ABN AMRO MORTGAGE CORP SERIES 1999-4
8-K, 1999-10-27
ASSET-BACKED SECURITIES
Previous: DELTA FUNDING HOME EQUITY LOAN TR 1999-2 HOME EQU LOAN ASS B, 8-K, 1999-10-27
Next: VALENZUELA CAPITAL TRUST, 485BPOS, 1999-10-27



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 1999-4)
Exact name of registrant as specified in charter)


Delaware                333-57027-02    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
 (312) 782-0600


(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 October 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., 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

















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 1999-4

ABN AMRO Acct: 67-8180-00-1

Statement Date       10/25/99
Payment Date:        10/25/99
Prior Payment:       09/27/99
Record Date:         09/30/99

WAC:                  6.9654%
WAMM:                     330

                                          Number Of Pages

Table Of Contents                                       1
REMIC Certificate Report                                3
Other Related Information                               3
Asset Backed Facts Sheets                               3





Total Pages Included  In This Package                  10



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 #:                                               425
Monthly Data File Name:                   0425MMYY.EXE

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

IA-1           25,615,000.00               24,645,998.09
00077BHG1       1000.00000000                962.17052860
IA-2          109,340,000.00              106,949,112.89
00077BHH9       1000.00000000                978.13346342
IA-3           36,323,000.00               36,323,000.00
00077BHJ5       1000.00000000               1000.00000000
IA-4           33,553,442.00               33,553,442.00
00077BHK2       1000.00000000               1000.00000000
IA-5           51,230,000.00               50,083,001.82
00077BHL0       1000.00000000                977.61081046
IA-6           23,785,000.00               23,785,000.00
00077BHM8       1000.00000000               1000.00000000
IA-7           26,011,000.00               25,177,648.31
00077BHN6       1000.00000000                967.96156664
IA-8           12,310,000.00               12,310,000.00
00077BHP1       1000.00000000               1000.00000000
IA-9            6,108,000.00                6,108,000.00
00077BHQ9       1000.00000000               1000.00000000
IA-10           3,932,961.00                3,932,961.00
00077BHR7       1000.00000000               1000.00000000
IA-11           3,074,000.00                3,074,000.00
00077BHS5       1000.00000000               1000.00000000
IA-12             665,000.00                  665,000.00
00077BHT3       1000.00000000               1000.00000000
IA-13          10,246,116.00               10,077,395.29
00077BHU0       1000.00000000                983.53320322
IA-X1           6,234,751.20 N              6,205,601.93
00077BHV8       1000.00000000                995.32470944
IA-X2          10,902,679.72 N             10,368,122.87
00077BHW6       1000.00000000                950.97014105

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

IA-1              402,251.69         0.00           0.00
00077BHG1         15.70375522   0.00000000     0.00000000
IA-2              992,504.12         0.00           0.00
00077BHH9          9.07722810   0.00000000     0.00000000
IA-3                    0.00         0.00           0.00
00077BHJ5          0.00000000   0.00000000     0.00000000
IA-4                    0.00         0.00           0.00
00077BHK2          0.00000000   0.00000000     0.00000000
IA-5              476,141.44         0.00           0.00
00077BHL0          9.29419168   0.00000000     0.00000000
IA-6                    0.00         0.00           0.00
00077BHM8          0.00000000   0.00000000     0.00000000
IA-7              345,940.62         0.00           0.00
00077BHN6         13.29978163   0.00000000     0.00000000
IA-8                    0.00         0.00           0.00
00077BHP1          0.00000000   0.00000000     0.00000000
IA-9                    0.00         0.00           0.00
00077BHQ9          0.00000000   0.00000000     0.00000000
IA-10                   0.00         0.00           0.00
00077BHR7          0.00000000   0.00000000     0.00000000
IA-11                   0.00         0.00           0.00
00077BHS5          0.00000000   0.00000000     0.00000000
IA-12                   0.00         0.00           0.00
00077BHT3          0.00000000   0.00000000     0.00000000
IA-13              70,039.27         0.00           0.00
00077BHU0          6.83568974   0.00000000     0.00000000
IA-X1                   0.00         0.00           0.00
00077BHV8          0.00000000   0.00000000     0.00000000
IA-X2                   0.00         0.00           0.00
00077BHW6          0.00000000   0.00000000     0.00000000

              Closing        Interest     Interest
Class         Balance        Payment      Adjustment
CUSIP         Per $1,000     Per $1,000   Per $1,000

IA-1           24,243,746.40   133,499.16           0.00
00077BHG1        946.46677337   5.21175717     0.00000000
IA-2          105,956,608.77   579,307.69           0.00
00077BHH9        969.05623532   5.29822288     0.00000000
IA-3           36,323,000.00   204,316.88           0.00
00077BHJ5       1000.00000000   5.62500014     0.00000000
IA-4           33,553,442.00   181,747.81           0.00
00077BHK2       1000.00000000   5.41666664     0.00000000
IA-5           49,606,860.38   271,282.93           0.00
00077BHL0        968.31661878   5.29539196     0.00000000
IA-6           23,785,000.00   138,745.83           0.00
00077BHM8       1000.00000000   5.83333319     0.00000000
IA-7           24,831,707.69   136,378.93           0.00
00077BHN6        954.66178501   5.24312522     0.00000000
IA-8           12,310,000.00    66,679.17           0.00
00077BHP1       1000.00000000   5.41666694     0.00000000
IA-9            6,108,000.00    35,630.00           0.00
00077BHQ9       1000.00000000   5.83333333     0.00000000
IA-10           3,932,961.00         0.00           0.00
00077BHR7       1000.00000000   0.00000000     0.00000000
IA-11           3,074,000.00    17,931.67           0.00
00077BHS5       1000.00000000   5.83333442     0.00000000
IA-12             665,000.00     3,602.08           0.00
00077BHT3       1000.00000000   5.41666165     0.00000000
IA-13          10,007,356.02    54,585.89           0.00
00077BHU0        976.69751348   5.32747140     0.00000000
IA-X1           6,180,843.41    33,613.68           0.00
00077BHV8        991.35365847   5.39134264     0.00000000
IA-X2          10,245,791.81    56,160.67           0.00
00077BHW6        939.74986639   5.15108867     0.00000000

              Pass-Through
Class         Rate (2)
CUSIP         Next Rate (3)

IA-1                  6.5000%
00077BHG1     Fixed
IA-2                  6.5000%
00077BHH9     Fixed
IA-3                  6.7500%
00077BHJ5     Fixed
IA-4                  6.5000%
00077BHK2     Fixed
IA-5                  6.5000%
00077BHL0     Fixed
IA-6                  7.0000%
00077BHM8     Fixed
IA-7                  6.5000%
00077BHN6     Fixed
IA-8                  6.5000%
00077BHP1     Fixed
IA-9                  7.0000%
00077BHQ9     Fixed
IA-10
00077BHR7     None
IA-11                 7.0000%
00077BHS5     Fixed
IA-12                 6.5000%
00077BHT3     Fixed
IA-13                 6.5000%
00077BHU0     Fixed
IA-X1                 6.5000%
00077BHV8     Fixed
IA-X2                 6.5000%
00077BHW6     Fixed

Notes:  (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
 Deferred Interest equals Accrual    (3) Estimated

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

IA-P              948,923.00                  946,111.16
00077BHX4       1000.00000000                997.03680910
IIA-1          37,432,000.00               36,997,308.35
00077BHY2       1000.00000000                988.38716473
IIA-2           1,500,000.00                1,500,000.00
00077BHZ9       1000.00000000               1000.00000000
IIA-3           9,690,976.00                9,591,263.00
00077BJA2       1000.00000000                989.71073708
IIA-X           2,336,732.17 N              2,311,688.95
00077BJB0       1000.00000000                989.28280241
IIA-P             569,880.00                  563,561.69
00077BJC8       1000.00000000                988.91291149
M               8,582,337.00                8,552,549.18
00077BJD6       1000.00000000                996.52917148
B-1             3,065,120.00                3,054,481.50
00077BJE4       1000.00000000                996.52917341
B-2             1,430,389.00                1,425,424.37
00077BJF1       1000.00000000                996.52917493
B-3             1,430,390.00                1,425,425.36
00077BJH7       1000.00000000                996.52917037
B-4               817,366.00                  814,529.06
00077BJJ3       1000.00000000                996.52916808
B-5             1,021,707.00                1,018,160.82
00077BJK0       1000.00000000                996.52916149
R                     100.00                        0.00
00077BJG9       1000.00000000                  0.00000000

Totals        408,682,707.00              402,573,373.89

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

IA-P                  949.26         0.00           0.00
00077BHX4          1.00035514   0.00000000     0.00000000
IIA-1             159,384.04         0.00           0.00
00077BHY2          4.25796217   0.00000000     0.00000000
IIA-2                   0.00         0.00           0.00
00077BHZ9          0.00000000   0.00000000     0.00000000
IIA-3              33,638.42         0.00           0.00
00077BJA2          3.47110755   0.00000000     0.00000000
IIA-X                   0.00         0.00           0.00
00077BJB0          0.00000000   0.00000000     0.00000000
IIA-P               2,169.27         0.00           0.00
00077BJC8          3.80653822   0.00000000     0.00000000
M                  10,068.32         0.00           0.00
00077BJD6          1.17314433   0.00000000     0.00000000
B-1                 3,595.83         0.00           0.00
00077BJE4          1.17314493   0.00000000     0.00000000
B-2                 1,678.05         0.00           0.00
00077BJF1          1.17314241   0.00000000     0.00000000
B-3                 1,678.05         0.00           0.00
00077BJH7          1.17314159   0.00000000     0.00000000
B-4                   958.89         0.00           0.00
00077BJJ3          1.17314642   0.00000000     0.00000000
B-5                 1,198.62         0.00           0.00
00077BJK0          1.17315434   0.00000000     0.00000000
R                       0.00         0.00           0.00
00077BJG9          0.00000000   0.00000000     0.00000000

Totals          2,502,195.89         0.00           0.00

              Closing        Interest     Interest
Class         Balance        Payment      Adjustment
CUSIP         Per $1,000     Per $1,000   Per $1,000

IA-P              945,161.90         0.00           0.00
00077BHX4        996.03645396   0.00000000     0.00000000
IIA-1          36,837,924.31   184,986.54           0.00
00077BHY2        984.12920255   4.94193578     0.00000000
IIA-2           1,500,000.00     7,500.00           0.00
00077BHZ9       1000.00000000   5.00000000     0.00000000
IIA-3           9,557,624.58    47,956.32           0.00
00077BJA2        986.23962953   4.94855420     0.00000000
IIA-X           2,303,205.30    11,558.44           0.00
00077BJB0        985.65223871   4.94641197     0.00000000
IIA-P             561,392.42         0.00           0.00
00077BJC8        985.10637327   0.00000000     0.00000000
M               8,542,480.86    45,882.55           0.00
00077BJD6        995.35602715   5.34616038     0.00000000
B-1             3,050,885.67    16,386.62           0.00
00077BJE4        995.35602848   5.34615937     0.00000000
B-2             1,423,746.32     7,647.09           0.00
00077BJF1        995.35603252   5.34616108     0.00000000
B-3             1,423,747.31     7,647.09           0.00
00077BJH7        995.35602878   5.34615734     0.00000000
B-4               813,570.17     4,369.77           0.00
00077BJJ3        995.35602166   5.34616072     0.00000000
B-5             1,016,962.20     5,462.18           0.00
00077BJK0        995.35600715   5.34613152     0.00000000
R                       0.00         0.00           0.00
00077BJG9          0.00000000   0.00000000     0.00000000

Totals        400,071,178.00 2,252,878.99           0.00

              Pass-Through
Class         Rate (2)
CUSIP         Next Rate (3)

IA-P
00077BHX4     None
IIA-1                 6.0000%
00077BHY2     Fixed
IIA-2                 6.0000%
00077BHZ9     Fixed
IIA-3                 6.0000%
00077BJA2     Fixed
IIA-X                 6.0000%
00077BJB0     Fixed
IIA-P
00077BJC8     None
M                     6.4377%
00077BJD6             6.4379%
B-1                   6.4377%
00077BJE4             6.4379%
B-2                   6.4377%
00077BJF1             6.4379%
B-3                   6.4377%
00077BJH7             6.4379%
B-4                   6.4377%
00077BJJ3             6.4379%
B-5                   6.4377%
00077BJK0             6.4379%
R                     6.0000%
00077BJG9     Fixed

Total P&I Payment             $ 4,755,074.88

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

REMIC I Intere408,682,707.00 402,573,373.8  2,502,195.89
none            1000.00000000 985.05115826     6.12258813
R (component R          0.00         0.00           0.00
none            1000.00000000   0.00000000     0.00000000

Totals        408,682,707.00 402,573,373.8  2,502,195.89

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

REMIC I Intere          0.00         0.00 400,071,178.00
none               0.00000000   0.00000000   978.92857013
R (component R          0.00         0.00           0.00
none               0.00000000   0.00000000     0.00000000

Totals                  0.00         0.00 400,071,178.00

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

REMIC I Intere  2,252,878.99         0.00     0.067154337
none               5.51253809   0.00000000    0.067145649
R (component R          0.00         0.00
none               0.00000000   0.00000000None

Totals          2,252,878.99         0.00

Total P&I Payment            4,755,074.88
           Accrued    ReimbursemeNet
           Certificateof Prior   Prepayment
Class      Interest   Losses     Int. Shortfalls

IA-1       133,499.16       0.00         0.00
IA-2       579,307.69       0.00         0.00
IA-3       204,316.88       0.00         0.00
IA-4       181,747.81       0.00         0.00
IA-5       271,282.93       0.00         0.00
IA-6       138,745.83       0.00         0.00
IA-7       136,378.93       0.00         0.00
IA-8        66,679.17       0.00         0.00
IA-9        35,630.00       0.00         0.00
IA-10            0.00       0.00         0.00
IA-11       17,931.67       0.00         0.00
IA-12        3,602.08       0.00         0.00
IA-13       54,585.89       0.00         0.00
IA-X1       33,613.68       0.00         0.00
IA-X2       56,160.67       0.00         0.00
IA-P             0.00       0.00         0.00
IIA-1      184,986.54       0.00         0.00
IIA-2        7,500.00       0.00         0.00
IIA-3       47,956.32       0.00         0.00
IIA-X       11,558.44       0.00         0.00
IIA-P            0.00       0.00         0.00
M           45,882.55       0.00         0.00
B-1         16,386.62       0.00         0.00
B-2          7,647.09       0.00         0.00
B-3          7,647.09       0.00         0.00
B-4          4,369.77       0.00         0.00
B-5          5,462.21       0.00         0.00
R                0.00       0.00         0.00
Total      2,252,879.0      0.00         0.00

           Prior      Ending
           Unpaid     Unpaid     Interest
Class      Interest   Interest   Loss

IA-1             0.00       0.00         0.00
IA-2             0.00       0.00         0.00
IA-3             0.00       0.00         0.00
IA-4             0.00       0.00         0.00
IA-5             0.00       0.00         0.00
IA-6             0.00       0.00         0.00
IA-7             0.00       0.00         0.00
IA-8             0.00       0.00         0.00
IA-9             0.00       0.00         0.00
IA-10            0.00       0.00         0.00
IA-11            0.00       0.00         0.00
IA-12            0.00       0.00         0.00
IA-13            0.00       0.00         0.00
IA-X1            0.00       0.00         0.00
IA-X2            0.00       0.00         0.00
IA-P             0.00       0.00         0.00
IIA-1            0.00       0.00         0.00
IIA-2            0.00       0.00         0.00
IIA-3            0.00       0.00         0.00
IIA-X            0.00       0.00         0.00
IIA-P            0.00       0.00         0.00
M                0.00       0.00         0.00
B-1              0.00       0.00         0.00
B-2              0.00       0.00         0.00
B-3              0.00       0.00         0.00
B-4              0.00       0.00         0.00
B-5              0.00       0.00         0.00
R                0.00       0.00         0.00
Total            0.00       0.00         0.00

           Actual
           Distribution
Class      of Interest

IA-1       133,499.16
IA-2       579,307.69
IA-3       204,316.88
IA-4       181,747.81
IA-5       271,282.93
IA-6       138,745.83
IA-7       136,378.93
IA-8        66,679.17
IA-9        35,630.00
IA-10            0.00
IA-11       17,931.67
IA-12        3,602.08
IA-13       54,585.89
IA-X1       33,613.68
IA-X2       56,160.67
IA-P             0.00
IIA-1      184,986.54
IIA-2        7,500.00
IIA-3       47,956.32
IIA-X       11,558.44
IIA-P            0.00
M           45,882.55
B-1         16,386.62
B-2          7,647.09
B-3          7,647.09
B-4          4,369.77
B-5          5,462.18
R                0.00
Total      2,252,878.99

BOOK VALUE OF FORECLOSURES

                      NUMBER OF
                      LOANS      BALANCE

BOOK VALUE OF FORECLOSURE
LOANS (AGGREGATE)               0        0.00

PAYOFFS AND CURTAILMENTS

CURRENT NUMBER OF PAYOFFS                    5
CURRENT PAYOFF BALANCE           1,960,977.54

CURRENT NUMBER OF CURTAILMENTS             162
CURRENT CURTAILMENTS BALANCE        65,674.16

SERVICER ADVANCES

PRINCIPAL ADVANCES                 115,598.05
INTEREST ADVANCES                  542,390.53
TOTAL ADVANCES                     657,988.58

REALIZED LOSSES

CURRENT REALIZED LOSSES                   0.00
PRIOR REALIZED LOSSES                     0.00
TOTAL REALIZED LOSSES
SINCE CUT-OFF DATE                        0.00

SPECIAL HAZARD COVERAGE

BEGINNING BALANCE     CURRENT REDUCTION*

4,086,827.00                0.00

ENDING BALANCE

4,086,827.00

BANKRUPTCY COVERAGE

BEGINNING BALANCE     CURRENT REDUCTION

126,745.00                  0.00

ENDING BALANCE

126,745.00

FRAUD COVERAGE

BEGINNING BALANCE     CURRENT REDUCTION

4,086,827.00                0.00

ENDING BALANCE

4,086,827.00

Asset Backed Facts - Pool Total

DistributioDelinq 1 Month
Date       #          Balance
   10/25/99          5 1,648,567
                 0.44%     0.412%
   09/27/99          3 1,000,527
                 0.26%     0.249%
   08/25/99          9 3,127,521
                 0.78%     0.774%
   07/26/99          1   276,082
                 0.09%     0.068%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%

DistributioDelinq 2 Months
Date       #          Balance
   10/25/99          0         0
                 0.00%     0.000%
   09/27/99          2   799,589
                 0.17%     0.199%
   08/25/99          0         0
                 0.00%     0.000%
   07/26/99          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%

DistributioDelinq 3+  Months
Date       #          Balance
   10/25/99          0         0
                 0.00%     0.000%
   09/27/99          0         0
                 0.00%     0.000%
   08/25/99          0         0
                 0.00%     0.000%
   07/26/99          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%

DistributioForeclosure/Bankruptcy
Date       #          Balance
   10/25/99          0         0
                 0.00%     0.000%
   09/27/99          0         0
                 0.00%     0.000%
   08/25/99          0         0
                 0.00%     0.000%
   07/26/99          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%

DistributioREO
Date       #          Balance
   10/25/99          0         0
                 0.00%     0.000%
   09/27/99          0         0
                 0.00%     0.000%
   08/25/99          0         0
                 0.00%     0.000%
   07/26/99          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%

DistributioModifications
Date       #          Balance
   10/25/99          0         0
                 0.00%     0.000%
   09/27/99          0         0
                 0.00%     0.000%
   08/25/99          0         0
                 0.00%     0.000%
   07/26/99          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%

DistributioPrepayments
Date       #          Balance
   10/25/99          5 1,960,978
                 0.44%     0.490%
   09/27/99          3   911,639
                 0.26%     0.226%
   08/25/99          8 3,384,702
                 0.69%     0.838%
   07/26/99          1   247,122
                 0.09%     0.061%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%

DistributioCurr Weighted Avg.
Date       Coupon     Remit
   10/25/99    6.9654%    6.7154%

   09/27/99    6.9666%    6.7166%

   08/25/99    6.9707%    6.7207%

   07/26/99    6.9707%    6.7207%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

Note:  Foreclosure and REO Totals
are Included in the Appropriate
Delinquency Aging Category

Asset Backed Facts - Group 1 Total

DistributioDelinq 1 Month
Date       #          Balance
   10/25/99          5 1,648,567
                 0.50%     0.472%
   09/27/99          3 1,000,527
                 0.30%     0.284%
   08/25/99          7 2,569,227
                 0.69%     0.728%
   07/26/99          1   276,082
                 0.10%     0.077%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0


DistributioDelinq 2 Months
Date       #          Balance
   10/25/99          0         0
                 0.00%     0.000%
   09/27/99          2   799,589
                 0.20%     0.227%
   08/25/99          0         0
                 0.00%     0.000%
   07/26/99          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0


DistributioDelinq 3+  Months
Date       #          Balance
   10/25/99          0         0
                 0.00%     0.000%
   09/27/99          0         0
                 0.00%     0.000%
   08/25/99          0         0
                 0.00%     0.000%
   07/26/99          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0


DistributioForeclosure          0
Date       #          Balance
   10/25/99          0         0
                 0.00%     0.000%
   09/27/99          0         0
                 0.00%     0.000%
   08/25/99          0         0
                 0.00%     0.000%
   07/26/99          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0


DistributioREO
Date       #          Balance
   10/25/99          0         0
                 0.00%     0.000%
   09/27/99          0         0
                 0.00%     0.000%
   08/25/99          0         0
                 0.00%     0.000%
   07/26/99          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0


DistributioModifications
Date       #          Balance
   10/25/99          0         0
                 0.00%     0.000%
   09/27/99          0         0
                 0.00%     0.000%
   08/25/99          0         0
                 0.00%     0.000%
   07/26/99          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0


DistributioPrepayments
Date       #          Balance
   10/25/99          5 1,960,978
                 0.50%     0.561%
   09/27/99          3   911,639
                 0.30%     0.259%
   08/25/99          8 3,384,702
                 0.79%     0.958%
   07/26/99          1   247,122
                 0.10%     0.069%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0


DistributioCurr Weight          0
Date       Coupon     Remit
   10/25/99    7.0387%    6.7887%

   09/27/99    7.0400%    6.7900%

   08/25/99    7.0442%    6.7942%

   07/26/99    7.0444%    6.7944%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

Note:  Foreclosure and REO Totals
are Included in the Appropriate
Delinquency Aging Category

Asset Backed Facts - Group 2 Total

DistributioDelinq 1 Month
Date       #          Balance
   10/25/99          0         0
                 0.00%     0.000%
   09/27/99          0         0
                 0.00%     0.000%
   08/25/99          2   558,294
                 1.40%     1.097%
   07/26/99          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0


DistributioDelinq 2 Months
Date       #          Balance
   10/25/99          0         0
                 0.00%     0.000%
   09/27/99          0         0
                 0.00%     0.000%
   08/25/99          0         0
                 0.00%     0.000%
   07/26/99          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0


DistributioDelinq 3+  Months
Date       #          Balance
   10/25/99          0         0
                 0.00%     0.000%
   09/27/99          0         0
                 0.00%     0.000%
   08/25/99          0         0
                 0.00%     0.000%
   07/26/99          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0


DistributioForeclosure/Bankruptcy
Date       #          Balance
   10/25/99          0         0
                 0.00%     0.000%
   09/27/99          0         0
                 0.00%     0.000%
   08/25/99          0         0
                 0.00%     0.000%
   07/26/99          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0


DistributioREO
Date       #          Balance
   10/25/99          0         0
                 0.00%     0.000%
   09/27/99          0         0
                 0.00%     0.000%
   08/25/99          0         0
                 0.00%     0.000%
   07/26/99          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0


DistributioModificatio          0
Date       #          Balance
   10/25/99          0         0
                 0.00%     0.000%
   09/27/99          0         0
                 0.00%     0.000%
   08/25/99          0         0
                 0.00%     0.000%
   07/26/99          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0


DistributioPrepayments          0
Date       #          Balance
   10/25/99          0         0
                 0.00%     0.000%
   09/27/99          0         0
                 0.00%     0.000%
   08/25/99          0         0
                 0.00%     0.000%
   07/26/99          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0
                 0.00%     0.000%
   01/00/00          0         0


DistributioCurr Weighted Avg.
Date       Coupon     Remit
   10/25/99    6.4570%    6.2070%

   09/27/99    6.4569%    6.2069%

   08/25/99    6.4569%    6.2069%

   07/26/99    6.4569%    6.2069%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

   01/00/00    0.0000%    0.0000%

Note:  Foreclosure and REO Totals
are Included in the Appropriate
Delinquency Aging Category
_



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