|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: UACSC 1998-A AUTO TRUST, 10-K, 1998-08-27 |
Next: DEUTSCHE MORTGAGE & ASSET RECEIVING CORP SERIES 1998-C1, 8-K, 1998-08-27 |
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: July 15, 1998
(Date of earliest event reported)
Deutsche Mortgage & Asset Receiving Corporation
Commercial Mortgage Pass-Through Certificates
Series 1998-C1
(Exact name of registrant as specified in charter)
Delaware 33-08328 04-3310019
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)
One International Place - Room 520, Boston Massachusetts
02110
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, including area code
617) 951-7690
(Former name or former address, if changed since
last report.)
ITEM 5. OTHER EVENTS
On March 30, 1998, the Deutsche Mortgage & Asset
Receiving Corporation (the "Company") caused the issuance,
pursuant to a Pooling and Servicing Agreement dated as of
March 1, 1998 (the "Pooling and Servicing Agreement") by and
among the Company, Banc One Mortgage Capital Markrets, LLC, as
servicer and as special servicer, LaSalle National Bank, as trustee
and ABN AMRO Bank N.V., as fiscal agent of Deutsch Mortgage & Asset
Receiving Corporation, Commercial Pass-Through Certificates,
Series 1998-C1 (the "Certificates"), issued in 18 classes: the
Class A-1, Class A-2, Class X, Class B, Class C, Class D, Class E,
Class F, Class G, Class H, Class J, Class K, Class L, Class M,
Class Q-1, Class Q-2, Class R and Class LR Certificates.
ITEM 7. FINANCIAL STATEMENTS AND EXHIBITS
(a) Financial statements of businesses acquired:
Not applicable
(b) Pro forma financial information
Not applicable
(c) Exhibits
Exhibit No. Description
1Pooling and Servicing Agreement
dated as of March 1, 1998
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.
DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION
By: /s/ Russell Goldenberg
Russell Goldenberg
Senior Vice President
Date : July 30, 1998
ABN AMRO
LaSalle National Bank
Administrator:
Alyssa Stahl (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
Deutsche Mortgage & Asset Receiving Corporation
Banc One Mortgage Capital Markets, LLC as Servicer
& Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 1998-C1
ABN AMRO Acct: 67-7914-00-4
Statement Date7/15/98
Payment Date: 7/15/98
Prior Payment:06/15/98
Record Date: 6/30/98
WAC: 7.7879%
WAMM: 218
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 3
Other Related Information 2
Asset Backed Facts Sheets 1
Delinquency Loan Detail
Mortgage Loan Characteristics 2
Loan Level Listing 13
Total Pages Included In This Package 22
Specially Serviced Loan Detail Appendix A
Modified Loan Detail Appendix B
Realized Loss Detail Appendix C
Information is available for this issue from the following sources
LaSalle Web Site www.lnbabs.com
LaSalle Bulletin Board (714) 282-3990
LaSalle ASAP Fax System (312) 904-2200
Bloomberg User Terminal
ASAP #: 321
Monthly Data File Name: 0321MMYY.EXE
Grantor Trust
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
Q-1 0.00 0.00 0.00
9ABSB199 1000.000000000 0.000000000 0.000000000
Q-2 0.00 0.00 0.00
9ABSB200 1000.000000000 0.000000000 0.000000000
0.00 0.00 0.00
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
Q-1 0.00 0.00 0.00
9ABSB199 0.000000000 0.000000000 0.000000000
Q-2 0.00 0.00 0.00
9ABSB200 0.000000000 0.000000000 0.000000000
0.00 0.00 0.00 0.00
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
Q-1 0.00 0.00
9ABSB199 0.000000000 0.000000000
Q-2 0.00 0.00
9ABSB200 0.000000000 0.000000000
0.00 0.00
Total P&I Payment 0.00
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Upper REMIC
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 382,886,00 378,105,27 1,727,001.65
251562AB0 1000.000000000 987.513981107 4.510485236
A-2 852,361,00 852,361,000.00
251562AC8 1000.000000000 1000.000000000 0.000000000
X 1,816,539,33 N 1,811,758,620.00
251562AA2 1000.000000000 997.368228174 0.000000000
B 108,992,000.00 108,992,000.00
251562AD6 1000.000000000 1000.000000000 0.000000000
C 108,992,000.00 108,992,000.00
251562AE4 1000.000000000 1000.000000000 0.000000000
D 99,909,000.00 99,909,000.00
251562AF1 1000.000000000 1000.000000000 0.000000000
E 27,248,000.00 27,248,000.00
251562AG9 1000.000000000 1000.000000000 0.000000000
F 45,413,000.00 45,413,000.00
U08525AA2:25151000.000000000 1000.000000000 0.000000000
G 45,413,000.00 45,413,000.00
U08525AB0:25151000.000000000 1000.000000000 0.000000000
H 18,165,000.00 18,165,000.00
U08525AC8:25151000.000000000 1000.000000000 0.000000000
J 22,706,000.00 22,706,000.00
U08525AD6:25151000.000000000 1000.000000000 0.000000000
K 22,706,000.00 22,706,000.00
U08525AJ3:25151000.000000000 1000.000000000 0.000000000
L 40,872,000.00 40,872,000.00
U08525AE4:25151000.000000000 1000.000000000 0.000000000
M 40,878,155.00 40,878,150.00
U08525AF1:25151000.000000000 1000.000000000 0.000000000
R 0.00 0.00
9ABSB202 1000.000000000 0.000000000 0.000000000
,816,541,155.00 1,811,760,43 1,727,001.65
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 0.00 0.00 376,378,276.52
251562AB0 0.000000000 0.000000000 983.003495871
A-2 0.00 0.00 852,361,000.00
251562AC8 0.000000000 0.000000000 1000.000000000
X 0.00 0.00 1,810,031,621.03
251562AA2 0.000000000 0.000000000 996.417519382
B 0.00 0.00 108,992,000.00
251562AD6 0.000000000 0.000000000 1000.000000000
C 0.00 0.00 108,992,000.00
251562AE4 0.000000000 0.000000000 1000.000000000
D 0.00 0.00 99,909,000.00
251562AF1 0.000000000 0.000000000 1000.000000000
E 0.00 0.00 27,248,000.00
251562AG9 0.000000000 0.000000000 1000.000000000
F 0.00 0.00 45,413,000.00
U08525AA2:25150.000000000 0.000000000 1000.000000000
G 0.00 0.00 45,413,000.00
U08525AB0:25150.000000000 0.000000000 1000.000000000
H 0.00 0.00 18,165,000.00
U08525AC8:25150.000000000 0.000000000 1000.000000000
J 0.00 0.00 22,706,000.00
U08525AD6:25150.000000000 0.000000000 1000.000000000
K 0.00 0.00 22,706,000.00
U08525AJ3:25150.000000000 0.000000000 1000.000000000
L 0.00 0.00 40,872,000.00
U08525AE4:25150.000000000 0.000000000 1000.000000000
M 0.00 0.00 40,878,155.00
U08525AF1:25150.000000000 0.000000000 1000.000000000
R 0.00 0.00 0.00
9ABSB202 0.000000000 0.000000000 0.000000000
0.00 0.00 1,810,033,431.52
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1 1,959,845.69 0.00 6.220000000%
251562AB0 5.118614131 0.000000000 Fixed
A-2 4,643,946.85 0.00 6.538000000%
251562AC8 5.448333335 0.000000000 Fixed
X 1,695,262.65 0.00 1.122840070%
251562AA2 0.933237511 0.000000000 1.247280540%
B 605,268.91 0.00 6.664000000%
251562AD6 5.553333364 0.000000000 Fixed
C 623,161.76 0.00 6.861000000%
251562AE4 5.717500000 0.000000000 Fixed
D 602,034.98 0.00 7.231000000%
251562AF1 6.025833308 0.000000000 Fixed
E 170,300.00 0.00 7.500000000%
251562AG9 6.250000000 0.000000000 7.500000000%
F 283,831.25 0.00 7.500000000%
U08525AA2:25156.250000000 0.000000000 7.500000000%
G 283,831.25 0.00 7.500000000%
U08525AB0:25156.250000000 0.000000000 7.500000000%
H 113,531.25 0.00 7.500000000%
U08525AC8:25156.250000000 0.000000000 7.500000000%
J 117,692.77 0.00 6.220000000%
U08525AD6:25155.183333480 0.000000000 6.220000000%
K 117,692.77 0.00 6.220000000%
U08525AJ3:25155.183333480 0.000000000 6.220000000%
L 211,853.20 0.00 6.220000000%
U08525AE4:25155.183333333 0.000000000 6.220000000%
M 210,037.24 (1,847.86) 6.220000000%
U08525AF1:25155.138129155 -0.045204095 6.220000000%
R 0.00 0.00
9ABSB202 0.000000000 0.000000000 None
11,638,290.57 (1,847.86)
Total P&I Payment 13,365,292.22
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Lower REMIC
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1L 382.89 371.73
None 1000.000000000 987.526313315 4.518316157
A-2L 852.36 850.00
None 1000.000000000 999.998826788 0.000000000
LWAC 1,816,539,338.00 1,811,758,621,726,999.92
None 1000.000000000 997.368228174 0.950708792
B-L 108.99 100.00
None 1000.000000000 999.981650029 0.000000000
C-L 108.99 100.00
None 1000.000000000 999.981650029 0.000000000
D-L 99.91 90.00
None 1000.000000000 1000.010009108 0.000000000
E-L 27.25 20.00
None 1000.000000000 1000.073399883 0.000000000
F-L 45.41 40.00
None 1000.000000000 999.933939621 0.000000000
G-L 45.41 40.00
None 1000.000000000 999.933939621 0.000000000
H-L 18.17 10.00
None 1000.000000000 1000.275254611 0.000000000
J-L 22.71 20.00
None 1000.000000000 1000.176164890 0.000000000
K-L 22.71 20.00
None 1000.000000000 1000.176164890 0.000000000
L-L 40.87 40.00
None 1000.000000000 999.951066745 0.000000000
M-L 40.87 40.00
None 1000.000000000 999.951066745 0.000000000
LR 0.00 0.00
9ABSB201 1000.000000000 0.000000000 0.000000000
1,816,541,154.54 1,811,760,431,727,001.65
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1L 0.00 0.00 376.38
None 0.000000000 0.000000000 983.007997158
A-2L 0.00 0.00 852.36
None 0.000000000 0.000000000 999.998826788
LWAC 0.00 0.00 1,810,031,621.03
None 0.000000000 0.000000000 996.417519382
B-L 0.00 0.00 108.99
None 0.000000000 0.000000000 999.981650029
C-L 0.00 0.00 108.99
None 0.000000000 0.000000000 999.981650029
D-L 0.00 0.00 99.91
None 0.000000000 0.000000000 1000.010009108
E-L 0.00 0.00 27.25
None 0.000000000 0.000000000 1000.073399883
F-L 0.00 0.00 45.41
None 0.000000000 0.000000000 999.933939621
G-L 0.00 0.00 45.41
None 0.000000000 0.000000000 999.933939621
H-L 0.00 0.00 18.17
None 0.000000000 0.000000000 1000.275254611
J-L 0.00 0.00 22.71
None 0.000000000 0.000000000 1000.176164890
K-L 0.00 0.00 22.71
None 0.000000000 0.000000000 1000.176164890
L-L 0.00 0.00 40.87
None 0.000000000 0.000000000 999.951066745
M-L 0.00 0.00 40.87
None 0.000000000 0.000000000 999.951066745
LR 0.00 0.00 0.00
9ABSB201 0.000000000 0.000000000 0.000000000
0.00 0.00 1,810,033,431.06
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1L 1.96 0.00 6.220000000%
None 5.119017149 0.000000000 Fixed
A-2L 4.64 0.00 6.538000000%
None 5.443702844 0.000000000 Fixed
LWAC 11,638,283.97 (1,844.51) 7.709721380%
None 6.406843896 -0.001015398 7.834511900%
B-L 0.00 (0.61) 6.664000000%
None 0.000000000 -5.596741045 Fixed
C-L 0.00 (0.62) 6.861000000%
None 0.000000000 -5.688490898 Fixed
D-L 0.00 (0.60) 7.231000000%
None 0.000000000 -6.005464973 Fixed
E-L 0.00 (0.17) 7.500000000%
None 0.000000000 -6.238990018 7.500000000%
F-L 0.00 (0.28) 7.500000000%
None 0.000000000 -6.165635391 7.500000000%
G-L 0.00 (0.28) 7.500000000%
None 0.000000000 -6.165635391 7.500000000%
H-L 0.00 (0.11) 7.500000000%
None 0.000000000 -6.055601431 7.500000000%
J-L 0.00 (0.12) 6.220000000%
None 0.000000000 -5.284946710 6.220000000%
K-L 0.00 (0.12) 6.220000000%
None 0.000000000 -5.284946710 6.220000000%
L-L 0.00 (0.21) 6.220000000%
None 0.000000000 -5.137991779 6.220000000%
M-L 0.00 (0.21) 6.220000000%
None 0.000000000 -5.137991779 6.220000000%
LR 0.00 0.00
9ABSB201 0.000000000 0.000000000 None
11,638,290.57 (1,847.84)
Total P&I Payment 13,365,292.22
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Other Related Information
Accrued Excess Interest
Certificate Prepayment Prepayment Reduction
Class Interest Premiums Int. Shortfall Amount
A-1 1,959,845.69 0.00 0.00 0.00
A-2 4,643,946.85 0.00 0.00 0.00
X 1,695,262.65 0.00 0.00 0.00
B 605,268.91 0.00 0.00 0.00
C 623,161.76 0.00 0.00 0.00
D 602,034.98 0.00 0.00 0.00
E 170,300.00 0.00 0.00 0.00
F 283,831.25 0.00 0.00 0.00
G 283,831.25 0.00 0.00 0.00
H 113,531.25 0.00 0.00 0.00
J 117,692.77 0.00 0.00 0.00
K 117,692.77 0.00 0.00 0.00
L 211,853.20 0.00 0.00 0.00
M 211,885.10 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00
Total: 11,640,138.43 0.00 0.00 0.00
Prior Ending Actual
Unpaid Unpaid Distribution
Class Interest Interest of Interest
A-1 0.00 0.00 1,959,845.69
A-2 0.00 0.00 4,643,946.85
X 0.00 0.00 1,695,262.65
B 0.00 0.00 605,268.91
C 0.00 0.00 623,161.76
D 0.00 0.00 602,034.98
E 0.00 0.00 170,300.00
F 0.00 0.00 283,831.25
G 0.00 0.00 283,831.25
H 0.00 0.00 113,531.25
J 0.00 0.00 117,692.77
K 0.00 0.00 117,692.77
L 0.00 0.00 211,853.20
M 0.00 2,463.83 210,037.24
R 0.00 0.00 0.00
Total: 0.00 2,463.83 11,638,290.57
Advances
Prior Out Current Period
Principal Interest Principal Interest
Master Service 512,547.48 3,684,709.13 962,972.41 6,123,045.63
Special Servic 0.00 0.00 0.00 0.00
Trustee: 0.00 0.00 0.00 0.00
Fiscal Agent: 0.00 0.00 0.00 0.00
512,547.48 3,684,709.13 962,972.41 6,123,045.63
Reco Outstanding
Principal Interest Principal Interest
Master Service 512,547.48 3,684,709.13 962,972.41 6,123,045.63
Special Servic 0.00 0.00 0.00 0.00
Trustee: 0.00 0.00 0.00 0.00
Fiscal Agent: 0.00 0.00 0.00 0.00
512,547.48 3,684,709.13 962,972.41 6,123,045.63
Servicing Compensation
Current Period Aggregate Servicing Fees Paid: 114,233.26
Current Period Additional Master Servicing Compensation P 0.00
Current Period Special Servicing Fees Paid: 0.00
Workout Fee: 0.00
Liquidation Fee: 0.00
Total Servicing Fees: 114,233.26
General Pool Characteristics
Available Distribution Amount for current Distribution Da1
3,365,292.22
Stated Principal Balance before current Distribution Date1,
811,760,433.15
Current Collection Period Aggregate amount of Principal P
0.00
Stated Principal Balance after current Distribution Date:
1,810,033,431.50
Beginning Outstanding Loan Count: 372
Ending Outstanding Loan Count: 372
Current Period Total Appraisal Reduction Amounts: 0.00
Current Period Realized Losses: 0.00
Current Period Aggregate Amount of Property Advances: 0.00
REO Property Information
Stated PrincipaUnpaid PrinciRecent
Loan Number Balance Balance Appraisal
No REO Propert
Amount of Final RecoverAmount of
Loan Number Proceeds Date Proceeds
No REO Propert
Distribution Delinq 1 Month Delinq 2 Months
Date # Balance # Balance
07/15/98 0 0.00 0 0.00
0.000% 0.000% 0.000% 0.000%
Distribution Delinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
07/15/98 0 0.00 0 0.00
0.000% 0.000% 0.000% 0.000%
Distribution REO Modifications
Date # Balance # Balance
07/15/98 0 0.00 0 0.00
0.000% 0.000% 0.000% 0.000%
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon Remit
07/15/98 0 0.00 7.7879% 7.7097%
0.000% 0.000%
Delinquent Loan Detail
Paid 0Outstanding
Disclosure Doc Thru Current P&I P&I
Control # Date Advance Advances**
Out. Property 0Special
Disclosure Doc Protection Advance Servicer
Control # Advances Description (1)Transfer Date
Disclosure Doc Foreclosure Bankruptcy REO
Control # Date Date Date
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
** Outstanding P&I Advances include the current period P&I Advance
Distribution of Principal Balances
Current Scheduled Number Scheduled Based on
Balances of Loans Balance Balance
$ to $ 1,000, 45 28,678,506 1.58%
$ 1,000 to $ 2,000, 83 127,835,989 7.06%
$ 2,000 to $ 3,000, 56 139,305,502 7.70%
$ 3,000 to $ 4,000, 57 201,325,811 11.12%
$ 4,000 to $ 5,000, 30 135,786,436 7.50%
$ 5,000 to $ 6,000, 26 143,052,861 7.90%
$ 6,000 to $ 7,000, 7 46,468,433 2.57%
$ 7,000 to $ 8,000, 16 121,424,598 6.71%
$ 8,000 to 9,000, 10 84,751,129 4.68%
$ 9,000 to $ 10,000,0 8 76,295,186 4.22%
$ 10,000, to $ 12,000,0 6 66,616,762 3.68%
$ 12,000, to $ 14,000,0 7 91,410,233 5.05%
$ 14,000, to $ 17,000,0 5 79,413,000 4.39%
$ 17,000, to $ 40,000,0 13 291,332,711 16.10%
$ 40,000, to $ 55,000,0 1 51,923,665 2.87%
$ 55,000, to $ 65,000,0 2 124,412,610 6.87%
Total 372 1,810,033,432 100.00%
Average Scheduled Balance is 4,865,681
Maximum Scheduled Balance is 62,912,610
Minimum Scheduled Balance is 148,240
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Retail 99 434,556,948 24.01%
Multifamily 72 417,589,949 23.07%
Lodging 43 258,531,518 14.28%
Office 42 238,132,672 13.16%
Health Care 39 171,510,751 9.48%
Industrial 27 96,484,668 5.33%
Self Storage 24 96,213,525 5.32%
Other 15 59,054,176 3.26%
Mobile Home 11 37,959,223 2.10%
Total 372 1,810,033,432 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled Based on
Interest Rate of Loans Balance Balance
7.00%or less 5 85,202,883 4.71%
7.00%to 7.25% 39 279,486,949 15.44%
7.25%to 7.50% 52 383,695,334 21.20%
7.50%to 7.75% 63 278,872,003 15.41%
7.75%to 8.00% 60 227,919,547 12.59%
8.00%to 8.25% 35 178,626,734 9.87%
8.25%to 8.50% 40 160,738,004 8.88%
8.50%to 8.75% 22 69,240,528 3.83%
8.75%to 9.00% 19 58,310,838 3.22%
9.00%to 9.25% 23 52,024,298 2.87%
9.25%to 9.50% 10 19,090,057 1.05%
9.50%to 9.75% 3 16,485,484 0.91%
9.75%to 10.00% 1 340,772 0.02%
0.00%to 0.00% 0 0 0.00%
0& Above 0 0 0.00%
Total 0 0 372 1,810,033,432 100.00%
W/Avg Mortgage Interest Rate is 7.7879%
Minimum Mortgage Interest Rate is 6.7600%
Maximum Mortgage Interest Rate is 10.0000%
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
California 55 298,755,519 16.51%
Various 19 208,070,124 11.50%
New York 40 178,622,140 9.87%
Florida 28 134,766,271 7.45%
Massachusetts 14 131,246,974 7.25%
Texas 30 92,184,687 5.09%
Georgia 18 81,686,099 4.51%
Colorado 13 72,832,963 4.02%
Tennessee 9 61,768,508 3.41%
Virginia 11 48,572,102 2.68%
Maryland 10 44,534,613 2.46%
Alabama 4 34,331,569 1.90%
Washington 8 33,594,796 1.86%
Nevada 3 31,585,459 1.75%
Pennsylvania 9 30,292,429 1.67%
Puerto Rico 1 27,866,293 1.54%
Illinois 7 26,621,554 1.47%
Louisiana 4 25,868,894 1.43%
Arizona 9 25,366,942 1.40%
New Hampshire 8 23,359,130 1.29%
Missouri 5 20,378,588 1.13%
Connecticut 6 18,951,745 1.05%
Ohio 6 18,566,907 1.03%
Michigan 6 18,279,039 1.01%
Wisconsin 5 16,615,374 0.92%
Oregon 7 15,347,224 0.85%
New Jersey 5 11,591,025 0.64%
North Carolina 4 10,365,359 0.57%
Vermont 2 10,253,069 0.57%
Kentucky 2 9,988,835 0.55%
Other 24 47,769,200 2.64%
Total 372 1,810,033,432 100.00%
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 150 896,389,703 49.52%
Amortizing Balloon 214 761,893,728 42.09%
Interest Only / Amortizing / 8 151,750,000 8.38%
Total 372 1,810,033,432 100.00%
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or le 0 0 0.00%
61 to 120 month 11 26,680,757 1.47%
121 to 180 mont 20 61,406,962 3.39%
181 to 240 mont 4 39,152,113 2.16%
241 to 360 mont 0 0 0.00%
Total 35 127,239,832 7.03%
Weighted Average Months to Ma 231
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
12 months or le 0 0 0.00%
13 to 24 months 6 20,193,462 1.12%
25 to 36 months 0 0 0.00%
37 to 48 months 0 0 0.00%
49 to 60 months 5 24,487,251 1.35%
61 to 120 month 176 695,321,828 38.41%
121 to 180 mont 30 130,519,567 7.21%
181 to 240 mont 120 812,271,492 44.88%
Total 337 1,682,793,599 92.97%
Weighted Average Months to Ma 217
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
1or less 1 8,841,643 0.49%
1.0001to 1.1 3 15,892,462 0.88%
1.1001to 1.2 20 76,531,350 4.23%
1.2001to 1.3 111 651,576,228 36.00%
1.3001to 1.4 93 489,083,245 27.02%
1.4001to 1.5 57 276,107,708 15.25%
1.5001to 1.6 26 92,777,393 5.13%
1.6001to 1.7 14 48,263,651 2.67%
1.7001to 1.8 12 59,456,572 3.28%
1.8001to 1.9 10 28,817,995 1.59%
1.9001to 2 11 27,507,834 1.52%
2.0001to 2.4 7 14,872,699 0.82%
2.4001to 2.8 1 7,466,701 0.41%
2.8001to 3 2 4,660,061 0.26%
3.0001& above 4 8,177,889 0.45%
Unknown 0 0 0.00%
Total 372 1,810,033,432 100.00%
Weighted Average Debt Service Coverage Rat 1.395
(1) Debt Service Coverage Ratios are calculated as described in
(2) the prospectus,
values are updated periodically as new NOI figures became
available from
borrowers on an asset level.
Neither the Trustee, Servicer, Special Servicer or
Underwriter makes
any representation as to the accuracy of the data provided
by the borrower
for this calculation.
Loan Level Detail
Property
Disclosure Type Maturity
Control # Group Code Date DSCR
1DMAR98C1 Multifamily 02/01/08 1.329
2DMAR98C1 Multifamily 12/01/27 1.296
3DMAR98C1 Self Storage 01/01/28 1.484
4DMAR98C1 Office 12/01/07 1.378
5DMAR98C1 Retail 02/01/08 1.235
6DMAR98C1 Retail 01/01/28 1.311
7DMAR98C1 Office 10/01/27 1.300
8DMAR98C1 Multifamily 01/01/08 1.234
9DMAR98C1 Lodging 12/01/22 1.775
10DMAR98C1 Lodging 11/01/17 1.355
11DMAR98C1 Retail 01/01/18 1.299
12DMAR98C1 Lodging 10/01/22 1.590
13DMAR98C1 Office 01/01/23 1.255
14DMAR98C1 Lodging 03/01/23 1.316
15DMAR98C1 Multifamily 10/01/07 1.206
16DMAR98C1 Office 02/01/28 1.305
17DMAR98C1 Industrial 03/01/25 1.280
18DMAR98C1 Office 01/01/28 1.292
19DMAR98C1 Multifamily 02/01/08 1.316
20DMAR98C1 Office 09/01/27 1.437
21DMAR98C1 Other 08/01/12 1.581
22DMAR98C1 Lodging 12/01/07 1.245
23DMAR98C1 Industrial 10/01/02 1.452
24DMAR98C1 Retail 11/01/12 1.239
25DMAR98C1 Retail 11/01/12 1.154
26DMAR98C1 Lodging 02/01/23 1.471
27DMAR98C1 Health Care 01/01/23 1.263
28DMAR98C1 Retail 10/01/27 1.240
29DMAR98C1 Health Care 10/01/22 1.605
30DMAR98C1 Multifamily 01/01/28 1.297367
31DMAR98C1 Retail 11/01/07 1.276121
32DMAR98C1 Multifamily 01/01/08 1.46184
33DMAR98C1 Lodging 12/01/12 1.414258
34DMAR98C1 Lodging 03/01/23 1.316
35DMAR98C1 Retail 02/01/23 1.373153
36DMAR98C1 Industrial 11/01/07 1.436596
37DMAR98C1 Health Care 12/01/27 1.21
38DMAR98C1 Retail 01/01/28 1.340435
39DMAR98C1 Lodging 03/01/23 1.316
40DMAR98C1 Multifamily 11/01/07 1.37854
41DMAR98C1 Retail 11/01/12 1.256548
42DMAR98C1 Retail 11/01/13 1.061669
43DMAR98C1 Multifamily 07/31/07 0.995854
44DMAR98C1 Lodging 03/01/23 1.316
45DMAR98C1 Office 03/01/28 1.29855
46DMAR98C1 Health Care 12/01/27 1.21
47DMAR98C1 Retail 01/01/18 1.235787
48DMAR98C1 Office 11/01/27 1.406184
49DMAR98C1 Health Care 12/01/27 1.21
50DMAR98C1 Other 06/15/24 1.395871
51DMAR98C1 Multifamily 01/01/28 1.253587
52DMAR98C1 Multifamily 11/01/07 1.261872
53DMAR98C1 Health Care 12/01/27 1.21
55DMAR98C1 Retail 12/01/07 1.417858
56DMAR98C1 Office 10/01/07 1.417552
57DMAR98C1 Retail 01/01/08 1.529
58DMAR98C1 Multifamily 11/01/07 1.286438
59DMAR98C1 Industrial 12/01/07 1.343781
60DMAR98C1 Other 01/01/08 1.716914
61DMAR98C1 Multifamily 01/01/28 1.430332
62DMAR98C1 Health Care 12/01/07 1.21
63DMAR98C1 Retail 09/01/27 1.436721
64DMAR98C1 Lodging 03/01/23 1.316
65DMAR98C1 Health Care 12/01/12 2.752782
66DMAR98C1 Mobile Home 01/01/08 1.175224
67DMAR98C1 Mobile Home 01/01/08 1.219872
68DMAR98C1 Multifamily 11/01/27 1.505183
69DMAR98C1 Retail 01/01/28 1.350547
72DMAR98C1 Lodging 01/01/08 1.831889
73DMAR98C1 Multifamily 11/01/12 1.241969
74DMAR98C1 Mobile Home 01/01/08 1.206398
75DMAR98C1 Multifamily 01/01/08 1.360919
76DMAR98C1 Lodging 01/01/23 1.274963
77DMAR98C1 Retail 03/01/28 1.382861
78DMAR98C1 Multifamily 09/01/12 1.353727
79DMAR98C1 Retail 01/01/23 1.255922
80DMAR98C1 Multifamily 11/01/27 1.419829
81DMAR98C1 Retail 10/01/17 1.424882
82DMAR98C1 Health Care 10/01/07 1.385386
83DMAR98C1 Retail 10/01/27 1.349464
84DMAR98C1 Multifamily 02/01/28 1.187265
85DMAR98C1 Office 01/01/08 1.260335
87DMAR98C1 Retail 11/01/12 1.110436
88DMAR98C1 Office 01/01/28 1.427846
89DMAR98C1 Health Care 01/01/23 1.256604
90DMAR98C1 Industrial 01/01/08 1.409785
91DMAR98C1 Retail 01/01/08 1.235459
92DMAR98C1 Office 11/01/07 1.287779
93DMAR98C1 Lodging 11/01/07 1.626261
95DMAR98C1 Multifamily 01/01/08 1.57719
96DMAR98C1 Retail 11/01/07 1.278376
97DMAR98C1 Retail 11/01/12 1.216479
98DMAR98C1 Retail 01/01/08 1.366409
99DMAR98C1 Multifamily 12/01/07 1.372529
100DMAR98C1 Self Storage 01/01/08 1.495814
101DMAR98C1 Lodging 01/01/23 1.449489
102DMAR98C1 Office 01/01/28 1.267134
103DMAR98C1 Retail 11/01/22 1.226215
104DMAR98C1 Lodging 10/01/07 2.295374
105DMAR98C1 Lodging 01/01/08 1.635053
106DMAR98C1 Multifamily 02/01/28 1.329302
107DMAR98C1 Office 01/01/08 1.303138
108DMAR98C1 Retail 12/01/07 1.431771
109DMAR98C1 Multifamily 10/01/17 1.702733
110DMAR98C1 Multifamily 12/01/12 1.147403
111DMAR98C1 Lodging 01/01/08 1.849891
112DMAR98C1 Health Care 09/01/07 1.774584
113DMAR98C1 Other 12/01/24 1.297949
114DMAR98C1 Health Care 02/20/00 1.176
115DMAR98C1 Retail 12/01/22 1.204752
116DMAR98C1 Retail 11/01/12 1.171906
117DMAR98C1 Health Care 01/01/23 1.975
118DMAR98C1 Lodging 01/01/08 1.677312
119DMAR98C1 Lodging 01/01/08 1.781931
120DMAR98C1 Office 02/01/28 1.435172
121DMAR98C1 Lodging 12/01/16 1.539879
122DMAR98C1 Retail 01/01/22 1.314478
123DMAR98C1 Mobile Home 01/01/08 1.245163
124DMAR98C1 Industrial 12/01/27 1.253598
125DMAR98C1 Multifamily 01/01/28 1.221895
126DMAR98C1 Health Care 12/01/27 1.21
127DMAR98C1 Retail 11/01/07 1.295217
128DMAR98C1 Retail 02/01/23 1.270591
129DMAR98C1 Office 01/01/28 1.485088
130DMAR98C1 Retail 03/01/28 1.319572
131DMAR98C1 Retail 01/01/13 1.318029
132DMAR98C1 Health Care 01/01/23 1.975
133DMAR98C1 Retail 11/01/17 1.045271
134DMAR98C1 Retail 03/01/28 1.319674
135DMAR98C1 Multifamily 01/01/28 1.422007
136DMAR98C1 Health Care 12/01/02 1.21
137DMAR98C1 Multifamily 01/01/28 1.261728
138DMAR98C1 Other 01/01/28 1.469986
139DMAR98C1 Multifamily 01/01/08 1.748756
140DMAR98C1 Lodging 01/01/08 1.975083
141DMAR98C1 Retail 11/01/07 1.325
142DMAR98C1 Retail 11/01/07 1.325
143DMAR98C1 Lodging 01/01/08 1.29454
144DMAR98C1 Office 02/01/28 1.276098
145DMAR98C1 Office 01/01/28 1.323194
146DMAR98C1 Multifamily 11/01/12 1.37654
147DMAR98C1 Health Care 08/20/07 1.91
148DMAR98C1 Multifamily 05/01/12 1.279887
150DMAR98C1 Multifamily 01/01/28 1.354112
151DMAR98C1 Retail 10/01/27 1.248603
152DMAR98C1 Lodging 03/01/23 1.641674
153DMAR98C1 Office 01/01/08 1.321774
154DMAR98C1 Multifamily 01/01/28 1.385677
155DMAR98C1 Health Care 02/20/00 1.176
156DMAR98C1 Office 12/01/27 1.274628
157DMAR98C1 Retail 01/01/08 1.529
158DMAR98C1 Retail 02/01/23 1.338477
159DMAR98C1 Retail 01/01/16 1.306569
160DMAR98C1 Other 01/01/23 1.324826
161DMAR98C1 Health Care 02/20/00 1.176
162DMAR98C1 Mobile Home 01/01/08 1.393145
163DMAR98C1 Industrial 02/01/18 1.257053
164DMAR98C1 Multifamily 12/01/27 1.302
165DMAR98C1 Industrial 12/01/07 1.410951
166DMAR98C1 Health Care 08/20/07 1.91
167DMAR98C1 Multifamily 07/01/09 1.192592
168DMAR98C1 Retail 03/01/23 1.417263
169DMAR98C1 Multifamily 02/01/28 1.325862
170DMAR98C1 Retail 12/01/07 1.236357
171DMAR98C1 Health Care 10/01/22 2.920935
172DMAR98C1 Health Care 10/01/17 1.508626
173DMAR98C1 Health Care 10/01/17 1.692121
174DMAR98C1 Self Storage 01/01/08 1.819687
175DMAR98C1 Health Care 02/20/00 1.176
176DMAR98C1 Lodging 01/01/08 1.484065
177DMAR98C1 Health Care 12/01/02 1.21
179DMAR98C1 Retail 03/01/08 1.517941
180DMAR98C1 Retail 01/01/13 1.604467
181DMAR98C1 Retail 12/01/07 1.301162
182DMAR98C1 Retail 01/01/08 1.313333
183DMAR98C1 Industrial 03/01/23 1.245805
184DMAR98C1 Retail 01/01/28 1.261087
185DMAR98C1 Lodging 01/01/08 2.101882
186DMAR98C1 Lodging 01/01/08 1.745777
187DMAR98C1 Mobile Home 02/01/28 1.428808
188DMAR98C1 Retail 10/01/18 1.261071
189DMAR98C1 Health Care 11/01/07 3.062962
190DMAR98C1 Self Storage 11/01/07 1.816283
191DMAR98C1 Retail 02/01/08 1.493635
192DMAR98C1 Office 01/01/28 1.245076
193DMAR98C1 Lodging 01/01/08 1.623117
194DMAR98C1 Multifamily 01/01/28 1.251029
195DMAR98C1 Retail 03/01/28 1.332522
196DMAR98C1 Retail 03/01/28 1.409292
197DMAR98C1 Industrial 02/01/28 1.276625
198DMAR98C1 Multifamily 01/01/28 1.226059
199DMAR98C1 Lodging 11/01/22 1.474668
200DMAR98C1 Retail 11/01/07 1.367737
201DMAR98C1 Industrial 03/01/28 1.276259
202DMAR98C1 Retail 02/01/17 1.388081
203DMAR98C1 Multifamily 11/01/04 1.524409
204DMAR98C1 Multifamily 11/01/07 1.249508
205DMAR98C1 Health Care 02/20/00 1.176
206DMAR98C1 Multifamily 03/01/28 1.274952
207DMAR98C1 Office 12/01/27 1.353146
208DMAR98C1 Health Care 01/01/08 1.879991
209DMAR98C1 Office 06/01/12 1.054876
211DMAR98C1 Retail 01/01/08 1.529
212DMAR98C1 Multifamily 11/01/02 1.236261
213DMAR98C1 Retail 10/01/07 1.320511
214DMAR98C1 Other 01/01/23 1.342705
215DMAR98C1 Self Storage 01/01/13 1.262342
216DMAR98C1 Office 01/01/23 1.25037
217DMAR98C1 Retail 11/01/07 1.284982
218DMAR98C1 Other 12/01/22 1.263952
219DMAR98C1 Multifamily 12/01/07 1.217891
220DMAR98C1 Retail 01/01/28 1.241679
221DMAR98C1 Health Care 10/03/07 1.353495
222DMAR98C1 Health Care 11/01/07 1.82046
223DMAR98C1 Lodging 01/01/08 1.576077
224DMAR98C1 Retail 11/01/12 1.194
225DMAR98C1 Self Storage 12/01/07 1.254674
226DMAR98C1 Industrial 01/01/18 1.445783
227DMAR98C1 Retail 10/01/07 1.349564
228DMAR98C1 Retail 03/01/28 1.412016
229DMAR98C1 Multifamily 10/01/27 1.368984
230DMAR98C1 Multifamily 01/01/23 1.328245
231DMAR98C1 Lodging 01/01/18 1.75822
232DMAR98C1 Retail 11/01/07 1.382708
233DMAR98C1 Self Storage 12/01/12 1.436984
234DMAR98C1 Self Storage 12/01/07 1.324131
235DMAR98C1 Office 03/01/28 1.266957
236DMAR98C1 Self Storage 01/01/08 1.794866
237DMAR98C1 Retail 11/01/12 1.203835
238DMAR98C1 Multifamily 11/01/07 1.243419
239DMAR98C1 Industrial 01/01/13 1.2854
240DMAR98C1 Industrial 10/01/07 1.280474
241DMAR98C1 Office 02/01/28 1.297967
242DMAR98C1 Office 08/01/07 1.247205
243DMAR98C1 Industrial 06/01/07 1.347235
245DMAR98C1 Mobile Home 11/01/07 1.684604
246DMAR98C1 Retail 11/01/12 1.194
247DMAR98C1 Retail 01/01/23 1.292
248DMAR98C1 Multifamily 01/01/08 1.270514
249DMAR98C1 Lodging 01/01/08 2.21514
250DMAR98C1 Other 12/01/04 1.399712
251DMAR98C1 Multifamily 12/01/07 1.339923
252DMAR98C1 Retail 03/01/08 1.30014
253DMAR98C1 Office 02/01/28 1.54545
254DMAR98C1 Health Care 08/20/07 1.91
255DMAR98C1 Health Care 01/01/18 6.266717
256DMAR98C1 Retail 01/01/08 1.27703
257DMAR98C1 Multifamily 11/01/27 1.414366
258DMAR98C1 Self Storage 12/01/07 1.404534
259DMAR98C1 Industrial 11/01/07 1.230639
260DMAR98C1 Health Care 11/01/07 3.718056
261DMAR98C1 Lodging 09/01/07 1.333728
262DMAR98C1 Self Storage 01/01/13 1.14389
263DMAR98C1 Industrial 11/01/07 1.261923
264DMAR98C1 Retail 10/01/07 1.595494
265DMAR98C1 Self Storage 01/01/08 1.882142
266DMAR98C1 Self Storage 11/01/07 1.297681
267DMAR98C1 Retail 01/01/18 1.161184
268DMAR98C1 Health Care 02/20/00 1.176
269DMAR98C1 Self Storage 10/01/07 1.352266
270DMAR98C1 Multifamily 10/01/07 1.411582
271DMAR98C1 Multifamily 01/01/28 1.321257
272DMAR98C1 Lodging 01/01/08 1.612131
273DMAR98C1 Retail 11/01/12 1.250355
274DMAR98C1 Retail 11/01/07 1.381807
275DMAR98C1 Office 03/01/28 1.344082
276DMAR98C1 Lodging 11/01/07 1.536207
277DMAR98C1 Other 02/01/23 1.327915
278DMAR98C1 Office 11/01/07 1.234825
279DMAR98C1 Retail 01/01/28 1.286577
280DMAR98C1 Self Storage 01/01/08 2.191412
281DMAR98C1 Self Storage 01/01/18 1.261474
282DMAR98C1 Office 01/01/13 1.205158
283DMAR98C1 Other 12/01/12 1.989012
284DMAR98C1 Lodging 02/01/08 1.557893
285DMAR98C1 Other 12/01/07 1.267022
286DMAR98C1 Multifamily 12/01/27 1.302
287DMAR98C1 Multifamily 01/01/28 1.544539
288DMAR98C1 Office 12/01/07 1.290367
289DMAR98C1 Retail 12/01/07 1.424369
290DMAR98C1 Health Care 12/01/07 1.146899
291DMAR98C1 Office 01/01/08 1.345689
292DMAR98C1 Retail 02/01/08 1.285439
293DMAR98C1 Lodging 02/01/08 1.44457
294DMAR98C1 Retail 09/01/22 1.343606
295DMAR98C1 Multifamily 01/01/23 1.270697
296DMAR98C1 Lodging 02/01/18 1.863249
297DMAR98C1 Self Storage 01/01/13 1.994362
298DMAR98C1 Self Storage 01/01/08 1.656268
299DMAR98C1 Multifamily 11/01/07 1.416093
300DMAR98C1 Other 10/01/07 1.880034
301DMAR98C1 Retail 11/01/09 1.238242
302DMAR98C1 Lodging 02/01/08 1.478698
303DMAR98C1 Retail 01/01/23 1.323343
304DMAR98C1 Multifamily 01/01/18 1.247172
305DMAR98C1 Retail 01/01/08 1.561912
306DMAR98C1 Industrial 10/01/07 1.751112
307DMAR98C1 Industrial 10/01/12 1.285099
308DMAR98C1 Industrial 10/01/07 1.289996
309DMAR98C1 Lodging 02/01/08 1.306244
310DMAR98C1 Health Care 11/01/07 1.766758
311DMAR98C1 Retail 11/01/12 1.302356
312DMAR98C1 Self Storage 01/01/08 2.165703
313DMAR98C1 Lodging 01/01/18 1.40952
314DMAR98C1 Retail 01/01/18 1.415257
315DMAR98C1 Multifamily 01/01/08 1.420675
316DMAR98C1 Multifamily 11/01/07 1.480018
317DMAR98C1 Retail 02/01/13 1.267891
318DMAR98C1 Retail 10/01/12 1.537584
319DMAR98C1 Office 12/01/07 1.320123
320DMAR98C1 Retail 12/01/07 1.300956
321DMAR98C1 Other 01/01/13 1.248684
322DMAR98C1 Multifamily 11/01/12 1.366929
323DMAR98C1 Multifamily 03/01/08 2.93695
324DMAR98C1 Office 03/01/08 1.335827
325DMAR98C1 Health Care 12/01/07 1.476988
326DMAR98C1 Other 12/01/07 1.336974
327DMAR98C1 Self Storage 10/01/07 1.917396
328DMAR98C1 Retail 04/01/20 1.616338
329DMAR98C1 Multifamily 11/01/02 1.270439
330DMAR98C1 Health Care 12/01/07 4.096721
331DMAR98C1 Industrial 01/01/18 1.387483
332DMAR98C1 Industrial 11/01/07 1.544696
333DMAR98C1 Industrial 10/01/07 1.315471
334DMAR98C1 Lodging 02/01/08 1.406145
335DMAR98C1 Office 01/01/08 1.570337
336DMAR98C1 Retail 12/01/07 1.390369
337DMAR98C1 Retail 01/01/15 1.27884
338DMAR98C1 Retail 04/01/20 1.262337
339DMAR98C1 Industrial 11/01/07 1.390776
340DMAR98C1 Retail 12/20/12 1.157306
341DMAR98C1 Mobile Home 02/01/08 1.477139
342DMAR98C1 Retail 10/01/07 1.409
343DMAR98C1 Mobile Home 10/01/07 1.340074
344DMAR98C1 Multifamily 11/01/07 2.048449
345DMAR98C1 Self Storage 01/01/08 1.323497
346DMAR98C1 Self Storage 11/01/07 1.338424
347DMAR98C1 Multifamily 01/01/08 1.355038
348DMAR98C1 Industrial 10/01/07 1.402015
349DMAR98C1 Retail 01/01/08 1.529
350DMAR98C1 Retail 10/01/07 1.409
351DMAR98C1 Retail 12/01/07 1.796866
352DMAR98C1 Multifamily 01/01/13 1.932583
353DMAR98C1 Lodging 02/01/08 1.462727
354DMAR98C1 Retail 11/01/07 1.430175
355DMAR98C1 Self Storage 12/01/07 1.4878
356DMAR98C1 Mobile Home 10/01/04 1.341857
357DMAR98C1 Multifamily 10/01/07 1.602639
358DMAR98C1 Multifamily 09/01/07 1.616878
359DMAR98C1 Retail 10/01/17 1.306492
360DMAR98C1 Mobile Home 12/01/07 2.393248
361DMAR98C1 Multifamily 10/01/07 1.352162
362DMAR98C1 Retail 12/01/07 1.404
363DMAR98C1 Multifamily 10/01/07 1.276872
364DMAR98C1 Multifamily 01/01/13 1.584948
365DMAR98C1 Office 11/01/07 1.155953
366DMAR98C1 Office 01/01/08 1.800759
367DMAR98C1 Office 12/01/07 1.404
368DMAR98C1 Retail 11/01/17 1.443999
369DMAR98C1 Multifamily 09/01/17 1.528846
370DMAR98C1 Industrial 10/01/07 1.279122
371DMAR98C1 Industrial 10/01/17 1.446066
372DMAR98C1 Multifamily 10/01/07 1.219786
373DMAR98C1 Self Storage 12/01/07 1.349545
374DMAR98C1 Multifamily 12/01/12 1.919793
375DMAR98C1 Health Care 12/01/17 1.541065
376DMAR98C1 Office 02/01/08 1.378862
377DMAR98C1 Retail 09/01/12 1.226556
378DMAR98C1 Multifamily 01/01/08 1.5922
379DMAR98C1 Office 11/01/17 1.317727
47A DMAR98C1 Retail 01/01/18 1.235787
70DMAR98C1 Office 10/01/07 1.335498
* NOI and DSCR, if available and reportable under the terms
* of the trust agreement,
are based on information obtained from the related borrower, and
no other party to the
agreement shall be held liable for the accuracy or methodology used
to determine such figures.
(1) Legend:
A. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
Operating Ending
Disclosure Statement Principal Note
Control # Date State Balance Rate
1 35745.000MA 62,912,610 6.760%
2 35587.000 61,500,000 7.461%
3 35774.000 51,923,665 7.472%
4 35735.000CA 30,333,701 7.350%
5 35639.000NY 29,889,859 7.625%
6 35710.000PR 27,866,293 7.225%
7 36039.000NY 23,349,613 7.843%
8 35733.000GA 23,000,000 7.150%
9 35713.000NV 22,324,167 7.750%
10 35621.000AL 22,242,929 8.540%
11 35702.000CA 19,904,213 7.210%
12 35573.000VA 19,334,347 8.875%
13 35760.000MA 19,106,589 7.130%
14 35727.000CA 18,470,000 8.040%
15 35643.000CA 18,376,270 7.660%
16 35735.000NY 17,134,728 7.450%
17 35801.000MA 16,880,247 7.140%
18 35702.000NY 16,425,370 7.500%
19 35724.000 16,284,599 7.080%
20 35585.000TX 15,392,822 8.000%
21 35544.000 14,429,962 9.750%
22 35704.000CA 13,895,636 8.130%
23 35582.000FL 13,388,318 9.000%
24 35704.000CO 13,295,924 7.470%
25 35704.000CO 13,196,552 7.470%
26 35709.000TX 12,750,000 7.870%
27 35773.000FL 12,656,400 7.150%
28 35612.000TN 12,227,404 8.310%
29 35670.000CA 11,888,577 8.310%
30 35735 11,578,947 7.180%
31 35854CA 11,386,803 7.600%
32 35752CA 10,946,025 6.890%
33 35704CA 10,776,411 8.220%
34 35724FL 10,040,000 8.040%
35 35702CA 9,955,545 7.060%
36 35664MD 9,912,181 8.000%
37 35704LA 9,873,560 8.260%
38 35735WA 9,654,359 7.300%
39 35721FL 9,520,000 8.040%
40 35586FL 9,215,396 7.370%
41 35704CO 9,102,441 7.470%
42 35607TN 9,061,705 8.350%
43 35582GA 8,841,643 8.310%
44 35726WA 8,830,000 8.040%
45 35695CA 8,771,121 7.040%
46 35704TN 8,758,803 8.260%
47 35702CA 5,974,074 7.730%
48 35640MD 8,453,875 8.063%
49 35704TN 8,360,676 8.260%
50 35461FL 8,302,406 9.300%
51 35674PA 8,160,881 7.230%
52 35676FL 8,149,924 7.625%
53 35704LA 8,121,799 8.260%
55 35727MA 7,960,576 7.860%
56 35642NY 7,930,520 8.375%
57 35764 7,926,083 7.800%
58 35591OH 7,760,318 7.960%
59 35691MD 7,742,921 8.250%
60 35724NV 7,724,437 8.750%
61 35773KY 7,711,775 7.060%
62 35704TN 7,703,301 8.260%
63 35612MD 7,696,411 8.000%
64 35723GA 7,640,000 8.040%
65 35634AZ 7,466,701 8.541%
66 35735FL 7,389,205 7.680%
67 35735FL 7,269,703 7.680%
68 35692VA 7,206,091 7.670%
69 35685CT 7,165,584 7.220%
72 35755CA 6,953,301 7.560%
73 35633NY 6,939,681 8.125%
74 35735FL 6,911,197 7.680%
75 35712CA 6,668,865 7.150%
76 35632AL 6,456,736 8.000%
77 35704WV 6,381,609 7.710%
78 35795GA 6,157,043 7.990%
79 35885FL 5,957,449 7.570%
80 35692VA 5,963,661 7.670%
81 35624CA 5,911,377 8.120%
82 35541CA 5,909,757 8.350%
83 35655CO 5,913,463 8.050%
84 35740NY 5,830,217 7.410%
85 35711 5,687,367 8.160%
87 35704CO 5,574,748 7.470%
88 35613NY 5,477,258 7.950%
89 35773OR 5,459,623 7.150%
90 35725TX 5,462,906 7.495%
91 35691MI 5,461,053 7.580%
92 35648PA 5,469,839 8.010%
93 35640MO 5,456,224 8.490%
95 35713CA 5,373,059 6.810%
96 35711TX 5,369,927 7.560%
97 35704CO 5,336,256 7.470%
98 35754VT 5,276,889 7.450%
99 35634MI 5,255,336 7.330%
100 35664 5,208,777 7.750%
101 35735 5,169,478 8.550%
102 35735NY 5,176,176 7.435%
103 35636 5,155,223 8.000%
104 35647MO 5,154,628 8.190%
105 35796CA 5,068,094 7.940%
106 35772NY 4,980,261 7.250%
107 35735VT 4,976,180 7.500%
108 35641AZ 4,972,996 7.500%
109 35604NY 4,922,778 8.125%
110 35633LA 4,888,477 7.090%
111 35742IL 4,846,151 7.360%
112 35582CT 4,858,207 9.125%
113 35704WA 4,803,940 7.850%
114 35370NH 4,767,627 9.140%
115 35721GA 4,761,420 7.640%
116 35704CO 4,630,718 7.470%
117 35718TN 4,595,754 7.690%
118 35600OK 4,569,942 8.125%
119 35733WI 4,549,448 7.360%
120 35745CA 4,531,280 7.040%
121 35317NC 4,464,051 9.250%
122 35744IA 4,463,354 7.200%
123 35735FL 4,381,739 7.680%
124 35690CA 4,366,443 7.431%
125 35702CA 4,319,017 7.162%
126 35704MO 4,299,776 8.260%
127 35652CA 4,291,824 7.875%
128 35746IL 4,273,188 7.375%
129 35779IL 4,279,965 7.625%
130 35754TX 4,261,959 7.410%
131 35734NC 4,231,743 7.520%
132 35719TN 4,170,737 7.690%
133 35675VA 4,127,185 7.780%
134 35755TX 4,111,779 7.160%
135 35657CA 4,088,497 7.520%
136 35704NM 3,986,756 8.260%
137 35691TX 3,981,382 7.355%
138 35741WA 3,979,645 6.900%
139 35740OH 3,970,812 7.020%
140 35746WI 3,956,041 7.360%
141 35570CA 3,965,556 8.000%
142 35570CA 3,965,556 8.000%
143 35650 3,951,750 8.875%
144 35774 3,884,494 7.214%
145 35724NJ 3,882,378 7.505%
146 35633NY 3,866,394 8.125%
147 35482TX 3,865,060 9.110%
148 35671FL 3,823,422 7.540%
150 35724MA 3,816,159 7.080%
151 35629FL 3,808,516 8.500%
152 35755NY 3,781,600 7.180%
153 35712MA 3,782,330 7.360%
154 35734GA 3,781,897 7.500%
155 35370NH 3,743,178 9.140%
156 35598CO 3,733,288 8.360%
157 35730 3,681,247 7.800%
158 35775OR 3,670,021 7.900%
159 35737AL 3,649,763 7.530%
160 35738TN 3,628,236 7.340%
161 35370NH 3,585,571 9.140%
162 35727FL 3,583,998 7.360%
163 35744CA 3,566,804 7.430%
164 35657CA 3,581,019 7.520%
165 35675MD 3,567,316 7.500%
166 35482TX 3,567,748 9.110%
167 35558GA 3,555,559 8.370%
168 35793CO 3,483,711 7.430%
169 35730PA 3,485,643 7.055%
170 35611TX 3,474,565 8.295%
171 35636CA 3,465,835 7.990%
172 35660GA 3,399,107 8.506%
173 35661GA 3,399,107 8.506%
174 35723MI 3,388,764 7.310%
175 35370NH 3,388,561 9.140%
176 35582VA 3,281,191 9.050%
177 35704TN 3,261,891 8.260%
179 35719CA 3,227,014 7.750%
180 35755NY 3,226,123 7.330%
181 35685IL 3,224,803 7.875%
182 35727NY 3,209,645 7.240%
183 35793MA 3,185,365 7.540%
184 35695CA 3,185,440 7.470%
185 35733WI 3,164,833 7.360%
186 35746WI 3,164,833 7.360%
187 35699FL 3,128,434 7.600%
188 35662TX 3,108,883 7.800%
189 35643MO 3,073,104 8.080%
190 35664VA 3,058,700 8.350%
191 35657CA 3,067,530 7.625%
192 35735AZ 3,052,129 7.340%
193 35713GA 3,031,081 7.990%
194 35649TX 3,026,023 7.700%
195 35803PA 2,991,529 7.130%
196 35803PA 2,991,529 7.130%
197 35759NH 2,988,739 7.505%
198 35741LA 2,985,058 7.250%
199 35622AZ 2,979,139 8.890%
200 35643TX 2,974,149 8.125%
201 35689MA 2,940,545 7.160%
202 35409GA 2,927,323 9.375%
203 35683GA 2,885,381 8.000%
204 35643OK 2,882,821 7.790%
205 35370NH 2,876,337 9.140%
206 35741NY 2,791,096 7.200%
207 35641MA 2,785,382 7.570%
208 35643NM 2,781,142 7.920%
209 35438NY 2,703,573 9.500%
211 35732 2,708,410 7.800%
212 35643MA 2,684,613 8.000%
213 35796CA 2,641,876 8.150%
214 35754CA 2,630,999 7.300%
215 35678 2,587,500 7.938%
216 35739CA 2,582,165 7.580%
217 35676PA 2,584,484 7.750%
218 35688NY 2,579,324 7.640%
219 35611CT 2,555,131 7.830%
220 35780FL 2,488,914 7.600%
221 35554WA 2,481,146 9.000%
222 35612OR 2,479,651 8.500%
223 35930FL 2,446,635 9.375%
224 35704MO 2,394,856 7.470%
225 35716MD 2,381,177 7.800%
226 35689MA 2,372,778 7.250%
227 35591PA 2,379,187 8.710%
228 35803NJ 2,355,829 7.130%
229 35663GA 2,335,278 7.950%
230 35754CO 2,303,234 7.250%
231 35669KY 2,277,060 8.500%
232 35579OH 2,281,871 8.200%
233 35577FL 2,254,542 8.500%
234 35741AZ 2,235,032 8.750%
235 35720NJ 2,223,304 7.490%
236 35734CO 2,194,628 7.310%
237 35704CO 2,196,113 7.470%
238 35649NY 2,192,141 7.875%
239 35670 2,189,132 8.470%
240 35604MD 2,180,173 8.500%
241 35775CA 2,166,379 7.230%
242 35530TX 2,160,722 8.750%
243 35496FL 2,153,552 9.000%
245 35578ID 2,131,593 8.036%
246 35704KS 2,116,616 7.470%
247 35702NY 2,086,201 7.850%
248 35712CA 2,084,895 7.280%
249 35758WA 2,086,432 7.750%
250 35499CA 2,085,743 8.625%
251 35600FL 2,063,244 7.625%
252 35709MA 1,990,422 7.250%
253 35738CA 1,991,543 6.900%
254 35499TX 1,988,497 8.710%
255 35712NY 1,981,929 7.930%
256 35580NY 1,986,440 7.875%
257 35691VA 1,987,887 7.670%
258 35700AZ 1,984,396 7.834%
259 35475CA 1,985,792 9.188%
260 35612AL 1,982,141 7.890%
261 35524IN 1,932,008 9.000%
262 35678 1,897,169 7.938%
263 35647NY 1,892,668 7.670%
264 35579OH 1,881,708 8.060%
265 35738CO 1,871,889 7.310%
266 35534TX 1,861,264 9.000%
267 35759GA 1,849,132 7.530%
268 35370NH 1,832,187 9.140%
269 35740CA 1,809,457 8.859%
270 35660IL 1,805,873 7.875%
271 35710OR 1,791,122 7.060%
272 35746WI 1,780,219 7.360%
273 35704Co 1,778,752 7.470%
274 35625CA 1,760,167 8.188%
275 35720NJ 1,744,746 7.490%
276 35585TX 1,738,701 9.250%
277 35779NY 1,740,060 7.600%
278 35571CA 1,735,895 8.412%
279 35743CA 1,722,206 7.520%
280 35642MI 1,688,474 7.875%
281 35705CA 1,682,289 8.125%
282 35696NY 1,669,702 7.875%
283 35610CA 1,630,180 9.625%
284 35697ID 1,635,411 8.125%
285 35633NY 1,637,451 8.000%
286 35647CA 1,619,416 7.520%
287 35725CT 1,592,735 7.480%
288 35541CT 1,589,571 8.875%
289 35626PA 1,587,831 8.000%
290 35586FL 1,568,258 8.150%
291 35636CA 1,549,766 7.860%
292 35703UT 1,542,296 8.430%
293 35698NV 1,536,855 8.500%
294 35570NY 1,536,645 8.750%
295 35558NY 1,519,455 7.550%
296 35779CA 1,486,921 7.890%
297 35719TX 1,490,509 7.880%
298 35696TX 1,483,914 7.875%
299 35627 1,486,827 8.000%
300 35537HA 1,479,319 9.063%
301 35649CA 1,448,083 7.750%
302 35693UT 1,388,127 8.500%
303 35774FL 1,390,578 7.700%
304 35641NJ 1,384,768 7.750%
305 35667OH 1,384,431 7.560%
306 35641RI 1,361,067 7.750%
307 35586OR 1,350,967 9.000%
308 35524TX 1,330,367 8.625%
309 35694IA 1,328,636 8.500%
310 35682TX 1,318,320 8.000%
311 35636CA 1,312,399 8.500%
312 35661MI 1,291,186 7.875%
313 35660OH 1,287,768 9.000%
314 35738TX 1,286,760 8.320%
315 35632NY 1,285,876 7.762%
316 35569TX 1,288,365 7.875%
317 35670CA 1,260,433 7.750%
318 35611NY 1,263,281 8.375%
319 35731AR 1,240,029 8.000%
320 35690NY 1,239,932 7.625%
321 35690CA 1,211,959 7.938%
322 35663TX 1,214,037 7.875%
323 35782MI 1,194,226 7.220%
324 35807CA 1,194,494 7.520%
325 35433NY 1,191,219 8.250%
326 35634CT 1,190,516 7.750%
327 35647WA 1,188,530 8.125%
328 35620GA 1,186,438 8.610%
329 35656FL 1,165,672 8.506%
330 35612AZ 1,140,714 7.610%
331 35738NC 1,059,252 8.250%
332 35604IL 1,060,603 8.000%
333 35580VA 1,057,594 8.250%
334 35694IA 1,021,265 8.500%
335 35586TX 993,687 8.100%
336 35612NY 992,247 7.875%
337 35759GA 985,016 7.530%
338 35620GA 988,699 8.610%
339 35593VA 967,696 9.150%
340 35662FL 957,765 7.660%
341 35711GA 961,975 9.500%
342 35591MD 952,219 9.125%
343 35475NY 941,859 8.820%
344 35642NY 916,403 7.625%
345 35745MD 844,906 8.710%
346 35600OK 843,711 9.125%
347 35703UT 824,992 8.380%
348 35570VA 823,272 9.125%
349 36095 819,493 7.800%
350 35591MD 803,435 9.125%
351 35618AZ 790,816 8.500%
352 35655NY 785,221 7.562%
353 35691KS 763,470 8.500%
354 35593VA 764,479 9.150%
355 35741AZ 745,018 8.875%
356 35651TX 688,776 8.540%
357 35632PA 641,506 9.125%
358 35626TX 619,233 9.000%
359 35542NC 610,313 9.500%
360 35679WA 570,744 8.090%
361 35650TX 569,154 8.875%
362 35703UT 546,383 8.820%
363 35629TX 535,623 9.125%
364 35641NY 491,461 8.500%
365 35684CA 488,617 8.450%
366 35625MA 472,157 8.720%
367 35703UT 471,876 8.820%
368 35669NY 425,341 9.625%
369 35607NY 404,031 9.500%
370 35613MA 357,199 9.375%
371 35583FL 340,772 10.000%
372 35650OR 337,011 8.625%
373 35703UT 298,027 8.820%
374 35650TX 269,555 8.500%
375 35586FL 261,991 8.590%
376 35612OR 258,829 9.030%
377 35597NY 228,362 9.500%
378 35723NH 176,928 8.680%
379 35634FL 148,240 9.375%
47A 35702CA 2,489,198 7.730%
70 35646IL 7,130,970 8.086%
1,810,033,432
* NOI and DSCR, if available and reportable under the terms
* of the trust agreement,
are based on information obtained from the related borrower, and
no other party to the
agreement shall be held liable for the accuracy or methodology used
to determine such figures.
(1) Legend:
A. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
Loan
Disclosure Scheduled Prepayment Status
Control # P&I Prepayment Date Code (1)
1 410,253 0
2 382,376 0
3 363,641 0
4 210,137 0
5 212,338 0 B
6 190,535 0
7 169,870 0 B
8 137,042 0 B
9 169,949 0 B
10 197,597 0
11 135,893 0 B
12 163,696 0
13 129,419 0 B
14 123,749 0
15 132,810 0 B
16 119,677 0
17 118,136 0
18 115,370 0
19 109,757 0
20 113,734 0 B
21 157,315 0 B
22 110,363 0 B
23 113,292 0 B
24 94,265 0 B
25 93,561 0 B
26 83,619 0
27 91,338 0 B
28 93,974 0 B
29 96,068 0
30 78,820 0
31 80,846 0
32 72,372 0
33 85,329 0
34 67,268 0
35 67,609 0 B
36 77,944 0 B
37 75,432 0 B
38 66,500 0 B
39 63,784 0
40 67,942 0
41 64,534 0 B
42 79,673 0
43 67,274 0
44 59,161 0
45 58,783 0
46 66,916 0 B
47 42,902 0 B
48 62,741 0
49 63,874 0 B
50 70,702 0
51 55,827 0 B
52 58,659 0 B
53 62,049 0 B
55 57,922 0
56 63,746 0 B
57 57,302 0 B
58 57,016 0
59 62,124 0 B
60 69,552 0
61 51,874 0
62 61,858 0 B
63 56,867 0
64 51,188 0
65 58,547 0 B
66 52,799 0
67 51,945 0 B
68 52,092 0 B
69 48,970 0
72 52,003 0
73 55,152 0 B
74 49,384 0
75 45,252 0 B
76 50,662 0 B
77 45,674 0
78 45,450 0 B
79 45,038 0 B
80 43,110 0 B
81 50,635 0 B
82 51,501 0 B
83 43,867 0 B
84 50,218 0
85 42,537 0 B
87 39,524 0 B
88 40,166 0 B
89 39,401 0 B
90 40,627 0
91 41,321 0 B
92 40,395 0 B
93 44,250 0 B
95 35,240 0
96 37,980 0
97 37,833 0 B
98 36,877 0
99 38,947 0 B
100 40,000 0
101 42,047 0 B
102 36,128 0
103 40,134 0
104 40,791 0
105 39,160 0
106 34,109 0 B
107 35,330 0 B
108 35,334 0
109 42,581 0
110 45,193 0
111 39,056 0
112 41,541 0 B
113 35,980 0 B
114 41,509 0
115 36,258 0 B
116 32,831 0 B
117 35,109 0 B
118 36,242 0 B
119 36,665 0
120 30,394 0 B
121 42,130 0 B
122 33,164 0 B
123 31,310 0 B
124 30,488 0
125 29,348 0
126 32,850 0 B
127 31,641 0 B
128 31,719 0 B
129 30,759 0 B
130 29,628 0 B
131 29,775 0
132 31,862 0 B
133 31,848 0 B
134 27,888 0 B
135 28,773 0 B
136 32,014 0 B
137 27,573 0 B
138 26,344 0 B
139 28,322 0
140 31,882 0
141 30,873 0 B
142 30,873 0 B
143 33,363 0 B
144 26,510 0 B
145 27,283 0 B
146 30,728 0 B
147 33,379 0
148 28,551 0 B
150 25,721 0
151 29,449 0 B
152 27,296 0
153 26,207 0 B
154 26,851 0 B
155 32,590 0
156 28,463 0 B
157 26,614 0
158 28,236 0 B
159 31,586 0 B
160 26,626 0
161 31,218 0
162 24,828 0 B
163 28,848 0 B
164 25,221 0 B
165 26,835 0 B
166 30,812 0
167 28,673 0 B
168 25,706 0 B
169 23,415 0 B
170 27,983 0
171 27,260 0
172 30,223 0 B
173 30,223 0 B
174 24,798 0
175 29,503 0
176 28,100 0 B
177 26,193 0 B
179 26,681 0 B
180 23,880 0 B
181 25,061 0 B
182 21,978 0 B
183 23,731 0
184 22,309 0 B
185 25,506 0
186 25,506 0
187 22,171 0
188 25,668 0
189 24,330 0
190 26,609 0
191 22,030 0 B
192 21,124 0
193 23,520 0 B
194 21,906 0 B
195 20,222 0 B
196 20,222 0 B
197 20,987 0 B
198 20,677 0 B
199 24,950 0 B
200 23,637 0 B
201 19,944 0
202 27,719 0 B
203 21,279 0 B
204 21,081 0
205 25,043 0
206 19,006 0 B
207 19,712 0 B
208 21,673 0 B
209 29,238 0 B
211 19,580 0
212 20,028 0 B
213 19,767 0
214 19,240 0
215 20,194 0
216 19,349 0 B
217 18,827 0
218 19,451 0 B
219 19,585 0 B
220 17,652 0
221 21,201 0 B
222 20,337 0 B
223 21,508 0 B
224 16,979 0 B
225 18,386 0
226 18,969 0
227 19,666 0 B
228 15,925 0 B
229 17,162 0 B
230 16,769 0 B
231 20,137 0 B
232 18,074 0
233 22,649 0
234 18,498 0
235 15,577 0 B
236 16,060 0
237 15,570 0 B
238 16,161 0
239 17,670 0 B
240 17,899 0 B
241 14,808 0 B
242 17,111 0 B
243 18,294 0
245 16,645 0 B
246 15,006 0 B
247 16,000 0
248 15,220 0 B
249 15,862 0 B
250 17,087 0 B
251 15,691 0 B
252 14,456 0 B
253 13,172 0
254 16,560 0
255 16,780 0 B
256 15,420 0 B
257 14,370 0 B
258 15,367 0
259 17,041 0
260 15,441 0
261 16,364 0 B
262 14,806 0
263 14,327 0 B
264 14,740 0
265 13,698 0
266 15,735 0
267 15,222 0 B
268 15,952 0
269 15,300 0
270 14,065 0 B
271 12,048 0
272 14,347 0
273 12,611 0 B
274 13,921 0 B
275 12,224 0 B
276 16,270 0 B
277 13,046 0
278 13,988 0
279 12,120 0 B
280 13,107 0
281 14,475 0
282 16,124 0 B
283 17,600 0 B
284 14,048 0 B
285 12,862 0 B
286 11,406 0 B
287 11,165 0 B
288 13,290 0 B
289 12,472 0
290 12,477 0 B
291 11,896 0 B
292 12,408 0 B
293 13,569 0 B
294 12,743 0 B
295 11,356 0 B
296 12,444 0 B
297 11,460 0
298 12,535 0 B
299 11,692 0 B
300 13,684 0
301 16,032 0 B
302 12,256 0 B
303 10,529 0 B
304 11,589 0 B
305 11,422 0 B
306 10,488 0
307 12,442 0 B
308 11,823 0
309 11,730 0 B
310 10,367 0
311 11,645 0
312 10,023 0
313 11,804 0 B
314 11,231 0 B
315 10,771 0 B
316 10,023 0 B
317 12,128 0
318 10,264 0 B
319 9,143 0
320 9,430 0 B
321 10,286 0 B
322 9,445 0
323 8,651 0 B
324 8,884 0 B
325 9,557 0 B
326 9,153 0
327 9,456 0
328 10,170 0
329 9,466 0 B
330 8,664 0
331 9,117 0 B
332 8,340 0 B
333 8,503 0 B
334 9,017 0 B
335 7,785 0 B
336 7,711 0 B
337 8,768 0 B
338 8,475 0
339 8,283 0 B
340 9,189 0
341 8,440 0 B
342 8,139 0 B
343 7,939 0 B
344 6,977 0 B
345 7,037 0 B
346 7,283 0
347 6,616 0 B
348 7,037 0 B
349 5,925 0
350 6,867 0 B
351 7,005 0
352 7,493 0 B
353 6,741 0 B
354 6,541 0 B
355 6,296 0
356 5,673 0
357 5,901 0 B
358 5,245 0 B
359 5,373 0 B
360 4,472 0 B
361 4,768 0 B
362 4,548 0 B
363 4,578 0 B
364 4,959 0 B
365 4,909 0
366 3,936 0 B
367 3,928 0 B
368 4,043 0 B
369 3,822 0 B
370 3,114 0
371 3,329 0 B
372 2,766 0 B
373 2,481 0 B
374 2,728 0 B
375 2,336 0 B
376 2,187 0 B
377 2,449 0 B
378 1,470 0 B
379 1,386 0 B
47A 17,876 0 B
70 55,982 0 B
0
* NOI and DSCR, if available and reportable under the
* terms of the trust agreement,
are based on information obtained from the related borrower,
and no other party to the
agreement shall be held liable for the accuracy or methodology
used to determine such figures.
(1) Legend:
A. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
Specially Serviced Loan Detail
Beginning
Disclosure Scheduled Interest Maturity
Control # Balance Rate Date
0
(1) Legend :
1) Request for waiver of Prepayment Penalty
2) Payment default
3) Request for Loan Modification or Workout
4) Loan with Borrower Bankruptcy
5) Loan in Process of Foreclosure
6) Loan now REO Property
7) Loans Paid Off
8) Loans Returned to Master Servicer
Specially
Disclosure Property Serviced
Control # Type Status Code (Comments
0
(1) Legend :
1) Request for waiver of Prepayment Penalty
2) Payment default
3) Request for Loan Modification or Workout
4) Loan with Borrower Bankruptcy
5) Loan in Process of Foreclosure
6) Loan now REO Property
7) Loans Paid Off
8) Loans Returned to Master Servicer
Modified Loan Detail
Disclosure Modification Modification
Control # Date Description
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Realized Loss Detail
Beginning
Dist. Disclosure Appraisal Appraisal Scheduled
Date Control # Date Value Balance
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
Current Total 0.00
Cumulative 0.00
* Aggregate liquidation expenses also include outstanding
P&I advances and unpaid servicing fees, unpaid trustee fees, etc..
Gross Proceeds Aggregate
Dist. Disclosure Gross as a % of Liquidation
Date Control # Proceeds Sched PrincipalExpenses *
0 0 0 0
0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
Current Total 0 0
Cumulative 0 0
* Aggregate liquidation expenses also include outstanding
P&I advances and unpaid servicing fees, unpaid trustee fees, etc..
Net Net Proceeds
Dist. Disclosure Liquidation as a % of Realized
Date Control # Proceeds Sched. Balance Loss
0 0
0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
Current Total 0 0
Cumulative 0 0
* Aggregate liquidation expenses also include outstanding
P&I advances and unpaid servicing fees, unpaid trustee fees, etc..
_
|
|