|
|
|
|
|
|
|
|
|
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: January 25, 1999
(Date of earliest event reported)
ABN AMRO Mortgage Corporation
(Sponsor)
(Issuer in Respect of Commercial Mortgage Pass-Through
Certificates Series 1998-4)
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 January
25, 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: January 25, 1999
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 Corp., as Servicer)
Mortgage Pass-Through Certificates
Series 1998-4
ABN AMRO Acct: 67-8032-70-7
Statement Date: 01/25/99
Payment Date: 01/25/99
Prior Payment: 01/25/99
Record Date: 01/25/99
WAC: 7.2615118%
WAMM: 354
Number Of Page
Table Of Contents 1
REMIC Certificate Report 3
Other Related Information 3
Asset Backed Facts Sheets 1
Total Pages Included In This Package 8
Specially Serviced Loan Detail Appendix A
Modified Loan Detail Appendix B
Realized Loss Detail Appendix C
LaSalle Web Site www.lnbabs.com
LaSalle Bulletin Board (714) 282-3990
LaSalle ASAP Fax System (714) 282-5518
Bloomberg User Terminal
ASAP #: 372
Monthly Data File Name: 0372MMYY.EXE
ABN AMRO Acct: 67-8032-70-7
Remic II
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 16,413,000.00 16,413,000.00 0.00
00077BCQ4 1000.000000000 1000.000000000 0.000000000
A-2 25,740,000.00 25,740,000.00 0.00
00077BCR2 1000.000000000 1000.000000000 0.000000000
A-3 44,700,000.00 44,700,000.00 0.00
00077BCS0 1000.000000000 1000.000000000 0.000000000
A-4 2,112,000.00 2,112,000.00 0.00
00077BCT8 1000.000000000 1000.000000000 0.000000000
A-5 11,497,044.00 11,497,044.44 0.00
00077BCU5 1000.000000000 1000.000038657 0.000000000
A-6 43,144,000.00 42,721,183.70 247,839.47
00077BCV3 1000.000000000 990.199881791 5.744471305
A-7 51,500,000.00 50,995,293.91 295,840.27
00077BCW1 1000.000000000 990.199881748 5.744471262
A-8 5,356,000.00 5,303,510.57 30,767.39
00077BCX9 1000.000000000 990.199882375 5.744471621
A-9 14,000,000.00 3,253,568.65 2,725,970.56
00077BCY7 1000.000000000 232.397760714 194.712182857
A-10 5,500,000.00 5,562,049.02 0.00
00077BCZ4 1000.000000000 1011.281640000 0.000000000
A-11 1,035,000.00 1,046,676.50 0.00
00077BDA8 1000.000000000 1011.281642512 0.000000000
A-12 41,760,000.00 41,760,000.00 0.00
00077BDB6 1000.000000000 1000.000000000 0.000000000
A-13 51,318,000.00 48,066,642.19 905,407.76
00077BDC4 1000.000000000 936.642936007 17.643083518
A-14 16,418,000.00 15,377,848.26 289,693.50
00077BDD2 1000.000000000 936.645648678 17.644871483
A-15 15,050,000.00 15,050,000.00 0.00
00077BDE0 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
A-1 0.00 0.00 16,413,000.00
00077BCQ4 0.000000000 0.000000000 1,000.00000000
A-2 0.00 0.00 25,740,000.00
00077BCR2 0.000000000 0.000000000 1,000.00000000
A-3 0.00 0.00 44,700,000.00
00077BCS0 0.000000000 0.000000000 1,000.00000000
A-4 0.00 0.00 2,112,000.00
00077BCT8 0.000000000 0.000000000 1,000.00000000
A-5 0.00 0.00 11,497,044.44
00077BCU5 0.000000000 0.000000000 1,000.00003865
A-6 0.00 0.00 42,473,344.23
00077BCV3 0.000000000 0.000000000 984.455410486
A-7 0.00 0.00 50,699,453.64
00077BCW1 0.000000000 0.000000000 984.455410485
A-8 0.00 0.00 5,272,743.18
00077BCX9 0.000000000 0.000000000 984.455410754
A-9 0.00 18,301.32 545,899.41
00077BCY7 0.000000000 1.307237143 38.992815000
A-10 0.00 31,286.53 5,593,335.55
00077BCZ4 0.000000000 5.688460000 1,016.97010000
A-11 0.00 5,887.56 1,052,564.06
00077BDA8 0.000000000 5.688463768 1,016.97010628
A-12 0.00 0.00 41,760,000.00
00077BDB6 0.000000000 0.000000000 1,000.00000000
A-13 0.00 0.00 47,161,234.43
00077BDC4 0.000000000 0.000000000 918.999852488
A-14 0.00 0.00 15,088,154.76
00077BDD2 0.000000000 0.000000000 919.000777196
A-15 0.00 0.00 15,050,000.00
00077BDE0 0.000000000 0.000000000 1,000.00000000
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1 80,697.25 0.00 5.900000000%
00077BCQ4 4.916666667 0.000000000 Fixed
A-2 120,120.00 0.00 5.600000000%
00077BCR2 4.666666667 0.000000000 Fixed
A-3 223,500.00 0.00 6.000000000%
00077BCS0 5.000000000 0.000000000 Fixed
A-4 11,440.00 0.00 6.500000000%
00077BCT8 5.416666667 0.000000000 Fixed
A-5 64,670.88 0.00 6.750000000%
00077BCU5 5.625000652 0.000000000 Fixed
A-6 240,306.66 0.00 6.750000000%
00077BCV3 5.569874374 0.000000000 Fixed
A-7 281,324.04 0.00 6.620000000%
00077BCW1 5.462602718 0.000000000 Fixed
A-8 35,356.74 0.00 8.000000000%
00077BCX9 6.601333084 0.000000000 Fixed
A-9 0.00 (18,301.32) 6.750000000%
00077BCY7 0.000000000 (1.307237143)Fixed
A-10 0.00 (31,286.53) 6.750000000%
00077BCZ4 0.000000000 (5.688460000)Fixed
A-11 0.00 (5,887.56) 6.750000000%
00077BDA8 0.000000000 (5.688463768)Fixed
A-12 234,900.00 0.00 6.750000000%
00077BDB6 5.625000000 0.000000000 Fixed
A-13 254,352.65 0.00 6.350000000%
00077BDC4 4.956402237 0.000000000 Fixed
A-14 102,518.99 0.00 8.000000000%
00077BDD2 6.244304422 0.000000000 Fixed
A-15 84,656.25 0.00 6.750000000%
00077BDE0 5.625000000 0.000000000 Fixed
Notes (1) N denotes notional Balance not included
in total.
( 2) Interest paid minus Interest Adjustment minus
Deferred Interest equals Accrual.
(3) Estimated
ABN AMRO Acct: 67-8032-70-7
Remic II
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-16 9,750,000.00 9,750,000.00 0.00
00077BDF7 1,000.000000000 1,000.000000000 0.000000000
A-X 16,137,992.00 14,957,297.32 0.00
00077BDP5 1,000.000000000 926.837571965 0.000000000
A-P 1,643,016.00 1,635,273.93 1,744.28
00077BDQ3 1,000.000000000 995.287891293 1.061632997
M 6,837,000.00 6,826,223.45 5,467.55
00077BDH3 1,000.000000000 998.423789674 0.799700161
B-1 3,059,000.00 3,054,178.38 2,446.28
00077BDJ9 1,000.000000000 998.423792089 0.799699248
B-2 1,620,000.00 1,617,430.50 1,295.50
00077BDK6 1,000.000000000 998.413888889 0.799691358
B-3 1,080,000.00 1,078,287.00 852.98
00077BDL4 1,000.000000000 998.413888889 0.789796296
B-4 900,000.00 898,572.50 710.81
00077BDM2 1,000.000000000 998.413888889 0.789788889
B-5 900,454.11 899,025.89 711.18
00077BDN0 1,000.000000000 998.413889188 0.789801492
R (Component R- 100.00 0.00 0.00
00077BDG5 1,000.000000000 0.000000000 0.000000000
Remic II TOTAL 359,835,570.11 343,860,764.45 4,508,747.53
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-16 0.00 0.00 9,750,000.00
00077BDF7 0.000000000 0.000000000 1,000.00000000
A-X 0.00 0.00 14,637,394.40
00077BDP5 0.000000000 0.000000000 907.014602686
A-P 0.00 0.00 1,633,529.65
00077BDQ3 0.000000000 0.000000000 994.226258296
M 0.00 0.00 6,820,755.90
00077BDH3 0.000000000 0.000000000 997.624089513
B-1 0.00 0.00 3,051,732.10
00077BDJ9 0.000000000 0.000000000 997.624092841
B-2 0.00 0.00 1,616,135.00
00077BDK6 0.000000000 0.000000000 997.614197531
B-3 0.00 0.00 1,077,434.02
00077BDL4 0.000000000 0.000000000 997.624092593
B-4 0.00 0.00 897,861.69
00077BDM2 0.000000000 0.000000000 997.624100000
B-5 0.00 0.00 898,314.71
00077BDN0 0.000000000 0.000000000 997.624087695
R (Component R- 0.00 0.00 0.00
00077BDG5 0.000000000 0.000000000 0.000000000
Remic II TOTAL 0.00 55,475.41 339,407,492.33
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-16 54,843.75 0.00 6.750000000%
00077BDF7 5.625000000 0.000000000 Fixed
A-X 84,134.80 0.00 6.750000000%
00077BDP5 5.213461501 0.000000000 Fixed
A-P 0.00 0.00
00077BDQ3 0.000000000 0.000000000
M 38,397.51 0.00 6.750000000%
00077BDH3 5.616134269 0.000000000 Fixed
B-1 17,179.75 0.00 6.750000000%
00077BDJ9 5.616132723 0.000000000 Fixed
B-2 9,098.05 0.00 6.750000000%
00077BDK6 5.616080247 0.000000000 Fixed
B-3 6,065.36 0.00 6.750000000%
00077BDL4 5.616074074 0.000000000 Fixed
B-4 5,054.47 0.00 6.750000000%
00077BDM2 5.616077778 0.000000000 Fixed
B-5 5,057.02 0.00 6.750000000%
Remic II TOTAL 1,953,674.17 (55,475.41) 0
Total P&I Payment 6,462,421.70
Notes (1) N denotes notional Balance not included in total.
( 2) Interest paid minus Interest Adjustment minus Deferred
Interest equals Accrual.
(3) Estimated
ABN AMRO Acct: 67-8032-70-7
Remic I
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
Regular Interes359,835,570.11 343,860,764.47 4,453,272.12
None 1,000.000000000 955.605262606 12.375853000
R (Component R- 0.00 0.00 0.00
None 1,000.000000000 0.000000000 0.000000000
TOTAL 359,835,570.11 343,860,764.47 4,453,272.12
Class Principal Negative Closing
CUSIP Adj. or Loss Amortization Balance
Per $1,000 Per $1,000 Per $1,000
Regular Interes 0.00 0.00 339,407,492.35
None 0.000000000 0.000000000 943.229409606
R (Component R- 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
TOTAL 0.00 0.00 339,407,492.35
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
Regular Interes 2,009,153.18 0.00 7.011511820%
None 5.583531332 0.0000000000 7.008615630%
R (Component R- 0.00 0.00
None 0.0000000000 0.0000000000
TOTAL 2,009,153.18 0.00
Total P&I Payment 6,462,425.30
Notes
(1) N denotes notional Balance not included in total.
(2) Interest paid minus Interest Adjustment minus Deferred
Interest equals Accrual.
(3) Estimated
Other Related Information
Accrued ReimbursementNet Prior
Class Certificatof Prior Prepayment Unpaid
Interest Losses Int. ShortfalInterest
A-1 80,697.25 0.00 0.00 0.00
A-2 120,120.00 0.00 0.00 0.00
A-3 223,500.00 0.00 0.00 0.00
A-4 11,440.00 0.00 0.00 0.00
A-5 64,670.88 0.00 0.00 0.00
A-6 240,306.66 0.00 0.00 0.00
A-7 281,324.04 0.00 0.00 0.00
A-8 35,356.74 0.00 0.00 0.00
A-9 18,301.32 0.00 0.00 0.00
A-10 31,286.53 0.00 0.00 0.00
A-11 5,887.56 0.00 0.00 0.00
A-12 234,900.00 0.00 0.00 0.00
A-13 254,352.65 0.00 0.00 0.00
A-14 102,518.99 0.00 0.00 0.00
A-15 84,656.25 0.00 0.00 0.00
A-16 54,843.75 0.00 0.00 0.00
A-X 84,134.80 0.00 0.00 0.00
A-P 0.00 0.00 0.00 0.00
M 38,397.51 0.00 0.00 0.00
B-1 17,179.75 0.00 0.00 0.00
B-2 9,098.05 0.00 0.00 0.00
B-3 6,065.36 0.00 0.00 0.00
B-4 5,054.47 0.00 0.00 0.00
B-5 5,057.02 0.00 0.00 0.00
R (Component R-2) 0.00 0.00 0.00 0.00
TOTAL 2,009,149. 0.00 0.00 0.00
Ending Actual
Class Unpaid Interest Distribution
Interest Loss of Interest
A-1 0.00 0.00 80,697.25
A-2 0.00 0.00 120,120.00
A-3 0.00 0.00 223,500.00
A-4 0.00 0.00 11,440.00
A-5 0.00 0.00 64,670.88
A-6 0.00 0.00 240,306.66
A-7 0.00 0.00 281,324.04
A-8 0.00 0.00 35,356.74
A-9 0.00 0.00 18,301.32
A-10 0.00 0.00 31,286.53
A-11 0.00 0.00 5,887.56
A-12 0.00 0.00 234,900.00
A-13 0.00 0.00 254,352.65
A-14 0.00 0.00 102,518.99
A-15 0.00 0.00 84,656.25
A-16 0.00 0.00 54,843.75
A-X 0.00 0.00 84,134.80
A-P 0.00 0.00 0.00
M 0.00 0.00 38,397.51
B-1 0.00 0.00 17,179.75
B-2 0.00 0.00 9,098.05
B-3 0.00 0.00 6,065.36
B-4 0.00 0.00 5,054.47
B-5 0.00 0.00 5,057.02
R (Component R-2) 0.00 0.00 0.00
Total 0.00 0.00 2,009,149.58
TOTAL 0.00 0.00 2,009,149.58
Advances
Prior Outstanding
Principal Interest
Made by Servicer 0.00 0.00
Made By Trustee 0.00 0.00
Made by Fiscal Agent 0.00 0.00
TOTAL 0.00 0.00
Current Period
Principal Interest
Made by Servicer 23,393.44 177,154.88
Made By Trustee 0.00 0.00
Made by Fiscal Agent 0.00 0.00
TOTAL 23,393.44 177,154.88
Recovered
Principal Interest
Made by Servicer 16,874.74 127,345.20
Made By Trustee 0.00 0.00
Made by Fiscal Agent 0.00 0.00
TOTAL 16,874.74 127,345.20
Outstanding
Principal Interest
Made by Servicer 6,518.70 49,809.68
Made By Trustee 0.00 0.00
Made by Fiscal Agent 0.00 0.00
TOTAL 6,518.70 49,809.68
Summary of REO Properties
Principal
# Property Name Date of REO Balance Book Value
1 01/00/00 0.00 0.00
2 01/00/00 0.00 0.00
3 01/00/00 0.00 0.00
4 01/00/00 0.00 0.00
5 01/00/00 0.00 0.00
Date of FinalAmount Aggregate Ot
# Property Name Recovery of Proceeds Rev. Collect
1 01/00/00 0.00 0.00
2 01/00/00 0.00 0.00
3 01/00/00 0.00 0.00
4 01/00/00 0.00 0.00
5 01/00/00 0.00 0.00
Summary of Repurchased, Liquidated or Disposed Loans
Principal Book Value
# operty Name Loan Number Balance
1 0 0.00 0.00
2 0 0.00 0.00
3 0 0.00 0.00
4 0 0.00 0.00
5 0 0.00 0.00
Date of FinalAmount Aggregate Ot
# Property Name Liquidation of Proceeds Rev. Collect
1 01/00/00 0.00 0.00
2 01/00/00 0.00 0.00
3 01/00/00 0.00 0.00
4 01/00/00 0.00 0.00
5 01/00/00 0.00 0.00
Initial Coverage Remaining
Amount Used Amount
Special Hazard Coverage 4,796,879.00 0.004,796,879.00
Bankruptcy Coverage 140,000.00 0.00 140,000.00
Fraud Coverage 3,598,356.00 0.003,598,356.00
Asset_Backed Facts
Delinq 1 Month Delinq 2 Months
Distribution # Balance # Balance
Date
01/25/99 5 1,401,694 2 607,055
01/00/00 0.47% 0.408% 0.19% 0.177%
12/28/98 5 1,765,889 1 396,834
01/00/00 0.45% 0.494% 0.09% 0.111%
11/25/98 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
Asset_Backed Facts
Delinq 3+ Months Foreclosure/Bankruptcy
Distribution # Balance # Balance
Date
01/25/99 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
12/28/98 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
11/25/98 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
Asset_Backed Facts
REO Modifications
Distribution # Balance # Balance
Date
01/25/99 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
12/28/98 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
11/25/98 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
01/00/00 0.00% 0.000% 0.00% 0.000%
Asset_Backed Facts
Prepayments Curr Weighted Avg.
Distribution # Balance Coupon Remit
Date
01/25/99 12 4,116,734 7.26151% 7.01151%
01/00/00 0 0 0.00000% 0.00000%
12/28/98 34 13,189,160 7.26956% 7.01956%
01/00/00 0 0 0.00000% 0.00000%
11/25/98 1 266,332 7.27190% 7.02190%
01/00/00 0 0 0.00000% 0.00000%
01/00/00 0 0 0.00000% 0.00000%
01/00/00 0 0 0.00000% 0.00000%
01/00/00 0 0 0.00000% 0.00000%
01/00/00 0 0 0.00000% 0.00000%
01/00/00 0 0 0.00000% 0.00000%
01/00/00 0 0 0.00000% 0.00000%
01/00/00 0 0 0.00000% 0.00000%
01/00/00 0 0 0.00000% 0.00000%
01/00/00 0 0 0.00000% 0.00000%
01/00/00 0 0 0.00000% 0.00000%
01/00/00 0 0 0.00000% 0.00000%
01/00/00 0 0 0.00000% 0.00000%
01/00/00 0 0 0.00000% 0.00000%
01/00/00 0 0 0.00000% 0.00000%
01/00/00 0 0 0.00000% 0.00000%
01/00/00 0 0 0.00000% 0.00000%
01/00/00 0 0 0.00000% 0.00000%
01/00/00 0 0 0.00000% 0.00000%
01/00/00 0 0 0.00000% 0.00000%
01/00/00 0 0 0.00000% 0.00000%
01/00/00 0 0 0.00000% 0.00000%
01/00/00 0 0 0.00000% 0.00000%
01/00/00 0 0 0.00000% 0.00000%
01/00/00 0 0 0.00000% 0.00000%
01/00/00 0 0 0.00000% 0.00000%
Note: Foreclosure and REO Totals are Included in the
Appropriate Delinq
Specially Serviced Loan Detail
Beginning
Disclosure Scheduled Interest Maturity Property
Control # Balance Rate Date Type
0
0 0 0 01/00/00 0
(1) Legend :
1) Request for waiver of Prepayment Penalty
2) Payment default
3) Request for Loan Modification or Workout
4) Loan with Borrower Bankruptcy
5) Loan in Process of Foreclosure
6) Loan now REO Property
7) Loans Paid Off
8) Loans Returned to Master Servicer
Specially Serviced Loan Detail
Disclosure
Control # Comments
0 0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0 0
(1) Legend :
1) Request for waiver of Prepayment Penalty
2) Payment default
3) Request for Loan Modification or Workout
4) Loan with Borrower Bankruptcy
5) Loan in Process of Foreclosure
6) Loan now REO Property
7) Loans Paid Off
8) Loans Returned to Master Servicer
Modified Loan Detail
Disclosure ModificatiModification
Control # Date Description
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
Realized Loss Detail
Dist. DisclosureAppraisal Appraisal
Date Control # Date Value
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
Current Total 0.00
Cumulative 0.00
Realized Loss Detail
Beginning Gross Procee
Dist. DisclosureScheduled Gross as a % of
Date Control # Balance Proceeds Sched Princi
01/00/00 0 0.00 0.00
01/00/00 0 0.00 0.00
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
Current Total 0.00
Cumulative 0.00
Dist. DisclosureAggregate Net Net Proceeds
Date Control # Liquidation Liquidation as a % of
Expenses * Proceeds Sched. Balan
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
01/00/00 0 0.00 0.00 0.00%
Current Total 0.00 0.00
Cumulative 0.00 0.00
Realized Loss Detail
Dist. DisclosureRealized
Date Control # Loss
01/00/00 0
01/00/00 0
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
Current Total 0.00
Cumulative 0.00
* Aggregate Liquidation expenses also included outstanding
P & I advances and unpaid servicing fees,unpaid trustee fee,
etc..
_
|
|