HEADLANDS MORTGAGE Statement to Noteholders =================================== =============================================================================== =============== Revolving Home Equity LIBOR: 5.53547% Current Collection Period: 12-1-98...
Exhibit 10.1
---------------------------------------------------------------------------------------------------------------------------------
HEADLANDS MORTGAGE Statement to Noteholders
=================================================================================================================================
Revolving Home Equity LIBOR: 5.53547% Current Collection Period: 12-1-98 thru 12-31-98
Loan
Asset-Backed Certificates Margin: 0.20000% P&S Agreement Date: 3/1/98
series 1998-1 Class A Certificate Rate: 5.73547% Original Closing Date: 3/25/98
Class S Certificate Rate: 1.25000% Distribution Date: 1/15/99
Interest Period 12/15/98 thru 31 Record Date: 1/14/99
01/14/99:
Weighted Average Loan Rate: 10.74033% Investor Floating Allocation %: 97.99963%
Weighted Average Net Loan Rate: 10.06283% Investor Fixed Allocation %: 98.00000%
Maximum Rate: 10.06283% Pool Factor: 98.9703368%
==================================================================================================================================
BALANCES
Beginning Pool 195,493,612.87
Balance
Beginning Invested Amount 191,584,000.00
Beginning Class A Note Balance -- CUSIP 000000XX0 189,611,329.96
Beginning Class S Note Balance (National Amount) -- CUSIP 000000XX0 189,611,329.96
Ending Pool Balance 186,565,412.43
Ending Invested Amount 191,584,000.00
Certificateholders Subordinated Balance (TSA) 3,910,620.04
Ending Class A Note Balance -- CUSIP 000000XX0 189,611,329.96
Ending Class S Note Balance (Notional Amount) -- CUSIP 189,611,329.96
000000XX0
Additional Balances 3,807,662.85
Number of all Retransferred Mortgage Loans (Current Retransfer Date) 0
Retransferred Mortgage Loan Trust Balances (Current Retransfer Date) 0.00
Cumulative Number of all Retransferred Mortgage Loans (From Previous Distributions) 0
Cumulative Retransferred Mortgage Loan Trust Balances (From Previous Distributions) 0.00
Number of all Subsequent Mortgage Loans (Current Date) 147
Subsequent Mortgage Loan Asset Balance (Current Date) 8,912,676.23
Cumulative Number of all Subsequent Mortgage Loans 2140
Cumulative Subsequent Mortgage Loan Asset Balance 81,188,821.95
Beginning Loan Count 5,339
Ending Loan Count 5,101
DISTRIBUTION AMOUNTS
Total Investor
Noteholders Distribution Amount 1,140,562.55
Class A Note Interest 936,467.03
Unpaid Class A Note Interest Shortfall (current cycle) 0.00
Investor Loss Amount 0.00
Previous Investor Loss Amount 0.00
Accelerated Principal 0.00
Distribution Amount 5.01(vii) (if Invested Amount exceeds Class A)
Scheduled Principal 0.00
Collection Payment
Total Class A Note Distribution--CUSIP 936,467.03
Class S Note Interest 204,095.53
Unpaid Class S Note Interest Shortfall (current cycle) 0.00
Total Class S Note Distribution--CUSIP 204,095.53
LOSSES/RETRANSFERS
Unpaid Class A Note Interest Shortfall Due (From Previous Distributions) 0.00
Unpaid Class S Note Interest Shortfall Due (From Previous Distributions) 0.00
Interest Earned on Shortfall @ applicable Certificate Rate 0.00
Investor Loss Reduction Amount (From Previous Distributions 0.00
DISTRIBUTION TO NOTEHOLDERS (PER CERTIFICATE WITH A $1,000 DENOMINATION)
Total Class A Note Distribution Amount Allocable to 4.8880231
Interest
Total Class S Note Distribution Amount Allocable to 1.0653057
Interest
Unpaid Noteholders Interest Shortfall Included in Current Distribution 0.0000000
Unpaid Noteholders Interest Shortfall Remaining after Current Distribution (Carryover) 0.0000000
Total Class A Note Distribution Amount Allocable to Principal 0.0000000
Scheduled Principal Collections Payment 0.0000000
Accelerated Principal Distribution Amount 0.0000000
Reimbursed Investor Loss Reduction Amounts Included in Current Distribution 0.0000000
Investor Loss Reduction Amounts after Current Distribution (carryover) 0.0000000
Total Amount Distributed to to Class A Noteholder 4.8880231
Total Amount Distributed to Class S Noteholder 1.0653057
Total Amount Distributed to Noteholders 5.9533289
Credit Enhancement Draw Amount 0.00
Class A Service Fee 79,004.72
DELINQUENCIES/FORECLOSURES
Number of Mortgages 31 to 60 Days Delinquent 57
Aggregate Principal Balances of Mortgages 31 to 60 Days Delinquent 2,020,457.82
Number of Mortgages 61 to 90 Days Delinquent 6
Aggregate Principal Balances of Mortgages 61 to 90 Days Delinquent 155,716.89
Number of Mortgages 91 to 180 or more Days Delinquent 5
Aggregate Principal Balances of Mortgages 91 to 180 or more Days Delinquent 242,622.01
Number of Mortgages 181 or more Days Delinquent 3
Aggregate Principal Balances of Mortgages 181 or more Days Delinquent 235,921.21
Number of Mortgage Loans in Foreclosure 10
Aggregate Principal Balances of Mortgage Loans in Foreclosure 303,956.50
Book Value of Real Estate Acquired Through Foreclosure or Grant of a Deed 0.00
Aggregate Trust Balances of any Liquidated Loans in the Current 0.00
Month
Class A Rate for next Distribution LIBOR 5.00000% 5.20000%
==============================================================================================================================
Spread Account Balance:
892,917.19
Spread Account Transfer to Collection Account: 0.00
------------------------------------------------------------------------------------------------------------------------------------
SERVICING CERTIFICATE
HEADLANDS
MORTGAGE
====================================================================================================================================
Revolving Home Equity Loan LIBOR: 5.53547% Current Collection Period: 00-0-00 xxxx 00-00-00
Asset-Backed Certificates Margin: 0.20000% S&S Agreement Date: 3/1/98
Series 1998-1 Class A Certificate Rate: 5.73547% Original Closing Date: 3/25/98
Class S Certificate Rate: 1.25000% Distribution Date: 1/15/99
Interest Period 12/15/98 thru 01/14/99: 31 Record Date: 1/14/99
Weighted Average Loan Rate: 10.74033% Pool Factor: 98.9703368%
Weighted Average Net Loan Rate: 10.06283% Investor Floating Allocation %:IFAP 97.99963%
Investor Fixed Allocation %: 98.00000%
Maximum Rate: 10.06283% Beginning Transferor Interest 2.00000%
Servicing Fee Rate: 0.50000% Spread Account Maximum 3%: 5,864,838.60
Premium Fee Rate: 0.17000% Required Overcollaterialization 1,466,209.65
Amt:
Trustee Fee 0.00750% Certificateholders Subordinated Amt 3,910,620.04
===================================================================================================================================
BALANCES
Beginning Pool Balance 195,493,612.87
Beginning Invested Amount 191,584,000.00
Beginning Certificateholders Subordinated Principal Balance 5,883,290.08
Beginning Class A Certificate Balance -- CUSIP 189,611,329.96
Beginning Class S Certificate Balance (Notional Amount) -- CUSIP 189,611,329.96
Overcollateralization Amount 1,466,209.65
Overcollateralization Loan Amount 0.00
Ending Pool Balance 186,565,412.43
Ending Invested Amount 191,584,000.00
Ending Certificateholders Subordinated Principal Balance 5,883,290.08
Certificateholders Subordinated Balance (TSA) 3,910,620.04
Ending Class A Certificate Balance -- CUSIP 189,611,329.96
Ending Class S Certificate Balance (Notional Amount) -- CUSIP 189,611,329.96
Additional Balances 3,807,662.85
Number of all Retransferred Mortgage Loans (Current Retransfer Date) 0
Retransferred Mortgage Loan Trust Balances (Current Retransfer Date) 0.00
Cumulative Number of all Retransferred Mortgage Loans (From Previous Distributions) 0
Cumulative Retransferred Mortgage Loan Trust Balances (From Previous Distributions) 0.00
Number of all Subsequent Mortgage Loans (Current Date) 147
Subsequent Mortgage Loan Asset Balance (Current Date) 8,912,676.23
Cumulative Number of all Subsequent Mortgage Loans 2140
Cumulative Subsequent Mortgage Loan Asset Balance 81,188,821.95
Beginning Loan Count 5,339
Ending Loan Count 5,101
COLLECTION AMOUNTS
1 Aggregate of All Mortgage Collections (Gross) 14,639,715.57
2 Total Mortgage Interest Collections (Gross) 1,919,351.36
Servicing Fees (current collection period) 81,455.67
Deferred Interest Transfer (DI) 0.00
3a Mortgage Principal Collections 12,720,364.21
3b Insurance Proceeds 0.00
3c Net Liquidation Proceeds 0.00
3 Total Mortgage Principal Collections 12,720,364.21
Aggregate of Transfer Deposits 0.00
Investor Loss Amount 15,499.08
Aggregate Investor Loss Reduction Amount 15,499.08
INVESTOR AND TRANSFEROR COLLECTIONS FOR DISTRIBUTION
Investor Interest Collections (Gross+DI -Service Fee)*IFAP 1,801,130.93
Investor Principal Collections (zero available until end of funding period) 0.00
Transferor Interest Collections 36,764.75
Transferor Principal Collections 0.00
DISTRIBUTION AMOUNTS
Class A Certificate Interest 5.01 (i) 936,467.03
Unpaid Class A Certificate Interest Shortfall (current cycle) 5.01(i) 0.00
Class S Certificate Interest 5.01 (ii) 204,095.53
Unpaid Class S Certificate Interest Shortfall (current cycle) 5.01 (ii) 0.00
Investor Loss Amount 5.01(iii) 15,499.08
Previous Investor Loss Amount 5.01(iv) 0.00
Monthly Insurance Premium 5.01(v) 27,756.99
Credit Enhancer Reimbursement 5.01(vi) 0.00
Accelerated Principal Distribution Amount 5.01(vii) 0.00
Spread Account Deposit 5.01(viii) 404,180.64
Trustee Fee 5.01 (ix) 1,221.84
Payment to Servicer per Section 7.03 5.01 (x) 0.00
Deferred Interest 5.01 (xi) 0.00
Remaining Amount to Transferor 5.01 (xii) 211,909.83
Total Certificate Distribution Allocable to Interest 1,801,130.93
Maximum Principal Payment 12,465,956.93
Alternative Principal Payment 8,912,701.36
Guaranteed Principal Distribution Amount (afterTSA= zero) 0.00
Scheduled Principal Collection Payment (Lesser of Max Prin and Alter Prin) 0.00
Accelerated Principal Distribution Amount 5.01(vii) / Investor Loss Amount 0.00
Total Certificate Distribution Allocable to Principal 0.00
Transferor Interest Collections 36,764.75
Transferor Interest Collections 5.01 (xii) 211,909.83
Transferor Principal Collections 0.00
Transferor Distribution Amount 248,674.58
LOSSES/RETRANSFERS
Unpaid Class A Certificate Interest Shortfall Due (From Previous Distributions) 0.00
Unpaid Class S Certificate Interest Shortfall Due (From Previous Distributions) 0.00
Interest Earned on Shortfall @ applicable Certificate Rate 0.00
Investor Loss Reduction Amount (From Previous Distributions) 0.00
DISTRIBUTION TO HOLDERS OF CERTIFICATES (PER CERTIFICATE WITH A $1,000 DENOMINATION)
Total Class A Certificate Distribution Amount Allocable to Interest 4.8880231
Total Class S Certificate Distribution Amount Allocable to Interest 1.0653057
Unpaid Certificate Interest Shortfall Included in Current Distribution 0.0000000
Unpaid Certificate Interest Shortfall Remaining after Current Distribution (Carryover) 0.0000000
Total Class A Certificate Distribution Amount Allocable to Principal 0.0000000
Scheduled Principal Collections Payment 0.0000000
Accelerated Principal Distribution Amount 0.0000000
Reimbursed Investor Loss Reduction Amounts Included in Current Distribution 0.0000000
Investor Loss Reduction Amounts after Current Distribution (carryover) 0.0000000
Total Amount Distributed to Class A Certificateholder 4.8880231
Total Amount Distributed to Class S Certificateholder 1.0653057
Total Amount Distributed to Certificateholders 5.9533289
Credit Enhancement Draw Amount 0.00
DELINQUENCIES/FORECLOSURES
Number of Mortgages 30 to 59 Days Delinquent 57
Aggregate Principal Balances of Mortgages 30 to 59 Days Delinquent 2,020,457.82
Number of Mortgages 60 to 89 Days Delinquent 6
Aggregate Principal Balances of Mortgages 60 to 89 Days Delinquent 155,716.89
Number of Mortgages 90 to 179 Days Delinquent 5
Aggregate Principal Balances of Mortgages 90 to 179 Days Delinquent 242,622.01
Number of Mortgages 180 or more Days Delinquent 3
Aggregate Principal Balances of Mortgages 180 or more Days Delinquent 235,921.21
Number of Mortgage Loans in Foreclosure 10
Aggregate Principal Balances of Mortgage Loans in Foreclosure 303,956.50
Book Value of Real Estate Acquired Through Foreclosure or Grant of a Deed 0.00
Aggregate Trust Balances of any Liquidated Loans in the Current Month 0.00
================================================================================================================
Prior Month Ending Balance after Purchase of Subsequent Loans: 1,007.17
Current Funding Accout Deposits: 8,912,701.36
Withdrawal for Subsequent Loan Purchase: (8,912,676.23)
Funding Account Ending Balance: 1,032.30
Funding Account Earnings: 332,644.31
Beginning Spread Account Principal Balance: (total cash available to Ambac) 488,736.55
Spread Account Deposit (this distribution): 404,180.64
Spread Account Withdrawl (this distribution): 0.00
Ending Spread Account Principal Balance: (total cash available to Ambac) 892,917.19
Total Spread Account: 6,269,746.88
Net Excess Spead: 3.278%
6,269,746.88
Capitalized Interest Account Activity: 0.00
Capitalized Interest Account Ending Balance: 0
OFFICER'S CERTIFICATE
All Computations reflected in this Servicer Certificate were made
in conformity with the Sale and Servicing Agreement.
The Attached Servicing Certificate is true and correct in all material respects.
-------------------------------------------------------------------------------
A Servicing Officer Xxxxxx X. Xxxx
