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: June 17, 1998

(Date of earliest event reported)

ABN AMRO Mortgage Corporation(as depositor under the Pooling

and Servicing Agreement,dated as of June 1, 1998 providing for,

inter alia, the issuance of ABN AMRO Mortgage Corporation

Mortgage Pass-through Certificates Series 1998-2)

Delaware (State or other jurisdiction of organization)

333-42127-02 (Commission File No.)

363886007 (I.R.S. Employer 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

Exhibit No. Description

99.1 Monthly distribution report pursuant to

Section 4.02 of the Pooling and Servicing

Agreement for the distribution on

November 25, 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

Dated: November 25, 2002

ABN AMRO

LaSalle Bank N.A.

Administrator:

Ted Novak (800) 246-5761

135 S. LaSalle Street Suite 1625

Chicago, IL 60603-4159

ABN AMRO Mortgage Corporation

(LaSalle Home Mortgage Corporation, as Servicer)

Multi-Class Mortgage Pass-Through Certificates

Series 1998-2

Payment Date: 11/25/02

Prior Payment: 10/25/02

Record Date: 10/31/02

WAC: 7.207304%

WAMM: 274

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.etrustee.net

0 0

Monthly Data File Name: ABN98002_200211_3.ZIP

ABN AMRO Acct: 67-7966-30-1

Original Opening Principal

Class Face Value (1) Balance Payment

CUSIP Per $1,000 Per $1,000 Per $1,000

IA-1 85,806,003.00 42,837,853.12

00077BBV4 1000.000000000 499.240747993 0.754867116

IA-2 42,000,000.00 0.00

00077BAX1 1000.000000000 0.000000000 0.000000000

IA-3 22,300,000.00

00077BAY9 1000.000000000 0.000000000 0.000000000

IA-4 17,651,035.00 7,517,724 2

00077BAZ6 1000.000000000 425.908437097 12.671032039

IA-5 71,376,367.00

00077BBA0 1000.000000000 0.000000000 0.000000000

IA-6 5,754,681.00

00077BBB8 1000.000000000 0.000000000 0.000000000

IA-7 9,443,982.00 0.00

00077BBC6 1000.000000000 0.000000000 0.000000000

IA-8 25,960,631.00 1,187,277 1187277.58

00077BBD4 1000.000000000 45.733772034 45.733772034

IA-9 40,000,000.00 40,000,000. 11391379.79

00077BBE2 1000.000000000 1000.00000000 284.784494750

IA-10 28,500,000.00 956,40 9

00077BBF9 1000.000000000 33.558098246 33.558098246

IA-11 1,430,000.00 1,430,000 124,855.14

00077BBG7 1000.000000000 1000.00000000 87.311286713

IA-12 9,500,000.00 9,500,000 0.00

00077BBH5 1000.000000000 1000.00000000 0.000000000

IA-13 9,995,480.00 9,995,480 0.00

00077BBJ1 1000.000000000 1000.00000000 0.000000000

IA-14 50,529,404.00 6,527,880 2,86

00077BBK8 1000.000000000 129.189746232 56.626524429

IA-X 12,784,321.00 2,932,881 0.00

00077BBL6 1000.000000000 229.412359951 0.000000000

Principal Negative Closing

Class Adj. or Loss Amortization Balance

CUSIP Per $1,000 Per $1,000 Per $1,000

IA-1 0.00 223,656.83 42,996,737.82

00077BBV4 0.000000000 2.606540594 501.092421471

IA-2 0.00 0.00

00077BAX1 0.000000000 0.000000000 0.000000000

IA-3 0.00 0.00

00077BAY9 0.000000000 0.000000000 0.000000000

IA-4 0.00 0.00 7,29

00077BAZ6 0.000000000 0.000000000 413.23740506

IA-5 0.00 0.00

00077BBA0 0.000000000 0.000000000 0.000000000

IA-6 0.00 0.00

00077BBB8 0.000000000 0.000000000 0.000000000

IA-7 0.00 0.00

00077BBC6 0.000000000 0.000000000 0.000000000

IA-8 0.00 0.00

00077BBD4 0.000000000 0.000000000 0.000000000

IA-9 0.00 0.00 28,60

00077BBE2 0.000000000 0.000000000 715.215505250

IA-10 0.00 0.00

00077BBF9 0.000000000 0.000000000 0.000000000

IA-11 0.00 0.00 1,30

00077BBG7 0.000000000 0.000000000 912.688713287

IA-12 0.00 0.00 9,50

00077BBH5 0.000000000 0.000000000 1000.000000000

IA-13 0.00 0.00 9,99

00077BBJ1 0.000000000 0.000000000 1000.000000000

IA-14 0.00 0.00 3,66

00077BBK8 0.000000000 0.000000000 72.563221802

IA-X 0.00 0.00 2,59

00077BBL6 0.000000000 0.000000000 203.175516225

Interest Interest Pass-Through

Class Payment Adjustment Rate (2)

CUSIP Per $1,000 Per $1,000 Next Rate (3)

IA-1 41,498.93 0.00 0.074277044

00077BBV4 0.483636675 0.000000000 0.069441902

IA-2 0.00 0.00 0.064000000

00077BAX1 0.000000000 0.000000000 0.064

IA-3 0.00 0.00 0.064000000

00077BAY9 0.000000000 0.000000000 0.064

IA-4 40,094.53 0.00 0.064000000

00077BAZ6 2.271511557 0.000000000 0.064

IA-5 0.00 0.00 0.070000000

00077BBA0 0.000000000 0.000000000 0.07

IA-6 0.00 0.00 0.070000000

00077BBB8 0.000000000 0.000000000 0.07

IA-7 0.00 0.00 0.064000000

00077BBC6 0.000000000 0.000000000 0.064

IA-8 6,332.15 0.00 0.064000000

00077BBD4 0.243913563 0.000000000 0.064

IA-9 213,333.33 0.00 0.064000000

00077BBE2 5.333333250 0.000000000 0.064

IA-10 5,379.78 0.00 0.0675

00077BBF9 0.188764211 0.000000000 0.0675

IA-11 8,043.75 0.00 0.0675

00077BBG7 5.625000000 0.000000000 0.0675

IA-12 53,437.50 0.00 0.0675

00077BBH5 5.625000000 0.000000000 0.0675

IA-13 56,224.58 0.00 0.0675

00077BBJ1 5.625000500 0.000000000 0.0675

IA-14 36,719.33 0.00 0.0675

00077BBK8 0.726692324 0.000000000 0.0675

IA-X 16,497.46 0.00 0.0675

00077BBL6 1.290444757 0.000000000 0.0675

ABN AMRO Acct: 67-7966-30-1

Original Opening Principal

Class Face Value (1) Balance Payment

CUSIP Per $1,000 Per $1,000 Per $1,000

IIA-1 37,595,583.00 11,314,941.08 1,409,577.47

00077BBN2 1000.000000000 300.964639383 37.493166950

IIA-X 1,507,139.00 263,95 0.00

00077BBP7 1000.000000000 175.134905887 0.000000000

IIA-P 352,210.00 187,439.18 22,592.21

00077BBQ5 1000.000000000 532.180176599 64.144146958

M 8,829,808.00 8,258,311.70 12,401.94

00077BBR3 1000.000000000 935.276474868 1.404553757

B-1 4,215,000.00 3,942,190.35 5,920.20

00077BBS1 1000.000000000 935.276476868 1.404555160

B-2 1,989,733.00 1,860,950.48 2,794.69

00077BBT9 1000.000000000 935.276481819 1.404555285

B-3 2,147,792.00 2,008,779.34 3,016.69

00077BBW2 1000.000000000 935.276479287 1.404554072

B-4 954,574.00 892,790.63 1,340.75

00077BBX0 1000.000000000 935.276500303 1.404553235

B-5 954,573.94 892,790.56 1,340.75

00077BBY8 1000.000000000 935.276485759 1.404553324

R (Component R-II) 100.00 0.00 0.00

9ABSB500 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

IIA-1 0.00 0.00 9,905,363.61

00077BBN2 0.000000000 0.000000000 263.4714724

IIA-X 0.00 0.00 231,893.43

00077BBP7 0.000000000 0.000000000 153.8633344

IIA-P 0.00 0.00 164,846.97

00077BBQ5 0.000000000 0.000000000 468.0360296

M 0.00 0.00 8,245,909.76

00077BBR3 0.000000000 0.000000000 933.8719211

B-1 0.00 0.00 3,936,270.15

00077BBS1 0.000000000 0.000000000 933.8719217

B-2 0.00 0.00 1,858,155.79

00077BBT9 0.000000000 0.000000000 933.8719265

B-3 0.00 0.00 2,005,762.65

00077BBW2 0.000000000 0.000000000 933.8719252

B-4 0.00 0.00 891,449.88

00077BBX0 0.000000000 0.000000000 933.8719471

B-5 0.00 0.00 891,449.81

00077BBY8 0.000000000 0.000000000 933.8719324

R (Component R-II) 0.00 0.00 0.00

9ABSB500 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)

IIA-1 61,289.26 0.00 6.500000000%

00077BBN2 1.630225019 0.000000000 6.500000000%

IIA-X 1,429.74 0.00 6.500000000%

00077BBP7 0.948645082 0.000000000 6.500000000%

IIA-P 0.00 0.00

00077BBQ5 0.000000000 0.000000000

M 46,330.81 0.00 6.732244720%

00077BBR3 5.247091443 0.000000000 6.944190190%

B-1 22,116.49 0.00 6.732244720%

00077BBS1 5.24709134 0.000000000 6.944190190%

B-2 10,440.31 0.00 6.732244720%

00077BBT9 5.247090941 0.000000000 6.944190190%

B-3 11,269.66 0.00 6.732244720%

00077BBW2 5.247090966 0.000000000 6.944190190%

B-4 5,008.74 0.00 6.732244720%

00077BBX0 5.247094515 0.000000000 6.944190190%

B-5 5,008.75 0.00 6.732244720%

00077BBY8 5.247105321 0.000000000 6.944190190%

R (Component R-II) 10.68 10.68 6.750000000%

9ABSB500 106.80 106.800000000 6.750000000%

ABN AMRO Acct: 67-7966-30-1

Original Opening Principal

Class Face Value (1) Balance Payment

CUSIP Per $1,000 Per $1,000 Per $1,000

REMIC 1 Interests 477,286,956.94 149,310,815.5 18,044,979.67

None 1000.000000000 312.832381901 37.807401622

R (Component R-I) 0.00 0.00 0.00

9ABSB500 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 1 Interests 0.00 0.00 131,265,835.92

None 0.000000000 0.000000000 275.024980279

R (Component R-I) 0.00 0.00 0.00

9ABSB500 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 1 Interests 864,111.95 10.68 6.944803970%

None 1.81046630 0.00002238 6.944190190%

R (Component R-I) 10.67 0.00

9ABSB500 0.00002236 0.00000000

Other Related Information

Accrued Reimbursement Net Prior

Class Certificate of Prior Prepayment Unpaid

Interest Losses Int. Shortfalls Interest

IA-1 0.00 0.00 0.00

IA-2 0.00 0.00 0.00

IA-3 0.00 0.00 0.00

IA-4 0.00 0.00 0.00

IA-5 0.00 0.00 0.00

IA-6 0.00 0.00 0.00

IA-7 0.00 0.00 0.00

IA-8 0.00 0.00 0.00

IA-9 0.00 0.00 0.00

IA-10 0.00 0.00 0.00

IA-11 0.00 0.00 0.00

IA-12 0.00 0.00 0.00

IA-13 0.00 0.00 0.00

IA-14 0.00 0.00 0.00

IA-X 0.00 0.00 0.00

IIA-1 0.00 0.00 0.00

IIA-X 0.00 0.00 0.00

IIA-P 0.00 0.00 0.00 0.00

M 0.00 0.00 0.00

B-1 0.00 0.00 0.00

B-2 0.00 0.00 0.00

B-3 0.00 0.00 0.00

B-4 0.00 0.00 0.00

B-5 0.00 0.00 0.00

R (Component R-II) 0.00 0.00 0.00

Total 864122.59 0.00 0.00 0.00

Ending Actual

Class Unpaid Interest Distribution

Interest Loss of Interest

IA-1 0.00 0.00 265,155.76

IA-2 0.00 0.00 0.00

IA-3 0.00 0.00 0.00

IA-4 0.00 0.00 40,094.53

IA-5 0.00 0.00 0.00

IA-6 0.00 0.00 0.00

IA-7 0.00 0.00 0.00

IA-8 0.00 0.00 6,332.15

IA-9 0.00 0.00 213,333.33

IA-10 0.00 0.00 5,379.78

IA-11 0.00 0.00 8,043.75

IA-12 0.00 0.00 53,437.50

IA-13 0.00 0.00 56,224.58

IA-14 0.00 0.00 36,719.33

IA-X 0.00 0.00 16,497.46

IIA-1 0.00 0.00 61,289.26

IIA-X 0.00 0.00 1,429.74

IIA-P 0.00 0.00 0.00

M 0.00 0.00 46,330.81

B-1 0.00 0.00 22,116.49

B-2 0.00 0.00 10,440.31

B-3 0.00 0.00 11,269.66

B-4 0.00 0.00 5,008.74

B-5 0.00 0.00 5,008.74

R (Component R-II) 0.00 0.00 10.67

Total 0.00 0.00 864,122.59

Advances

Prior Outstanding

Principal Interest

Servicer 45920.21 189009.29

Trustee: 0.00 0.00

Fiscal Agent: 0.00 0.00

45920.21 189009.29

Current Period

Principal Interest

Servicer 17,123.85 58,644.76

Trustee: 0.00 0.00

Fiscal Agent: 0.00 0.00

17,123.85 58,644.76

Recovered

Principal Interest

Servicer 25,343.33 96,183.03

Trustee: 0.00 0.00

Fiscal Agent: 0.00 0.00

25,343.33 96,183.03

Outstanding

Principal Interest

Servicer 37,700.73 151,471.03

Trustee: 0.00 0.00

Fiscal Agent: 0.00 0.00

37,700.73 151,471.03

Other Related Information

Summary of REO Properties

# Property Principal

Name Date of REO Balance Book Value

# Property Date of Final Amount Aggregate Other

Name Recovery of Proceeds Rev. Collected

Summary of Repurchased, Liquidated or Disposed Loans

Property Principal

# Name Loan Number Balance Book Value

Property

# Name

Asset Backed Facts - Pool Total

Distribution Delinq 1 Month Delinq 2 Months

Date # Balance # Balance

11/25/02 3 660,111 1 254,553

0.66% 0.50% 0.22% 0.19%

10/25/02 5 1,258,844 1 355,122

0.97% 0.84% 0.19% 0.24%

09/25/02 5 1,236,983 0 0

0.85% 0.72% 0.00% 0.00%

08/26/02 4 1,228,468 1 255,853

0.64% 0.67% 0.16% 0.14%

07/25/02 4 911,193 0 0

0.59% 0.46% 0.00% 0.00%

06/25/02 0 0 1 356,756

0.00% 0.00% 0.14% 0.17%

05/28/02 1 357,158 0 0

0.14% 0.17% 0.00% 0.00%

04/25/02 3 830,913 2 482,926

0.40% 0.37% 0.27% 0.22%

03/25/02 4 1,086,439 0 0

0.52% 0.47% 0.00% 0.00%

02/25/02 5 1,474,188 0 0

0.62% 0.61% 0.00% 0.00%

01/25/02 0 0 3 834,322

0.00% 0.00% 0.35% 0.33%

12/26/01 1 220,114 1 235,990

0.11% 0.08% 0.11% 0.09%

11/26/01 1 236,235 0 0

0.10% 0.08% 0.00% 0.00%

10/25/01 0 0 0 0

0.00% 0.00% 0.00% 0.00%

09/25/01 1 547,917 0 0

0.10% 0.18% 0.00% 0.00%

08/27/01 2 453,345 0 0

0.19% 0.15% 0.00% 0.00%

Distribution Delinq 3+ Months Foreclosure/Bankruptcy

Date # Balance # Balance

11/25/02 0.00 0 1 234,007

0.00% 0.00% 0.22% 0.18%

10/25/02 0.00 0 1 234,279

0.00% 0.00% 0.19% 0.16%

09/25/02 0.00 0 1 234,549

0.00% 0.00% 0.17% 0.14%

08/26/02 0.00 0 1 234,818

0.00% 0.00% 0.16% 0.13%

07/25/02 1.00 356,351 2 469,321

0.15% 0.18% 0.30% 0.24%

06/25/02 1.00 234,492 4 1,082,265

0.14% 0.11% 0.57% 0.52%

05/28/02 2.00 480,974 4 1,084,277

0.28% 0.22% 0.55% 0.51%

04/25/02 0.00 0 3 869,887

0.00% 0.00% 0.40% 0.39%

03/25/02 1.00 401,891 2 468,951

0.13% 0.17% 0.26% 0.20%

02/25/02 2.00 637,810 2 469,478

0.25% 0.27% 0.25% 0.20%

01/25/02 3.00 858,362 2 470,001

0.35% 0.34% 0.24% 0.19%

12/26/01 1.00 403,150 3 706,511

0.11% 0.15% 0.33% 0.26%

11/26/01 2.00 640,728 2 470,108

0.21% 0.22% 0.21% 0.16%

10/25/01 2.00 641,393 2 470,612

0.20% 0.22% 0.20% 0.16%

09/25/01 2.00 642,054 1 234,393

0.20% 0.21% 0.10% 0.08%

08/27/01 3.00 903,670 1 237,919

0.29% 0.29% 0.10% 0.08%

Distribution REO Modifications

Date # Balance # Balance

11/25/02 1 8,763 0 0

0.22% 0.01% 0.00% 0.00%

10/25/02 1 10,565 0 0

0.19% 0.01% 0.00% 0.00%

09/25/02 1 12,357 0 0

0.17% 0.01% 0.00% 0.00%

08/26/02 1 14,316 0 0

0.16% 0.01% 0.00% 0.00%

07/25/02 1 257,975 0 0

0.15% 0.13% 0.00% 0.00%

06/25/02 1 258,255 0 0

0.14% 0.13% 0.00% 0.00%

05/28/02 1 258,533 0 0

0.14% 0.12% 0.00% 0.00%

04/25/02 2 573,645 0 0

0.27% 0.26% 0.00% 0.00%

03/25/02 2 574,239 0 0

0.26% 0.25% 0.00% 0.00%

02/25/02 2 574,829 0 0

0.25% 0.24% 0.00% 0.00%

01/25/02 2 575,415 0 0

0.24% 0.23% 0.00% 0.00%

12/26/01 2 575,998 0 0

0.22% 0.21% 0.00% 0.00%

11/26/01 2 576,577 0 0

0.21% 0.20% 0.00% 0.00%

10/25/01 2 577,152 0 0

0.20% 0.20% 0.00% 0.00%

09/25/01 2 577,724 0 0

0.20% 0.19% 0.00% 0.00%

08/27/01 0 0 0 0

0.00% 0.00% 0.00% 0.00%

Distribution Prepayments Curr Weighted Avg.

Date # Balance Coupon Remit

11/25/02 63 17,546,113 7.2073% 6.9448%

13.91% 0.133666667

10/25/02 70 21,626,287 7.2105% 6.9480%

13.57% 0.144838936

09/25/02 43 12,600,157 7.2154% 6.9529%

7.34% 0.073522065

08/26/02 48 13,865,802 7.2241% 6.9616%

7.63% 0.075150138

07/25/02 22 6,601,180 7.2315% 6.9690%

3.25% 0.033146314

06/25/02 24 6,883,317 7.2367% 6.9742%

3.43% 0.033353787

05/28/02 28 8,380,833 7.2426% 6.9801%

3.87% 0.039203253

04/25/02 25 7,217,493 7.2462% 6.9837%

3.33% 0.032399431

03/25/02 34 9,000,188 7.2505% 6.9880%

4.38% 0.039044544

02/25/02 37 10,958,806 7.2577% 6.9952%

4.57% 0.045616092

01/25/02 62 18,844,705 7.2679% 7.0054%

7.32% 0.074726271

12/26/01 56 16,132,420 7.2747% 7.0122%

6.16% 0.059368353

11/26/01 23 6,120,023 7.2775% 7.0150%

2.38% 0.021215172

10/25/01 19 6,066,979 7.2797% 7.0172%

1.92% 0.020550372

09/25/01 28 8,590,188 7.2798% 7.0173%

2.78% 0.028430222

08/27/01 15 4,422,071 7.2823% 7.0198%

1.45% 0.014203733

Asset Backed Facts - Group 1 Total

Distribution Delinq 1 Month Delinq 2 Months

Date # Balance # Balance

11/25/02 2 476,049 1 254,553

0.43% 0.35% 0.21% 0.19%

10/25/02 4 1,073,703 1 355,122

0.75% 0.68% 0.19% 0.23%

09/25/02 4 1,018,866 0 0

0.70% 0.60% 0.00% 0.00%

08/26/02 3 1,041,185 1 255,853

0.49% 0.57% 0.16% 0.14%

07/25/02 3 722,850 0 0

0.47% 0.38% 0.00% 0.00%

06/25/02 0 0 1 356,756

0.00% 0.00% 0.15% 0.18%

05/28/02 1 357,158 0 0

0.15% 0.17% 0.00% 0.00%

04/25/02 2 639,421 1 234,997

0.28% 0.30% 0.14% 0.11%

03/25/02 3 836,820 0 0

0.41% 0.38% 0.00% 0.00%

02/25/02 4 1,280,627 0 0

0.52% 0.55% 0.00% 0.00%

01/25/02 0 0 3 834,322

0.00% 0.00% 0.36% 0.33%

12/26/01 1 220,114 1 235,990

0.11% 0.08% 0.11% 0.09%

11/26/01 1 236,235 0 0

0.11% 0.09% 0.00% 0.00%

10/25/01 0 0 0 0

0.00% 0.00% 0.00% 0.00%

09/25/01 1 547,917 0 0

0.11% 0.19% 0.00% 0.00%

08/27/01 2 453,345 0 0

0.21% 0.15% 0.00% 0.00%

Distribution Delinq 3+ Months Foreclosure/Bankruptcy

Date # Balance # Balance

11/25/02 0 0 1 234,007

0.00% 0.00% 0.21% 0.17%

10/25/02 0 0 1 234,279

0.00% 0.00% 0.19% 0.15%

09/25/02 0 0 1 234,549

0.00% 0.00% 0.18% 0.14%

08/26/02 0 0 1 234,818

0.00% 0.00% 0.16% 0.13%

07/25/02 1 356,351 2 469,321

0.16% 0.19% 0.31% 0.25%

06/25/02 1 234,492 4 1,082,265

0.15% 0.12% 0.61% 0.55%

05/28/02 1 234,745 4 1,084,277

0.15% 0.11% 0.59% 0.53%

04/25/02 0 0 3 869,887

0.00% 0.00% 0.43% 0.41%

03/25/02 1 401,891 2 468,951

0.14% 0.18% 0.27% 0.21%

02/25/02 2 637,810 2 469,478

0.26% 0.28% 0.26% 0.20%

01/25/02 3 858,362 2 470,001

0.36% 0.34% 0.24% 0.19%

12/26/01 1 403,150 3 706,511

0.11% 0.15% 0.34% 0.27%

11/26/01 2 640,728 2 470,108

0.22% 0.23% 0.22% 0.17%

10/25/01 2 641,393 2 470,612

0.22% 0.23% 0.22% 0.17%

09/25/01 2 642,054 1 234,393

0.21% 0.22% 0.11% 0.08%

08/27/01 3 903,670 1 237,919

0.31% 0.31% 0.10% 0.08%

Distribution REO Modifications

Date # Balance # Balance

11/25/02 1 8,763 0 0

0.21% 0.01% 0.00% 0.00%

10/25/02 1 10,565 0 0

0.19% 0.01% 0.00% 0.00%

09/25/02 1 12,357 0 0

0.18% 0.01% 0.00% 0.00%

08/26/02 1 14,316 0 0

0.16% 0.01% 0.00% 0.00%

07/25/02 1 257,975 0 0

0.16% 0.14% 0.00% 0.00%

06/25/02 1 258,255 0 0

0.15% 0.13% 0.00% 0.00%

05/28/02 1 258,533 0 0

0.15% 0.13% 0.00% 0.00%

04/25/02 2 573,645 0 0

0.28% 0.27% 0.00% 0.00%

03/25/02 2 574,239 0 0

0.27% 0.26% 0.00% 0.00%

02/25/02 2 574,829 0 0

0.26% 0.25% 0.00% 0.00%

01/25/02 2 575,415 0 0

0.24% 0.23% 0.00% 0.00%

12/26/01 2 575,998 0 0

0.23% 0.22% 0.00% 0.00%

11/26/01 2 576,577 0 0

0.22% 0.21% 0.00% 0.00%

10/25/01 2 577,152 0 0

0.22% 0.21% 0.00% 0.00%

09/25/01 2 577,724 0 0

0.21% 0.20% 0.00% 0.00%

08/27/01 0 0 0 0

0.00% 0.00% 0.00% 0.00%

Distribution Prepayments Curr Weighted Avg.

Date # Balance Coupon Remit

11/25/02 58 16,187,365 7.2452% 6.9827%

12.42% 11.85%

10/25/02 63 19,851,465 7.2468% 6.9843%

11.89% 12.66%

09/25/02 41 12,147,528 7.2508% 6.9883%

7.18% 7.17%

08/26/02 44 13,102,913 7.2594% 6.9969%

7.15% 7.16%

07/25/02 21 6,335,321 7.2661% 7.0036%

3.30% 3.34%

06/25/02 21 5,976,119 7.2717% 7.0092%

3.20% 3.04%

05/28/02 24 7,422,020 7.2773% 7.0148%

3.52% 3.63%

04/25/02 24 7,017,777 7.2801% 7.0176%

3.40% 3.32%

03/25/02 30 8,160,805 7.2849% 7.0224%

4.08% 3.70%

02/25/02 36 10,753,787 7.2918% 7.0293%

4.67% 4.64%

01/25/02 58 17,900,467 7.3016% 7.0391%

7.00% 7.15%

12/26/01 54 15,661,894 7.3079% 7.0454%

6.12% 5.88%

11/26/01 22 5,911,059 7.3103% 7.0478%

2.43% 2.17%

10/25/01 18 5,866,725 7.3124% 7.0499%

1.95% 2.10%

09/25/01 25 7,903,126 7.3122% 7.0497%

2.63% 2.75%

08/27/01 15 4,422,071 7.3145% 7.0520%

1.56% 1.51%

Asset Backed Facts - Group 2 Total

Distribution Delinq 1 Month Delinq 2 Months

Date # Balance # Balance

11/25/02 1 184,062 0 0

2.04% 1.44% 0.00% 0.00%

10/25/02 1 185,141 0 0

1.79% 1.27% 0.00% 0.00%

09/25/02 1 218,116 0 0

1.72% 1.44% 0.00% 0.00%

08/26/02 1 187,282 0 0

1.61% 1.17% 0.00% 0.00%

07/25/02 1 188,344 0 0

1.59% 1.15% 0.00% 0.00%

06/25/02 0 0 0 0

0.00% 0.00% 0.00% 0.00%

05/28/02 0 0 0 0

0.00% 0.00% 0.00% 0.00%

04/25/02 1 191,492 1 247,929

1.41% 1.01% 1.41% 1.31%

03/25/02 1 249,618 0 0

1.33% 1.26% 0.00% 0.00%

02/25/02 1 193,561 0 0

1.32% 0.95% 0.00% 0.00%

01/25/02 0 0 0 0

0.00% 0.00% 0.00% 0.00%

12/26/01 0 0 0 0

0.00% 0.00% 0.00% 0.00%

11/26/01 0 0 0 0

0.00% 0.00% 0.00% 0.00%

10/25/01 0 0 0 0

0.00% 0.00% 0.00% 0.00%

09/25/01 0 0 0 0

0.00% 0.00% 0.00% 0.00%

08/27/01 0 0 0 0

0.00% 0.00% 0.00% 0.00%

Distribution Delinq 3+ Months Foreclosure/Bankruptcy

Date # Balance # Balance

11/25/02 0 0 0 0

0.00% 0.00% 0.00% 0.00%

10/25/02 0 0 0 0

0.00% 0.00% 0.00% 0.00%

09/25/02 0 0 0 0

0.00% 0.00% 0.00% 0.00%

08/26/02 0 0 0 0

0.00% 0.00% 0.00% 0.00%

07/25/02 0 0 0 0

0.00% 0.00% 0.00% 0.00%

06/25/02 0 0 0 0

0.00% 0.00% 0.00% 0.00%

05/28/02 1 246,229 0 0

1.43% 1.33% 0.00% 0.00%

04/25/02 0 0 0 0

0.00% 0.00% 0.00% 0.00%

03/25/02 0 0 0 0

0.00% 0.00% 0.00% 0.00%

02/25/02 0 0 0 0

0.00% 0.00% 0.00% 0.00%

01/25/02 0 0 0 0

0.00% 0.00% 0.00% 0.00%

12/26/01 0 0 0 0

0.00% 0.00% 0.00% 0.00%

11/26/01 0 0 0 0

0.00% 0.00% 0.00% 0.00%

10/25/01 0 0 0 0

0.00% 0.00% 0.00% 0.00%

09/25/01 0 0 0 0

0.00% 0.00% 0.00% 0.00%

08/27/01 0 0 0 0

0.00% 0.00% 0.00% 0.00%

Distribution REO Modifications

Date # Balance # Balance

11/25/02 0 0 0 0

0.00% 0.00% 0.00% 0.00%

10/25/02 0 0 0 0

0.00% 0.00% 0.00% 0.00%

09/25/02 0 0 0 0

0.00% 0.00% 0.00% 0.00%

08/26/02 0 0 0 0

0.00% 0.00% 0.00% 0.00%

07/25/02 0 0 0 0

0.00% 0.00% 0.00% 0.00%

06/25/02 0 0 0 0

0.00% 0.00% 0.00% 0.00%

05/28/02 0 0 0 0

0.00% 0.00% 0.00% 0.00%

04/25/02 0 0 0 0

0.00% 0.00% 0.00% 0.00%

03/25/02 0 0 0 0

0.00% 0.00% 0.00% 0.00%

02/25/02 0 0 0 0

0.00% 0.00% 0.00% 0.00%

01/25/02 0 0 0 0

0.00% 0.00% 0.00% 0.00%

12/26/01 0 0 0 0

0.00% 0.00% 0.00% 0.00%

11/26/01 0 0 0 0

0.00% 0.00% 0.00% 0.00%

10/25/01 0 0 0 0

0.00% 0.00% 0.00% 0.00%

09/25/01 0 0 0 0

0.00% 0.00% 0.00% 0.00%

08/27/01 0 0 0 0

0.00% 0.00% 0.00% 0.00%

Distribution Prepayments Curr Weighted Avg.

Date # Balance Coupon Remit

11/25/02 5 1,358,748 6.8015% 6.5390%

10.20% 10.65% 0.00% 0.00%

10/25/02 7 1,774,822 6.8210% 6.5585%

12.50% 12.14% 0.00% 0.00%

09/25/02 2 452,629 6.8204% 6.5579%

3.45% 2.98% 0.00% 0.00%

08/26/02 4 762,890 6.8212% 6.5587%

6.45% 4.75% 0.00% 0.00%

07/25/02 1 265,860 6.8323% 6.5698%

1.59% 1.62% 0.00% 0.00%

06/25/02 3 907,198 6.8442% 6.5817%

4.55% 5.20% 0.00% 0.00%

05/28/02 4 958,813 6.8620% 6.5995%

5.71% 5.16% 0.00% 0.00%

04/25/02 1 199,717 6.8659% 6.6034%

1.41% 1.06% 0.00% 0.00%

03/25/02 4 839,383 6.8680% 6.6055%

5.33% 4.23% 0.00% 0.00%

02/25/02 1 205,018 6.8682% 6.6057%

1.32% 1.01% 0.00% 0.00%

01/25/02 4 944,238 6.8727% 6.6102%

5.00% 4.42% 0.00% 0.00%

12/26/01 2 470,526 6.8729% 6.6104%

2.44% 2.14% 0.00% 0.00%

11/26/01 1 208,965 6.8764% 6.6139%

1.20% 0.94% 0.00% 0.00%

10/25/01 1 200,254 6.8765% 6.6140%

1.19% 0.88% 0.00% 0.00%

09/25/01 3 687,062 6.8829% 6.6204%

3.45% 2.92% 0.00% 0.00%

08/27/01 0 0 6.8829% 6.6204%

0.00% 0.00% 0.00% 0.00%

ABN AMRO MORTGAGE CORP SERIES 1998-2 8-K