|
|
|
|
|
|
|
|
|
|
|
|
|
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
January 25, 1999.
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: January 27, 1999
ABN AMRO
LaSalle National Bank
Administrator:
Roxane Ellwanger (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: 01/25/99
Prior Payment: 12/28/98
Record Date: 12/31/98
WAC: 7.356678%
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 76,880,011.65 985,
00077BAN3 1000.000000000 981.306780191 12.584773533
IA-2 23,789,603. 23,789,60 0.00
00077BAA1 1000.000000000 1000.000000000 0.000000000
IA-3 63,730,000. 35,725,63 6,378,2
00077BAB9 1000.000000000 560.577958105 100.082125216
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 5,484,4 0.000000000
00077BAW3 1000.000000000 782.362655874 0.000000000
IIA-1 45,850,628. 40,884,84 830,
00077BAF0 1000.000000000 891.696428018 18.108804966
IIA-X 1,828,335 1,414,6 0.000000000
00077BAG8 1000.000000000 773.755387582 0.000000000
IIA-P 333,045 322,2
00077BAH6 1000.000000000 967.513893162 3.627075897
M 5,416,841 5,358,6
00077BAJ2 1000.000000000 989.264839045 1.248705657
B-1 2,280,777 2,256,2
00077BAK9 1000.000000000 989.264842639 1.248706033
B-2 1,140,388 1,128,1
00077BAL7 1000.000000000 989.264837932 1.248706581
B-3 1,140,387 1,128,1
00077BAP8 1000.000000000 989.264837288 1.248707676
B-4 570,194 564,0
00077BAQ6 1000.000000000 989.264846701 1.248697812
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
IA-1 0.00 279,880.56 76,173,944.13
00077BAN3 0.000000000 3.572433007 972.294439665
IA-2 0.00 0.00 23,789,6
00077BAA1 0.000000000 0.000000000 1000.000000000
IA-3 0.00 0.00 29,347,3
00077BAB9 0.000000000 0.000000000 460.495832889
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 5,214,1
00077BAW3 0.000000000 0.000000000 743.815871872
IIA-1 0.00 0.00 40,054,5
00077BAF0 0.000000000 0.000000000 873.587623053
IIA-X 0.00 0.00 1,370,5
00077BAG8 0.000000000 0.000000000 749.620688091
IIA-P 0.00 0.00 321,
00077BAH6 0.000000000 0.000000000 963.886817264
M 0.00 0.00 5,351,9
00077BAJ2 0.000000000 0.000000000 988.016133388
B-1 0.00 0.00 2,253,4
00077BAK9 0.000000000 0.000000000 988.016136606
B-2 0.00 0.00 1,126,7
00077BAL7 0.000000000 0.000000000 988.016131352
B-3 0.00 0.00 1,126,7
00077BAP8 0.000000000 0.000000000 988.016129612
B-4 0.00 0.00 563,
00077BAQ6 0.000000000 0.000000000 988.016148890
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
IA-1 202,065.05 (279,880.56) 0.07522563
00077BAN3 2.579185400 (3.572433007) 0.075512501
IA-2 128,860.35 0.00 0.065000000
00077BAA1 5.416666684 0.000000000 Fixed
IA-3 208,399.53 0.00 0.070000000
00077BAB9 3.270038130 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 30,849.79 0.00 0.067500000
00077BAW3 4.400789740 0.000000000 Fixed
IIA-1 221,459.56 0.00 0.065000000
00077BAF0 4.830022394 0.000000000 Fixed
IIA-X 7,662.88 0.00 0.065000000
00077BAG8 4.191177252 0.000000000 Fixed
IIA-P 0.00 0.00
00077BAH6 0.000000000 0.000000000
M 29,957.98 0.00 0.06708649
00077BAJ2 5.530526002 0.000000000 0.06693949
B-1 12,613.90 0.00 0.06708649
00077BAK9 5.530527535 0.000000000 0.06693949
B-2 6,306.94 0.00 0.06708649
00077BAL7 5.530521191 0.000000000 0.06693949
B-3 6,306.94 0.00 0.06708649
00077BAP8 5.530526041 0.000000000 0.06693949
B-4 3,153.47 0.00 0.06708649
00077BAQ6 5.530521191 0.000000000 0.06693949
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-5 570,194.64 564,073.47 712.01
00077BAR4 1000.000000000 989.264771061 1.248713948
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 0.00 563,361.46
00077BAR4 0.000000000 0.000000000 988.016057113
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 3,153.46 0.00 0.06708649
00077BAR4 5.530497446 0.000000000 0.06693949
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 285,096,943.82 240,488,997.63 7,929,693.52
None 1000.000000000 843.534113020 27.814024990
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 0.00 232,559,304.11
None 0.000000000 0.000000000 815.720088030
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 1,421,726.42 0.00 0.070941778
None 4.98681747 0.00000000 0.070868996
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 481945.61 0.00 0.00 0.00
IA-2 128860.35 0.00 0.00 0.00
IA-3 208399.53 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 30849.79 0.00 0.00 0.00
IIA-1 221459.56 0.00 0.00 0.00
IIA-X 7662.88 0.00 0.00 0.00
IIA-P 0.00 0.00 0.00 0.00
M 29957.98 0.00 0.00 0.00
B-1 12613.90 0.00 0.00 0.00
B-2 6306.94 0.00 0.00 0.00
B-3 6306.94 0.00 0.00 0.00
B-4 3153.47 0.00 0.00 0.00
B-5 3153.48 0.00 0.00 0.00
R (Component 0.00 0.00 0.00 0.00
Total 1421726.44 0.00 0.00 0.00
Ending Actual
Class Unpaid Interest Distribution
Interest Loss of Interest
IA-1 0.00 0.00 481,945.61
IA-2 0.00 0.00 128,860.35
IA-3 0.00 0.00 208,399.53
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 30,849.79
IIA-1 0.00 0.00 221,459.56
IIA-X 0.00 0.00 7,662.88
IIA-P 0.00 0.00 0.00
M 0.00 0.00 29,957.98
B-1 0.00 0.00 12,613.90
B-2 0.00 0.00 6,306.94
B-3 0.00 0.00 6,306.94
B-4 0.00 0.00 3,153.47
B-5 0.00 0.00 3,153.48
R (Component 0.00 0.00 0.00
Total 0.00 0.00 1,421,726.44
Advances
Prior Outstanding
Principal Interest
Servicer 22118.93 117415.46
Trustee: 0.00 0.00
Fiscal Agen 0.00 0.00
22118.93 117415.46
Current Period
Principal Interest
Servicer 23,368.47 145,244.50
Trustee: 0.00 0.00
Fiscal Agen 0.00 0.00
23,368.47 145,244.50
Recovered
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
Outstanding
Principal Interest
Servicer 23,368.47 145,244.50
Trustee: 0.00 0.00
Fiscal Agen 0.00 0.00
23,368.47 145,244.50
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
01/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
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%
DistributionDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
01/25/99 0 0.001256787 0 0
0.00% 0.00% 0.00% 0.00%
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%
DistributionREO Modifications
Date # Balance # Balance
01/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
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%
DistributionPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
01/25/99 23 7,533,229 7.3567% 7.0942%
3.09% 0.031324629
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
Asset Backed Facts - Group 1 Total
DistributionDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
01/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
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%
DistributionDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
01/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
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%
DistributionREO Modifications
Date # Balance # Balance
01/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
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%
DistributionPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
01/25/99 21 6,885,658 7.4502% 7.1877%
3.41% 3.49%
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%
Asset Backed Facts - Group 2 Total
DistributionDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
01/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
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%
DistributionDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
01/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
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%
DistributionREO Modifications
Date # Balance # Balance
01/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
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%
DistributionPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
01/25/99 2 647,570 6.9275% 6.6650%
1.56% 1.51% 0.00% 0.00%
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%
_
|
|