DEUTSCHE MORTGAGE & ASSET RECEIVING CORP SERIES 1998-C1
8-K/A, 1999-09-10
ASSET-BACKED SECURITIES
Previous: LEONARDS IGNATIUS W, 4, 1999-09-10
Next: COGNIZANT TECHNOLOGY SOLUTIONS CORP, S-8, 1999-09-10



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:  April 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 Makrets, 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


1 Pooling 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/ Nancy D. Smith
						Nancy D. Smith,
							   President




Date : September 31, 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 Date: 9/15/98
Payment Date:   9/15/98
Prior Payment:  8/17/98
Record Date:    8/31/98

WAC:          7.9205%
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                  374,826,14      1,552,992.60
251562AB0     1000.000000000              978.949729371  4.056018240
A-2                852,361,00                  852,361,000.00
251562AC8     1000.000000000              1000.000000000 0.000000000
X                1,816,539,33 N              1,808,479,490.00
251562AA2     1000.000000000              995.563076620  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
                 1,816,541,155.00            1,808,481,30      1,552,992.60


              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           373,273,153.48
251562AB0     0.000000000                 0.000000000    974.893711131
A-2           0.00                        0.00           852,361,000.00
251562AC8     0.000000000                 0.000000000    1000.000000000
X             0.00                        0.00           1,806,926,501.09
251562AA2     0.000000000                 0.000000000    994.708159241
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           1,806,928,308.48

              Interest       Interest     Pass-Through
Class         Payment        Adjustment   Rate (2)
CUSIP         Per $1,000     Per $1,000   Next Rate (3)

A-1           1,942,848.86   0.00         6.220000000%
251562AB0     5.074222771    0.000000000  Fixed
A-2           4,643,946.85   0.00         6.538000000%
251562AC8     5.448333335    0.000000000  Fixed
X             1,891,059.58   0.00         1.254795260%
251562AA2     1.041023192    0.000000000  1.121440960%
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             210,493.22     (1,391.85)   6.220000000%
U08525AF1:25155.149283768    -0.034048748 6.220000000%
R             0.00           0.00
9ABSB202      0.000000000    0.000000000  None
              11,817,546.65  (1,391.85)
Total P&I Payment            13,370,539.25

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                      371.55
None          1000.000000000              978.959794821  4.048202337
A-2L                       852.36                      850.00
None          1000.000000000              999.998826788  0.000000000
LWAC             1,816,539,338.00            1,808,479,491,552,991.05
None          1000.000000000              995.563076620  0.854917379
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            1,808,481,301,552,992.60

              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           373.28
None          0.000000000                 0.000000000    974.911592484
A-2L          0.00                        0.00           852.36
None          0.000000000                 0.000000000    999.998826788
LWAC          0.00                        0.00           1,806,926,501.09
None          0.000000000                 0.000000000    994.708159241
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           1,806,928,308.02

              Interest       Interest     Pass-Through
Class         Payment        Adjustment   Rate (2)
CUSIP         Per $1,000     Per $1,000   Next Rate (3)

A-1L          1.94           0.00         6.220000000%
None          5.066782280    0.000000000  Fixed
A-2L          4.64           0.00         6.538000000%
None          5.443702844    0.000000000  Fixed
LWAC          11,817,540.07  (1,388.53)   7.842341800%
None          6.505523895    -0.000764382 7.709303390%
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
              11,817,546.65  (1,391.86)
Total P&I Payment            13,370,539.25

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             1,942,848.86         0.00           0.00          0.00
A-2             4,643,946.85         0.00           0.00          0.00
X               1,891,059.58         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:         11,818,938.53         0.00           0.00          0.00

              Prior          Ending       Actual
              Unpaid         Unpaid       Distribution
Class         Interest       Interest     of Interest

A-1                     0.00         0.00   1,942,848.86
A-2                     0.00         0.00   4,643,946.85
X                       0.00         0.00   1,891,059.58
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     5,757.61     210,493.22
R                       0.00         0.00           0.00

Total:                  0.00     5,757.61  11,817,546.65

Advances
                                 Prior Out                  Current Period
              Principal      Interest     Principal      Interest

Master Service    368,063.76 2,464,146.75     663,364.82  4,605,937.18
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

                  368,063.76 2,464,146.75     663,364.82  4,605,937.18
                               Reco                      Outstanding
              Principal      Interest     Principal      Interest

Master Service    368,063.76 2,464,146.75     663,364.82  4,605,937.18
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

                  368,063.76 2,464,146.75     663,364.82  4,605,937.18
Servicing Compensation

Current Period Aggregate Servicing Fees Paid:
 114,016.93
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:
 114,016.93


General Pool Characteristics

Available Distribution Amount for current Distribution Da
13,370,539.25
Stated Principal Balance before current Distribution Date
1,808,481,301.06
Current Collection Period Aggregate amount of Principal P
         0.00
Stated Principal Balance after current Distribution Date:
1,806,928,308.46
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
      09/15/98              0         0.00              0          0.00
                       0.000%       0.000%         0.000%        0.000%

Distribution  Delinq 3+  Months           Foreclosure/Bankruptcy
Date          #              Balance      #              Balance
      09/15/98              0         0.00              0          0.00
                       0.000%       0.000%         0.000%        0.000%

Distribution        REO                    Modifications
Date          #              Balance      #              Balance
      09/15/98              0         0.00              0          0.00
                       0.000%       0.000%         0.000%        0.000%

Distribution    Prepayments               Curr Weighted Avg.
Date          #              Balance      Coupon         Remit
      09/15/98              0         0.00        7.9205%       7.8423%
                       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    28,605,647
 1.58%
 $       1,000 to             $     2,000,             83   127,516,554
7.06%
 $       2,000 to             $     3,000,             56   139,036,410
7.69%
 $       3,000 to             $     4,000,             57   200,901,527
11.12%
 $       4,000 to             $     5,000,             30   135,506,462
7.50%
 $       5,000 to             $     6,000,             26   142,772,793
7.90%
 $       6,000 to             $     7,000,              7    46,395,162
2.57%
 $       7,000 to             $     8,000,             16   121,245,494
6.71%
 $       8,000 to             $     9,000,             10    84,649,556
4.68%
 $       9,000 to             $   10,000,0              8    76,175,439
4.22%
 $     10,000, to             $   12,000,0              6    66,529,799
3.68%
 $     12,000, to             $   14,000,0              7    91,278,237
5.05%
 $     14,000, to             $   17,000,0              5    79,221,784
4.38%
 $     17,000, to             $   40,000,0             13   290,904,783
16.10%
 $     40,000, to             $   55,000,0              1    51,864,369
2.87%
 $     55,000, to             $   65,000,0              2   124,324,291
6.88%

Total                                                 372 1,806,928,308
100.00%
Average Scheduled Balance is                    4,857,334
Maximum  Scheduled Balance is                  62,824,291
Minimum  Scheduled Balance is                     147,782

Distribution of Property Types
                             Number        Scheduled     Based on
Property Types               of Loans     Balance        Balance
Retail                                  99    433,795,536        24.01%
Multifamily                             72    417,005,584        23.08%
Lodging                                 43    258,085,237        14.28%
Office                                  42    237,733,244        13.16%
Health Care                             39    171,195,075         9.47%
Industrial                              27     96,281,247         5.33%
Self Storage                            24     96,050,082         5.32%
Other                                   15     58,870,224         3.26%
Mobile Home                             11     37,912,080         2.10%

Total                                  372  1,806,928,308       100.00%

Distribution of Mortgage Interest Rates
 Current Mortgage                         Number          Scheduled    Based on
Interest Rate                             of Loans       Balance       Balance
         7.00%or             less                       5    85,081,783
4.71%
         7.00%to                     7.25%             39   279,005,013
15.44%
         7.25%to                     7.50%             52   383,134,662
21.20%
         7.50%to                     7.75%             63   278,383,080
15.41%
         7.75%to                     8.00%             60   227,533,445
12.59%
         8.00%to                     8.25%             35   178,384,104
9.87%
         8.25%to                     8.50%             40   160,433,768
8.88%
         8.50%to                     8.75%             22    69,070,066
3.82%
         8.75%to                     9.00%             19    58,205,356
3.22%
         9.00%to                     9.25%             23    51,919,571
2.87%
         9.25%to                     9.50%             10    19,041,906
1.05%
         9.50%to                     9.75%              3    16,395,764
0.91%
         9.75%to                    10.00%              1       339,789
0.02%
         0.00%to                     0.00%              0             0
0.00%
             0&              Above                      0             0
0.00%
Total                       0            0            372 1,806,928,308
100.00%

W/Avg Mortgage Interest Rate is                   7.9205%
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    298,231,815        16.50%
Various                                 19    207,793,597        11.50%
New York                                40    178,277,885         9.87%
Florida                                 28    134,557,310         7.45%
Massachusetts                           14    131,031,957         7.25%
Texas                                   30     92,039,774         5.09%
Georgia                                 18     81,582,168         4.51%
Colorado                                13     72,726,913         4.02%
Tennessee                                9     61,661,282         3.41%
Virginia                                11     48,491,029         2.68%
Maryland                                10     44,456,828         2.46%
Alabama                                  4     34,231,009         1.89%
Washington                               8     33,551,739         1.86%
Nevada                                   3     31,506,306         1.74%
Pennsylvania                             9     30,245,190         1.67%
Puerto Rico                              1     27,820,643         1.54%
Illinois                                 7     26,562,248         1.47%
Louisiana                                4     25,813,044         1.43%
Arizona                                  9     25,329,541         1.40%
New Hampshire                            8     23,315,169         1.29%
Missouri                                 5     20,344,722         1.13%
Connecticut                              6     18,919,405         1.05%
Ohio                                     6     18,532,878         1.03%
Michigan                                 6     18,240,300         1.01%
Wisconsin                                5     16,557,992         0.92%
Oregon                                   7     15,312,715         0.85%
New Jersey                               5     11,571,275         0.64%
North Carolina                           4     10,340,332         0.57%
Vermont                                  2     10,240,597         0.57%
Kentucky                                 2      9,968,826         0.55%
Other                                   24     47,673,822         2.64%
Total                                  372  1,806,928,308       100.00%

Distribution of Amortization Type
                             Number        Scheduled     Based on
Amortization Type            of Loans     Balance        Balance
Fully Amortizing                       150    894,638,815        49.51%
Amortizing Balloon                     214    760,539,494        42.09%
Interest Only / Amortizing /             8    151,750,000         8.40%

Total                                  372  1,806,928,308       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     26,529,043         1.47%
              121 to 180 mont           20     61,205,701         3.39%
              181 to 240 mont            4     39,080,180         2.16%
              241 to 360 mont            0              0         0.00%
Total                                   35    126,814,923         7.02%
Weighted Average Months to Ma          234

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     20,154,401         1.12%
              25 to 36 months            0              0         0.00%
              37 to 48 months            0              0         0.00%
              49 to 60 months            5     24,442,556         1.35%
              61 to 120 month          176    694,137,706        38.42%
              121 to 180 mont           30    130,279,469         7.21%
              181 to 240 mont          120    811,099,253        44.89%
              Total                    337  1,680,113,385        92.98%
Weighted Average Months to Ma          216

Distribution of DSCR
Debt Service                                    Number     Scheduled    Based on
Coverage Ratio (1)                              of Loans    Balance  Balance
             1or             less                       0             0
 0.00%
        1.0001to                       1.1              0             0
 0.00%
        1.1001to                       1.2              0             0
 0.00%
        1.2001to                       1.3              0             0
 0.00%
        1.3001to                       1.4              0             0
 0.00%
        1.4001to                       1.5              0             0
0.00%
        1.5001to                       1.6              0             0
0.00%
        1.6001to                       1.7              0             0
0.00%
        1.7001to                       1.8              0             0
0.00%
        1.8001to                       1.9              0             0
0.00%
        1.9001to                         2              0             0
0.00%
        2.0001to                       2.4              0             0
0.00%
        2.4001to                       2.8              0             0
0.00%
        2.8001to                         3              0             0
0.00%
        3.0001&              above                      0             0
0.00%
   Unknown                                            372 1,806,928,308
100.00%
    Total                                             372 1,806,928,308
100.00%
Weighted Average Debt Service Coverage Rat          0.000

(1) Debt Service Coverage Ratios are calculated as described in
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
             2DMAR98C1       Multifamily         12/01/27
             3DMAR98C1       Self Storage        01/01/28
             4DMAR98C1       Office              12/01/07
             5DMAR98C1       Retail              02/01/08
             6DMAR98C1       Retail              01/01/28
             7DMAR98C1       Office              10/01/27
             8DMAR98C1       Multifamily         01/01/08
             9DMAR98C1       Lodging             12/01/22
            10DMAR98C1       Lodging             11/01/17
            11DMAR98C1       Retail              01/01/18
            12DMAR98C1       Lodging             10/01/22
            13DMAR98C1       Office              01/01/23
            14DMAR98C1       Lodging             03/01/23
            15DMAR98C1       Multifamily         10/01/07
            16DMAR98C1       Office              02/01/28
            17DMAR98C1       Industrial          03/01/25
            18DMAR98C1       Office              01/01/28
            19DMAR98C1       Multifamily         02/01/08
            20DMAR98C1       Office              09/01/27
            21DMAR98C1       Other               08/01/12
            22DMAR98C1       Lodging             12/01/07
            23DMAR98C1       Industrial          10/01/02
            24DMAR98C1       Retail              11/01/12
            25DMAR98C1       Retail              11/01/12
            26DMAR98C1       Lodging             02/01/23
            27DMAR98C1       Health Care         01/01/23
            28DMAR98C1       Retail              10/01/27
            29DMAR98C1       Health Care         10/01/22
            30DMAR98C1       Multifamily         01/01/28
            31DMAR98C1       Retail              11/01/07
            32DMAR98C1       Multifamily         01/01/08
            33DMAR98C1       Lodging             12/01/12
            34DMAR98C1       Lodging             03/01/23
            35DMAR98C1       Retail              02/01/23
            36DMAR98C1       Industrial          11/01/07
            37DMAR98C1       Health Care         12/01/27
            38DMAR98C1       Retail              01/01/28
            39DMAR98C1       Lodging             03/01/23
            40DMAR98C1       Multifamily         11/01/07
            41DMAR98C1       Retail              11/01/12
            42DMAR98C1       Retail              11/01/13
            43DMAR98C1       Multifamily         07/31/07
            44DMAR98C1       Lodging             03/01/23
            45DMAR98C1       Office              03/01/28
            46DMAR98C1       Health Care         12/01/27
            47DMAR98C1       Retail              01/01/18
            48DMAR98C1       Office              11/01/27
            49DMAR98C1       Health Care         12/01/27
            50DMAR98C1       Other               06/15/24
            51DMAR98C1       Multifamily         01/01/28
            52DMAR98C1       Multifamily         11/01/07
            53DMAR98C1       Health Care         12/01/27
            55DMAR98C1       Retail              12/01/07
            56DMAR98C1       Office              10/01/07
            57DMAR98C1       Retail              01/01/08
            58DMAR98C1       Multifamily         11/01/07
            59DMAR98C1       Industrial          12/01/07
            60DMAR98C1       Other               01/01/08
            61DMAR98C1       Multifamily         01/01/28
            62DMAR98C1       Health Care         12/01/07
            63DMAR98C1       Retail              09/01/27
            64DMAR98C1       Lodging             03/01/23
            65DMAR98C1       Health Care         12/01/12
            66DMAR98C1       Mobile Home         01/01/08
            67DMAR98C1       Mobile Home         01/01/08
            68DMAR98C1       Multifamily         11/01/27
            69DMAR98C1       Retail              01/01/28
            72DMAR98C1       Lodging             01/01/08
            73DMAR98C1       Multifamily         11/01/12
            74DMAR98C1       Mobile Home         01/01/08
            75DMAR98C1       Multifamily         01/01/08
            76DMAR98C1       Lodging             01/01/23
            77DMAR98C1       Retail              03/01/28
            78DMAR98C1       Multifamily         09/01/12
            79DMAR98C1       Retail              01/01/23
            80DMAR98C1       Multifamily         11/01/27
            81DMAR98C1       Retail              10/01/17
            82DMAR98C1       Health Care         10/01/07
            83DMAR98C1       Retail              10/01/27
            84DMAR98C1       Multifamily         02/01/28
            85DMAR98C1       Office              01/01/08
            87DMAR98C1       Retail              11/01/12
            88DMAR98C1       Office              01/01/28
            89DMAR98C1       Health Care         01/01/23
            90DMAR98C1       Industrial          01/01/08
            91DMAR98C1       Retail              01/01/08
            92DMAR98C1       Office              11/01/07
            93DMAR98C1       Lodging             11/01/07
            95DMAR98C1       Multifamily         01/01/08
            96DMAR98C1       Retail              11/01/07
            97DMAR98C1       Retail              11/01/12
            98DMAR98C1       Retail              01/01/08
            99DMAR98C1       Multifamily         12/01/07
           100DMAR98C1       Self Storage        01/01/08
           101DMAR98C1       Lodging             01/01/23
           102DMAR98C1       Office              01/01/28
           103DMAR98C1       Retail              11/01/22
           104DMAR98C1       Lodging             10/01/07
           105DMAR98C1       Lodging             01/01/08
           106DMAR98C1       Multifamily         02/01/28
           107DMAR98C1       Office              01/01/08
           108DMAR98C1       Retail              12/01/07
           109DMAR98C1       Multifamily         10/01/17
           110DMAR98C1       Multifamily         12/01/12
           111DMAR98C1       Lodging             01/01/08
           112DMAR98C1       Health Care         09/01/07
           113DMAR98C1       Other               12/01/24
           114DMAR98C1       Health Care         02/20/00
           115DMAR98C1       Retail              12/01/22
           116DMAR98C1       Retail              11/01/12
           117DMAR98C1       Health Care         01/01/23
           118DMAR98C1       Lodging             01/01/08
           119DMAR98C1       Lodging             01/01/08
           120DMAR98C1       Office              02/01/28
           121DMAR98C1       Lodging             12/01/16
           122DMAR98C1       Retail              01/01/22
           123DMAR98C1       Mobile Home         01/01/08
           124DMAR98C1       Industrial          12/01/27
           125DMAR98C1       Multifamily         01/01/28
           126DMAR98C1       Health Care         12/01/27
           127DMAR98C1       Retail              11/01/07
           128DMAR98C1       Retail              02/01/23
           129DMAR98C1       Office              01/01/28
           130DMAR98C1       Retail              03/01/28
           131DMAR98C1       Retail              01/01/13
           132DMAR98C1       Health Care         01/01/23
           133DMAR98C1       Retail              11/01/17
           134DMAR98C1       Retail              03/01/28
           135DMAR98C1       Multifamily         01/01/28
           136DMAR98C1       Health Care         12/01/02
           137DMAR98C1       Multifamily         01/01/28
           138DMAR98C1       Other               01/01/28
           139DMAR98C1       Multifamily         01/01/08
           140DMAR98C1       Lodging             01/01/08
           141DMAR98C1       Retail              11/01/07
           142DMAR98C1       Retail              11/01/07
           143DMAR98C1       Lodging             01/01/08
           144DMAR98C1       Office              02/01/28
           145DMAR98C1       Office              01/01/28
           146DMAR98C1       Multifamily         11/01/12
           147DMAR98C1       Health Care         08/20/07
           148DMAR98C1       Multifamily         05/01/12
           150DMAR98C1       Multifamily         01/01/28
           151DMAR98C1       Retail              10/01/27
           152DMAR98C1       Lodging             03/01/23
           153DMAR98C1       Office              01/01/08
           154DMAR98C1       Multifamily         01/01/28
           155DMAR98C1       Health Care         02/20/00
           156DMAR98C1       Office              12/01/27
           157DMAR98C1       Retail              01/01/08
           158DMAR98C1       Retail              02/01/23
           159DMAR98C1       Retail              01/01/16
           160DMAR98C1       Other               01/01/23
           161DMAR98C1       Health Care         02/20/00
           162DMAR98C1       Mobile Home         01/01/08
           163DMAR98C1       Industrial          02/01/18
           164DMAR98C1       Multifamily         12/01/27
           165DMAR98C1       Industrial          12/01/07
           166DMAR98C1       Health Care         08/20/07
           167DMAR98C1       Multifamily         07/01/09
           168DMAR98C1       Retail              03/01/23
           169DMAR98C1       Multifamily         02/01/28
           170DMAR98C1       Retail              12/01/07
           171DMAR98C1       Health Care         10/01/22
           172DMAR98C1       Health Care         10/01/17
           173DMAR98C1       Health Care         10/01/17
           174DMAR98C1       Self Storage        01/01/08
           175DMAR98C1       Health Care         02/20/00
           176DMAR98C1       Lodging             01/01/08
           177DMAR98C1       Health Care         12/01/02
           179DMAR98C1       Retail              03/01/08
           180DMAR98C1       Retail              01/01/13
           181DMAR98C1       Retail              12/01/07
           182DMAR98C1       Retail              01/01/08
           183DMAR98C1       Industrial          03/01/23
           184DMAR98C1       Retail              01/01/28
           185DMAR98C1       Lodging             01/01/08
           186DMAR98C1       Lodging             01/01/08
           187DMAR98C1       Mobile Home         02/01/28
           188DMAR98C1       Retail              10/01/18
           189DMAR98C1       Health Care         11/01/07
           190DMAR98C1       Self Storage        11/01/07
           191DMAR98C1       Retail              02/01/08
           192DMAR98C1       Office              01/01/28
           193DMAR98C1       Lodging             01/01/08
           194DMAR98C1       Multifamily         01/01/28
           195DMAR98C1       Retail              03/01/28
           196DMAR98C1       Retail              03/01/28
           197DMAR98C1       Industrial          02/01/28
           198DMAR98C1       Multifamily         01/01/28
           199DMAR98C1       Lodging             11/01/22
           200DMAR98C1       Retail              11/01/07
           201DMAR98C1       Industrial          03/01/28
           202DMAR98C1       Retail              02/01/17
           203DMAR98C1       Multifamily         11/01/04
           204DMAR98C1       Multifamily         11/01/07
           205DMAR98C1       Health Care         02/20/00
           206DMAR98C1       Multifamily         03/01/28
           207DMAR98C1       Office              12/01/27
           208DMAR98C1       Health Care         01/01/08
           209DMAR98C1       Office              06/01/12
           211DMAR98C1       Retail              01/01/08
           212DMAR98C1       Multifamily         11/01/02
           213DMAR98C1       Retail              10/01/07
           214DMAR98C1       Other               01/01/23
           215DMAR98C1       Self Storage        01/01/13
           216DMAR98C1       Office              01/01/23
           217DMAR98C1       Retail              11/01/07
           218DMAR98C1       Other               12/01/22
           219DMAR98C1       Multifamily         12/01/07
           220DMAR98C1       Retail              01/01/28
           221DMAR98C1       Health Care         10/03/07
           222DMAR98C1       Health Care         11/01/07
           223DMAR98C1       Lodging             01/01/08
           224DMAR98C1       Retail              11/01/12
           225DMAR98C1       Self Storage        12/01/07
           226DMAR98C1       Industrial          01/01/18
           227DMAR98C1       Retail              10/01/07
           228DMAR98C1       Retail              03/01/28
           229DMAR98C1       Multifamily         10/01/27
           230DMAR98C1       Multifamily         01/01/23
           231DMAR98C1       Lodging             01/01/18
           232DMAR98C1       Retail              11/01/07
           233DMAR98C1       Self Storage        12/01/12
           234DMAR98C1       Self Storage        12/01/07
           235DMAR98C1       Office              03/01/28
           236DMAR98C1       Self Storage        01/01/08
           237DMAR98C1       Retail              11/01/12
           238DMAR98C1       Multifamily         11/01/07
           239DMAR98C1       Industrial          01/01/13
           240DMAR98C1       Industrial          10/01/07
           241DMAR98C1       Office              02/01/28
           242DMAR98C1       Office              08/01/07
           243DMAR98C1       Industrial          06/01/07
           245DMAR98C1       Mobile Home         11/01/07
           246DMAR98C1       Retail              11/01/12
           247DMAR98C1       Retail              01/01/23
           248DMAR98C1       Multifamily         01/01/08
           249DMAR98C1       Lodging             01/01/08
           250DMAR98C1       Other               12/01/04
           251DMAR98C1       Multifamily         12/01/07
           252DMAR98C1       Retail              03/01/08
           253DMAR98C1       Office              02/01/28
           254DMAR98C1       Health Care         08/20/07
           255DMAR98C1       Health Care         01/01/18
           256DMAR98C1       Retail              01/01/08
           257DMAR98C1       Multifamily         11/01/27
           258DMAR98C1       Self Storage        12/01/07
           259DMAR98C1       Industrial          11/01/07
           260DMAR98C1       Health Care         11/01/07
           261DMAR98C1       Lodging             09/01/07
           262DMAR98C1       Self Storage        01/01/13
           263DMAR98C1       Industrial          11/01/07
           264DMAR98C1       Retail              10/01/07
           265DMAR98C1       Self Storage        01/01/08
           266DMAR98C1       Self Storage        11/01/07
           267DMAR98C1       Retail              01/01/18
           268DMAR98C1       Health Care         02/20/00
           269DMAR98C1       Self Storage        10/01/07
           270DMAR98C1       Multifamily         10/01/07
           271DMAR98C1       Multifamily         01/01/28
           272DMAR98C1       Lodging             01/01/08
           273DMAR98C1       Retail              11/01/12
           274DMAR98C1       Retail              11/01/07
           275DMAR98C1       Office              03/01/28
           276DMAR98C1       Lodging             11/01/07
           277DMAR98C1       Other               02/01/23
           278DMAR98C1       Office              11/01/07
           279DMAR98C1       Retail              01/01/28
           280DMAR98C1       Self Storage        01/01/08
           281DMAR98C1       Self Storage        01/01/18
           282DMAR98C1       Office              01/01/13
           283DMAR98C1       Other               12/01/12
           284DMAR98C1       Lodging             02/01/08
           285DMAR98C1       Other               12/01/07
           286DMAR98C1       Multifamily         12/01/27
           287DMAR98C1       Multifamily         01/01/28
           288DMAR98C1       Office              12/01/07
           289DMAR98C1       Retail              12/01/07
           290DMAR98C1       Health Care         12/01/07
           291DMAR98C1       Office              01/01/08
           292DMAR98C1       Retail              02/01/08
           293DMAR98C1       Lodging             02/01/08
           294DMAR98C1       Retail              09/01/22
           295DMAR98C1       Multifamily         01/01/23
           296DMAR98C1       Lodging             02/01/18
           297DMAR98C1       Self Storage        01/01/13
           298DMAR98C1       Self Storage        01/01/08
           299DMAR98C1       Multifamily         11/01/07
           300DMAR98C1       Other               10/01/07
           301DMAR98C1       Retail              11/01/09
           302DMAR98C1       Lodging             02/01/08
           303DMAR98C1       Retail              01/01/23
           304DMAR98C1       Multifamily         01/01/18
           305DMAR98C1       Retail              01/01/08
           306DMAR98C1       Industrial          10/01/07
           307DMAR98C1       Industrial          10/01/12
           308DMAR98C1       Industrial          10/01/07
           309DMAR98C1       Lodging             02/01/08
           310DMAR98C1       Health Care         11/01/07
           311DMAR98C1       Retail              11/01/12
           312DMAR98C1       Self Storage        01/01/08
           313DMAR98C1       Lodging             01/01/18
           314DMAR98C1       Retail              01/01/18
           315DMAR98C1       Multifamily         01/01/08
           316DMAR98C1       Multifamily         11/01/07
           317DMAR98C1       Retail              02/01/13
           318DMAR98C1       Retail              10/01/12
           319DMAR98C1       Office              12/01/07
           320DMAR98C1       Retail              12/01/07
           321DMAR98C1       Other               01/01/13
           322DMAR98C1       Multifamily         11/01/12
           323DMAR98C1       Multifamily         03/01/08
           324DMAR98C1       Office              03/01/08
           325DMAR98C1       Health Care         12/01/07
           326DMAR98C1       Other               12/01/07
           327DMAR98C1       Self Storage        10/01/07
           328DMAR98C1       Retail              04/01/20
           329DMAR98C1       Multifamily         11/01/02
           330DMAR98C1       Health Care         12/01/07
           331DMAR98C1       Industrial          01/01/18
           332DMAR98C1       Industrial          11/01/07
           333DMAR98C1       Industrial          10/01/07
           334DMAR98C1       Lodging             02/01/08
           335DMAR98C1       Office              01/01/08
           336DMAR98C1       Retail              12/01/07
           337DMAR98C1       Retail              01/01/15
           338DMAR98C1       Retail              04/01/20
           339DMAR98C1       Industrial          11/01/07
           340DMAR98C1       Retail              12/20/12
           341DMAR98C1       Mobile Home         02/01/08
           342DMAR98C1       Retail              10/01/07
           343DMAR98C1       Mobile Home         10/01/07
           344DMAR98C1       Multifamily         11/01/07
           345DMAR98C1       Self Storage        01/01/08
           346DMAR98C1       Self Storage        11/01/07
           347DMAR98C1       Multifamily         01/01/08
           348DMAR98C1       Industrial          10/01/07
           349DMAR98C1       Retail              01/01/08
           350DMAR98C1       Retail              10/01/07
           351DMAR98C1       Retail              12/01/07
           352DMAR98C1       Multifamily         01/01/13
           353DMAR98C1       Lodging             02/01/08
           354DMAR98C1       Retail              11/01/07
           355DMAR98C1       Self Storage        12/01/07
           356DMAR98C1       Mobile Home         10/01/04
           357DMAR98C1       Multifamily         10/01/07
           358DMAR98C1       Multifamily         09/01/07
           359DMAR98C1       Retail              10/01/17
           360DMAR98C1       Mobile Home         12/01/07
           361DMAR98C1       Multifamily         10/01/07
           362DMAR98C1       Retail              12/01/07
           363DMAR98C1       Multifamily         10/01/07
           364DMAR98C1       Multifamily         01/01/13
           365DMAR98C1       Office              11/01/07
           366DMAR98C1       Office              01/01/08
           367DMAR98C1       Office              12/01/07
           368DMAR98C1       Retail              11/01/17
           369DMAR98C1       Multifamily         09/01/17
           370DMAR98C1       Industrial          10/01/07
           371DMAR98C1       Industrial          10/01/17
           372DMAR98C1       Multifamily         10/01/07
           373DMAR98C1       Self Storage        12/01/07
           374DMAR98C1       Multifamily         12/01/12
           375DMAR98C1       Health Care         12/01/17
           376DMAR98C1       Office              02/01/08
           377DMAR98C1       Retail              09/01/12
           378DMAR98C1       Multifamily         01/01/08
           379DMAR98C1       Office              11/01/17
47A           DMAR98C1       Retail              01/01/18
            70DMAR98C1       Office              10/01/07

* 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               MA                62,824,291        6.760%
             2                                 61,500,000        7.461%
             3                                 51,864,369        7.472%
             4               CA                30,284,867        7.350%
             5               NY                29,857,589        7.625%
             6               PR                27,820,643        7.225%
             7               NY                23,314,979        7.843%
             8               GA                23,000,000        7.150%
             9               NV                22,272,457        7.750%
            10               AL                22,174,630        8.540%
            11               CA                19,871,511        7.210%
            12               VA                19,302,353        8.875%
            13               MA                19,074,708        7.130%
            14               CA                18,470,000        8.040%
            15               CA                18,352,998        7.660%
            16               NY                17,108,049        7.450%
            17               MA                16,844,745        7.140%
            18               NY                16,399,867        7.500%
            19                                 16,257,161        7.080%
            20               TX                15,370,519        8.000%
            21                                 14,349,493        9.750%
            22               CA                13,869,381        8.130%
            23               FL                13,362,463        9.000%
            24               CO                13,278,389        7.470%
            25               CO                13,179,148        7.470%
            26               TX                12,750,000        7.870%
            27               FL                12,624,451        7.150%
            28               TN                12,214,404        8.310%
            29               CA                11,866,508        8.310%
            30                                 11,559,812        7.180%
            31               CA                11,374,111        7.600%
            32               CA                10,931,122        6.890%
            33               CA                10,758,247        8.220%
            34               FL                10,040,000        8.040%
            35               CA                 9,941,331        7.060%
            36               MD                 9,892,795        8.000%
            37               LA                 9,863,115        8.260%
            38               WA                 9,638,772        7.300%
            39               FL                 9,520,000        8.040%
            40               FL                 9,196,422        7.370%
            41               CO                 9,090,437        7.470%
            42               TN                 9,032,567        8.350%
            43               GA                 8,829,839        8.310%
            44               WA                 8,830,000        8.040%
            45               CA                 8,756,426        7.040%
            46               TN                 8,749,537        8.260%
            47               CA                 5,965,208        7.730%
            48               MD                 8,441,953        8.063%
            49               TN                 8,351,831        8.260%
            50               FL                 8,289,640        9.300%
            51               PA                 8,147,525        7.230%
            52               FL                 8,139,597        7.625%
            53               LA                 8,113,207        8.260%
            55               MA                 7,948,977        7.860%
            56               NY                 7,917,368        8.375%
            57                                  7,914,481        7.800%
            58               OH                 7,752,645        7.960%
            59               MD                 7,728,637        8.250%
            60               NV                 7,701,651        8.750%
            61               KY                 7,698,731        7.060%
            62               TN                 7,689,119        8.260%
            63               MD                 7,685,259        8.000%
            64               GA                 7,640,000        8.040%
            65               AZ                 7,459,412        8.541%
            66               FL                 7,381,315        7.680%
            67               FL                 7,261,941        7.680%
            68               VA                 7,197,066        7.670%
            69               CT                 7,153,834        7.220%
            72               CA                 6,939,784        7.560%
            73               NY                 6,926,438        8.125%
            74               FL                 6,903,818        7.680%
            75               CA                 6,660,454        7.150%
            76               AL                 6,444,329        8.000%
            77               WV                 6,372,236        7.710%
            78               GA                 6,148,105        7.990%
            79               FL                 5,945,002        7.570%
            80               VA                 5,956,193        7.670%
            81               CA                 5,892,708        8.120%
            82               CA                 5,888,926        8.350%
            83               CO                 5,905,040        8.050%
            84               NY                 5,801,696        7.410%
            85                                  5,679,616        8.160%
            87               CO                 5,567,396        7.470%
            88               NY                 5,469,475        7.950%
            89               OR                 5,445,842        7.150%
            90               TX                 5,452,134        7.495%
            91               MI                 5,449,664        7.580%
            92               PA                 5,462,045        8.010%
            93               MO                 5,444,889        8.490%
            95               CA                 5,365,575        6.810%
            96               TX                 5,363,865        7.560%
            97               CO                 5,329,219        7.470%
            98               VT                 5,270,821        7.450%
            99               MI                 5,243,748        7.330%
           100                                  5,198,266        7.750%
           101                                  5,159,011        8.550%
           102               NY                 5,168,036        7.435%
           103                                  5,143,652        8.000%
           104               MO                 5,145,720        8.190%
           105               CA                 5,059,046        7.940%
           106               NY                 4,972,197        7.250%
           107               VT                 4,969,776        7.500%
           108               AZ                 4,966,542        7.500%
           109               NY                 4,906,442        8.125%
           110               LA                 4,855,759        7.090%
           111               IL                 4,829,414        7.360%
           112               CT                 4,851,447        9.125%
           113               WA                 4,794,802        7.850%
           114               NH                 4,758,405        9.140%
           115               GA                 4,751,521        7.640%
           116               CO                 4,624,611        7.470%
           117               TN                 4,586,371        7.690%
           118               OK                 4,561,376        8.125%
           119               WI                 4,533,736        7.360%
           120               CA                 4,523,638        7.040%
           121               NC                 4,448,552        9.250%
           122               IA                 4,452,336        7.200%
           123               FL                 4,377,060        7.680%
           124               CA                 4,359,523        7.431%
           125               CA                 4,311,855        7.162%
           126               MO                 4,295,227        8.260%
           127               CA                 4,286,733        7.875%
           128               IL                 4,263,997        7.375%
           129               IL                 4,274,633        7.625%
           130               TX                 4,255,317        7.410%
           131               NC                 4,226,984        7.520%
           132               TN                 4,162,221        7.690%
           133               VA                 4,118,761        7.780%
           134               TX                 4,105,049        7.160%
           135               CA                 4,082,174        7.520%
           136               NM                 3,979,416        8.260%
           137               TX                 3,975,022        7.355%
           138               WA                 3,972,703        6.900%
           139               OH                 3,962,148        7.020%
           140               WI                 3,942,379        7.360%
           141               CA                 3,956,656        8.000%
           142               CA                 3,956,656        8.000%
           143                                  3,945,401        8.875%
           144                                  3,878,160        7.214%
           145               NJ                 3,876,356        7.505%
           146               NY                 3,859,015        8.125%
           147               TX                 3,857,932        9.110%
           148               FL                 3,814,339        7.540%
           150               MA                 3,809,729        7.080%
           151               FL                 3,803,554        8.500%
           152               NY                 3,772,234        7.180%
           153               MA                 3,776,295        7.360%
           154               GA                 3,777,030        7.500%
           155               NH                 3,735,938        9.140%
           156               CO                 3,728,362        8.360%
           157                                  3,675,859        7.800%
           158               OR                 3,661,844        7.900%
           159               AL                 3,633,870        7.530%
           160               TN                 3,619,343        7.340%
           161               NH                 3,578,635        9.140%
           162               FL                 3,579,759        7.360%
           163               CA                 3,553,236        7.430%
           164               CA                 3,575,441        7.520%
           165               MD                 3,559,699        7.500%
           166               TX                 3,561,168        9.110%
           167               GA                 3,547,785        8.370%
           168               CO                 3,475,414        7.430%
           169               PA                 3,479,781        7.055%
           170               TX                 3,468,213        8.295%
           171               CA                 3,458,983        7.990%
           172               GA                 3,388,415        8.506%
           173               GA                 3,388,415        8.506%
           174               MI                 3,381,809        7.310%
           175               NH                 3,382,007        9.140%
           176               VA                 3,276,112        9.050%
           177               TN                 3,255,886        8.260%
           179               CA                 3,215,296        7.750%
           180               NY                 3,219,068        7.330%
           181               IL                 3,218,396        7.875%
           182               NY                 3,204,402        7.240%
           183               MA                 3,177,909        7.540%
           184               CA                 3,180,465        7.470%
           185               WI                 3,153,903        7.360%
           186               WI                 3,153,903        7.360%
           187               FL                 3,123,704        7.600%
           188               TX                 3,099,277        7.800%
           189               MO                 3,067,188        8.080%
           190               VA                 3,048,012        8.350%
           191               CA                 3,063,741        7.625%
           192               AZ                 3,047,204        7.340%
           193               GA                 3,025,731        7.990%
           194               TX                 3,022,328        7.700%
           195               PA                 2,987,809        7.130%
           196               PA                 2,987,809        7.130%
           197               NH                 2,984,135        7.505%
           198               LA                 2,980,963        7.250%
           199               AZ                 2,974,835        8.890%
           200               TX                 2,968,473        8.125%
           201               MA                 2,935,732        7.160%
           202               GA                 2,917,586        9.375%
           203               GA                 2,882,567        8.000%
           204               OK                 2,879,323        7.790%
           205               NH                 2,870,773        9.140%
           206               NY                 2,786,563        7.200%
           207               MA                 2,781,086        7.570%
           208               NM                 2,775,713        7.920%
           209               NY                 2,687,841        9.500%
           211                                  2,704,446        7.800%
           212               MA                 2,681,534        8.000%
           213               CA                 2,639,415        8.150%
           214               CA                 2,624,510        7.300%
           215                                  2,582,467        7.938%
           216               CA                 2,576,068        7.580%
           217               PA                 2,581,314        7.750%
           218               NY                 2,573,245        7.640%
           219               CT                 2,549,287        7.830%
           220               FL                 2,485,125        7.600%
           221               WA                 2,477,186        9.000%
           222               OR                 2,475,262        8.500%
           223               FL                 2,443,107        9.375%
           224               MO                 2,391,698        7.470%
           225               MD                 2,376,377        7.800%
           226               MA                 2,363,483        7.250%
           227               PA                 2,374,375        8.710%
           228               NJ                 2,352,899        7.130%
           229               GA                 2,331,886        7.950%
           230               CO                 2,297,509        7.250%
           231               KY                 2,270,095        8.500%
           232               OH                 2,276,892        8.200%
           233               FL                 2,241,136        8.500%
           234               AZ                 2,230,614        8.750%
           235               NJ                 2,219,894        7.490%
           236               CO                 2,190,124        7.310%
           237               CO                 2,193,217        7.470%
           238               NY                 2,189,540        7.875%
           239                                  2,185,712        8.470%
           240               MD                 2,176,277        8.500%
           241               CA                 2,162,858        7.230%
           242               TX                 2,158,001        8.750%
           243               FL                 2,149,251        9.000%
           245               ID                 2,126,835        8.036%
           246               KS                 2,113,824        7.470%
           247               NY                 2,081,480        7.850%
           248               CA                 2,079,737        7.280%
           249               WA                 2,082,543        7.750%
           250               CA                 2,081,536        8.625%
           251               FL                 2,058,942        7.625%
           252               MA                 1,985,546        7.250%
           253               CA                 1,988,092        6.900%
           254               TX                 1,984,709        8.710%
           255               NY                 1,975,413        7.930%
           256               NY                 1,982,528        7.875%
           257               VA                 1,985,398        7.670%
           258               AZ                 1,980,422        7.834%
           259               CA                 1,982,102        9.188%
           260               AL                 1,978,180        7.890%
           261               IN                 1,928,245        9.000%
           262                                  1,893,478        7.938%
           263               NY                 1,888,195        7.670%
           264               OH                 1,877,491        8.060%
           265               CO                 1,868,047        7.310%
           266               TX                 1,857,700        9.000%
           267               GA                 1,842,647        7.530%
           268               NH                 1,828,643        9.140%
           269               CA                 1,806,453        8.859%
           270               IL                 1,802,223        7.875%
           271               OR                 1,788,092        7.060%
           272               WI                 1,774,071        7.360%
           273               Co                 1,776,406        7.470%
           274               CA                 1,756,331        8.188%
           275               NJ                 1,742,069        7.490%
           276               TX                 1,733,839        9.250%
           277               NY                 1,735,995        7.600%
           278               CA                 1,732,244        8.412%
           279               CA                 1,719,543        7.520%
           280               MI                 1,685,149        7.875%
           281               CA                 1,676,860        8.125%
           282               NY                 1,659,336        7.875%
           283               CA                 1,621,970        9.625%
           284               ID                 1,630,181        8.125%
           285               NY                 1,634,277        8.000%
           286               CA                 1,616,894        7.520%
           287               CT                 1,590,252        7.480%
           288               CT                 1,586,491        8.875%
           289               PA                 1,584,753        8.000%
           290               FL                 1,565,307        8.150%
           291               CA                 1,546,264        7.860%
           292               UT                 1,539,139        8.430%
           293               NV                 1,532,199        8.500%
           294               NY                 1,533,557        8.750%
           295               NY                 1,515,850        7.550%
           296               CA                 1,481,569        7.890%
           297               TX                 1,487,808        7.880%
           298               TX                 1,478,953        7.875%
           299                                  1,483,919        8.000%
           300               HA                 1,475,023        9.063%
           301               CA                 1,434,680        7.750%
           302               UT                 1,383,921        8.500%
           303               FL                 1,387,356        7.700%
           304               NJ                 1,380,057        7.750%
           305               OH                 1,379,595        7.560%
           306               RI                 1,358,249        7.750%
           307               OR                 1,347,008        9.000%
           308               TX                 1,325,829        8.625%
           309               IA                 1,324,610        8.500%
           310               TX                 1,315,742        8.000%
           311               CA                 1,308,306        8.500%
           312               MI                 1,288,643        7.875%
           313               OH                 1,284,107        9.000%
           314               TX                 1,282,721        8.320%
           315               NY                 1,281,509        7.762%
           316               TX                 1,285,783        7.875%
           317               CA                 1,252,977        7.750%
           318               NY                 1,260,966        8.375%
           319               AR                 1,238,272        8.000%
           320               NY                 1,237,347        7.625%
           321               CA                 1,207,943        7.938%
           322               TX                 1,211,604        7.875%
           323               MI                 1,191,287        7.220%
           324               CA                 1,191,690        7.520%
           325               NY                 1,189,021        8.250%
           326               CT                 1,188,093        7.750%
           327               WA                 1,186,242        8.125%
           328               GA                 1,183,681        8.610%
           329               FL                 1,163,256        8.506%
           330               AZ                 1,138,329        7.610%
           331               NC                 1,055,570        8.250%
           332               IL                 1,058,529        8.000%
           333               VA                 1,055,607        8.250%
           334               IA                 1,018,171        8.500%
           335               TX                   991,526        8.100%
           336               NY                   990,276        7.875%
           337               GA                   980,239        7.530%
           338               GA                   986,401        8.610%
           339               VA                   966,375        9.150%
           340               FL                   952,003        7.660%
           341               GA                   960,320        9.500%
           342               MD                   950,416        9.125%
           343               NY                   940,283        8.820%
           344               NY                   914,476        7.625%
           345               MD                   843,500        8.710%
           346               OK                   842,400        9.125%
           347               UT                   823,275        8.380%
           348               VA                   821,714        9.125%
           349                                    818,294        7.800%
           350               MD                   801,914        9.125%
           351               AZ                   788,373        8.500%
           352               NY                   780,446        7.562%
           353               KS                   761,157        8.500%
           354               VA                   763,439        9.150%
           355               AZ                   743,809        8.875%
           356               TX                   687,555        8.540%
           357               PA                   639,779        9.125%
           358               TX                   618,027        9.000%
           359               NC                   609,226        9.500%
           360               WA                   569,491        8.090%
           361               TX                   568,032        8.875%
           362               UT                   545,315        8.820%
           363               TX                   534,609        9.125%
           364               NY                   488,727        8.500%
           365               CA                   485,670        8.450%
           366               MA                   471,374        8.720%
           367               UT                   470,954        8.820%
           368               NY                   424,301        9.625%
           369               NY                   402,780        9.500%
           370               MA                   356,550        9.375%
           371               FL                   339,789       10.000%
           372               OR                   336,320        8.625%
           373               UT                   297,444        8.820%
           374               TX                   268,040        8.500%
           375               FL                   261,193        8.590%
           376               OR                   258,348        9.030%
           377               NY                   227,075        9.500%
           378               NH                   176,632        8.680%
           379               FL                   147,782        9.375%
47A                          CA                 2,485,503        7.730%
            70               IL                 7,115,055        8.086%

                                            1,806,928,308

* 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
             6        190,535            0
             7        169,870            0
             8        141,610            0
             9        169,949            0                B
            10        197,597            0
            11        135,893            0
            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                B
            19        109,757            0
            20        113,734            0
            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                B
            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
            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
            52         58,659            0
            53         62,049            0                B
            55         57,922            0
            56         63,746            0
            57         57,302            0
            58         57,016            0
            59         62,124            0                B
            60         69,552            0                B
            61         51,874            0
            62         61,858            0                B
            63         56,867            0
            64         51,188            0
            65         58,547            0
            66         52,799            0
            67         51,945            0
            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
            76         50,662            0
            77         45,674            0
            78         45,450            0                B
            79         45,038            0                B
            80         43,110            0                B
            81         50,635            0
            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
            90         40,627            0
            91         41,321            0
            92         40,395            0                B
            93         44,250            0
            95         35,240            0
            96         37,980            0
            97         37,833            0                B
            98         36,877            0
            99         38,947        -0.01
           100         40,000            0
           101         42,047            0
           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                B
           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
           121         42,130            0
           122         33,164            0
           123         31,310            0
           124         30,488            0                B
           125         29,348            0
           126         32,850            0                B
           127         31,641            0                B
           128         31,719            0                B
           129         30,759            0
           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
           144         26,510            0
           145         27,283            0
           146         30,728            0                B
           147         33,379            0
           148         28,551            0                B
           150         25,721            0
           151         29,449            0
           152         27,296            0
           153         26,207            0
           154         26,851            0                B
           155         32,590            0                B
           156         28,463            0
           157         26,614            0
           158         28,236            0
           159         31,586            0                B
           160         26,626            0
           161         31,218            0                B
           162         24,828            0
           163         28,848            0
           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
           170         27,983            0
           171         27,260            0
           172         30,223            0                B
           173         30,223            0                B
           174         24,798            0
           175         29,502            0                B
           176         28,100            0                B
           177         26,193            0                B
           179         26,681            0
           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                B
           189         24,330            0
           190         26,609            0
           191         22,030            0                B
           192         21,124            0
           193         23,520            0
           194         21,906            0                B
           195         20,222            0                B
           196         20,222            0                B
           197         20,987            0
           198         20,677            0                B
           199         24,950            0
           200         23,637            0
           201         19,944            0
           202         27,720            0                B
           203         21,279            0
           204         21,081            0
           205         25,043            0                B
           206         19,006            0                B
           207         19,712            0
           208         21,673            0
           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                B
           216         19,349            0                B
           217         18,827            0                B
           218         19,451            0
           219         19,585            0
           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                B
           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                B
           235         15,577            0
           236         16,060            0
           237         15,570            0                B
           238         16,161            0
           239         17,670            0
           240         17,899            0
           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                B
           248         15,220            0
           249         15,862            0
           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                B
           267         15,222            0                B
           268         15,952            0                B
           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
           276         16,270            0
           277         13,046            0
           278         13,988            0
           279         12,120            0
           280         13,107            0
           281         14,475            0                B
           282         16,124            0
           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
           295         11,356            0
           296         12,444            0
           297         11,460            0
           298         12,535            0                B
           299         11,692            0                B
           300         13,684            0                B
           301         16,032            0
           302         12,256            0                B
           303         10,529            0                B
           304         11,589            0
           305         11,422            0
           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
           314         11,231            0                B
           315         10,771            0
           316         10,023            0                B
           317         12,128            0
           318         10,264            0                B
           319          9,143            0
           320          9,430            0
           321         10,286            0                B
           322          9,445            0
           323          8,651            0
           324          8,884            0                B
           325          9,557            0                B
           326          9,153            0
           327          9,456            0                B
           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
           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                B
           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                B
           347          6,616            0                B
           348          7,037            0                B
           349          5,925            0
           350          6,867            0                B
           351          7,005        -0.01
           352          7,493            0
           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
           360          4,472            0
           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
           376          2,187            0                B
           377          2,449            0                B
           378          1,470            0                B
           379          1,386            0
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..
_














© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission