|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: ISLE OF CAPRI CASINOS INC, 10-Q, 1998-12-08 |
Next: HOMESIDE MORTGAGE SECURITIES INC /DE/, 8-K, 1998-12-08 |
UNITED STATES
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 (Date of earliest event reported): November 25, 1998
HOMESIDE MORTGAGE SECURITIES, INC.
Mortgage Pass-Through Certificates, Series 1998-1 Trust
New York (governing law of 033-34957 52-2088298 52-2081749
Pooling and Servicing Agreement) (Commission IRS EIN
(State or other File Number)
jurisdiction
c/o Norwest Bank Minnesota, N.A.
11000 Broken Land Parkway 21044
Columbia, MD (Zip Code)
(Address of principal executive offices)
Registrant's telephone number, including area code: (410) 884-2000
(Former name or former address, if changed since last report)
ITEM 5. Other Events
On November 25, 1998 a distribution was made to holders of HOMESIDE MORTGAGE
SECURITIES, INC., Mortgage Pass-Through Certificates, Series 1998-1 Trust.
ITEM 7. Financial Statements and Exhibits
(c) Exhibits furnished in accordance with Item 601(a) of
Regulation S-K
Exhibit Number Description
Monthly report distributed to holders of
EX-99.1 Mortgage Pass-Through Certificates, Series
1998-1 Trust, relating to the November 25,
1998 distribution.
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
HOMESIDE MORTGAGE SECURITIES, INC.
Mortgage Pass-Through Certificates, Series 1998-1 Trust
By: Norwest Bank Minnesota, N.A., as Trustee
By: /s/ Sherri J. Sharps, Vice president
By: Sherri J. Sharps, Vice president
Date: 12/07/1998
INDEX TO EXHIBITS
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through
Certificates, Series 1998-1 Trust, relating to the November 25,
1998 distribution.
<TABLE>
<CAPTION>
Homeside Mortgage Securities, Inc.
Mortgage Pass-Through Certificates
Record Date: 10/30/1998
Distribution Date: 11/25/1998
HMS Series: 1998-1
Contact: Customer Service - Columbia, MD
Norwest Bank Minnesota, N.A.
Securities Administration Services
11000 Broken Land Parkway
Columbia, MD 21044
Telephone: (301) 815-6600
Fax: (410) 884-2369
Certificateholder Distribution Summary
Certificate Certificate Beginning
Class Pass-Through Certificate Interest Principal
Class CUSIP Description Rate Balance Distribution Distribution
<S> <C> <C> <C> <C> <C> <C>
A-1 437609AA8 SEQ 6.75000% 128,438,985.04 722,469.29 5,507,143.23
A-2 437609AB6 SEQ 6.75000% 40,501,000.00 227,818.12 0.00
A-3 437609AC4 SEQ 6.75000% 11,012,000.00 61,942.50 0.00
A-4 437609AD2 SEQ 6.75000% 37,328,133.00 209,970.75 0.00
A-5 437609AE0 PAC 6.65000% 59,162,114.47 327,856.72 1,909,665.18
A-6 437609AF7 TAC 6.75000% 19,053,746.23 107,177.32 1,156,026.68
A-7 437609AG5 SEQ 6.75000% 0.00 0.00 0.00
A-8 437609AH3 SEQ 8.50000% 2,545,011.54 18,027.17 109,123.74
A-9 437609AJ9 IO 6.75000% 0.00 1,218.70 0.00
A-10 437609AK6 PAC 6.75000% 1,049,002.00 5,900.64 0.00
A-R 437609AL4 RES 6.75000% 0.00 0.00 0.00
AP 437609AU4 PO 0.00000% 1,308.44 0.00 1.93
AX 437609AM2 IO 6.75000% 0.00 193,135.35 0.00
M 437609AN0 SUB 6.75000% 8,130,821.23 45,735.87 6,571.34
B-1 437609AP5 SUB 6.75000% 3,291,045.96 18,512.13 2,659.83
B-2 437609AQ3 SUB 6.75000% 1,742,318.62 9,800.54 1,408.14
B-3 437609AR1 SUB 6.75000% 1,355,137.04 7,622.65 1,095.22
B-4 437609AS9 SUB 6.75000% 967,954.46 5,444.74 782.30
B-5 437609AT7 SUB 6.75000% 967,956.40 5,444.75 782.19
Totals 315,546,534.43 1,968,077.24 8,695,259.78
</TABLE>
<TABLE>
<CAPTION>
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<S> <C> <C> <C> <C>
A-1 0.00 122,931,841.82 6,229,612.52 0.00
A-2 0.00 40,501,000.00 227,818.12 0.00
A-3 0.00 11,012,000.00 61,942.50 0.00
A-4 0.00 37,328,133.00 209,970.75 0.00
A-5 0.00 57,252,449.29 2,237,521.90 0.00
A-6 0.00 17,897,719.55 1,263,204.00 0.00
A-7 0.00 0.00 0.00 0.00
A-8 0.00 2,435,887.79 127,150.91 0.00
A-9 0.00 0.00 1,218.70 0.00
A-10 0.00 1,049,002.00 5,900.64 0.00
A-R 0.00 0.00 0.00 0.00
AP 0.00 1,306.51 1.93 0.00
AX 0.00 0.00 193,135.35 0.00
M 0.00 8,124,249.89 52,307.21 0.00
B-1 0.00 3,288,386.13 21,171.96 0.00
B-2 0.00 1,740,910.48 11,208.68 0.00
B-3 0.00 1,354,041.81 8,717.87 0.00
B-4 0.00 967,172.16 6,227.04 0.00
B-5 0.00 967,174.09 6,226.94 0.00
Totals 0.00 306,851,274.52 10,663,337.02 0.00
<FN>
All distributions required by the Pooling and Servicing Agreement have been calculated by the
Certificate Administrator on behalf of the Trustee.
Edward M. Frere, Jr.
Vice President, Norwest Bank Minnesota, N.A.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal Realized
Class Amount Balance Distribution Distribution Accretion Loss (1)
<S> <C> <C> <C> <C> <C> <C>
A-1 175,500,000.00 128,438,985.04 153,331.04 5,353,812.19 0.00 0.00
A-2 40,501,000.00 40,501,000.00 0.00 0.00 0.00 0.00
A-3 11,012,000.00 11,012,000.00 0.00 0.00 0.00 0.00
A-4 37,328,133.00 37,328,133.00 0.00 0.00 0.00 0.00
A-5 75,481,062.00 59,162,114.47 53,169.30 1,856,495.88 0.00 0.00
A-6 23,954,379.00 19,053,746.23 32,186.34 1,123,840.35 0.00 0.00
A-7 4,978,135.00 0.00 0.00 0.00 0.00 0.00
A-8 3,477,523.00 2,545,011.54 3,038.25 106,085.50 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00 0.00
A-10 1,049,002.00 1,049,002.00 0.00 0.00 0.00 0.00
A-R 100.00 0.00 0.00 0.00 0.00 0.00
AP 1,332.08 1,308.44 1.38 0.55 0.00 0.00
AX 0.00 0.00 0.00 0.00 0.00 0.00
M 8,186,879.00 8,130,821.23 6,571.34 0.00 0.00 0.00
B-1 3,313,736.00 3,291,045.96 2,659.83 0.00 0.00 0.00
B-2 1,754,331.00 1,742,318.62 1,408.14 0.00 0.00 0.00
B-3 1,364,480.00 1,355,137.04 1,095.22 0.00 0.00 0.00
B-4 974,628.00 967,954.46 782.30 0.00 0.00 0.00
B-5 974,629.18 967,956.40 782.19 0.00 0.00 0.00
Totals 389,851,349.26 315,546,534.43 255,025.33 8,440,234.47 0.00 0.00
<FN>
(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement (continued)
Total Ending Ending Total
Principal Certificate Certificate Principal
Class Reduction Balance Percentage Distribution
<S> <C> <C> <C> <C>
A-1 5,507,143.23 122,931,841.82 0.70046634 5,507,143.23
A-2 0.00 40,501,000.00 1.00000000 0.00
A-3 0.00 11,012,000.00 1.00000000 0.00
A-4 0.00 37,328,133.00 1.00000000 0.00
A-5 1,909,665.18 57,252,449.29 0.75850084 1,909,665.18
A-6 1,156,026.68 17,897,719.55 0.74715857 1,156,026.68
A-7 0.00 0.00 0.00000000 0.00
A-8 109,123.74 2,435,887.79 0.70046633 109,123.74
A-9 0.00 0.00 0.00000000 0.00
A-10 0.00 1,049,002.00 1.00000000 0.00
A-R 0.00 0.00 0.00000000 0.00
AP 1.93 1,306.51 0.98080446 1.93
AX 0.00 0.00 0.00000000 0.00
M 6,571.34 8,124,249.89 0.99235006 6,571.34
B-1 2,659.83 3,288,386.13 0.99235006 2,659.83
B-2 1,408.14 1,740,910.48 0.99235006 1,408.14
B-3 1,095.22 1,354,041.81 0.99235006 1,095.22
B-4 782.30 967,172.16 0.99235007 782.30
B-5 782.19 967,174.09 0.99235084 782.19
Totals 8,695,259.78 306,851,274.52 0.78709815 8,695,259.78
</TABLE>
<TABLE>
<CAPTION>
Component Distribution Summary
Certificate Beginning Current Ending
Pass-Through Certificate Interest Principal Realized Certificate
Component Rate Balance Distribution Distribution Loss Balance
<S> <C> <C> <C> <C> <C> <C>
A5#1 6.65000% 44,537,693.46 246,813.05 1,909,665.18 0.00 42,628,028.28
A5#2 6.65000% 14,624,421.00 81,043.67 0.00 0.00 14,624,421.00
A7#1 6.65000% 0.00 0.00 0.00 0.00 0.00
A7#2 6.65000% 0.00 0.00 0.00 0.00 0.00
Totals 59,162,114.46 327,856.72 1,909,665.18 0.00 57,252,449.28
Cumulative
Total Realized
Component Distribution Loss
<S> <C> <C>
A5#1 2,156,478.23 0.00
A5#2 81,043.67 0.00
A7#1 0.00 0.00
A7#2 0.00 0.00
Totals 2,237,521.90 0.00
Principal Distribution Factors Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal
Class (2) Amount Balance Distribution Distribution Accretion
<S> <C> <C> <C> <C> <C>
A-1 175,500,000.00 731.84606860 0.87368114 30.50605236 0.00000000
A-2 40,501,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-3 11,012,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-4 37,328,133.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-5 75,481,062.00 783.80076939 0.70440583 24.59551881 0.00000000
A-6 23,954,379.00 795.41808327 1.34365161 46.91586244 0.00000000
A-7 4,978,135.00 0.00000000 0.00000000 0.00000000 0.00000000
A-8 3,477,523.00 731.84606975 0.87368222 30.50605273 0.00000000
A-9 0.00 0.00000000 0.00000000 0.00000000 0.00000000
A-10 1,049,002.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000
AP 1,332.08 982.25331812 1.03597382 0.41288811 0.00000000
AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000
M 8,186,879.00 993.15273012 0.80266729 0.00000000 0.00000000
B-1 3,313,736.00 993.15273154 0.80266805 0.00000000 0.00000000
B-2 1,754,331.00 993.15272887 0.80266495 0.00000000 0.00000000
B-3 1,364,480.00 993.15273218 0.80266475 0.00000000 0.00000000
B-4 974,628.00 993.15273109 0.80266522 0.00000000 0.00000000
B-5 974,629.18 993.15351917 0.80255139 0.00000000 0.00000000
<FN>
(2) Per $1000 Denomination
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Factors Statement (continued)
Total Ending Ending Total
Realized Principal Certificate Certificate Principal
Class Loss (3) Reduction Balance Percentage Distribution
<S> <C> <C> <C> <C> <C>
A-1 0.00000000 31.37973350 700.46633516 0.70046634 31.37973350
A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-5 0.00000000 25.29992464 758.50084475 0.75850084 25.29992464
A-6 0.00000000 48.25951364 747.15856963 0.74715857 48.25951364
A-7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-8 0.00000000 31.37973207 700.46633480 0.70046633 31.37973207
A-9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
AP 0.00000000 1.44886193 980.80445619 0.98080446 1.44886193
AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
M 0.00000000 0.80266729 992.35006283 0.99235006 0.80266729
B-1 0.00000000 0.80266805 992.35006349 0.99235006 0.80266805
B-2 0.00000000 0.80266495 992.35006393 0.99235006 0.80266495
B-3 0.00000000 0.80266475 992.35006010 0.99235006 0.80266475
B-4 0.00000000 0.80266522 992.35006587 0.99235007 0.80266522
B-5 0.00000000 0.80255139 992.35084466 0.99235084 0.80255139
<FN>
(3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses
Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement
Beginning Payment of
Original Current Certificate Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class Amount Rate Balance Interest Shortfall Shortfall
<S> <C> <C> <C> <C> <C> <C>
A-1 175,500,000.00 6.75000% 128,438,985.04 722,469.29 0.00 0.00
A-2 40,501,000.00 6.75000% 40,501,000.00 227,818.12 0.00 0.00
A-3 11,012,000.00 6.75000% 11,012,000.00 61,942.50 0.00 0.00
A-4 37,328,133.00 6.75000% 37,328,133.00 209,970.75 0.00 0.00
A-5 75,481,062.00 6.65000% 59,162,114.47 327,856.72 0.00 0.00
A-6 23,954,379.00 6.75000% 19,053,746.23 107,177.32 0.00 0.00
A-7 4,978,135.00 6.75000% 0.00 0.00 0.00 0.00
A-8 3,477,523.00 8.50000% 2,545,011.54 18,027.17 0.00 0.00
A-9 0.00 6.75000% 216,658.09 1,218.70 0.00 0.00
A-10 1,049,002.00 6.75000% 1,049,002.00 5,900.64 0.00 0.00
A-R 100.00 6.75000% 0.00 0.00 0.00 0.00
AP 1,332.08 0.00000% 1,308.44 0.00 0.00 0.00
AX 0.00 6.75000% 34,335,172.54 193,135.35 0.00 0.00
M 8,186,879.00 6.75000% 8,130,821.23 45,735.87 0.00 0.00
B-1 3,313,736.00 6.75000% 3,291,045.96 18,512.13 0.00 0.00
B-2 1,754,331.00 6.75000% 1,742,318.62 9,800.54 0.00 0.00
B-3 1,364,480.00 6.75000% 1,355,137.04 7,622.65 0.00 0.00
B-4 974,628.00 6.75000% 967,954.46 5,444.74 0.00 0.00
B-5 974,629.18 6.75000% 967,956.40 5,444.75 0.00 0.00
Totals 389,851,349.26 1,968,077.24 0.00 0.00
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate
Interest Realized Interest Interest Notional
Class Shortfall Losses (4) Distribution Shortfall Balance
<S> <C> <C> <C> <C> <C>
A-1 0.00 0.00 722,469.29 0.00 122,931,841.82
A-2 0.00 0.00 227,818.12 0.00 40,501,000.00
A-3 0.00 0.00 61,942.50 0.00 11,012,000.00
A-4 0.00 0.00 209,970.75 0.00 37,328,133.00
A-5 0.00 0.00 327,856.72 0.00 57,252,449.29
A-6 0.00 0.00 107,177.32 0.00 17,897,719.55
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 18,027.17 0.00 2,435,887.79
A-9 0.00 0.00 1,218.70 0.00 216,658.09
A-10 0.00 0.00 5,900.64 0.00 1,049,002.00
A-R 0.00 0.00 0.00 0.00 0.00
AP 0.00 0.00 0.00 0.00 1,306.51
AX 0.00 0.00 193,135.35 0.00 33,318,488.90
M 0.00 0.00 45,735.87 0.00 8,124,249.89
B-1 0.00 0.00 18,512.13 0.00 3,288,386.13
B-2 0.00 0.00 9,800.54 0.00 1,740,910.48
B-3 0.00 0.00 7,622.65 0.00 1,354,041.81
B-4 0.00 0.00 5,444.74 0.00 967,172.16
B-5 0.00 0.00 5,444.75 0.00 967,174.09
Totals 0.00 0.00 1,968,077.24 0.00
<FN>
(4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Factors Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class (5) Amount Rate Balance Interest Shortfall Shortfall
<S> <C> <C> <C> <C> <C> <C>
A-1 175,500,000.00 6.75000% 731.84606860 4.11663413 0.00000000 0.00000000
A-2 40,501,000.00 6.75000% 1000.00000000 5.62499988 0.00000000 0.00000000
A-3 11,012,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000
A-4 37,328,133.00 6.75000% 1000.00000000 5.62500005 0.00000000 0.00000000
A-5 75,481,062.00 6.65000% 783.80076939 4.34356263 0.00000000 0.00000000
A-6 23,954,379.00 6.75000% 795.41808327 4.47422661 0.00000000 0.00000000
A-7 4,978,135.00 6.75000% 0.00000000 0.00000000 0.00000000 0.00000000
A-8 3,477,523.00 8.50000% 731.84606975 5.18391108 0.00000000 0.00000000
A-9 0.00 6.75000% 1000.00000000 5.62499189 0.00000000 0.00000000
A-10 1,049,002.00 6.75000% 1000.00000000 5.62500357 0.00000000 0.00000000
A-R 100.00 6.75000% 0.00000000 0.00000000 0.00000000 0.00000000
AP 1,332.08 0.00000% 982.25331812 0.00000000 0.00000000 0.00000000
AX 0.00 6.75000% 756.22078585 4.25374202 0.00000000 0.00000000
M 8,186,879.00 6.75000% 993.15273012 5.58648418 0.00000000 0.00000000
B-1 3,313,736.00 6.75000% 993.15273154 5.58648305 0.00000000 0.00000000
B-2 1,754,331.00 6.75000% 993.15272887 5.58648282 0.00000000 0.00000000
B-3 1,364,480.00 6.75000% 993.15273218 5.58648716 0.00000000 0.00000000
B-4 974,628.00 6.75000% 993.15273109 5.58648018 0.00000000 0.00000000
B-5 974,629.18 6.75000% 993.15351917 5.58648367 0.00000000 0.00000000
<FN>
(5)All Classes are Per $1000 Denomination
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Factors Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (6) Distribution Shortfall Balance
<S> <C> <C> <C> <C> <C>
A-1 0.00000000 0.00000000 4.11663413 0.00000000 700.46633516
A-2 0.00000000 0.00000000 5.62499988 0.00000000 1000.00000000
A-3 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000
A-4 0.00000000 0.00000000 5.62500005 0.00000000 1000.00000000
A-5 0.00000000 0.00000000 4.34356263 0.00000000 758.50084475
A-6 0.00000000 0.00000000 4.47422661 0.00000000 747.15856963
A-7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-8 0.00000000 0.00000000 5.18391108 0.00000000 700.46633480
A-9 0.00000000 0.00000000 5.62499189 0.00000000 1000.00000000
A-10 0.00000000 0.00000000 5.62500357 0.00000000 1000.00000000
A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
AP 0.00000000 0.00000000 0.00000000 0.00000000 980.80445619
AX 0.00000000 0.00000000 4.25374202 0.00000000 733.82866592
M 0.00000000 0.00000000 5.58648418 0.00000000 992.35006283
B-1 0.00000000 0.00000000 5.58648305 0.00000000 992.35006349
B-2 0.00000000 0.00000000 5.58648282 0.00000000 992.35006393
B-3 0.00000000 0.00000000 5.58648716 0.00000000 992.35006010
B-4 0.00000000 0.00000000 5.58648018 0.00000000 992.35006587
B-5 0.00000000 0.00000000 5.58648367 0.00000000 992.35084466
<FN>
(6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless
Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
CERTIFICATE ACCOUNT
<S> <C>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 10,731,705.33
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 0.00
Realized Losses 0.00
Total Deposits 10,731,705.33
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 68,368.30
Payment of Interest and Principal 10,663,337.03
Total Withdrawals (Pool Distribution Amount) 10,731,705.33
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 0.00
Servicing Fee Support 0.00
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 65,738.81
Trustee Fee 2,629.49
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 68,368.30
</TABLE>
<TABLE>
<CAPTION>
DELINQUENCY STATUS
Percentage Delinquent
Based On
Current Unpaid
Number Principal Number Unpaid
Of Loans Balance Of Loans Balance
<S> <C> <C> <C> <C>
30 Days 0 0.00 0.000000% 0.000000%
60 Days 0 0.00 0.000000% 0.000000%
90+ Days 0 0.00 0.000000% 0.000000%
Foreclosure 0 0.00 0.000000% 0.000000%
REO 0 0.00 0.000000% 0.000000%
Totals 0 0.00 0.000000% 0.000000%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 0.00
Cumulative Realized Losses - Includes Interest Shortfall 0.00
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 0.00
</TABLE>
<TABLE>
<CAPTION>
SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE
Current Next
Original $ Original % Current $ Current % Class% Prepayment%
<S> <C> <C> <C> <C> <C> <C> <C>
Class A 16,568,683.18 4.25000021% 16,441,934.56 5.35827481% 94.641702% 0.000000%
Class M 8,381,804.18 2.15000004% 8,317,684.67 2.71065671% 2.647629% 49.411764%
Class B-1 5,068,068.18 1.30000016% 5,029,298.54 1.63900200% 1.071659% 19.999995%
Class B-2 3,313,737.18 0.85000018% 3,288,388.06 1.07165534% 0.567349% 10.588234%
Class B-3 1,949,257.18 0.50000011% 1,934,346.25 0.63038560% 0.441272% 8.235295%
Class B-4 974,629.18 0.25000021% 967,174.09 0.31519311% 0.315194% 5.882350%
Class B-5 0.00 0.00000000% 0.00 0.00000000% 0.315194% 5.882362%
<FN>
Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure
</FN>
</TABLE>
<TABLE>
<CAPTION>
CREDIT ENHANCEMENT
Original $ Original % Current $ Current %
<S> <C> <C> <C> <C>
Bankruptcy 149,777.00 0.03841900% 149,777.00 0.04881094%
Fraud 7,797,027.00 2.00000000% 7,797,027.00 2.54097918%
Special Hazard 2,294,187.00 0.58847738% 2,294,187.00 0.74765438%
<FN>
Limit of Subordinate's Exposure to Certain Types of Losses
</FN>
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Fixed 30 Year
Weighted Average Gross Coupon 7.494451%
Weighted Average Pass-Through Rate 7.484451%
Weighted Average Maturity(Stepdown Calculation ) 349
Begin Scheduled Collateral Loan Count 980
Number Of Loans Paid In Full 25
End Scheduled Collateral Loan Count 955
Begining Scheduled Collateral Balance 315,546,534.42
Ending Scheduled Collateral Balance 306,851,274.52
Ending Actual Collateral Balance at 30-Oct-1998 306,851,274.52
Monthly P &I Constant 2,291,470.98
Class A Optimal Amount 10,557,475.41
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 306,851,274.52
</TABLE>
|
|