|
|
|
|
|
|
|
|
|
|
Previous: MILLBURN WORLD RESOURCE TRUST, 10-Q, 1998-10-28 |
Next: ABN AMRO MORTGAGE CORP, 8-K, 1998-10-28 |
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
(Former name or former address, if changed since
last report.)
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL
INFORMATION AND
EXHIBITS
(c) Exhibits
Exhibit No. Description
99.1 Monthly distribution report pursuant to Section
4.02 of the Pooling and Servicing Agreement for
the distribution on October 26, 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 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: October 26, 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: 10/26/98
Prior Payment: 09/25/98
Record Date: 09/30/98
WAC: 7.372470%
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 78,847,527.55 614,
00077BAN3 1000.000000000 1006.420417031 7.837820516
IA-2 23,789,603. 23,789,60 0.00
00077BAA1 1000.000000000 1000.000000000 0.000000000
IA-3 63,730,000. 54,108,34 3,981,0
00077BAB9 1000.000000000 849.024786600 62.467172917
IA-4 10,043,000. 3
00077BAC7 1000.000000000 0.317841282 0.319695310
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 6,182,2 0.000000000
00077BAW3 1000.000000000 881.915116048 0.000000000
IIA-1 45,850,628. 43,662,77 424,
00077BAF0 1000.000000000 952.283130342 9.262005964
IIA-X 1,828,335 1,647,7 0.000000000
00077BAG8 1000.000000000 901.230040777 0.000000000
IIA-P 333,045 325,8
00077BAH6 1000.000000000 978.399684799 3.552311257
M 5,416,841 5,378,6
00077BAJ2 1000.000000000 992.945264592 1.216640843
B-1 2,280,777 2,264,6
00077BAK9 1000.000000000 992.945268213 1.216642399
B-2 1,140,388 1,132,3
00077BAL7 1000.000000000 992.945260736 1.216638548
B-3 1,140,387 1,132,3
00077BAP8 1000.000000000 992.945263319 1.216639614
B-4 570,194 566,1
00077BAQ6 1000.000000000 992.945260736 1.216638548
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
IA-1 0.00 286,804.63 78,520,281.87
00077BAN3 0.000000000 3.660812765 1002.243409280
IA-2 0.00 0.00 23,789,6
00077BAA1 0.000000000 0.000000000 1000.000000000
IA-3 0.00 0.00 50,127,3
00077BAB9 0.000000000 0.000000000 786.557613683
IA-4 0.00 18.62
00077BAC7 0.000000000 0.001854028 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 6,028,8
00077BAW3 0.000000000 0.000000000 860.026263407
IIA-1 0.00 0.00 43,238,1
00077BAF0 0.000000000 0.000000000 943.021124378
IIA-X 0.00 0.00 1,607,9
00077BAG8 0.000000000 0.000000000 879.483721905
IIA-P 0.00 0.00 324,
00077BAH6 0.000000000 0.000000000 974.847373542
M 0.00 0.00 5,372,0
00077BAJ2 0.000000000 0.000000000 991.728623750
B-1 0.00 0.00 2,261,9
00077BAK9 0.000000000 0.000000000 991.728625815
B-2 0.00 0.00 1,130,9
00077BAL7 0.000000000 0.000000000 991.728622188
B-3 0.00 0.00 1,130,9
00077BAP8 0.000000000 0.000000000 991.728623704
B-4 0.00 0.00 565,
00077BAQ6 0.000000000 0.000000000 991.728622188
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
IA-1 207,909.94 (286,804.63) 0.075291833
00077BAN3 2.653790360 (3.660812765) 0.075449515
IA-2 128,860.35 0.00 0.065000000
00077BAA1 5.416666684 0.000000000 Fixed
IA-3 315,632.04 0.00 0.070000000
00077BAB9 4.952644594 0.000000000 Fixed
IA-4 0.00 (18.62) 0.070000000
00077BAC7 0.000000000 (0.001854028)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 34,775.30 0.00 0.067500000
00077BAW3 4.960772292 0.000000000 Fixed
IIA-1 236,506.72 0.00 0.065000000
00077BAF0 5.158200232 0.000000000 Fixed
IIA-X 8,925.32 0.00 0.065000000
00077BAG8 4.881663049 0.000000000 Fixed
IIA-P 0.00 0.00
00077BAH6 0.000000000 0.000000000
M 30,068.21 0.00 0.067083767
00077BAJ2 5.550875501 0.000000000 0.067006061
B-1 12,660.31 0.00 0.067083767
00077BAK9 5.550875864 0.000000000 0.067006061
B-2 6,330.15 0.00 0.067083767
00077BAL7 5.550873913 0.000000000 0.067006061
B-3 6,330.15 0.00 0.067083767
00077BAP8 5.550878781 0.000000000 0.067006061
B-4 3,165.08 0.00 0.067083767
00077BAQ6 5.550882682 0.000000000 0.067006061
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-5 570,194.64 566,172.03 693.72
00077BAR4 1000.000000000 992.945198503 1.216637182
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 0.00 565,478.31
00077BAR4 0.000000000 0.000000000 991.728561321
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 3,165.08 0.00 0.067083767
00077BAR4 5.550876452 0.000000000 0.067006061
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 285,096,943.82 263,664,907.64 4,750,850.12
None 1000.000000000 924.825443960 16.663981228
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 0.00 258,914,057.52
None 0.000000000 0.000000000 908.161462732
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 1,562,207.91 0.00 0.071099696
None 5.47956737 0.00000000 0.071063894
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 494714.57 0.00 0.00 0.00
IA-2 128860.35 0.00 0.00 0.00
IA-3 315632.04 0.00 0.00 0.00
IA-4 18.62 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 34775.30 0.00 0.00 0.00
IIA-1 236506.72 0.00 0.00 0.00
IIA-X 8925.32 0.00 0.00 0.00
IIA-P 0.00 0.00 0.00 0.00
M 30068.21 0.00 0.00 0.00
B-1 12660.31 0.00 0.00 0.00
B-2 6330.15 0.00 0.00 0.00
B-3 6330.15 0.00 0.00 0.00
B-4 3165.08 0.00 0.00 0.00
B-5 3165.08 0.00 0.00 0.00
R (Component 0.00 0.00 0.00 0.00
Total 1562207.91 0.00 0.00 0.00
Ending Actual
Class Unpaid Interest Distribution
Interest Loss of Interest
IA-1 0.00 0.00 494,714.57
IA-2 0.00 0.00 128,860.35
IA-3 0.00 0.00 315,632.04
IA-4 0.00 0.00 18.62
IA-5 0.00 0.00 203,843.69
IA-6 0.00 0.00 77,212.32
IA-X 0.00 0.00 34,775.30
IIA-1 0.00 0.00 236,506.72
IIA-X 0.00 0.00 8,925.32
IIA-P 0.00 0.00 0.00
M 0.00 0.00 30,068.21
B-1 0.00 0.00 12,660.31
B-2 0.00 0.00 6,330.15
B-3 0.00 0.00 6,330.15
B-4 0.00 0.00 3,165.08
B-5 0.00 0.00 3,165.08
R (Component 0.00 0.00 0.00
Total 0.00 0.00 1,562,207.91
Advances
Prior Outstanding
Principal Interest
Servicer 0.00 0.00
Trustee: 0.00 0.00
Fiscal Agen 0.00 0.00
0.00 0.00
Current Period
Principal Interest
Servicer 28,314.52 146,399.73
Trustee: 0.00 0.00
Fiscal Agen 0.00 0.00
28,314.52 146,399.73
Recovered
Principal Interest
Servicer 28,314.52 146,399.73
Trustee: 0.00 0.00
Fiscal Agen 0.00 0.00
28,314.52 146,399.73
Outstanding
Principal Interest
Servicer 0.00 0.00
Trustee: 0.00 0.00
Fiscal Agen 0.00 0.00
0.00 0.00
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
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%
01/00/00 0 0 0 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
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%
01/00/00 0 0 0 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
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%
01/00/00 0 0 0 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
10/26/98 14 4,352,638 7.3725% 7.1100%
1.73% 0.016508219
09/25/98 13 4,114,212 7.3779% 7.1154%
1.57% 0.015257062
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
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
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%
01/00/00 0 0 0 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
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%
01/00/00 0 0 0 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
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%
01/00/00 0 0 0 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
10/26/98 13 4,114,212 7.4613% 7.1988%
1.93% 1.89%
09/25/98 13 4,114,212 7.4659% 7.2034%
1.88% 1.84%
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%
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
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%
01/00/00 0 0 0 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
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%
01/00/00 0 0 0 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
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%
01/00/00 0 0 0 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
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%
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%
_
|
|