8-K 1 abn98005_200208.htm MONTHLY DISTRIBUTION STATEMENTS 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: December 22, 1998
(Date of earliest event reported)

ABN AMRO Mortgage Corporation (as depositor under the Pooling and
Servicing Agreement,dated as of December 1, 1998 providing for,
inter alia,the issuance of ABN AMRO Mortgage Corporation Mortgage
Pass-through Certificates Series 1998-5)

Delaware (State or other jurisdiction of organization)
333-57027 (Commission File No.)
363886007 (I.R.S. Employer Identification No.)

181 West Madison Street Chicago, Illinois 60602
(Address of principal executive offices) (Zip Code)

Registrants 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 August 26, 2002.

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 BANK N.A., IN
ITS CAPACITY AS AGENT
FOR THE TRUSTEE
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF ABN AMRO Mortgage
Corporation, REGISTRANT

By:

/s/ Russell Goldenberg
Russell Goldenberg,
Group Senior Vice President

Date: August 26, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

08/26/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

08/26/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MULTI CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

07/25/2002

SERIES 1998-5

NEXT PAYMENT:

09/25/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-8063-10-8

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

MEGAN OLSON (312) 904-6709

MARK WU 714-238-6720

MEGAN.OLSON@ABNAMRO.COM

MARK.W.WU@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN98005

CLOSING DATE:

12/23/1998

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-4

CASH RECONCILIATION SUMMARY

PAGE 5

FIRST PAYMENT DATE:

1/25/1999

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 6

ASSUMED FINAL PAYMENT: DATE:

1/25/2029

ABN98005_200208_3.ZIP

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 7

OTHER RELATED INFORMATION

PAGE 8

REALIZED LOSS DETAIL

PAGE 9

PARTIES TO THE TRANSACTION

ISSUER: ABN AMRO INC.

DEPOSITOR: ABN AMRO INC.

UNDERWRITER: BEAR STEARNS & CO. INC.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

SPECIAL SERVICER: ABN AMRO MORTGAGE GROUP, INC.

RATING AGENCY: STANDARD & POOR'S RATING SERVICES/FITCH RATINGS/MOODY'S INVESTORS SERVICE, INC.

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

08/19/2002 - 14:57 (C069-C086) 2002 LASALLE BANK N.A.

PAGE 1 OF 9





	ABN AMRO

	LASALLE BANK		N.A.
*ABN AMRO MORTGAGE CORPORATION*

										*ABN AMRO MORTGAGE GROUP, INC., AS SERVICER*																											STATEMENT DATE:								08/26/2002

										*MULTI CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																											PAYMENT DATE:						08/26/2002

WAC:						7.010448%				*SERIES 1998-5*																											PRIOR PAYMENT:							07/25/2002
																																		NEXT PAYMENT:							09/25/2002
WAMM:						285
																																		RECORD DATE:								07/31/2002
CURRENT INDEX:						1.838750%
NEXT INDEX:						1.818750%				*REMIC II*
										*ABN AMRO ACCT: 67-8063-10-8*


									ORIGINAL							OPENING		PRINCIPAL			PRINCIPAL			NEGATIVE				CLOSING					INTEREST				INTEREST				PASS-THROUGH
				CLASS				FACE VALUE (1)								BALANCE		PAYMENT			ADJ. OR LOSS			AMORTIZATION				BALANCE					PAYMENT (2)				ADJUSTMENT				RATE

			CUSIP												PER $ 1000				PER $ 1000			PER $ 1000			PER $ 1000				PER $ 1000						PER $ 1000		PER $ 1000		NEXT RATE(3)
	A-1						10,299,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BDR1													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	A-2						17,661,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BDS9													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	A-3						45,022,000.00					43,913,726.88					1,440,776.68			0.00			0.00				42,472,950.20				226,887.59					0.00				6.20000000%
	00077BDT7													975.383743059			32.001614322			0.000000000			0.000000000				943.382128737					5.039482697				0.000000000						FIXED

	A-4						97,921,000.00					29,632,439.43					3,321,057.29			0.00			0.00				26,311,382.14				148,162.20					0.00				6.00000000%
	00077BDU4													302.615776289			33.915679885			0.000000000			0.000000000				268.700096404					1.513078911				0.000000000						FIXED

	A-5						46,804,614.00					57,496,253.73					60,805.45			0.00			305,717.71				57,741,165.99				48,287.36					(0.01)				7.38841339%
	00077BDV2													1228.431319399			1.299133671			0.000000000			6.531785734				1233.663971462					1.031679484				(0.000000214)						7.336312321%

	A-6						8,084,625.00					5,389,787.87					0.00			0.00			0.00				5,389,787.87				12,076.49					0.00				2.68875000%
	00077BEA7													666.671350867			0.000000000			0.000000000			0.000000000				666.671350867					1.493760069				0.000000000						2.668750000%

	A-7						2,694,875.00					1,796,595.95					0.00			0.00			0.00				1,796,595.95				28,346.92					0.00				18.93375000%
	00077BEB5													666.671348393			0.000000000			0.000000000			0.000000000				666.671348393					10.518825548				0.000000000						18.993750000%

	A-8						3,884,200.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				6.75000000%
	00077BEC3													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	A-9						3,259,834.00				N	1,429,543.59					0.00			0.00			0.00				1,418,246.20				8,041.18					0.00				6.75000000%
	00077BED1													438.532633870			0.000000000			0.000000000			0.000000000				435.067000344					2.466745239				0.000000000						6.750000000%

	A-10						82,107.00				N	17,411.37					0.00			0.00			0.00				17,294.21				97.94					0.00				6.75000000%
	00077BEE9													212.057071870			0.000000000			0.000000000			0.000000000				210.630153336					1.192833741				0.000000000						6.750000000%

	A-11						1,872,184.00					2,299,849.77					2,432.21			0.00			12,228.71				2,309,646.27				1,931.49					0.00				7.38841491%
	00077BEF6													1228.431484299			1.299129786			0.000000000			6.531788542				1233.664143054					1.031677442				0.000000000						7.336313841%

	M						4,880,000.00					4,617,004.37					7,192.80			0.00			0.00				4,609,811.57				25,970.65					0.00				6.75000000%
	00077BEL3													946.107452869			1.473934426			0.000000000			0.000000000				944.633518443					5.321854508				0.000000000						FIXED

	B-1						1,952,100.00					1,846,896.34					2,877.27			0.00			0.00				1,844,019.07				10,388.79					0.00				6.75000000%
	00077BEM1													946.107443266			1.473935761			0.000000000			0.000000000				944.633507505					5.321853389				0.000000000						FIXED

	B-2						976,000.00					923,400.89					1,438.56			0.00			0.00				921,962.33				5,194.13					0.00				6.75000000%
	00077BEN9													946.107469262			1.473934426			0.000000000			0.000000000				944.633534836					5.321854508				0.000000000						FIXED

	B-3						732,000.00					692,550.64					1,078.92			0.00			0.00				691,471.72				3,895.60					0.00				6.75000000%
	00077BEQ2													946.107431694			1.473934426			0.000000000			0.000000000				944.633497268					5.321857923				0.000000000						FIXED

	B-4						488,000.00					461,700.42					719.28			0.00			0.00				460,981.14				2,597.06					0.00				6.75000000%
	00077BER0													946.107418033			1.473934426			0.000000000			0.000000000				944.633483607					5.321844262				0.000000000						FIXED

	B-5						732,070.84					692,617.02					1,079.02			0.00			0.00				691,538.00				3,895.97					0.00				6.75000000%
	00077BES8													946.106554388			1.473928397			0.000000000			0.000000000				944.632625990					5.321848361				0.000000000						FIXED

	R (COMPONENT R-2)						100.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				6.75000000%
	00077BEP4													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED



		TOTAL			244,003,768.84								149,762,823.31				4,839,457.48			0.00			317,946.42				145,241,312.25				525,773.37					(0.01)

																										TOTAL P&I PAYMENT				5,365,230.85


	REG						244,003,768.00					149,762,823.10					4,521,511.06			0.00			0.00				145,241,312.04				843,719.80					0.00				6.76044784%
	NONE													613.772583627			18.530496873			0.000000000			0.000000000				595.242086753					3.457814635				0.000000000						FIXED

	R-1						0.00					0.00					0.00			0.00			0.00				0.00				0.01					0.01				N/A
	NONE													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000041				0.000000041



		TOTAL			244,003,768.00								149,762,823.10				4,521,511.06			0.00			0.00				145,241,312.04				843,719.81					0.01

																										TOTAL P&I PAYMENT				5,365,230.87


NOTES: (1) N DENOTES NOTIONAL BALANCE NOT INCLUDED IN TOTAL (2) ACCRUED INTEREST PLUS/MINUS INTEREST ADJUSTMENT MINUS DEFERRED INTEREST EQUALS INTEREST PAYMENT (3) ESTIMATED. * DENOTES CONTROLLING CLASS
08/19/2002 - 14:57 (C069-C086) 2002 LASALLE BANK N.A.																																						PAGE 2 OF 9

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

STATEMENT DATE:

08/26/2002

MULTI CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

08/26/2002

PRIOR PAYMENT:

07/25/2002

SERIES 1998-5

NEXT PAYMENT:

09/25/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-8063-10-8

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

822,698.75

CURRENT SERVICING FEES

29,343.06

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

219,639.89

PLUS ADVANCE INTEREST

50,364.12

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

16,892.52

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

1,857.53

SCHEDULED PRINCIPAL DISTRIBUTION

236,532.41

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

31,200.59

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(29,343.06)

CURTAILMENTS

51,463.73

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

4,233,514.92

LESS FEE STRIPS PAID BY SERVICER

0.00

PPIS SUMMARY

LIQUIDATION PROCEEDS

0.00

LESS MISC. FEES & EXPENSES

0.00

GROSS PPIS

0.00

REPURCHASE PROCEEDS

0.00

LESS NON RECOVERABLE ADVANCES

0.00

REDUCED BY PPIE

0.00

OTHER PRINCIPAL PROCEEDS

0.00

INTEREST DUE TRUST

845,279.83

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

4,284,978.65

LESS TRUSTEE FEE

(1,560.03)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

4,521,511.06

LESS FEE STRIPS PAID BY TRUST

0.00

NET PPIS

0.00

LESS MISC. FEES PAID BY TRUST

0.00

PPIS REDUCING SERVICING FEE

0.00

SERVICER WIRE AMOUNT

5,366,790.89

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

843,719.80

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

149,762,824.69

467

SCHEDULED PRINCIPAL DISTRIBUTION

236,532.41

UNSCHEDULED PRINCIPAL DISTRIBUTION

4,284,978.65

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

145,241,313.63

455

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

20,971.39

93,761.41

16,892.52

50,364.12

12,211.55

55,930.18

25,652.36

88,195.34

08/19/2002 - 14:57 (C069-C086) 2002 LASALLE BANK N.A.

PAGE 5 OF 9





	ABN AMRO

	LASALLE BANK	N.A.

					*ABN AMRO MORTGAGE CORPORATION*

															*ABN AMRO MORTGAGE GROUP, INC., AS SERVICER*																																		STATEMENT DATE:					08/26/2002
																																																	PAYMENT DATE:					08/26/2002
															*MULTI CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
																																																	PRIOR PAYMENT:						07/25/2002
															*SERIES 1998-5*
																																																	NEXT PAYMENT:							09/25/2002
																																		RECORD DATE:								07/31/2002


															*ABN AMRO ACCT: 67-8063-10-8*
															*BOND INTEREST RECONCILIATION*


																							DEDUCTIONS																		ADDITIONS
																																		REMAINING
															ACCRUAL						PASS								ACCRUED
DEFERRED &

						PRIOR						PREPAY-				OTHER	DISTRIBUTABLE							INTEREST				CURRENT PERIOD			OUTSTANDING
																																		CREDIT SUPPORT
													THRU							CERTIFICATE							ALLOCABLE						ACCRETION				INTEREST	INT. SHORT-							MENT				INTEREST		CERTIFICATE						PAYMENT		(SHORTFALL)/			INTEREST
			CLASS				METHOD DAYS							RATE					INTEREST							PPIS						INTEREST				LOSS/EXP				FALLS DUE (3)				PENALTIES				PROCEEDS (1)
INTEREST (2)

				AMOUNT				RECOVERY			SHORTFALLS			ORIGINAL								CURRENT(4)

		R-1							30/360	30	0.000000000%						0.00								0.00						0.00				0.00				0.00			0.00				0.00				0.00			0.01					0.00		0.00			NA	NA
		A-1							30/360	30	N/A						0.00								0.00						0.00				0.00				0.00			0.00				0.00				0.00			0.00					0.00		0.00			2.67%	5.41%
		A-2							30/360	30	N/A						0.00								0.00						0.00				0.00				0.00			0.00				0.00				0.00			0.00					0.00		0.00			2.67%	5.41%
		A-3							30/360	30	6.200000000%						226,887.59								0.00						0.00				0.00				0.00			0.00				0.00				226,887.59			226,887.59					0.00		0.00			2.67%	5.41%
		A-4							30/360	30	6.000000000%						148,162.20								0.00						0.00				0.00				0.00			0.00				0.00				148,162.20			148,162.20					0.00		0.00			2.67%	5.41%
		A-5								30	7.388413391%						354,005.08								0.00						305,717.71				0.00				0.00			0.00				0.00				48,287.37			48,287.36					0.00		0.00			2.67%	5.41%
		A-6							30/360	30	2.688750000%						12,076.49								0.00						0.00				0.00				0.00			0.00				0.00				12,076.49			12,076.49					0.00		0.00			2.67%	5.41%
		A-7							30/360	30	18.933750000%						28,346.92								0.00						0.00				0.00				0.00			0.00				0.00				28,346.92			28,346.92					0.00		0.00			2.67%	5.41%
		A-8							30/360	30	6.750000000%						0.00								0.00						0.00				0.00				0.00			0.00				0.00				0.00			0.00					0.00		0.00			2.67%	5.41%
		A-9							30/360	30	6.750000000%						8,041.18								0.00						0.00				0.00				0.00			0.00				0.00				8,041.18			8,041.18					0.00		0.00			NA	NA
		A-10							30/360	30	6.750000000%						97.94								0.00						0.00				0.00				0.00			0.00				0.00				97.94			97.94					0.00		0.00			NA	NA
		A-11								30	7.388414908%						14,160.20								0.00						12,228.71				0.00				0.00			0.00				0.00				1,931.49			1,931.49					0.00		0.00			2.67%	5.41%
		M							30/360	30	6.750000000%						25,970.65								0.00						0.00				0.00				0.00			0.00				0.00				25,970.65			25,970.65					0.00		0.00			0.64%	2.21%
		B-1							30/360	30	6.750000000%						10,388.79								0.00						0.00				0.00				0.00			0.00				0.00				10,388.79			10,388.79					0.00		0.00			0.00%	0.93%
		B-2							30/360	30	6.750000000%						5,194.13								0.00						0.00				0.00				0.00			0.00				0.00				5,194.13			5,194.13					0.00		0.00			0.00%	0.28%
		B-3							30/360	30	6.750000000%						3,895.60								0.00						0.00				0.00				0.00			0.00				0.00				3,895.60			3,895.60					0.00		0.00			0.00%	0.00%
		B-4							30/360	30	6.750000000%						2,597.06								0.00						0.00				0.00				0.00			0.00				0.00				2,597.06			2,597.06					0.00		0.00			0.00%	0.00%
		B-5							30/360	30	6.750000000%						3,895.97								0.00						0.00				0.00				0.00			0.00				0.00				3,895.97			3,895.97					0.00		0.00			0.00%	0.00%
																		843,719.80						0.00						317,946.42					0.00			0.00					0.00				0.00			525,773.38		525,773.38						0.00			0.00

	(1) OTHER INTEREST PROCEEDS ARE ADDITIONAL INTEREST AMOUNTS SPECIFICALLY ALLOCATED TO THE BOND(S) AND USED IN DETERMINING THE BONDS DISTRIBUTABLE INTEREST.
	(2) ACCRUED - DEDUCTIONS + ADDITIONS INTEREST
	(3) PRIOR INTEREST SHORTFALL AMOUNT INCLUDES INTEREST DUE ON OUTSTANDING SHORTFALLS AND LOSSES WHERE APPLICABLE.
	(4) DETERMINED AS FOLLOWS: (A) THE ENDING BALANCE OF ALL THE CLASSES LESS (B) THE SUM OF (I) THE ENDING BALANCE OF THE CLASS AND (II) THE ENDING BALANCE OF ALL CLASSES WHICH ARE NOT SUBORDINATE TO THE CLASS DIVIDED BY (A).
																																		PAGE 6 OF 9
	08/19/2002 - 14:57 (C069-C086) 2002 LASALLE BANK N.A.





		ABN AMRO

		LASALLE BANK		N.A.
		*ABN AMRO MORTGAGE CORPORATION*

																																	STATEMENT DATE:							08/26/2002
												*ABN AMRO MORTGAGE GROUP, INC., AS SERVICER*																															PAYMENT DATE:							08/26/2002
																																											*MULTI CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									07/25/2002
												*SERIES 1998-5*
																																											NEXT PAYMENT:									09/25/2002
																																	RECORD DATE:									07/31/2002

												*ABN AMRO ACCT: 67-8063-10-8*

												*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY*



											DELINQUENCY AGING CATEGORIES																									SPECIAL EVENT CATEGORIES (1)


DISTRIBUTION
DATE
DELINQ 1 MONTH								DELINQ 2 MONTHS					DELINQ 3+ MONTHS					FORECLOSURE							REO				MODIFICATIONS									SPECIALLY SERVICED						BANKRUPTCY
	# BALANCE								# BALANCE					# BALANCE					# BALANCE						# BALANCE							# BALANCE							# BALANCE							# BALANCE


					8/26/02		1		276,232						0	0				2		678,666			1	226,893				0	0			0			0				0		0					1			226,893
						0.22%				0.19%			0.00%				0.00%			0.44%			0.47%	0.22%			0.16%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.22%				0.16%
					7/25/02		2		513,700						1	271,911				1		407,527			1	227,143				0	0			0			0				0		0					1			227,143
						0.43%				0.34%			0.21%				0.18%			0.21%			0.27%	0.21%			0.15%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.21%				0.15%
					6/25/02		1		272,238						0	0				1		407,968			1	227,393				0	0			0			0				0		0					1			227,393
						0.21%				0.18%			0.00%				0.00%			0.21%			0.26%	0.21%			0.15%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.21%				0.15%
					5/28/02		2		936,108						0	0				1		408,407			1	227,640				0	0			0			0				0		0					1			227,640
						0.40%				0.59%			0.00%				0.00%			0.20%			0.26%	0.20%			0.14%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.20%				0.14%
					4/25/02		1		367,119						0	0				2		634,107			1	227,887				0	0			0			0				0		0					1			227,887
						0.20%				0.23%			0.00%				0.00%			0.40%			0.39%	0.20%			0.14%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.20%				0.14%
					3/25/02		0		0						0	0				2		634,779			1	228,132				0	0			0			0				0		0					1			228,132
						0.00%				0.00%			0.00%				0.00%			0.39%			0.38%	0.19%			0.14%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.19%				0.14%
					2/25/02		0		0						0	0				2		635,447			1	228,375				0	0			0			0				0		0					1			228,375
						0.00%				0.00%			0.00%				0.00%			0.38%			0.38%	0.19%			0.14%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.19%				0.14%
					1/25/02		0		0						2	436,362				2		638,752			0	0				0	0			0			0				0		0					1			228,618
						0.00%				0.00%			0.37%				0.25%			0.37%			0.36%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.18%				0.13%
					12/26/01		4		1,097,491						1	410,560				1		228,858			0	0				0	0			0			0				0		0					1			228,858
						0.71%				0.60%			0.18%				0.23%			0.18%			0.13%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.18%				0.13%
					11/26/01		3		878,177						0	0				1		229,098			0	0				0	0			0			0				0		0					1			229,098
						0.52%				0.48%			0.00%				0.00%			0.17%			0.12%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.17%				0.12%
					10/25/01		0		0						0	0				1		229,336			0	0				0	0			0			0				0		0					1			229,336
						0.00%				0.00%			0.00%				0.00%			0.17%			0.12%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.17%				0.12%
					9/25/01		3		776,466						0	0				1		229,572			0	0				0	0			0			0				0		0					0			0
						0.51%				0.41%			0.00%				0.00%			0.17%			0.12%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					8/27/01		3		974,148						0	0				1		229,808			0	0				0	0			0			0				0		0					1			229,808
						0.50%				0.50%			0.00%				0.00%			0.17%			0.12%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.17%				0.12%
					7/25/01		0		0						0	0				1		230,041			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.17%			0.12%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					6/25/01		0		0						0	0				1		230,274			0	0				0	0			0			0				0		0					1			230,274
						0.00%				0.00%			0.00%				0.00%			0.16%			0.12%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.16%				0.12%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				08/19/2002 - 14:57 (C069-C086) 2002 LASALLE BANK N.A.																																											PAGE 7 OF 9

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

STATEMENT DATE:

08/26/2002

MULTI CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

08/26/2002

PRIOR PAYMENT:

07/25/2002

SERIES 1998-5

NEXT PAYMENT:

09/25/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-8063-10-8

OTHER RELATED INFORMATION

SPECIAL HAZARD COVERAGE

FRAUD LOSS COVERAGE

BANKRUPTCY LOSS COVERAGE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

2,440,029.00

0.00

2,440,029.00

0.00

2,440,029.00

100,000.00

0.00

100,000.00

TOTAL

NUMBER OF PAYOFFS:

AGGREGATE PAYOFF AMOUNTS:

4,233,514.92

NUMBER OF CURTAILMENTS:

AGGREGATE CURTAILMENT AMOUNTS:

51,277.07

NUMBER OF LOANS IN FORECLOSURE:

BOOK VALUE OF LOANS IN FORECLOSURE:

226,892.51

PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

0.00

CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

0.00

CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:

0.00

08/19/2002 - 14:57 (C069-C086) 2002 LASALLE BANK N.A.

PAGE 8 OF 9

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

08/26/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

08/26/2002

MULTI CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

07/25/2002

SERIES 1998-5

NEXT PAYMENT:

09/25/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-8063-10-8

REALIZED LOSS DETAIL

BEGINNING

SCHEDULED

BALANCE

GROSS PROCEEDS

AS A % OF

SCHED. BALANCE

AGGREGATE

LIQUIDATION

EXPENSES *

NET

LIQUIDATION

PROCEEDS

NET PROCEEDS

AS A % OF

SCHED. BALANCE

PERIOD

DISCLOSURE

CONTROL #

APPRAISAL

DATE

APPRAISAL

VALUE

GROSS

PROCEEDS

REALIZED

LOSS

CURRENT TOTAL

CUMULATIVE

* AGGREGATE LIQUIDATION EXPENSES ALSO INCLUDE OUTSTANDING P&I ADVANCES AND UNPAID SERVICING FEES, UNPAID TRUSTEE FEES, ETC..

08/19/2002 - 14:57 (C069-C086) 2002 LASALLE BANK N.A.

PAGE 9 OF 9

ABN AMRO MORTGAGE CORP SERIES 1998-5 8-K