|
|
|
|
|
|
|
|
|
|
|
|
|
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, 2000
(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 27, 2000.
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 25, 2000
ABN AMRO
LaSalle Bank N.A.
Administrator:
Roxane Ellwanger (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60603-4107
ABN AMRO Mortgage Corporation
(LaSalle Home Mortgage Corporation, as Servicer)
Multi-Class Mortgage Pass-Through Certificates
Series 1998-1
Payment Date: 01/25/00
Prior Payment: 12/27/99
Record Date: 12/31/99
WAC: 7.315922%
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 74,815,515.67 74
00077BAN3 1000.000000000 954.955276603 0.946259510
IA-2 23,789,603. 23,789,60 0.00
00077BAA1 1000.000000000 1000.000000000 0.000000000
IA-3 63,730,000. 3,466,5 250,
00077BAB9 1000.000000000 54.394501491 3.928884356
IA-4 10,043,000.
00077BAC7 1000.000000000 0.000000000 0.000000000
IA-5 37,632,681. 29,320,23 678387.290000000
00077BAD5 1000.000000000 779.116339599 18.026546926
IA-6 14,254,582. 14,254,58 0.000000000
00077BAE3 1000.000000000 1000.000000000 0.000000000
IA-X 7,010,057 3,975,9 0.000000000
00077BAW3 1000.000000000 567.171497033 0.000000000
IIA-1 45,850,628. 32,550,72 706,
00077BAF0 1000.000000000 709.929704562 15.402637451
IIA-X 1,828,335 908, 0.000000000
00077BAG8 1000.000000000 496.908066600 0.000000000
IIA-P 333,04 293,
00077BAH6 1000.000000000 881.056393737 4.113466421
M 5,416,841 5,273,4
00077BAJ2 1000.000000000 973.529752858 1.382517966
B-1 2,280,777 2,220,4
00077BAK9 1000.000000000 973.529757622 1.382520080
B-2 1,140,388 1,110,2
00077BAL7 1000.000000000 973.529754785 1.382520686
B-3 1,140,387 1,110,2
00077BAP8 1000.000000000 973.529749111 1.382521898
B-4 570,19 555,
00077BAQ6 1000.000000000 973.529763554 1.382511917
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
IA-1 0.00 278,208.67 75,019,590.09
00077BAN3 0.000000000 3.551092778 957.560109871
IA-2 0.00 0.00 23,789,6
00077BAA1 0.000000000 0.000000000 1000.000000000
IA-3 0.00 0.00 3,216,
00077BAB9 0.000000000 0.000000000 50.465617135
IA-4 0.00 0.00
00077BAC7 0.000000000 0.000000000 0.00000000
IA-5 0.00 0.00 28,641,8
00077BAD5 0.000000000 0.000000000 761.089792672
IA-6 0.00 0.00 14,254,5
00077BAE3 0.000000000 0.000000000 1000.000000000
IA-X 0.00 0.00 3,945,
00077BAW3 0.000000000 0.000000000 562.849093239
IIA-1 0.00 0.00 31,844,5
00077BAF0 0.000000000 0.000000000 694.527067110
IIA-X 0.00 0.00 883,
00077BAG8 0.000000000 0.000000000 483.455234147
IIA-P 0.00 0.00 292,
00077BAH6 0.000000000 0.000000000 876.942927316
M 0.00 0.00 5,265,
00077BAJ2 0.000000000 0.000000000 972.147234892
B-1 0.00 0.00 2,217,
00077BAK9 0.000000000 0.000000000 972.147237542
B-2 0.00 0.00 1,108,
00077BAL7 0.000000000 0.000000000 972.147234099
B-3 0.00 0.00 1,108,
00077BAP8 0.000000000 0.000000000 972.147227213
B-4 0.00 0.00 554,
00077BAQ6 0.000000000 0.000000000 972.147251637
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
IA-1 185,317.98 0.00 0.074347144
00077BAN3 2.365423552 0.000000000 0.074359907
IA-2 128,860.35 0.00 0.065000000
00077BAA1 5.416666684 0.000000000 Fixed
IA-3 20,221.61 0.00 0.070000000
00077BAB9 0.317301271 0.000000000 Fixed
IA-4 0.00 0.00 0.070000000
00077BAC7 0.000000000 0.000000000 Fixed
IA-5 158,817.95 0.00 0.065000000
00077BAD5 4.220213543 0.000000000 Fixed
IA-6 77,212.32 0.00 0.065000000
00077BAE3 5.416666725 0.000000000 Fixed
IA-X 22,364.47 0.00 0.067500000
00077BAW3 3.190340359 0.000000000 Fixed
IIA-1 176,316.42 0.00 0.065000000
00077BAF0 3.845452673 0.000000000 Fixed
IIA-X 4,921.12 0.00 0.065000000
00077BAG8 2.691584130 0.000000000 Fixed
IIA-P 0.00 0.00
00077BAH6 0.000000000 0.000000000
M 29,486.67 0.00 0.067098313
00077BAJ2 5.443517726 0.000000000 0.066969176
B-1 12,415.45 0.00 0.067098313
00077BAK9 5.443517713 0.000000000 0.066969176
B-2 6,207.72 0.00 0.067098313
00077BAL7 5.443515716 0.000000000 0.066969176
B-3 6,207.72 0.00 0.067098313
00077BAP8 5.443520489 0.000000000 0.066969176
B-4 3,103.86 0.00 0.067098313
00077BAQ6 5.443515716 0.000000000 0.066969176
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-5 570,194.64 555,101.41 788.30
00077BAR4 1000.000000000 973.529688038 1.382510365
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 0.00 554,313.11
00077BAR4 0.000000000 0.000000000 972.147177673
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 3,103.85 0.00 0.067098313
00077BAR4 5.443492068 0.000000000 0.066969176
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 285,096,943.82 189,315,117.97 1,447,663.16
None 1000.000000000 664.037696909 5.077792629
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 0.00 187,867,454.81
None 0.000000000 0.000000000 658.959904279
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 1,112,766.16 0.00 0.070534219
None 3.90311501 0.00000000 0.070533
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 463526.65 0.00 0.00 0.00
IA-2 128860.35 0.00 0.00 0.00
IA-3 20221.61 0.00 0.00 0.00
IA-4 0.00 0.00 0.00 0.00
IA-5 158817.95 0.00 0.00 0.00
IA-6 77212.32 0.00 0.00 0.00
IA-X 22364.47 0.00 0.00 0.00
IIA-1 176316.42 0.00 0.00 0.00
IIA-X 4921.12 0.00 0.00 0.00
IIA-P 0.00 0.00 0.00 0.00
M 29486.67 0.00 0.00 0.00
B-1 12415.45 0.00 0.00 0.00
B-2 6207.72 0.00 0.00 0.00
B-3 6207.72 0.00 0.00 0.00
B-4 3103.86 0.00 0.00 0.00
B-5 3103.86 0.00 0.00 0.00
R (Component 0.00 0.00 0.00 0.00
Total 1112766.17 0.00 0.00 0.00
Ending Actual
Class Unpaid Interest Distribution
Interest Loss of Interest
IA-1 0.00 0.00 463,526.65
IA-2 0.00 0.00 128,860.35
IA-3 0.00 0.00 20,221.61
IA-4 0.00 0.00 0.00
IA-5 0.00 0.00 158,817.95
IA-6 0.00 0.00 77,212.32
IA-X 0.00 0.00 22,364.47
IIA-1 0.00 0.00 176,316.42
IIA-X 0.00 0.00 4,921.12
IIA-P 0.00 0.00 0.00
M 0.00 0.00 29,486.67
B-1 0.00 0.00 12,415.45
B-2 0.00 0.00 6,207.72
B-3 0.00 0.00 6,207.72
B-4 0.00 0.00 3,103.86
B-5 0.00 0.00 3,103.86
R (Component 0.00 0.00 0.00
Total 0.00 0.00 1,112,766.17
Advances
Prior Outstanding
Principal Interest
Servicer 18545.17 96372.41
Trustee: 0.00 0.00
Fiscal Agen 0.00 0.00
18545.17 96372.41
Current Period
Principal Interest
Servicer 964.60 6,559.17
Trustee: 0.00 0.00
Fiscal Agen 0.00 0.00
964.60 6,559.17
Recovered
Principal Interest
Servicer 16,255.74 80,331.22
Trustee: 0.00 0.00
Fiscal Agen 0.00 0.00
16,255.74 80,331.22
Outstanding
Principal Interest
Servicer 3,254.03 22,600.37
Trustee: 0.00 0.00
Fiscal Agen 0.00 0.00
3,254.03 22,600.37
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 #REF! #REF!
Group I Prin 0154731745.7 #REF! #REF!
Group II Pri 034583372.23 #REF! #REF!
0Total 189315118 #REF! #REF!
0 00 #REF! #REF!
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 0 #REF! 0 0
Group I Prin 0 #REF! 0 0
Group II Pri 0 #REF! 0 0
0Total #REF! 0 0
0 0 #REF! 0 0
0 00 0 0
0 00 0 0
Asset Backed Facts - Pool Total
DistributionDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
01/25/00 1 284,205 1 242,257
0.17% 0.15% 0.17% 0.13%
12/27/99 3 1,015,870 2 560,999
0.50% 0.53% 0.33% 0.29%
11/26/99 3 955,398 0 0
0.49% 0.50% 0.00% 0.00%
10/25/99 2 587,373 0 0
0.33% 0.30% 0.00% 0.00%
09/27/99 1 243,096 1 228,780
0.16% 0.12% 0.16% 0.12%
08/25/99 2 497,975 1 512,172
0.32% 0.25% 0.16% 0.26%
07/26/99 3 1,010,953 1 236,816
0.47% 0.50% 0.16% 0.12%
06/25/99 1 237,013 0 0
0.15% 0.11% 0.00% 0.00%
05/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/25/99 1 253,856 1 292,045
0.14% 0.11% 0.14% 0.13%
02/25/99 3 794,951 0 0
0.42% 0.34% 0.00% 0.00%
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%
DistributionDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
01/25/00 2 0 0 0
0.33% 0.00% 0.00% 0.00%
12/27/99 0 0 0 0
0.00% 51175926.00% 0.00% 0.00%
11/26/99 0 0.002615956 0 0
0.00% 23661790.95% 0.00% 0.00%
10/25/99 0 0.001193017 0 0
0.00% 0.00% 0.00% 0.00%
09/27/99 1 0 0 0
0.16% 0.00% 0.00% 0.00%
08/25/99 1 0 0 0
0.16% 0.00% 0.00% 0.00%
07/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
06/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
05/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/25/99 0 0 0 0
0.00% 32539987.00% 0.00% 0.00%
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%
DistributionREO Modifications
Date # Balance # Balance
01/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/27/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/27/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
08/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
06/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
05/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
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%
DistributionPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
01/25/00 3 1,099,234 7.3159% 7.0534%
0.50% 0.005806374
12/27/99 5 1,316,802 7.3180% 7.0555%
0.83% 0.006894618
11/26/99 2 668,110 7.3183% 7.0558%
0.33% 0.003478234
10/25/99 3 1,195,988 7.3192% 7.0567%
0.49% 0.00617403
09/27/99 5 1,570,639 7.3209% 7.0584%
0.81% 0.008028621
08/25/99 7 2,274,599 7.3228% 7.0603%
1.13% 0.011468432
07/26/99 10 2,808,150 7.3248% 7.0623%
1.58% 0.013936643
06/25/99 15 5,166,439 7.3288% 7.0663%
2.32% 0.024952822
05/25/99 19 6,354,369 7.3346% 7.0721%
2.85% 0.029726658
04/26/99 19 5,397,413 7.3384% 7.0759%
2.77% 0.024580409
03/25/99 24 8,722,642 7.3463% 7.0838%
3.39% 0.038144144
02/25/99 12 3,510,668 7.3494% 7.0869%
1.66% 0.015095798
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
Asset Backed Facts - Group 1 Total
DistributionDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
01/25/00 1 284,205 1 242,257
0.20% 0.18% 0.20% 0.16%
12/27/99 3 1,015,870 2 560,999
0.60% 0.65% 0.40% 0.36%
11/26/99 3 955,398 0 0
0.60% 0.61% 0.00% 0.00%
10/25/99 2 587,373 0 0
0.40% 0.37% 0.00% 0.00%
09/27/99 1 243,096 1 228,780
0.20% 0.15% 0.20% 0.14%
08/25/99 2 497,975 1 512,172
0.39% 0.31% 0.20% 0.32%
07/26/99 3 1,010,953 1 236,816
0.58% 0.62% 0.19% 0.14%
06/25/99 1 237,013 0 0
0.19% 0.14% 0.00% 0.00%
05/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/25/99 1 253,856 1 292,045
0.17% 0.14% 0.17% 0.16%
02/25/99 3 794,951 0 0
0.50% 0.42% 0.00% 0.00%
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%
DistributionDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
01/25/00 2 562,598 0 0
0.41% 0.36% 0.00% 0.00%
12/27/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/27/99 1 511,759 0 0
0.20% 0.32% 0.00% 0.00%
08/25/99 1 236,618 0 0
0.20% 0.15% 0.00% 0.00%
07/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
06/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
05/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
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%
DistributionREO Modifications
Date # Balance # Balance
01/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/27/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/27/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
08/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
06/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
05/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
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%
DistributionPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
01/25/00 2 542,732 7.4138% 7.1513%
0.41% 0.35%
12/27/99 5 1,316,802 7.4158% 7.1533%
1.00% 0.84%
11/26/99 2 668,110 7.4160% 7.1535%
0.40% 0.43%
10/25/99 2 936,421 7.4166% 7.1541%
0.40% 0.59%
09/27/99 4 1,228,027 7.4182% 7.1557%
0.79% 0.77%
08/25/99 5 1,816,814 7.4189% 7.1564%
0.98% 1.12%
07/26/99 8 2,232,927 7.4209% 7.1584%
1.54% 1.36%
06/25/99 11 3,851,511 7.4242% 7.1617%
2.08% 2.29%
05/25/99 17 5,741,633 7.4288% 7.1663%
3.11% 3.29%
04/26/99 16 4,475,837 7.4340% 7.1715%
2.84% 2.50%
03/25/99 21 7,765,315 7.4405% 7.1780%
3.60% 4.15%
02/25/99 11 3,241,742 7.4436% 7.1811%
1.85% 1.70%
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%
Asset Backed Facts - Group 2 Total
DistributionDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
01/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/27/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/27/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
08/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
06/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
05/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
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%
DistributionDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
01/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/27/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/27/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
08/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
06/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
05/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
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%
DistributionREO Modifications
Date # Balance # Balance
01/25/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/27/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/27/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
08/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
06/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
05/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/26/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/25/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
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%
DistributionPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
01/25/00 1 556,502 6.8781% 6.6156%
0.93% 1.61% 0.00% 0.00%
12/27/99 0 0 6.8781% 6.6156%
0.00% 0.00% 0.00% 0.00%
11/26/99 0 0 6.8782% 6.6157%
0.00% 0.00% 0.00% 0.00%
10/25/99 1 259,567 6.8819% 6.6194%
0.93% 0.74% 0.00% 0.00%
09/27/99 1 342,612 6.8866% 6.6241%
0.92% 0.96% 0.00% 0.00%
08/25/99 2 457,786 6.8971% 6.6346%
1.80% 1.25% 0.00% 0.00%
07/26/99 2 575,223 6.9009% 6.6384%
1.77% 1.54% 0.00% 0.00%
06/25/99 4 1,314,928 6.9141% 6.6516%
3.42% 3.40% 0.00% 0.00%
05/25/99 2 612,736 6.9190% 6.6565%
1.68% 1.55% 0.00% 0.00%
04/26/99 3 921,576 6.9172% 6.6547%
2.46% 2.27% 0.00% 0.00%
03/25/99 3 957,327 6.9245% 6.6620%
2.40% 2.29% 0.00% 0.00%
02/25/99 1 268,927 6.9242% 6.6617%
0.79% 0.64% 0.00% 0.00%
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%
_
|
|