|
|
|
|
|
|
|
|
|
|
|
|
|
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: March 27, 1998
(Date of earliest event reported)
ABN AMRO Mortgage Corporation
(Sponsor)
(Issuer in Respect of Commercial Mortgage Pass-Through
Certificates Series 1998-2)
(Exact name of registrant as specified in charter)
Delaware 333-42127 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
99.1Monthly distribution report pursuant to Section 4.02 of
the Pooling and Servicing Agreement for the distribution on
August 25, 1998.
99.2
99.2*Certain information received from the borrowers pursuant
to the loan documents.
Pursuant to the requirements of the Securities Exchange Act
of 1934, the Registrant has duly caused this report to be
signed on behalf of the Registrant by the undersigned thereunto
duly authorized.
LASALLE NATIONAL BANK, IN
ITS CAPACITY AS TRUSTEE
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF ABN AMRO Mortgage
Corporation, REGISTRANT
By:
/s/ Russell Goldenberg
Russell Goldenberg,
Senior Vice President
Date: August 27, 1998
Exhibit Index
Exhibit No. Description
99.1Monthly distribution report pursuant to Section
4.2 of the Pooling and Servicing Agreement for the
4.3 distribution on August 25, 1998.
ABN AMRO
LaSalle National Bank
Administrator:
Ryan Kutty (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
ABN AMRO Mortgage Corporation
(LaSalle Home Mortgage Corporation, as Servicer)
Multi-Class Mortgage Pass-Through Certificates
Series 1998-2
Payment Date: 08/25/98
Prior Payment: 07/27/98
Record Date: 08/03/98
WAC: 7.332033%
WAMM: 338
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 5
Other Related Information 3
Asset Backed Facts Sheets 3
Delinquency Loan Detail
Total Pages Included In This Package 12
LaSalle Web Site www.lnbabs.com
LaSalle Bulletin Board (714) 282-3990
ASAP #: 352
Monthly Data File Name: 0352MMYY.EXE
ABN AMRO Acct: 67-7966-30-1
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
IA-1 85,806,003.00 86,226,138.36 94,0
00077BBV4 1000.000000000 1004.896339945 1.095758067
IA-2 42,000,000.00 42,000,00 0.00
00077BAX1 1000.000000000 1000.000000000 0.000000000
IA-3 22,300,000.00 21,722,96 647,16
00077BAY9 1000.000000000 974.124133632 29.021034081
IA-4 17,651,035.00 17,481,42 170,51
00077BAZ6 1000.000000000 990.390789549 9.660459571
IA-5 71,376,367.00 70,741,71 702,39
00077BBA0 1000.000000000 991.108303397 9.840666169
IA-6 5,754,681.00 5,354,3 2,100,852
00077BBB8 1000.000000000 930.435024982 365.068399100
IA-7 9,443,982.00 9,443,9 0.00
00077BBC6 1000.000000000 1000.000000000 0.000000000
IA-8 25,960,631.00 25,960,63 0.00
00077BBD4 1000.000000000 1000.000000000 0.000000000
IA-9 40,000,000.00 40,000,00 0.00
00077BBE2 1000.000000000 1000.000000000 0.000000000
IA-10 28,500,000.00 28,335,88 389,73
00077BBF9 1000.000000000 994.241510877 13.675059649
IA-11 1,430,000.00 1,430,0 0.00
00077BBG7 1000.000000000 1000.000000000 0.000000000
IA-12 9,500,000.00 9,500,0 0.00
00077BBH5 1000.000000000 1000.000000000 0.000000000
IA-13 9,995,480.00 9,995,4 0.00
00077BBJ1 1000.000000000 1000.000000000 0.000000000
IA-14 50,529,404.00 50,267,22 622,61
00077BBK8 1000.000000000 994.811326490 12.321881137
IA-X 12,784,321.00 12,679,72 0.00
00077BBL6 1000.000000000 991.818697506 0.000000000
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
IA-1 0.00 452,037.60 86,584,153.34
00077BBV4 0.000000000 5.268134911 1009.068716789
IA-2 0.00 0.00 42,000,000.
00077BAX1 0.000000000 0.000000000 1000.000000000
IA-3 0.00 0.00 21,075,799.
00077BAY9 0.000000000 0.000000000 945.103099552
IA-4 0.00 0.00 17,310,905.
00077BAZ6 0.000000000 0.000000000 980.73032998
IA-5 0.00 0.00 70,039,319.
00077BBA0 0.000000000 0.000000000 981.267637228
IA-6 0.00 31,233.75 3,284,738
00077BBB8 0.000000000 5.427538034 570.794163916
IA-7 0.00 0.00 9,443,982
00077BBC6 0.000000000 0.000000000 1000.000000000
IA-8 0.00 0.00 25,960,631.
00077BBD4 0.000000000 0.000000000 1000.000000000
IA-9 0.00 0.00 40,000,000.
00077BBE2 0.000000000 0.000000000 1000.000000000
IA-10 0.00 0.00 27,946,143.
00077BBF9 0.000000000 0.000000000 980.566451228
IA-11 0.00 0.00 1,430,000
00077BBG7 0.000000000 0.000000000 1000.000000000
IA-12 0.00 0.00 9,500,000
00077BBH5 0.000000000 0.000000000 1000.000000000
IA-13 0.00 0.00 9,995,480
00077BBJ1 0.000000000 0.000000000 1000.000000000
IA-14 0.00 0.00 49,644,606.
00077BBK8 0.000000000 0.000000000 982.489445353
IA-X 0.00 0.00 12,476,588.
00077BBL6 0.000000000 0.000000000 975.928919552
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
IA-1 120,288.93 (452,037.60) 0.079650075
00077BBV4 1.401870799 (5.268134911) 0.070668392
IA-2 224,000.00 0.00 0.064000000
00077BAX1 5.333333333 0.000000000 0.064
IA-3 115,855.83 0.00 0.064000000
00077BAY9 5.195328700 0.000000000 0.064
IA-4 93,234.25 0.00 0.064000000
00077BAZ6 5.282084025 0.000000000 0.064
IA-5 412,659.98 0.00 0.070000000
00077BBA0 5.781465173 0.000000000 0.07
IA-6 0.00 (31,233.75) 0.070000000
00077BBB8 0.000000000 (5.427538034) 0.07
IA-7 50,367.90 0.00 0.064000000
00077BBC6 5.333332910 0.000000000 0.064
IA-8 138,456.70 0.00 0.064000000
00077BBD4 5.333333385 0.000000000 0.064
IA-9 213,333.33 0.00 0.064000000
00077BBE2 5.333333250 0.000000000 0.064
IA-10 159,389.34 0.00 0.0675
00077BBF9 5.592608421 0.000000000 0.0675
IA-11 8,043.75 0.00 0.0675
00077BBG7 5.625000000 0.000000000 0.0675
IA-12 53,437.50 0.00 0.0675
00077BBH5 5.625000000 0.000000000 0.0675
IA-13 56,224.58 0.00 0.0675
00077BBJ1 5.625000500 0.000000000 0.0675
IA-14 282,753.13 0.00 0.0675
00077BBK8 5.595813677 0.000000000 0.0675
IA-X 71,323.47 0.00 0.0675
00077BBL6 5.578979908 0.000000000 0.0675
ABN AMRO Acct: 67-7966-30-1
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
IIA-1 37,595,583.00 37,102,936.81 541,482.51
00077BBN2 1000.000000000 986.896168361 14.402822534
IIA-X 1,507,139.00 1,454,0 0.00
00077BBP7 1000.000000000 964.803961244 0.000000000
IIA-P 352,210.00 350,813.42 1,313.17
00077BBQ5 1000.000000000 996.034808779 3.728372278
M 8,829,808.00 8,821,021.21 8,845.71
00077BBR3 1000.000000000 999.004871907 1.001800945
B-1 4,215,000.00 4,210,805.53 4,222.59
00077BBS1 1000.000000000 999.004870700 1.001800712
B-2 1,989,733.00 1,987,752.96 1,993.32
00077BBT9 1000.000000000 999.004871508 1.001802754
B-3 2,147,792.00 2,145,654.67 2,151.66
00077BBW2 1000.000000000 999.004871049 1.001800919
B-4 954,574.00 953,624.08 956.29
00077BBX0 1000.000000000 999.004875473 1.001797661
B-5 954,573.94 953,624.02 956.29
00077BBY8 1000.000000000 999.004875411 1.001797723
R (Component R- 100.00 0.00 0.00
9ABSB500 1000.000000000 0.000000000 0.000000000
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
IIA-1 0.00 0.00 36,561,454.30
00077BBN2 0.000000000 0.000000000 972.4933458
IIA-X 0.00 0.00 1,402,306.14
00077BBP7 0.000000000 0.000000000 930.4424724
IIA-P 0.00 0.00 349,500.25
00077BBQ5 0.000000000 0.000000000 992.3064365
M 0.00 0.00 8,812,175.50
00077BBR3 0.000000000 0.000000000 998.003071
B-1 0.00 0.00 4,206,582.94
00077BBS1 0.000000000 0.000000000 998.00307
B-2 0.00 0.00 1,985,759.64
00077BBT9 0.000000000 0.000000000 998.0030688
B-3 0.00 0.00 2,143,503.01
00077BBW2 0.000000000 0.000000000 998.0030701
B-4 0.00 0.00 952,667.79
00077BBX0 0.000000000 0.000000000 998.0030778
B-5 0.00 0.00 952,667.73
00077BBY8 0.000000000 0.000000000 998.0030777
R (Component R- 0.00 0.00 0.00
9ABSB500 0.000000000 0.000000000 0.000000000
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
IIA-1 200,974.24 0.00 6.500000000%
00077BBN2 5.345687551 0.000000000 6.500000000%
IIA-X 7,876.34 0.00 6.500000000%
00077BBP7 5.226020958 0.000000000 6.500000000%
IIA-P 0.00 0.00
00077BBQ5 0.000000000 0.000000000
M 49,387.50 0.00 6.718610480%
00077BBR3 5.593269978 0.000000000 7.066839210%
B-1 23,575.64 0.00 6.718610480%
00077BBS1 5.593271649 0.000000000 7.066839210%
B-2 11,129.11 0.00 6.718610480%
00077BBT9 5.593268041 0.000000000 7.066839210%
B-3 12,013.18 0.00 6.718610480%
00077BBW2 5.593269739 0.000000000 7.066839210%
B-4 5,339.19 0.00 6.718610480%
00077BBX0 5.593269877 0.000000000 7.066839210%
B-5 5,339.10 0.00 6.718610480%
00077BBY8 5.593175946 0.000000000 7.066839210%
R (Component R- 10.87 0.00 6.750000000%
9ABSB500 108.70 0.000000000 6.750000000%
ABN AMRO Acct: 67-7966-30-1
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
REMIC 1 Interes477,286,956.94 474,986,027.97 4,805,958.67
None 1000.000000000 995.179149699 10.069327477
R (Component R- 0.00 0.00 0.00
9ABSB500 1000.000000000 0.000000000 0.000000000
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
REMIC 1 Interes 0.00 0.00 470,180,069.30
None 0.000000000 0.000000000 985.109822222
R (Component R- 0.00 0.00 0.00
9ABSB500 0.000000000 0.000000000 0.000000000
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
REMIC 1 Interes 2,798,274.44 0.00 7.069532830%
None 5.86287641 0.00000000 7.066839210%
R (Component R- 10.87 0.00
9ABSB500 0.00002277 0.00000000
Other Related Information
Accrued ReimbursemeNet Prior
Class Certificatof Prior Prepayment Unpaid
Interest Losses Int. ShortfalInterest
IA-1 572,326. 0.00 0.00 0.00
IA-2 224,000. 0.00 0.00 0.00
IA-3 115,855. 0.00 0.00 0.00
IA-4 93,234. 0.00 0.00 0.00
IA-5 412,659. 0.00 0.00 0.00
IA-6 31,233. 0.00 0.00 0.00
IA-7 50,367. 0.00 0.00 0.00
IA-8 138,456. 0.00 0.00 0.00
IA-9 213,333. 0.00 0.00 0.00
IA-10 159,389. 0.00 0.00 0.00
IA-11 8,043 0.00 0.00 0.00
IA-12 53,437. 0.00 0.00 0.00
IA-13 56,224. 0.00 0.00 0.00
IA-14 282,753. 0.00 0.00 0.00
IA-X 71,323. 0.00 0.00 0.00
IIA-1 200,974. 0.00 0.00 0.00
IIA-X 7,876 0.00 0.00 0.00
IIA-P 0.00 0.00 0.00 0.00
M 49,387. 0.00 0.00 0.00
B-1 23,575. 0.00 0.00 0.00
B-2 11,129. 0.00 0.00 0.00
B-3 12,013. 0.00 0.00 0.00
B-4 5,339 0.00 0.00 0.00
B-5 5,339 0.00 0.00 0.00
R (Compone 0.00 0.00 0.00
Total 2798285.30 0.00 0.00 0.00
Ending Actual
Class Unpaid Interest Distribution
Interest Loss of Interest
IA-1 0.00 0.00 572,326.53
IA-2 0.00 0.00 224,000.00
IA-3 0.00 0.00 115,855.83
IA-4 0.00 0.00 93,234.25
IA-5 0.00 0.00 412,659.98
IA-6 0.00 0.00 31,233.75
IA-7 0.00 0.00 50,367.90
IA-8 0.00 0.00 138,456.70
IA-9 0.00 0.00 213,333.33
IA-10 0.00 0.00 159,389.34
IA-11 0.00 0.00 8,043.75
IA-12 0.00 0.00 53,437.50
IA-13 0.00 0.00 56,224.58
IA-14 0.00 0.00 282,753.13
IA-X 0.00 0.00 71,323.47
IIA-1 0.00 0.00 200,974.24
IIA-X 0.00 0.00 7,876.34
IIA-P 0.00 0.00 0.00
M 0.00 0.00 49,387.50
B-1 0.00 0.00 23,575.64
B-2 0.00 0.00 11,129.11
B-3 0.00 0.00 12,013.18
B-4 0.00 0.00 5,339.19
B-5 0.00 0.00 5,339.19
R (Compone 0.00 0.00 10.87
Total 0.00 0.00 2,798,285.30
Advances
Prior Outstanding
Principal Interest
Servicer 0.00 0.00
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
0.00 0.00
Current Period
Principal Interest
Servicer 25,847.81 162,620.15
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
25,847.81 162,620.15
Recovered
Principal Interest
Servicer 25,847.81 162,620.15
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
25,847.81 162,620.15
Outstanding
Principal Interest
Servicer 0.00 0.00
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
0.00 0.00
Other Related Information
Summary of REO Properties
# Property Principal
Name Date of REOBalance Book Value
10
20
30
40
50
# Property Date of FinAmount Aggregate Other
Name Recovery of Proceeds Rev. Collected
10
20
30
40
50
Summary of Repurchased, Liquidated or Disposed Lo
Property Principal
# Name Loan NumberBalance Book Value
10
20
30
40
50
Property Date of FinAmount Aggregate Other
# Name Liquidationof Proceeds Rev. Collected
10
20
30
40
50
Asset Backed Facts - Pool Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
08/25/98 5 1,979,861 0 0
0.34% 0.42% 0.00% 0.00%
07/27/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
08/25/98 0.00 0 0 0
0.00% 0.00% 0.00% 0.00%
07/27/98 0.00 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0.00 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0.00 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0.00 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0.00 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0.00 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0.00 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0.00 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0.00 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0.00 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0.00 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0.00 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0.00 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0.00 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0.00 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiREO Modifications
Date # Balance # Balance
08/25/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/27/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
08/25/98 11 4,083,727 7.3320% 7.0695%
0.74%0.008597539
07/27/98 4 1,753,713 7.3337% 7.0712%
0.27%0.003674322
01/00/00 0 0 0.0000% 0.0000%
0.00% 0
01/00/00 0 0 0.0000% 0.0000%
0.00% 0
01/00/00 0 0 0.0000% 0.0000%
0.00% 0
01/00/00 0 0 0.0000% 0.0000%
0.00% 0
01/00/00 0 0 0.0000% 0.0000%
0.00% 0
01/00/00 0 0 0.0000% 0.0000%
0.00% 0
01/00/00 0 0 0.0000% 0.0000%
0.00% 0
01/00/00 0 0 0.0000% 0.0000%
0.00% 0
01/00/00 0 0 0.0000% 0.0000%
0.00% 0
01/00/00 0 0 0.0000% 0.0000%
0.00% 0
01/00/00 0 0 0.0000% 0.0000%
0.00% 0
01/00/00 0 0 0.0000% 0.0000%
0.00% 0
01/00/00 0 0 0.0000% 0.0000%
0.00% 0
01/00/00 0 0 0.0000% 0.0000%
0.00% 0
Asset Backed Facts - Group 1 Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
08/25/98 4 1,584,845 0 0
0.29% 0.36% 0.00% 0.00%
07/27/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
08/25/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/27/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiREO Modifications
Date # Balance # Balance
08/25/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/27/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
08/25/98 10 3,668,848 7.3666% 7.1041%
0.73% 0.84%
07/27/98 3 1,392,005 7.3682% 7.1057%
0.22% 0.32%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
Asset Backed Facts - Group 2 Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
08/25/98 1 395,016 0 0
0.85% 1.01% 0.00% 0.00%
07/27/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
08/25/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/27/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiREO Modifications
Date # Balance # Balance
08/25/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/27/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
08/25/98 1 414,878 6.9462% 6.6837%
0.85% 1.06% 0.00% 0.00%
07/27/98 1 361,708 6.9524% 6.6899%
0.84% 0.92% 0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00% 0.00% 0.00%
_
|
|