|
|
|
|
|
|
|
|
|
|
Previous: ABN AMRO MORTGAGE CORP, 8-K, 1998-08-12 |
Next: BWAY CORP, 10-Q, 1998-08-12 |
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 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 July 27, 1998.
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 GS MORTGAGE SECURITIES
CORPORATION II, REGISTRANT
By:
/s/ Russell Goldenberg
Russell Goldenberg,
Senior Vice President
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: 07/27/98
Prior Payment: NA
Record Date: 07/02/98
WAC: 7.333738%
WAMM: 339
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 5
Other Related Information 2
Asset Backed Facts Sheets 3
Delinquency Loan Detail
Total Pages Included In This Package 11
LaSalle Web Site www.lnbabs.com
LaSalle Bulletin Board (714) 282-3990
ASAP #: 351
Monthly Data File Name: 0351MMYY.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 85,806,003.00 29,3
00077BBV4 1000.000000000 1000.000000000 0.342225007
IA-2 42,000,000.00 42,000,00 0.00
00077BAX1 1000.000000000 1000.000000000 0.000000000
IA-3 22,300,000.00 22,300,00 577,03
00077BAY9 1000.000000000 1000.000000000 25.875866368
IA-4 17,651,035.00 17,651,03 169,61
00077BAZ6 1000.000000000 1000.000000000 9.609210451
IA-5 71,376,367.00 71,376,36 634,65
00077BBA0 1000.000000000 1000.000000000 8.891696603
IA-6 5,754,681.00 5,754,6 433,89
00077BBB8 1000.000000000 1000.000000000 75.398307917
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 28,500,00 164,11
00077BBF9 1000.000000000 1000.000000000 5.758489123
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 50,529,40 262,18
00077BBK8 1000.000000000 1000.000000000 5.188673510
IA-X 12,784,321.00 12,784,10 0.00
00077BBL6 1000.000000000 999.983073112 0.000000000
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
IA-1 0.00 449,500.32 86,226,138.36
00077BBV4 0.000000000 5.238564952 1004.896339945
IA-2 0.00 0.00 42,000,000.
00077BAX1 0.000000000 0.000000000 1000.000000000
IA-3 0.00 0.00 21,722,968.
00077BAY9 0.000000000 0.000000000 974.124133632
IA-4 0.00 0.00 17,481,422.
00077BAZ6 0.000000000 0.000000000 990.39078955
IA-5 0.00 0.00 70,741,710.
00077BBA0 0.000000000 0.000000000 991.108303397
IA-6 0.00 33,568.97 5,354,356
00077BBB8 0.000000000 5.833332899 930.435024982
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 28,335,883.
00077BBF9 0.000000000 0.000000000 994.241510877
IA-11 0.00 0.00 1,430,000
00077BBG7 0.000000000 0.000000000 1000.000000000
IA-12 0.00 0.00 2,270,131
00077BAK9 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 50,267,223.
00077BBK8 0.000000000 0.000000000 994.811326490
IA-X 0.00 0.00 12,679,728.
00077BBL6 0.000000000 0.000000000 991.818697506
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
IA-1 120,824.96 (449,500.32) 0.079760194
00077BBV4 1.408117798 (5.238564952) 0.070695328
IA-2 224,000.00 0.00 0.064000000
00077BAX1 5.333333333 0.000000000 0.064
IA-3 118,933.33 0.00 0.064000000
00077BAY9 5.333333184 0.000000000 0.064
IA-4 94,138.85 0.00 0.064000000
00077BAZ6 5.333333144 0.000000000 0.064
IA-5 416,362.14 0.00 0.070000000
00077BBA0 5.833333322 0.000000000 0.07
IA-6 0.00 (33,568.97) 0.070000000
00077BBB8 0.000000000 (5.833332899) 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-10 160,312.50 0.00 0.0675
00077BBF9 5.625000000 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-14 284,227.90 0.00 0.0675
00077BBK8 5.625000049 0.000000000 0.0675
IA-X 71,910.59 0.00 0.0675
00077BBL6 5.624904913 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 37,595,583.00 492,646.19
00077BBN2 1000.000000000 1000.000000000 13.103831639
IIA-X 1,507,139.00 1,507,1 0.00
00077BBP7 1000.000000000 1000.000280805 0.000000000
IIA-P 352,210.00 352,210.00 1,396.58
00077BBQ5 1000.000000000 1000.000000000 3.965191221
M 8,829,808.00 8,829,808.00 8,786.79
00077BBR3 1000.000000000 1000.000000000 0.995128093
B-1 4,215,000.00 4,215,000.00 4,194.47
00077BBS1 1000.000000000 1000.000000000 0.995129300
B-2 1,989,733.00 1,989,733.00 1,980.04
00077BBT9 1000.000000000 1000.000000000 0.995128492
B-3 2,147,792.00 2,147,792.00 2,137.33
00077BBW2 1000.000000000 1000.000000000 0.995128951
B-4 954,574.00 954,574.00 949.92
00077BBX0 1000.000000000 1000.000000000 0.995124527
B-5 954,573.94 954,573.94 949.92
00077BBY8 1000.000000000 1000.000000000 0.995124589
R (Component R- 100.00 100.00 100.00
9ABSB500 1000.000000000 1000.000000000 1000.000000000
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 37,102,936.81
00077BBN2 0.000000000 0.000000000 986.8961684
IIA-X 0.00 0.00 1,454,093.68
00077BBP7 0.000000000 0.000000000 964.8039612
IIA-P 0.00 0.00 350,813.42
00077BBQ5 0.000000000 0.000000000 996.0348088
M 0.00 0.00 8,821,021.21
00077BBR3 0.000000000 0.000000000 999.0048719
B-1 0.00 0.00 4,210,805.53
00077BBS1 0.000000000 0.000000000 999.0048707
B-2 0.00 0.00 1,987,752.96
00077BBT9 0.000000000 0.000000000 999.0048715
B-3 0.00 0.00 2,145,654.67
00077BBW2 0.000000000 0.000000000 999.004871
B-4 0.00 0.00 953,624.08
00077BBX0 0.000000000 0.000000000 999.0048755
B-5 0.00 0.00 953,624.02
00077BBY8 0.000000000 0.000000000 999.0048754
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-1 203,642.74 0.00 6.500000000%
00077BBN2 5.416666633 0.000000000 6.500000000%
IIA-X 8,163.67 0.00 6.500000000%
00077BBP7 5.416666943 0.000000000 6.500000000%
IIA-P 0.00 0.00
00077BBQ5 0.000000000 0.000000000
M 49,514.33 0.00 6.729160070%
00077BBR3 5.607633824 0.000000000 7.069532830%
B-1 23,636.17 0.00 6.729160070%
00077BBS1 5.607632266 0.000000000 7.069532830%
B-2 11,157.69 0.00 6.729160070%
00077BBT9 5.607631778 0.000000000 7.069532830%
B-3 12,044.03 0.00 6.729160070%
00077BBW2 5.607633328 0.000000000 7.069532830%
B-4 5,352.90 0.00 6.729160070%
00077BBX0 5.607632305 0.000000000 7.069532830%
B-5 5,352.80 0.00 6.729160070%
00077BBY8 5.607527899 0.000000000 7.069532830%
R (Component R- 11.43 0.00 6.750000000%
9ABSB500 114.30 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 Interes477,286,956.94 477,286,956.94 2,300,928.97
None 1000.000000000 1000.000000000 4.820850301
R (Component R- 0.00 0.00 0.00
None 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
REMIC 1 Interes 0.00 0.00 474,986,027.97
None 0.000000000 0.000000000 995.179149699
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 2,812,508.21 0.00 7.071238390%
None 5.89269866 0.00000000 7.069532830%
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-1 570,325. 0.00 0.00 0.00
IA-2 224,000. 0.00 0.00 0.00
IA-3 118,933. 0.00 0.00 0.00
IA-4 94,138. 0.00 0.00 0.00
IA-5 416,362. 0.00 0.00 0.00
IA-6 33,568. 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-10 160,312. 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-14 284,227. 0.00 0.00 0.00
IA-X 71,910. 0.00 0.00 0.00
IIA-1 203,642. 0.00 0.00 0.00
IIA-X 8,163 0.00 0.00 0.00
IIA-P 0.00 0.00 0.00 0.00
M 49,514. 0.00 0.00 0.00
B-1 23,636. 0.00 0.00 0.00
B-2 11,157. 0.00 0.00 0.00
B-3 12,044. 0.00 0.00 0.00
B-4 5,352 0.00 0.00 0.00
B-5 5,352 0.00 0.00 0.00
R (Compone 0.00 0.00 0.00
Total 2812519.18 0.00 0.00 0.00
Ending Actual
Class Unpaid Interest Distribution
Interest Loss of Interest
IA-1 0.00 0.00 570,325.28
IA-2 0.00 0.00 224,000.00
IA-3 0.00 0.00 118,933.33
IA-4 0.00 0.00 94,138.85
IA-5 0.00 0.00 416,362.14
IA-6 0.00 0.00 33,568.97
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 0.00 160,312.50
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 0.00 284,227.90
IA-X 0.00 0.00 71,910.59
IIA-1 0.00 0.00 203,642.74
IIA-X 0.00 0.00 8,163.67
IIA-P 0.00 0.00 0.00
M 0.00 0.00 49,514.33
B-1 0.00 0.00 23,636.17
B-2 0.00 0.00 11,157.69
B-3 0.00 0.00 12,044.03
B-4 0.00 0.00 5,352.90
B-5 0.00 0.00 5,352.90
R (Compone 0.00 0.00 11.43
Total 0.00 0.00 2,812,519.18
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 0.00 0.00
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
0.00 0.00
Recovered
Principal Interest
Servicer 0.00 0.00
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
0.00 0.00
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
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%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
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%
01/00/00 0.00 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiREO Modifications
Date # Balance # Balance
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%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
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
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
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%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
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%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiREO Modifications
Date # Balance # Balance
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%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
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%
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
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%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
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%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiREO Modifications
Date # Balance # Balance
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%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
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%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00% 0.00% 0.00%
_
|
|