loss Detail
                                 Beginning                 Gross Procee
Dist.                  DisclosureScheduled    Gross        as a % of
Date                   Control # Balance      Proceeds     Sched Princi

               01/00/00         0         0.00         0.00
               01/00/00         0         0.00         0.00
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%


Current Total                                          0.00
Cumulative                                             0.00


Dist.                  DisclosureAggregate    Net          Net Proceeds
Date                   Control # Liquidation  Liquidation  as a % of
                                 Expenses *   Proceeds     Sched. Balan
               01/00/00         0         0.00
               01/00/00         0         0.00
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%
               01/00/00         0         0.00         0.00       0.00%

Current Total                             0.00         0.00
Cumulative                                0.00         0.00


Realized Loss Detail

Dist.                  DisclosureRealized
Date                   Control # Loss

               01/00/00         0
               01/00/00         0
               01/00/00         0         0.00
               01/00/00         0         0.00
               01/00/00         0         0.00
               01/00/00         0         0.00
               01/00/00         0         0.00
               01/00/00         0         0.00
               01/00/00         0         0.00
               01/00/00         0         0.00
               01/00/00         0         0.00
               01/00/00         0         0.00
               01/00/00         0         0.00
               01/00/00         0         0.00
               01/00/00         0         0.00
               01/00/00         0         0.00
               01/00/00         0         0.00
               01/00/00         0         0.00
               01/00/00         0         0.00
               01/00/00         0         0.00
               01/00/00         0         0.00
               01/00/00         0         0.00
               01/00/00         0         0.00
               01/00/00         0         0.00
               01/00/00         0         0.00
               01/00/00         0         0.00
               01/00/00         0         0.00
               01/00/00         0         0.00
               01/00/00         0         0.00
               01/00/00         0         0.00

Current Total                            0.00
Cumulative                               0.00


* Aggregate Liquidation expenses also included  outstanding P & I
advances and unpaid servicing fees,unpaid trustee fee, etc..



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