ABN AMRO MORTGAGE CORP
8-K, 1998-12-29
ASSET-BACKED SECURITIES
Previous: GARDEN FRESH RESTAURANT CORP /DE/, 10-K, 1998-12-29
Next: ABN AMRO MORTGAGE CORP, 8-K, 1998-12-29



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 1998-1)
(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

ITEM 7.  FINANCIAL STATEMENTS, PRO FORMA FINANCIAL  
INFORMATION AND EXHIBITS
(c)     Exhibits
		
Exhibit    Description
99.1        Monthly distribution report pursuant to 
Section 4.02 of the Pooling and Servicing 
Agreement for the distribution on 
December 28, 1998.

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 TRUSTEEE
UNDER THE POOLING AND SERVICING AGREEMENT ON BEHALF OF 
ABN AMRO Mortgage Corporation, REGISTRANT

			By: /s/ Russell Goldenberg	
			    Russell Goldenberg, 
			    Senior Vice President


Date: December 28, 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 1998-1



Payment Date:            12/28/98
Prior Payment:           11/25/98
Record Date:             11/30/98

WAC:                    7.362726%
WAMM:


                                 Number Of Pages

Table Of Contents                           1

REMIC Certificate Report                    3

Other Related Information                   2

Asset Backed Facts Sheets                   3

Delinquency Loan Detail


Total Pages Included  In This Package       9


LaSalle Web Site                 www.lnbabs.com

LaSalle Bulletin Board           (714) 282-3990
ASAP #:                                     330
Monthly Data File Name:            0330MMYY.EXE

ABN AMRO Acct: 67-7920-20-9
               Original             Opening        Principal
Class          Face Value (1)       Balance        Payment
CUSIP          Per $1,000           Per $1,000     Per $1,000

IA-1               78,344,523.04     77,687,927.17           1,090,7
00077BAN3          1000.000000000     991.619122250     13.922533927
IA-2                     23,789,603.      23,789,60             0.00
00077BAA1          1000.000000000    1000.000000000      0.000000000
IA-3                     63,730,000.      42,835,26          7,109,6
00077BAB9          1000.000000000     672.136547466    111.558589361
IA-4                     10,043,000.
00077BAC7          1000.000000000       0.000000000      0.000000000
IA-5                     37,632,681.      37,632,68      0.000000000
00077BAD5          1000.000000000    1000.000000000      0.000000000
IA-6                     14,254,582.      14,254,58      0.000000000
00077BAE3          1000.000000000    1000.000000000      0.000000000
IA-X                       7,010,057        5,752,4      0.000000000
00077BAW3          1000.000000000     820.601485206      0.000000000
IIA-1                    45,850,628.      41,915,26          1,030,4
00077BAF0          1000.000000000     914.169945066     22.473517048
IIA-X                      1,828,335        1,491,8      0.000000000
00077BAG8          1000.000000000     815.963079899      0.000000000
IIA-P                        333,045          323,4
00077BAH6          1000.000000000     971.266327441      3.752434280
M                          5,416,841        5,365,3
00077BAJ2          1000.000000000     990.501899539      1.237060493
B-1                        2,280,777        2,259,1
00077BAK9          1000.000000000     990.501903518      1.237060879
B-2                        1,140,388        1,129,5
00077BAL7          1000.000000000     990.501899354      1.237061421
B-3                        1,140,387        1,129,5
00077BAP8          1000.000000000     990.501899794      1.237062506
B-4                          570,194          564,7
00077BAQ6          1000.000000000     990.501899354      1.237052652


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

IA-1                        0.00        282,838.76    76,880,011.65
00077BAN3            0.000000000       3.610191868     981.306780191
IA-2                        0.00              0.00          23,789,6
00077BAA1            0.000000000       0.000000000    1000.000000000
IA-3                        0.00              0.00          35,725,6
00077BAB9            0.000000000       0.000000000     560.577958105
IA-4                        0.00              0.00
00077BAC7            0.000000000       0.000000000        0.00000000
IA-5                        0.00              0.00          37,632,6
00077BAD5            0.000000000       0.000000000    1000.000000000
IA-6                        0.00              0.00          14,254,5
00077BAE3            0.000000000       0.000000000    1000.000000000
IA-X                        0.00              0.00           5,484,4
00077BAW3            0.000000000       0.000000000     782.362655874
IIA-1                       0.00              0.00          40,884,8
00077BAF0            0.000000000       0.000000000     891.696428018
IIA-X                       0.00              0.00           1,414,6
00077BAG8            0.000000000       0.000000000     773.755387582
IIA-P                       0.00              0.00              322,
00077BAH6            0.000000000       0.000000000     967.513893162
M                           0.00              0.00           5,358,6
00077BAJ2            0.000000000       0.000000000     989.264839045
B-1                         0.00              0.00           2,256,2
00077BAK9            0.000000000       0.000000000     989.264842639
B-2                         0.00              0.00           1,128,1
00077BAL7            0.000000000       0.000000000     989.264837932
B-3                         0.00              0.00           1,128,1
00077BAP8            0.000000000       0.000000000     989.264837288
B-4                         0.00              0.00              564,
00077BAQ6            0.000000000       0.000000000     989.264846701


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

IA-1                  204,295.47       (282,838.76)      0.075244777
00077BAN3            2.607654780      (3.610191868)     0.075557704
IA-2                  128,860.35              0.00       0.065000000
00077BAA1            5.416666684       0.000000000 Fixed
IA-3                  249,872.36              0.00       0.070000000
00077BAB9            3.920796485       0.000000000 Fixed
IA-4                        0.00              0.00       0.070000000
00077BAC7            0.000000000       0.000000000 Fixed
IA-5                  203,843.69              0.00       0.065000000
00077BAD5            5.416666700       0.000000000 Fixed
IA-6                   77,212.32              0.00       0.065000000
00077BAE3            5.416666725       0.000000000 Fixed
IA-X                   32,357.61              0.00       0.067500000
00077BAW3            4.615883547       0.000000000 Fixed
IIA-1                 227,041.02              0.00       0.065000000
00077BAF0            4.951753769       0.000000000 Fixed
IIA-X                   8,080.88              0.00       0.065000000
00077BAG8            4.419800444       0.000000000 Fixed
IIA-P                       0.00              0.00
00077BAH6            0.000000000       0.000000000
M                      29,995.03              0.00       0.067085573
00077BAJ2            5.537365782       0.000000000       0.066906572
B-1                    12,629.50              0.00       0.067085573
00077BAK9            5.537367309       0.000000000       0.066906572
B-2                     6,314.75              0.00       0.067085573
00077BAL7            5.537369737       0.000000000       0.066906572
B-3                     6,314.74              0.00       0.067085573
00077BAP8            5.537365824       0.000000000       0.066906572
B-4                     3,157.37              0.00       0.067085573
00077BAQ6            5.537360968       0.000000000       0.066906572


ABN AMRO Acct: 67-7920-20-9

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

B-5                   570,194.64        564,778.83           705.36
00077BAR4          1000.000000000     990.501822325     1.237051264
R (Component R-                                                0.00
9ABSB238           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

B-5                         0.00              0.00       564,073.47
00077BAR4            0.000000000       0.000000000    989.264771061
R (Component R-             0.00              0.00             0.00
9ABSB238             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)

B-5                     3,157.37              0.00       0.067085573
00077BAR4            5.537354753       0.000000000       0.066906572
R (Component R-             0.00              0.00            0.0675
9ABSB238             0.000000000       0.000000000 Fixed


ABN AMRO Acct: 67-7920-20-9

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

REMIC I Interes   285,096,943.82    249,451,971.25     8,962,973.62
None               1000.000000000     874.972449398    31.438336377
R (Component R-             0.00              0.00             0.00
None               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 I Interes             0.00              0.00   240,488,997.63
None                 0.000000000       0.000000000    843.534113020
R (Component R-             0.00              0.00             0.00
None                 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 I Interes     1,475,971.22              0.00       0.071002264
None                  5.17708538        0.00000000       0.070941778
R (Component R-             0.00              0.00
None                  0.00000000        0.00000000

Other Related Information

            Accrued     ReimbursementNet          Prior
Class       Certificate of Prior     Prepayment   Unpaid
            Interest    Losses       Int. ShortfalInterest

IA-1           487134.23         0.00         0.00           0.00
IA-2           128860.35         0.00         0.00           0.00
IA-3           249872.36         0.00         0.00           0.00
IA-4                0.00         0.00         0.00           0.00
IA-5           203843.69         0.00         0.00           0.00
IA-6            77212.32         0.00         0.00           0.00
IA-X            32357.61         0.00         0.00           0.00
IIA-1          227041.02         0.00         0.00           0.00
IIA-X            8080.88         0.00         0.00           0.00
IIA-P               0.00         0.00         0.00           0.00
M               29995.03         0.00         0.00           0.00
B-1             12629.50         0.00         0.00           0.00
B-2              6314.75         0.00         0.00           0.00
B-3              6314.74         0.00         0.00           0.00
B-4              3157.37         0.00         0.00           0.00
B-5              3157.38         0.00         0.00           0.00
R (Component        0.00         0.00         0.00           0.00

Total         1475971.23         0.00         0.00           0.00

            Ending                   Actual
Class       Unpaid      Interest     Distribution
            Interest    Loss         of Interest

IA-1                0.00         0.00   487,134.23
IA-2                0.00         0.00   128,860.35
IA-3                0.00         0.00   249,872.36
IA-4                0.00         0.00         0.00
IA-5                0.00         0.00   203,843.69
IA-6                0.00         0.00    77,212.32
IA-X                0.00         0.00    32,357.61
IIA-1               0.00         0.00   227,041.02
IIA-X               0.00         0.00     8,080.88
IIA-P               0.00         0.00         0.00
M                   0.00         0.00    29,995.03
B-1                 0.00         0.00    12,629.50
B-2                 0.00         0.00     6,314.75
B-3                 0.00         0.00     6,314.74
B-4                 0.00         0.00     3,157.37
B-5                 0.00         0.00     3,157.38
R (Component        0.00         0.00         0.00

Total               0.00         0.00 1,475,971.23


            Advances
                               Prior Outstanding
            Principal   Interest

  Servicer      24512.97    120975.19
  Trustee:          0.00         0.00
 Fiscal Agen        0.00         0.00

                24512.97    120975.19

                              Current Period
            Principal   Interest

  Servicer     20,936.48   108,405.02
  Trustee:          0.00         0.00
 Fiscal Agen        0.00         0.00

               20,936.48   108,405.02


                                    Recovered
            Principal   Interest

  Servicer     23,330.52   111,964.76
  Trustee:          0.00         0.00
 Fiscal Agen        0.00         0.00

               23,330.52   111,964.76

                                  Outstanding
            Principal   Interest

  Servicer     22,118.93   117,415.46
  Trustee:          0.00         0.00
 Fiscal Agen        0.00         0.00

               22,118.93   117,415.46


Other Related Information

                        Summary of REO Properties
#           Property                 Principal
            Name        Date of REO  Balance      Book Value
           1           0
           2           0
           3           0
           4           0
           5           0
           0           00            0            0
           0           00            0            0
           0           00            0            0
           0           00            0            0
           0           00            0            0
           0           00            0            0
           0           00            0            0


#           Property    Date of FinalAmount       Aggregate Other
            Name        Recovery     of Proceeds  Rev. Collected
           1           0
           2           0
           3           0
           4           0
           5           0
           0           00            0            0
           0           00            0            0
           0           00            0            0
           0           00            0            0
           0           00            0            0
           0           00            0            0
           0           00            0            0


            Summary of Repurchased, Liquidated or Disposed Loans

            Property                 Principal
#           Name        Loan Number  Balance      Book Value

           1           0
           2           0
           3           0
           4           0
           5           0
           0           00            0            0
           0           00            0            0
           0           00            0            0
           0           00            0            0
           0           00            0            0
           0           00            0            0
           0           00            0            0
           0           00            0            0


            Property    Date of FinalAmount       Aggregate Other
#           Name        Liquidation  of Proceeds  Rev. Collected

           1           0
           2           0
           3           0
           4           0
           5          0
           0           00            0            0
           0           00            0            0
           0           00            0            0
           0           00            0            0
           0           00            0            0
           0           00            0            0
           0           00            0            0
           0           00            0            0




Asset Backed Facts - Pool Total

DistributionDelinq 1 Month           Delinq 2 Months
Date        #           Balance      #            Balance
    12/28/98           4   1,489,704             0             0
                   0.52%        0.60%        0.00%          0.00%
    11/25/98           3   1,008,702             0             0
                   0.38%        0.39%        0.00%          0.00%
    10/26/98           3     787,627             1       325,662
                   0.37%        0.30%        0.12%          0.12%
    09/25/98           1     325,922             0             0
                   0.12%        0.12%        0.00%          0.00%
    08/25/98           2     653,696             0             0
                   0.24%        0.24%        0.00%          0.00%
    07/27/98           2     737,640             0             0
                   0.24%        0.27%        0.00%          0.00%
    06/25/98           5   1,312,219             0             0
                   0.58%        0.47%        0.00%          0.00%
    05/26/98           0           0             0             0
                   0.00%        0.00%        0.00%          0.00%
    04/27/98           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%



DistributionDelinq 3+  Months        Foreclosure/Bankruptcy
Date        #           Balance      #            Balance
    12/28/98           0            0            0             0
                   0.00%        0.00%        0.00%          0.00%
    11/25/98           1            0            0             0
                   0.13%        0.00%        0.00%          0.00%
    10/26/98           0            0            0             0
                   0.00%        0.00%        0.00%          0.00%
    09/25/98           0            0            0             0
                   0.00%        0.00%        0.00%          0.00%
    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%
    06/25/98           0            0            0             0
                   0.00%        0.00%        0.00%          0.00%
    05/26/98           0            0            0             0
                   0.00%        0.00%        0.00%          0.00%
    04/27/98           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%



DistributionREO                      Modifications
Date        #           Balance      #            Balance
    12/28/98           0           0            0              0
                   0.00%        0.00%        0.00%          0.00%
    11/25/98           0           0            0              0
                   0.00%        0.00%        0.00%          0.00%
    10/26/98           0           0            0              0
                   0.00%        0.00%        0.00%          0.00%
    09/25/98           0           0            0              0
                   0.00%        0.00%        0.00%          0.00%
    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%
    06/25/98           0           0            0              0
                   0.00%        0.00%        0.00%          0.00%
    05/26/98           0           0            0              0
                   0.00%        0.00%        0.00%          0.00%
    04/27/98           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%


DistributionPrepayments              Curr Weighted Avg.
Date        #           Balance      Coupon       Remit
    12/28/98         22    8,593,194       7.3627%        7.1002%
                   2.87%  0.034448291
    11/25/98         27    9,056,174       7.3689%        7.1064%
                   3.40%  0.034977529
    10/26/98         14    4,352,638       7.3725%        7.1100%
                   1.73%  0.016508219
    09/25/98         19    5,597,825       7.3779%        7.1154%
                   2.30%      0.02076
    08/25/98         14    4,920,131       7.3846%        7.1221%
                   1.67%   0.01789101
    07/27/98          9    2,514,519       7.3869%        7.1244%
                   1.06%     0.009048
    06/25/98          6    2,251,748       7.3894%        7.1269%
                   0.70%  0.008025238
    05/26/98         13    3,761,487       7.3948%        7.1323%
                   1.50%   0.01320984
    04/27/98          0            0       7.3946%        7.1321%
                   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

DistributionDelinq 1 Month           Delinq 2 Months
Date        #           Balance      #            Balance
    12/28/98           4   1,489,704             0             0
                   0.63%        0.73%        0.00%          0.00%
    11/25/98           3   1,008,702             0             0
                   0.46%        0.47%        0.00%          0.00%
    10/26/98           3     787,627             1       325,662
                   0.45%        0.36%        0.15%          0.15%
    09/25/98           1     325,922             0             0
                   0.15%        0.15%        0.00%          0.00%
    08/25/98           2     653,696             0             0
                   0.28%        0.29%        0.00%          0.00%
    07/27/98           2     737,640             0             0
                   0.28%        0.32%        0.00%          0.00%
    06/25/98           5   1,312,219             0             0
                   0.70%        0.56%        0.00%          0.00%
    05/26/98           0           0             0             0
                   0.00%        0.00%        0.00%          0.00%
    04/27/98           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%


DistributionDelinq 3+  Months        Foreclosure/Bankruptcy
Date        #           Balance      #            Balance
    12/28/98           0           0             0             0
                   0.00%        0.00%        0.00%          0.00%
    11/25/98           1     325,400             0             0
                   0.15%        0.15%        0.00%          0.00%
    10/26/98           0           0             0             0
                   0.00%        0.00%        0.00%          0.00%
    09/25/98           0           0             0             0
                   0.00%        0.00%        0.00%          0.00%
    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%
    06/25/98           0           0             0             0
                   0.00%        0.00%        0.00%          0.00%
    05/26/98           0           0             0             0
                   0.00%        0.00%        0.00%          0.00%
    04/27/98           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%


DistributionREO                      Modifications
Date        #           Balance      #            Balance
    12/28/98           0           0            0              0
                   0.00%        0.00%        0.00%          0.00%
    11/25/98           0           0            0              0
                   0.00%        0.00%        0.00%          0.00%
    10/26/98           0           0            0              0
                   0.00%        0.00%        0.00%          0.00%
    09/25/98           0           0            0              0
                   0.00%        0.00%        0.00%          0.00%
    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%
    06/25/98           0           0            0              0
                   0.00%        0.00%        0.00%          0.00%
    05/26/98           0           0            0              0
                   0.00%        0.00%        0.00%          0.00%
    04/27/98           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%


DistributionPrepayments              Curr Weighted Avg.
Date        #           Balance      Coupon       Remit
    12/28/98         20    7,733,283       7.4545%        7.1920%
                   3.14%        3.77%
    11/25/98         23    7,914,339       7.4587%        7.1962%
                   3.49%        3.71%
    10/26/98         13    4,114,212       7.4613%        7.1988%
                   1.93%        1.89%
    09/25/98         19    5,597,825       7.4659%        7.2034%
                   2.75%        2.50%
    08/25/98         13    4,543,726       7.4720%        7.2095%
                   1.85%        1.99%
    07/27/98          8    2,238,108       7.4744%        7.2119%
                   1.12%        0.97%
    06/25/98          5    2,023,304       7.4768%        7.2143%
                   0.70%        0.87%
    05/26/98         12    3,524,183       7.4817%        7.2192%
                   1.65%        1.49%
    04/27/98          0            0       7.4817%        7.2192%
                   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

DistributionDelinq 1 Month           Delinq 2 Months
Date        #           Balance      #            Balance
    12/28/98           0           0             0             0
                   0.00%        0.00%        0.00%          0.00%
    11/25/98           0           0             0             0
                   0.00%        0.00%        0.00%          0.00%
    10/26/98           0           0             0             0
                   0.00%        0.00%        0.00%          0.00%
    09/25/98           0           0             0             0
                   0.00%        0.00%        0.00%          0.00%
    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%
    06/25/98           0           0             0             0
                   0.00%        0.00%        0.00%          0.00%
    05/26/98           0           0             0             0
                   0.00%        0.00%        0.00%          0.00%
    04/27/98           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%



DistributionDelinq 3+  Months        Foreclosure/Bankruptcy
Date        #           Balance      #            Balance
    12/28/98           0           0             0             0
                   0.00%        0.00%        0.00%          0.00%
    11/25/98           0           0             0             0
                   0.00%        0.00%        0.00%          0.00%
    10/26/98           0           0             0             0
                   0.00%        0.00%        0.00%          0.00%
    09/25/98           0           0             0             0
                   0.00%        0.00%        0.00%          0.00%
    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%
    06/25/98           0           0             0             0
                   0.00%        0.00%        0.00%          0.00%
    05/26/98           0           0             0             0
                   0.00%        0.00%        0.00%          0.00%
    04/27/98           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%


DistributionREO                      Modifications
Date        #           Balance      #            Balance
    12/28/98           0           0            0              0
                   0.00%        0.00%        0.00%          0.00%
    11/25/98           0           0            0              0
                   0.00%        0.00%        0.00%          0.00%
    10/26/98           0           0            0              0
                   0.00%        0.00%        0.00%          0.00%
    09/25/98           0           0            0              0
                   0.00%        0.00%        0.00%          0.00%
    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%
    06/25/98           0           0            0              0
                   0.00%        0.00%        0.00%          0.00%
    05/26/98           0           0            0              0
                   0.00%        0.00%        0.00%          0.00%
    04/27/98           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%



DistributionPrepayments              Curr Weighted Avg.
Date        #           Balance      Coupon       Remit
    12/28/98          2      859,911       6.9348%        6.6723%
                   1.54%        1.95%        0.00%          0.00%
    11/25/98          4    1,141,835       6.9463%        6.6838%
                   2.99%        2.52%        0.00%          0.00%
    10/26/98          1      238,426       6.9500%        6.6875%
                   0.74%        0.52%        0.00%          0.00%
    09/25/98          0            0       6.9500%        6.6875%
                   0.00%        0.00%        0.00%          0.00%
    08/25/98          1      376,404       6.9558%        6.6933%
                   0.74%        0.81%        0.00%          0.00%
    07/27/98          1      276,410       6.9576%        6.6951%
                   0.73%        0.59%        0.00%          0.00%
    06/25/98          1      228,444       6.9602%        6.6977%
                   0.72%        0.48%        0.00%          0.00%
    05/26/98          1      237,305       6.9648%        6.7023%
                   0.72%        0.50%        0.00%          0.00%
    04/27/98          0            0       6.9647%        6.7022%
                   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%
_



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