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 16, 1998
(Date of earliest event reported)
Commission File No.: 03-80625
NationsLink Funding Corporation
Commercial Mortgage Pass- Through Certificates
Series 1998- 1
New York (governing law of Pooling and Servicing Agreement)
(State of Incorporation)
Pending
(I.R.S. Employer Identification No.)
c/o Norwest Bank Minnesota, N.A.
7485 New Horizon Way
Frederick, Maryland 21703
(Address of principal executive offices) (Zip Code)
(301) 696-7900
Registrant's Full Telephone Number
(Former name, former address and former fiscal year,
if changed since last report)
<PAGE>
ITEM 5. Other Events
On April 20, 1998 a distribution was made to holders of NationsLink Funding
Corporation, Commerical Mortgage Pass-Through Certificates, Series 1998-1
ITEM 7. Financial Statements and Exhibits
(c) Exhibits
Item 601(a) of
Regulation S-K
Exhibit Number Description
(EX-99.1) Monthly report distributed to holders of Commerical Mortgage
Pass-Through Certificates, Series 1998-1, relating to the April 20, 1998
distribution
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
DLJ Commercial Mortgage Corp.
Commercial Mortgage Pass-Through Certificates
Series 1998- CF1
April 29, 1998 by Norwest Bank Minnesota, N.A., as Trustee
/s/ Sherri J. Sharps, Vice President
INDEX TO EXHIBITS
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of Commerical Mortgage
Pass-Through Certificates, Series 1998-1, relating to the April 20, 1998
distribution
<TABLE>
<CAPTION>
Norwest Bank Minnesota, N. A.
Corporate Trust Services
3 New York Plaza, 15th Floor
New York, NY 10004
NationsLink Funding Corporation
Commercial Mortgage Pass- Through Certificates
Series 1998- 1
For Additional Information, please contact
Leslie Gaskill
(212) 509- 1630
Reports Available on the World Wide Web
@ www. securitieslink. net/ cmbs
Payment Date: 4/ 20/ 98
Record Date: 3/ 31/ 98
Distribution Date Statement
Table of Contents
STATEMENT SECTIONS PAGE( s)
Certificate Distribution Detail 2
Certificate Factor Detail 3
Other Required Information 4
Ratings Detail 5
Current Mortgage Loan and Property Stratification Tables 6- 8
Mortgage Loan Detail 9- 14
Principal Prepayment Detail 15
Historical Detail 16
Delinquency Loan Detail 17
Specially Serviced Loan Detail 18
Reconciliation Detail 19- 20
Modified Loan Detail 21
Liquidated Loan Detail 22
This report has been compiled from information provided to Norwest by various
third parties, which may include the Servicer, Master Servicer, Special Servicer
and others. Norwest has not independently confirmed the accuracy of information
received from these third parties and assumes no duty to do so. Norwest
expressly disclaims any responsibility for the accuracy or completeness of
information furnished by third parties.
Servicer
Midland Loan Services, L. P.
210 West 10th Street
Kansas City, Missouri 64105
Contact: Brad Hauger
Phone Number: (816) 435- 5175
Special Servicer
Lennar Partners, Inc.
700 N. W. 107th Avenue
Miami, Florida 33172
Contact: Steve Engel
Phone Number: (305) 229- 6407
Underwriter
NationsBanc Montgomery Securities, LLC
NationsBanc Corporate Center
100 North Tryon Street
Charlotte, North Carolina 28255
Contact: Scott Joel
Phone Number: (704) 388- 3023
Copyright 1997, Norwest Bank Minnesota, N. A.
Certificate Distribution Detail
Class CUSIP Pass-Through Original Beginning Principal
Rate Balance Balance Distribution
<S> <C> <C> <C> <C> <C>
A-1 63859CAN3 6.484000% 199,017,108.00 199,017,108.00 723,789.42
A-2 63859CAP8 6.425000% 81,648,044.00 81,648,044.00 0.00
A-3 63859CAQ6 6.395000% 433,755,237.00 433,755,237.00 0.00
B 63859CAT0 6.436000% 53,581,529.00 53,581,529.00 0.00
C 63859CAU7 6.648000% 56,133,030.00 56,133,030.00 0.00
D 63859CAV5 6.803000% 48,478,526.00 48,478,526.00 0.00
E 63859CAW3 7.300000% 25,515,013.00 25,515,013.00 0.00
F 63859CAX1 7.050000% 51,030,027.00 51,030,027.00 0.00
G 63859CAY9 5.000000% 10,206,005.00 10,206,005.00 0.00
H 63859CAZ6 5.000000% 25,515,013.00 25,515,013.00 0.00
J 63859CBA0 5.000000% 12,247,206.00 12,247,206.00 0.00
K 63859CBB8 5.000000% 23,473,819.78 23,473,819.78 0.00
R-I N/A 0.000000% 0.00 0.00 0.00
R-II N/A 0.000000% 0.00 0.00 0.00
Totals 1,020,600,557.78 1,020,600,557.78 723,789.42
</TABLE>
<TABLE>
<CAPTION>
Class Interest Prepayment Collateral Support Total Ending Current
Distribution Penalties Deficit Distribution Balance Subordination
Allocation/( Reimb) Level (1)
<S> <C> <C> <C> <C> <C> <C>
A-1 1,075,355.77 0.00 0.00 1,799,145.19 198,293,318.58 30.02%
A-2 437,157.24 0.00 0.00 437,157.24 81,648,044.00 30.02%
A-3 2,311,553.95 0.00 0.00 2,311,553.95 433,755,237.00 30.02%
B 287,375.60 0.00 0.00 287,375.60 53,581,529.00 24.77%
C 310,976.99 0.00 0.00 310,976.99 56,133,030.00 19.26%
D 274,832.84 0.00 0.00 274,832.84 48,478,526.00 14.51%
E 155,216.33 0.00 0.00 155,216.33 25,515,013.00 12.01%
F 299,801.41 0.00 0.00 299,801.41 51,030,027.00 7.00%
G 42,525.02 0.00 0.00 42,525.02 10,206,005.00 6.00%
H 106,312.55 0.00 0.00 106,312.55 25,515,013.00 3.50%
J 51,030.03 0.00 0.00 51,030.03 12,247,206.00 2.30%
K 97,807.58 0.00 0.00 97,807.58 23,473,819.78 0.00%
R-I 91.01 0.00 0.00 91.01 0.00 0.00%
R-II 0.00 0.00 0.00 0.00 0.00 0.00%
Totals 5,450,036.32 6,173,825.74 1,019,876,768.36
</TABLE>
<TABLE>
<CAPTION>
Class CUSIP Pass- Through Original Beginning
Rate Notional Notional
Amount Amount
<S> <C> <C> <C> <C>
X-1 63859CAR4 1.371641% 714,348,946.96 714,348,946.96
X-2 63859CAS2 1.422621% 306,149,550.76 306,149,550.76
</TABLE>
<TABLE>
<CAPTION>
Interest Prepayment Total Ending
Class Distribution Penalties Distribution Notional
Amount
<S> <C> <C> <C> <C>
X-1 816,525.06 0.00 816,525.06 713,625,229.92
X-2 362,945.51 0.00 362,945.51 306,149,550.76
<FN>
(1)Calculated by taking (A) the sum of the ending certificate balance of all
classes less (B) the sum of (i) the ending certificate balance of the designated
class and (ii) the ending certificate balance of all classes which are not
subordinate to the designated class and dividing the result by (A).
</FN>
</TABLE>
<TABLE>
<CAPTION>
Certificate Factor Detail
Class CUSIP Beginning Principal Interest
Balance Distribution Distribution
<S> <C> <C> <C> <C>
A-1 63859CAN3 1,000.00000000 3.63682011 5.40333332
A-2 63859CAP8 1,000.00000000 0.00000000 5.35416672
A-3 63859CAQ6 1,000.00000000 0.00000000 5.32916667
B 63859CAT0 1,000.00000000 0.00000000 5.36333332
C 63859CAU7 1,000.00000000 0.00000000 5.54000007
D 63859CAV5 1,000.00000000 0.00000000 5.66916659
E 63859CAW3 1,000.00000000 0.00000000 6.08333337
F 63859CAX1 1,000.00000000 0.00000000 5.87500003
G 63859CAY9 1,000.00000000 0.00000000 4.16666659
H 63859CAZ6 1,000.00000000 0.00000000 4.16666650
J 63859CBA0 1,000.00000000 0.00000000 4.16666707
K 63859CBB8 1,000.00000000 0.00000000 4.16666656
R-I N/A 0.00000000 0.00000000 0.00000000
R-II N/A 0.00000000 0.00000000 0.00000000
</TABLE>
<TABLE>
<CAPTION>
Prepayment Collateral Support Ending
Class Penalty Deficit Balance
Allocation/(Reimb)
<S> <C> <C> <C>
A-1 0.00000000 0.00000000 996.36317989
A-2 0.00000000 0.00000000 1,000.00000000
A-3 0.00000000 0.00000000 1,000.00000000
B 0.00000000 0.00000000 1,000.00000000
C 0.00000000 0.00000000 1,000.00000000
D 0.00000000 0.00000000 1,000.00000000
E 0.00000000 0.00000000 1,000.00000000
F 0.00000000 0.00000000 1,000.00000000
G 0.00000000 0.00000000 1,000.00000000
H 0.00000000 0.00000000 1,000.00000000
J 0.00000000 0.00000000 1,000.00000000
K 0.00000000 0.00000000 1,000.00000000
R-I 0.00000000 0.00000000 0.00000000
R-II 0.00000000 0.00000000 0.00000000
</TABLE>
<TABLE>
<CAPTION>
Beginnning Ending
Class CUSIP Notional Interest Prepayment Notional
Amount Distribution Penalties Amount
<S> <C> <C> <C> <C>
X- 1 63859CAR4 1,000.00000000 1.14303390 0.00000000 998.98688583
X- 2 63859CAS2 1,000.00000000 1.18551704 0.00000000 1,000.00000000
</TABLE>
<TABLE>
<CAPTION>
Other Required Information
<S> <C>
Sec 4.02( a)( iii)
Available Distribution Amount 7,467,629.22
Sec 4.02( a)( xiii)
Principal Distribution Amount 723,789.42
(a) Principal portion of Monthly Payments
and any Assumed Monthly Payments 723,789.42
(b) Principal Prepayments 0.00
(c) Collection of Principal on a Balloon 0.00
Loan after its Stated Maturity Date
(d) Liquidation Proceeds and Insurance
Proceeds received on a Mortgage Loan 0.00
(e) Liquidation Proceeds, Insurance Proceeds,
or REO Revenues received on an REO 0.00
Plus the excess of the prior Principal Distribution
Amount over the principal paid to the Sequential
Pay Certificates 0.00
Sec 4.02( a)( v) and (vi)
Aggregate Number of Outstanding Loans 201
Aggregate Stated Principal Balance of the Mortgage
Pool before distribution 1,020,600,557.78
Aggregate Stated Principal Balance of the Mortgage
Pool after distribution 1,019,876,768.36
Sec 4.02( a)( xiii)
Total Servicing and Special Servicing Fee paid 111,256.91
Servicing Fee paid 111,256.91
Special Servicing Fee paid 0.00
Trustee Fee paid 3,076.00
Sec 4.02( a)( xiv)
Additional Trust Fund Expenses 0.00
(i) Fees paid to Special Servicer 0.00
(ii) Interest on Advances 0.00
(iii) Cost of opinions of counsel 0.00
(iv) Unanticipated expenses of the Trust 0.00
(v) Cost to remedy adverse environmental 0.00
(vi) Other expenses of the Trust Fund not 0.00
conditions of a defaulted Mortgage Loan
included in the calculation of "Realized Loss"
</TABLE>
<TABLE>
<CAPTION>
Appraisal Reduction Amount
Appraisal Date Appraisal
Loan Reduction Reduction
Number Effected Effected
<S> <C> <C>
None
Total
</TABLE>
<TABLE>
<CAPTION>
Ratings Detail
Original Ratings
Class Cusip DCR Fitch Moody's S&P
<S> <C> <C> <C> <C> <C>
A-1 63859CAN3 AAA NR Aaa X
A-2 63859CAP8 AAA NR Aaa X
A-3 63859CAQ6 AAA NR Aaa X
X-1 63859CAR4 AAA NR Aaa X
X-2 63859CAS2 AAA AAA Aaa X
B 63859CAT0 AA AA Aa2 X
C 63859CAU7 A A A2 X
D 63859CAV5 BBB BBB Baa2 X
E 63859CAW3 NR NR Baa3 X
F 63859CAX1 BB NR NR X
G 63859CAY9 BB- NR NR X
H 63859CAZ6 B NR NR X
J 63859CBA0 NR B- NR X
K 63859CBB8 NR NR NR X
</TABLE>
<TABLE>
<CAPTION>
Current Ratings
Class DCR Fitch Moody's S&P
<S> <C> <C> <C> <C>
A-1 AAA NR Aaa X
A-2 AAA NR Aaa X
A-3 AAA NR Aaa X
X-1 AAA NR Aaa X
X-2 AAA AAA Aaa X
B AA AA Aa2 X
C A A A2 X
D BBB BBB Baa2 X
E NR NR Baa3 X
F BB NR NR X
G BB- NR NR X
H B NR NR X
J NR B- NR X
K NR NR NR X
<FN>
NR - Designates that the class was not rated by the above agency at the
time of original issuance.
X - Designates that the above rating agency did not
rate any classes in this transaction at the time of original issuance.
N/A - Data not available this period.
1) For any class not rated at the time of original issuance by any
particular rating agency, no request has been made subsequent to issuance to
obtain rating information, if any, from such rating agency. The current ratings
were obtained directly from the applicable rating agency within 30 days of the
payment date listed above. The ratings may have changed since they were
obtained. Because the ratings may have changed, you may want to obtain current
ratings directly from the rating agencies.
Duff & Phelps Credit Rating Co.
55 East Monroe Street
Chicago, Illinois 60603
(312) 368- 3100
Fitch IBCA, Inc.
One State Street Plaza
New York, New York 10004
(212) 908- 0500
Moodys Investors Service
99 Church Street
New York, New York 10007
(212) 553- 0300
Standard & Poors Rating Services
26 Broadway
New York, New York 10004
(212) 208- 8000
</FN>
</TABLE>
<TABLE>
<CAPTION>
Current Mortgage Loan and Property Stratification Tables
Scheduled Balance
% Of
Scheduled # of Scheduled Agg WAM Weighted
Balance Loans Balance Bal. (2) WAC Avg DSCR(1)
<S> <C> <C> <C> <C> <C> <C>
Below 500,000 0 0.00 0.00 0 0.0000 0.000000
500,001 to 1,000,000 6 4,714,637.68 0.46 113 8.5215 1.606468
1,000,001 to 1,500,000 16 19,508,305.47 1.91 112 8.1322 1.513661
1,500,001 to 2,000,000 20 35,880,315.11 3.52 113 7.8266 1.498223
2,000,001 to 2,500,000 28 63,510,377.42 6.23 113 8.1042 1.570977
2,500,001 to 3,000,000 24 67,421,609.08 6.61 114 8.1367 1.528185
3,000,001 to 3,500,000 18 58,246,294.52 5.71 112 7.9190 1.496338
3,500,001 to 4,000,000 9 34,517,292.83 3.38 115 7.6854 1.571869
4,000,001 to 4,500,000 18 77,046,791.85 7.55 111 7.9431 1.576925
4,500,001 to 5,000,000 13 61,815,881.12 6.06 116 7.7029 1.436230
5,000,001 to 6,000,000 11 59,710,541.75 5.85 116 7.3680 1.457621
6,000,001 to 7,000,000 6 39,828,767.09 3.91 99 7.4727 1.479151
7,000,001 to 8,000,000 5 38,329,190.75 3.76 105 8.3270 1.490077
8,000,001 to 9,000,000 4 32,839,572.90 3.22 106 7.7771 1.354663
9,000,001 to 10,000,000 2 19,087,594.87 1.87 116 7.1162 1.358327
10,000,001 to 15,000,000 5 56,178,554.73 5.51 116 7.8810 1.492323
15,000,001 to 20,000,000 9 157,441,723.67 15.44 98 7.5476 1.384816
20,000,001 to 25,000,000 2 43,840,423.43 4.30 82 7.1000 1.351858
25,000,001 to 30,000,000 4 113,497,068.46 11.13 107 7.5215 1.399187
30,000,001 to 35,000,000 0 0.00 0.00 0 0.0000 0.000000
35,000,001 and greater 1 36,461,825.63 3.58 117 6.9150 1.710000
Totals 201 1,019,876,768.36 100.00 108 7.7006 1.471861
</TABLE>
<TABLE>
<CAPTION>
State
# of Scheduled % of Weighted
State(3) Props. Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
Arizona 2 20,181,487.34 1.98 113 7.7981 1.379627
California 21 158,049,747.84 15.50 107 7.5211 1.389528
Colorado 3 22,233,760.40 2.18 116 7.2197 1.621613
Connecticut 3 10,314,668.64 1.01 92 7.4834 1.378352
Delaware 1 3,955,739.60 0.39 115 8.2950 1.250000
Florida 36 228,023,293.53 22.36 103 7.7395 1.494397
Georgia 11 50,872,085.54 4.99 112 7.4934 1.445189
Indiana 16 49,601,460.41 4.86 115 8.1290 1.545068
Kansas 1 1,992,973.43 0.20 117 7.3700 1.470000
Louisiana 8 45,445,941.41 4.46 116 7.2993 1.435261
Maryland 6 16,337,819.66 1.60 116 7.7973 1.477038
Massachusetts 6 14,808,220.78 1.45 113 7.9188 1.454994
Michigan 2 7,711,663.39 0.76 109 8.6137 1.377434
Mississippi 1 10,147,052.92 0.99 115 7.9000 1.440000
Missouri 8 28,587,478.25 2.80 117 7.7181 1.441052
Nebraska 1 4,479,654.25 0.44 116 7.3300 4.240000
Nevada 5 32,909,307.94 3.23 111 8.0276 1.408856
New Jersey 1 2,889,361.44 0.28 114 7.9650 1.400000
New Mexico 7 23,020,365.44 2.26 114 7.5264 1.450627
New York 9 30,739,134.59 3.01 109 8.7201 1.664173
N. Carolina 10 101,095,393.47 9.91 101 7.2744 1.406486
Ohio 1 3,385,406.29 0.33 116 7.6300 1.460000
Oklahoma 2 9,979,936.30 0.98 85 8.5201 1.604086
Oregon 3 11,857,674.00 1.16 81 7.4028 1.532093
S. Carolina 4 9,312,379.63 0.91 113 8.1974 1.473803
Tennessee 3 8,853,662.79 0.87 115 7.3076 1.678515
Texas 10 40,148,982.01 3.94 112 8.1151 1.389436
Utah 7 22,255,584.03 2.18 114 8.0048 1.451888
Virginia 9 36,633 098.59 3.59 114 7.7178 1.515095
Washington 3 9,919,349.08 0.97 117 7.4930 1.426969
Washington,DC 1 4,134,085.37 0.41 114 7.7800 1.370000
Totals 201 1,019,876,768.36 100.00 108 7.7006 1.471861
</TABLE>
<TABLE>
<CAPTION>
Current Mortgage Loan and Property Stratification Tables
Note Rate
Note # of Scheduled % of Weighted
Rate Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
6.999% or Less 11 131,869,366.02 12.93 111 6.8568 1.521912
7.000% to 7.499% 56 333,057,153.85 32.66 107 7.2026 1.468259
7.500% to 7.999% 60 261,900,439.75 25.68 110 7.7082 1.406672
8.000% to 8.499% 37 136,514,010.37 13.39 113 8.3184 1.478945
8.500% to 8.999% 22 105,504,291.21 10.34 98 8.7356 1.527264
9.000% to 9.499% 10 42,508,354.73 4.17 109 9.2134 1.499178
9.500% to 9.999% 5 8,523,152.43 0.84 103 9.7365 1.905810
10.000% or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 201 1,019,876,768.36 100.00 108 7.7006 1.471861
</TABLE>
<TABLE>
<CAPTION>
Seasoning
# of Scheduled % of Weighted
Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
12 months or less 201 1,019,876,768.36 100.00 108 7.7006 1.471861
13 to 24 months 0 0.00 0.00 0 0.0000 0.000000
25 to 36 months 0 0.00 0.00 0 0.0000 0.000000
37 to 48 months 0 0.00 0.00 0 0.0000 0.000000
49 and greater 0 0.00 0.00 0 0.0000 0.000000
Totals 201 1,019,876,768.36 100.00 108 7.7006 1.471861
</TABLE>
<TABLE>
<CAPTION>
Debt Service Coverage Ratio
Debt Service # of Scheduled % of Weighted
Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
.99 or less 0 0.00 0.00 0 0.0000 0.000000
1.0 to 1.19 1 4,026,078.20 0.39 105 8.8300 1.190000
1.2 to 1.29 7 49,991,255.53 4.90 115 7.8033 1.241021
1.3 to 1.39 62 434,925,942.80 42.64 106 7.5495 1.353275
1.4 to 1.49 64 237,414,831.10 23.28 110 7.6492 1.440287
1.5 to 1.59 26 99,061,992.83 9.71 112 7.9216 1.546585
1.6 to 1.69 21 103,165,854.04 10.12 102 8.2284 1.641171
1.7 to 1.79 8 56,368,856.47 5.53 116 7.4332 1.720289
1.8 to 1.99 5 14,244,840.22 1.40 113 8.0108 1.855150
2. 0 and greater 7 20,677,117.17 2.03 117 7.8247 2.797663
Totals 201 1,019,876,768.36 100.00 108 7.7006 1.471861
</TABLE>
<TABLE>
<CAPTION>
Property Type(3)
Property # of Scheduled % of Weighted
Type Props Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
Health Care 8 40,714,670.72 3.99 115 8.2751 1.917653
Industrial 2 43,840,423.43 4.30 82 7.1000 1.351858
Lodging 7 49,932,570.71 4.90 92 8.6739 1.673581
Multi- Family 100 496,016,372.60 48.63 108 7.5850 1.413266
Office 13 42,863,839.53 4.20 112 7.7752 1.550034
Other 1 3,264,315.77 0.32 115 8.3700 1.600000
Retail 69 339,218,497.40 33.26 113 7.7059 1.482084
Warehouse 1 4,026,078.20 0.39 105 8.8300 1.190000
Totals 201 1,019,876,768.36 100.00 108 7.7006 1.471861
See footnotes on last page of this section.
</TABLE>
<TABLE>
<CAPTION>
Current Mortgage Loan and Property Stratification Tables
Anticipated Remaining Term (ARD and Balloon Loans)
Anticipated # of Scheduled % of Weighted
Remaining Term(2) Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
60 months or less 3 28,952,667.59 2.84 55 7.5020 1.366399
61 to 72 months 1 3,083,497.53 0.30 66 9.0400 1.410000
73 to 84 months 11 138,372,252.29 13.57 80 7.5669 1.466852
85 to 96 months 0 0.00 0.00 0 0.0000 0.000000
97 to 108 months 9 58,778,476.06 5.76 105 8.5720 1.361181
109 months or greater 176 789,805,202.69 77.44 116 7.6614 1.484424
Totals 200 1,018,992,096.16 99.91 108 7.7007 1.471350
</TABLE>
<TABLE>
<CAPTION>
Remaining Stated Term (Fully Amortizing Loans)
Stated # of Scheduled % of Weighted
Remaining Term(2) Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
60 months or less 0 0.00 0.00 0 0.0000 0.000000
61 to 72 months 0 0.00 0.00 0 0.0000 0.000000
73 to 84 months 0 0.00 0.00 0 0.0000 0.000000
85 to 96 months 0 0.00 0.00 0 0.0000 0.000000
97 to 108 months 0 0.00 0.00 0 0.0000 0.000000
109 months or greater 1 884,672.20 0.09 117 7.6200 2.060000
Totals 1 884,672.20 0.09 117 7.6200 2.060000
</TABLE>
<TABLE>
<CAPTION>
Remaining Amortization Term (ARD and Balloon Loans)
Remaining # of Scheduled % of Weighted
Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
180 months or less 1 3,111,845.17 0.31 116 7.3800 1.420000
181 to 192 months 0 0.00 0.00 0 0.0000 0.000000
193 to 204 months 0 0.00 0.00 0 0.0000 0.000000
205 to 228 months 2 5,731,347.22 0.56 115 8.4500 1.731635
229 to 240 months 17 46,883,033.05 4.60 115 8.1893 1.587159
241 to 252 months 0 0.00 0.00 0 0.0000 0.000000
253 to 288 months 0 0.00 0.00 0 0.0000 0.000000
289 to 300 months 65 302,888,601.69 29.70 111 7.8961 1.582579
301 months or greater 115 660,377,269.03 64.75 107 7.5714 1.410095
Totals 200 1,018,992,096.16 99.91 108 7.7007 1.471350
</TABLE>
<TABLE>
<CAPTION>
Age of Most Recent NOI
Age of Most # of Scheduled % of Weighted
Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
1 year or less 201 1,019,876,768.36 100.00 108 7.7006 1.471861
1 to 2 years 0 0.00 0.00 0 0.0000 0.000000
2 years or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 201 1,019,876,768.36 100.00 108 7.7006 1.471861
<FN>
(1) Debt Service Coverage Ratios are calculated as described in the
prospectus, values are updated periodically as new NOI figures become available
from borrowers on an asset level. The Trustee makes no representations as to the
accuracy of the data provided by the borrower for this calculation.
(2)Anticipated Remaining Term and WAM are each calculated based upon the
term from the current month to the earlier of the Anticipated Repayment Date, if
applicable, and the maturity date.
(3) Data in this table was calculated by allocating pro- rata the
current loan information to the properties based upon the Cut- off Date Balance
of the related mortgage loan as disclosed in the offering document.
Note: There are no Hyper- Amortization Loans included in the Mortgage Pool.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Mortgage Loan Detail
Loan Property Interest Principal Gross
Number ODCR Type City State Payment Payment Coupon
<S> <C> <C> <C> <C> <C> <C> <C>
30218550 50002 RT Lake Worth FL 20,071.20 1,366.53 9.780%
30218526 50005 MF Las Vegas NV 120,841.13 8,008.14 8.240%
30218595 50006 MF Bronx NY 24,011.89 1,101.44 9.040%
30218583 50007 RT Pasadena TX 18,239.56 892.31 8.850%
30218538 50012 WH Amarillo TX 30,636.52 3,128.98 8.830%
30218616 50014 MF Albemarle NC 15,710.88 659.33 9.070%
30218615 50020 MF Charlotte NC 55,232.65 2,882.00 8.740%
30218646 50021 RT Orlando FL 118,337.69 6,017.85 8.790%
30218610 50022 MF St. George UT 13,618.07 919.84 9.800%
30218649 50023 OF Edgewood MD 5,734.41 382.73 9.830%
30218529 50027 LO Hollywood Beach FL 59,540.44 4,754.08 9.370%
30218503 50028 MF Riverdale GA 19,838.58 894.80 8.900%
30218648 50038 MF Staten Island NY 20,763.72 2,965.65 9.760%
30218511 50043 RT Farmville VA 14,718.97 691.38 8.800%
30218564 50048 MF San Jose CA 60,639.25 3,425.92 8.470%
30218502 50049 MF Burbank CA 35,019.01 3,084.37 9.110%
30218502 50051 MF Reno NV 21,925.50 1,879.54 9.160%
</TABLE>
<TABLE>
<CAPTION>
Loan Anticipated Neg Beginning Ending Paid
Number Repayment Maturity Amort Scheduled Scheduled Thru
Date Date (Y/N) Balance Balance Date
<S> <C> <C> <C> <C> <C> <C>
30218550 5/01/2004 N 2,383,281.19 2,381,914.66 4/01/1998
30218526 2/01/2007 N 17,030,538.07 17,022,529.93 4/01/1998
30218595 10/01/2003 N 3,084,598.97 3,083,497.53 3/01/1998
30218583 2/01/2007 N 2,393,381.35 2,392,489.04 4/01/1998
30218538 1/01/2007 N 4,029,207.18 4,026,078.20 4/01/1998
30218616 4/01/2007 N 2,011,564.64 2,010,905.31 3/01/1998
30218615 1/01/2007 N 7,338,803.39 7,335,921.39 4/01/1998
30218646 1/01/2007 N 15,634,177.35 15,628,159.50 3/01/1998
30218610 5/01/2007 N 1,613,727.68 1,612,807.84 3/01/1998
30218649 5/01/2007 N 677,448.04 677,065.31 4/01/1998
30218529 5/01/2007 N 7,379,267.31 7,374,513.23 4/01/1998
30218503 6/01/2007 N 2,588,579.33 2,587,684.53 3/01/1998
30218648 6/01/2007 N 2,470,563.76 2,467,598.11 4/01/1998
30218511 7/01/2007 N 1,942,386.56 1,941,695.18 4/01/1998
30218564 6/01/2007 N 8,314,023.14 8,310,597.22 4/01/1998
30218502 5/01/2007 N 4,464,021.72 4,460,937.35 4/01/1998
30218502 6/01/2007 N 2,779,679.63 2,777,800.09 4/01/1998
</TABLE>
<TABLE>
<CAPTION>
Loan Property Interest Principal Gross
Number ODCR Type City State Payment Payment Coupon
<S> <C> <C> <C> <C><C> <C> <C>
30218565 50054 MF Moreno Valley CA 48,762.86 2,840.73 8.385%
30218578 50055 RT Plano TX 34,488.67 2,917.86 9.195%
30218588 50056 MF Miami FL 49,136.54 2,741.20 8.495%
30218501 50057 MF Rochester Hills MI 25,496.22 2,185.64 9.160%
30218618 50059 MF Dania FL 8,044.22 405.91 8.690%
30218619 50060 MF Hollywood FL 6,781.46 324.57 8.790%
30218652 50061 MF Dennis (Dennisport) MA 10,312.96 837.95 9.270%
30218617 50063 MF Colorado Springs CO 9,727.89 480.65 8.730%
30218546 50066 RT Killeen TX 21,966.59 2,350.26 8.700%
30218600 50067 MF Albuquerque NM 32,167.90 3,544.22 8.595%
30218655 50079 LO Edgewood MD 11,334.05 1,720.45 9.500%
30218622 50080 MF Vero Beach FL 7,572.31 448.91 8.350%
30218621 50081 MF Vero Beach FL 6,057.84 359.13 8.350%
30218602 50087 MF Provo UT 20,277.17 1,448.72 7.950%
30218597 50091 MF New York NY 15,940.18 940.28 8.360%
30218594 50092 RT Logan UT 27,750.50 2,259.10 9.265%
30218596 50093 MF Bronx NY 21,158.00 1,248.08 8.360%
30218647 50095 RT Greenville SC 16,973.01 1,632.35 8.820%
30218654 50113 RT Aiken SC 25,160.61 1,540.47 8.270%
</TABLE>
<TABLE>
<CAPTION>
Loan Anticipated Neg Beginning Ending Paid
Number Repayment Maturity Amort Scheduled Scheduled Thru
Date Date (Y/N) Balance Balance Date
<S> <C> <C> <C> <C> <C> <C>
30218565 7/01/2007 N 6,753,468.89 6,750,628.16 4/01/1998
30218578 6/01/2007 N 4,355,775.76 4,352,857.90 4/01/1998
30218588 6/01/2007 N 6,717,102.42 6,714,361.22 4/01/1998
30218501 6/01/2007 N 3,232,370.30 3,230,184.66 4/01/1998
30218618 6/01/2007 N 1,074,990.81 1,074,584.90 4/01/1998
30218619 6/01/2007 N 895,931.89 895,607.32 4/01/1998
30218652 7/01/2007 N 1,291,945.75 1,291,107.80 3/01/1998
30218617 6/01/2007 N 1,294,032.14 1,293,551.49 4/01/1998
30218546 1/01/2007 N 2,932,136.11 2,929,785.85 4/01/1998
30218600 2/01/2007 N 4,346,279.59 4,342,735.37 3/01/1998
30218655 7/01/2007 N 1,385,486.96 1,383,766.51 4/01/1998
30218622 7/01/2007 N 1,053,131.18 1,052,682.27 4/01/1998
30218621 7/01/2007 N 842,504.57 842,145.44 4/01/1998
30218602 8/01/2007 N 2,961,972.04 2,960,523.32 4/01/1998
30218597 7/01/2007 N 2,214,255.05 2,213,314.77 3/01/1998
30218594 7/01/2007 N 3,478,293.66 3,476,034.56 4/01/1998
30218596 7/01/2007 N 2,939,065.17 2,937,817.09 3/01/1998
30218647 7/01/2007 N 2,234,760.75 2,233,128.40 4/01/1998
30218654 8/01/2007 N 3,533,103.81 3,531,563.34 4/01/1998
</TABLE>
<TABLE>
<CAPTION>
Loan Property Interest Principal Gross
Number ODCR Type City State Payment Payment Coupon
<S> <C> <C> <C> <C> <C> <C> <C>
30218650 50115 MF Jennings MO 13,479.19 1,319.40 8.750%
30218659 50116 RT Dallas TX 20,165.15 2,672.26 7.840%
30218536 50120 MF Stockton CA 27,550.94 2,219.75 7.640%
30218661 50128 MF Atlanta GA 19,612.13 2,403.52 8.010%
30218662 50131 RT Houston TX 101,300.05 7,847.45 7.740%
30218651 50132 RT Indianapolis IN 50,958.85 4,486.12 7.410%
30218653 50134 MF Manteca CA 31,350.87 3,317.37 8.515%
30218656 50138 MF Clinton Township MI 31,735.39 1,976.75 8.220%
30218552 50140 MF Rego Park NY 14,898.60 923.47 8.230%
30218604 50144 RT Las Vegas NV 18,123.91 1,819.25 8.630%
30218657 50146 MF Orem UT 18,633.04 3,395.96 8.710%
30218620 50147 MF Savage MD 14,530.97 1,834.95 7.975%
30218605 50152 OF Mesa AZ 17,529.25 1,844.74 8.530%
30218512 50153 RT Tulsa OK 60,634.22 2,759.46 8.830%
30218665 50158 RT Savannah GA 15,064.18 2,256.28 7.470%
30218664 50161 RT Greencastle IN 20,056.34 1,729.95 7.470%
</TABLE>
<TABLE>
<CAPTION>
Loan Anticipated Neg Beginning Ending Paid
Number Repayment Maturity Amort Scheduled Scheduled Thru
Date Date (Y/N) Balance Balance Date
<S> <C> <C> <C> <C> <C> <C>
30218650 8/01/2007 N 1,788,942.62 1,787,623.22 3/01/1998
30218659 11/01/2007 N 2,986,937.42 2,984,265.16 4/01/1998
30218536 11/01/2002 N 4,187,779.40 4,185,559.65 4/01/1998
30218661 1/01/2008 N 2,843,367.39 2,840,963.87 4/01/1998
30218662 10/01/2007 N 15,198,807.46 15,190,960.01 4/01/1998
30218651 1/01/2008 N 7,986,238.05 7,981,751.93 3/01/1998
30218653 9/01/2007 N 4,275,685.65 4,272,368.28 4/01/1998
30218656 9/01/2007 N 4,483,455.48 4,481,478.73 4/01/1998
30218552 9/01/2007 N 2,102,259.78 2,101,336.31 3/01/1998
30218604 10/01/2007 N 2,438,832.16 2,437,012.91 4/01/1998
30218657 11/01/2007 N 2,484,312.98 2,480,917.02 3/01/1998
30218620 11/01/2007 N 2,115,946.65 2,114,111.70 4/01/1998
30218605 9/01/2007 N 2,386,464.83 2,384,620.09 4/01/1998
30218512 9/01/2004 N 7,974,398.12 7,971,638.66 3/01/1998
30218665 12/01/2007 N 2,341,885.01 2,339,628.73 4/01/1998
30218664 12/01/2007 N 3,117,970.03 3,116,240.08 4/01/1998
</TABLE>
<TABLE>
<CAPTION>
Loan Property Interest Principal Gross
Number ODCR Type City State Payment Payment Coupon
<S> <C> <C> <C> <C> <C> <C> <C>
30218623 50163 RT Albuquerque NM 14,783.37 1,648.20 6.880%
30218575 50165 MF San Diego CA 180,654.44 15,413.30 7.515%
30218549 50168 RT Venice FL 18,094.20 4,130.97 7.910%
30218660 50185 OF Shrewsbury MA 7,673.16 963.76 7.990%
30218603 50186 LO New Market VA 18,947.03 1,759.65 8.840%
30218523 50191 LO Kissimmee FL 219,564.06 21,436.06 8.735%
30218543 50197 MF Bethpage NY 22,233.81 1,545.60 7.970%
30218515 50199 RT Newport News VA 26,489.79 3,782.66 7.630%
30218632 50200 MF Roanoke VA 12,853.30 1,103.61 7.480%
30218513 50201 RT Dallas TX 7,243.88 415.03 8.350%
30218587 50204 MF Phoenix AZ 118,065.52 9,411.76 7.700%
30218663 50205 RT Brandon FL 10,504.21 1,148.98 8.395%
30218537 50209 MF Washington DC 27,710.19 2,107.00 7.780%
30218624 50215 MF Albuquerque NM 5,836.19 4,955.32 7.620%
30218626 50217 MF North Charleston SC 7,936.16 619.36 7.700%
30218625 50218 MF Mt. Pleasant SC 15,696.97 1,210.36 7.750%
30218577 50219 RT Apopka FL 29,868.15 2,308.23 7.730%
30218540 50220 MF Metairie LA 26,885.08 1,851.17 7.990%
30218628 50222 MF Lacey WA 29,817.79 2,503.72 7.550%
30218627 50223 MF Charlotte NC 30,466.00 2,558.15 7.550%
</TABLE>
<TABLE>
<CAPTION>
Loan Anticipated Neg Beginning Ending Paid
Number Repayment Maturity Amort Scheduled Scheduled Thru
Date Date (Y/N) Balance Balance Date
<S> <C> <C> <C> <C> <C> <C>
30218623 1/01/2008 N 2,495,317.08 2,493,668.88 4/01/1998
30218575 11/01/2007 N 27,916,466.70 27,901,053.40 4/01/1998
30218549 11/01/2007 N 2,656,462.01 2,652,331.04 4/01/1998
30218660 11/01/2004 N 1,115,239.91 1,114,276.15 4/01/1998
30218603 10/01/2007 N 2,489,027.01 2,487,267.36 4/01/1998
30218523 9/01/2004 N 29,190,339.31 29,168,903.25 4/01/1998
30218543 10/01/2007 N 3,239,637.51 3,238,091.91 4/01/1998
30218515 11/01/2007 N 4,031,760.73 4,027,978.07 4/01/1998
30218632 12/01/2007 N 1,995,509.80 1,994,406.19 3/01/1998
30218513 11/01/2007 N 1,007,454.74 1,007,039.71 4/01/1998
30218587 9/01/2007 N 17,806,279.01 17,796,867.25 4/01/1998
30218663 10/01/2007 N 1,453,060.26 1,451,911.28 4/01/1998
30218537 10/01/2007 N 4,136,192.37 4,134,085.37 4/01/1998
30218624 1/01/2008 N 889,627.52 884,672.20 4/01/1998
30218626 12/01/2007 N 1,197,422.28 1,196,802.92 4/01/1998
30218625 10/01/2007 N 2,352,095.33 2,350,884.97 4/01/1998
30218577 11/01/2007 N 4,487,140.85 4,484,832.62 3/01/1998
30218540 10/01/2007 N 3,907,557.45 3,905,706.28 4/01/1998
30218628 11/01/2007 N 4,586,372.28 4,583,868.56 4/01/1998
30218627 11/01/2007 N 4,686,076.03 4,683,517.88 3/01/1998
</TABLE>
<TABLE>
<CAPTION>
Loan Property Interest Principal Gross
Number ODCR Type City State Payment Payment Coupon
<S> <C> <C> <C> <C> <C> <C> <C>
30218666 50227 RT Thonotosassa FL 12,789.95 1,750.13 7.750%
30218500 50230 MF Hermosa Beach CA 115,379.28 11,597.19 7.150
30218667 50239 MF Simi Valley CA 26,803.17 3,192.85 8.110%
30218611 50241 HC Brooklyn NY 83,204.13 6,643.52 9.240%
30218547 50242 MF Jersey City NJ 19,826.88 1,381.58 7.965%
30218668 50243 RT Roanoke VA 69,215.66 6,346.71 7.320%
30218561 50245 RT Pompano Beach FL 3,942.06 476.19 8.050%
30218531 50246 MF Unincorporated St. L MO 37,260.65 5,270.53 7.610%
30218592 50247 RT EL Cerrito CA 34,141.31 4,300.57 7.955%
30218557 50248 RT Orlando FL 11,981.37 989.39 7.550%
30218573 50249 RT Tamarac FL 18,415.59 1,470.09 7.660%
30218629 50250 MF Bartlett TN 17,218.39 5,003.37 7.010%
30218516 50252 MF Jacksonville FL 32,379.05 2,341.03 7.850%
30218510 50253 MF St. George UT 13,810.95 934.11 8.050
30218630 50254 MF Tamarac FL 17,992.76 2,454.32 7.780%
30218631 50260 MF Davie FL 10,956.60 905.46 7.600%
30218514 50262 RT Fredericksburg VA 33,845.33 4,921.09 7.600%
30218589 50264 MF Lake Oswego OR 42,762.06 3,690.18 7.490%
30218669 50266 RT Boca Raton FL 20,889.37 2,504.10 8.120%
30218670 50270 RT Suitland MD 6,291.29 622.01 8.620%
30218671 50271 RT Salisbury MD 19,833.94 9,152.56 7.380%
30218609 50276 OF Las Vegas NV 9,450.97 1,229.55 7.865%
30218504 50277 LO Sellersburg IN 16,604.20 1,280.20 7.735%
</TABLE>
<TABLE>
<CAPTION>
Loan Anticipated Neg Beginning Ending Paid
Number Repayment Maturity Amort Scheduled Scheduled Thru
Date Date (Y/N) Balance Balance Date
<S> <C> <C> <C> <C> <C> <C>
30218666 11/01/2007 N 1,916,495.95 1,914,745.82 3/01/1998
30218500 11/01/2004 N 18,739,697.43 18,728,100.24 4/01/1998
30218667 12/01/2007 N 3,838,009.61 3,834,816.76 4/01/1998
30218611 10/01/2007 N 10,457,159.82 10,450,516.30 3/01/1998
30218547 10/01/2007 N 2,890,743.02 2,889,361.44 4/01/1998
30218668 1/01/2008 N 10,980,803.15 10,974,456.44 4/01/1998
30218561 1/01/2008 N 568,680.62 568,204.43 4/01/1998
30218531 1/01/2008 N 5,685,997.07 5,680,726.54 4/01/1998
30218592 12/01/2007 N 4,984,031.10 4,979,730.53 4/01/1998
30218557 1/01/2008 N 1,842,894.47 1,841,905.08 4/01/1998
30218573 11/01/2007 N 2,791,885.56 2,790,415.47 4/01/1998
30218629 1/01/2008 N 2,852,432.97 2,847,429.60 4/01/1998
30218516 11/01/2007 N 4,789,996.54 4,787,655.51 4/01/1998
30218510 9/01/2007 N 1,992,363.43 1,991,429.32 4/01/1998
30218630 10/01/2007 N 2,685,709.31 2,683,254.99 4/01/1998
30218631 10/01/2007 N 1,674,182.86 1,673,277.40 4/01/1998
30218514 10/01/2007 N 5,171,612.55 5,166,691.46 3/01/1998
30218589 11/01/2002 N 6,630,061.59 6,626,371.41 4/01/1998
30218669 11/01/2007 N 2,987,515.37 2,985,011.27 4/01/1998
30218670 12/01/2007 N 847,564.99 846,942.98 3/01/1998
30218671 12/01/2007 N 3,120,997.73 3,111,845.17 4/01/1998
30218609 12/01/2007 N 1,395,463.10 1,394,233.55 3/01/1998
30218504 11/01/2007 N 2,492,863.20 2,491,583.00 4/01/1998
</TABLE>
<TABLE>
<CAPTION>
Loan Property Interest Principal Gross
Number ODCR Type City State Payment Payment Coupon
<S> <C> <C> <C> <C> <C> <C> <C>
30218551 50283 RT Boca Raton FL 14,294.32 1, 287.31 7.375%
30218527 50284 OF Flowood MS 69,089.11 8, 961.64 7.900% 11
30218532 50286 OF Cambridge MA 35,572.74 2, 547.66 7.870%
30218517 50288 OF Ogden UT 20,950.16 1, 516.23 7.870%
30218672 50289 RT New Haven CT 29,161.82 2, 310.05 7.640% 1
30218673 50293 RT Pembroke Pines FL 34,680.87 3, 902.78 8.295%
30218633 50299 MF Albuquerque NM 24,523.95 2, 234.59 7.360%
30218674 50301 LO St. Joseph MO 34,809.31 4, 146.56 8.110%
30218675 50302 RT Chattanooga TN 12,271.69 1, 380.99 8.295
30218676 50303 RT Newark DE 28,278.25 3, 182.27 8.295%
30218634 50304 MF Charlotte NC 28,763.37 7, 705.49 7.290% 1
30218635 50305 MF Albuquerque NM 10,587.01 964.68 7.360%
30218636 50306 MF Shawnee KS 12,660.56 1, 950.56 7.370%
</TABLE>
<TABLE>
<CAPTION>
Loan Anticipated Neg Beginning Ending Paid
Number Repayment Maturity Amort Scheduled Scheduled Thru
Date Date (Y/N) Balance Balance Date
<S> <C> <C> <C> <C> <C> <C>
30218551 12/01/2007 N 2,250,827.71 2,249,540.40 4/01/1998
30218527 11/01/2007 N 10,156,014.56 10,147,052.92 4/01/1998
30218532 12/01/2007 N 5,249,082.15 5,246,534.49 4/01/1998
30218517 11/01/2006 N 3,091,387.70 3,089,871.47 4/01/1998
30218672 1/01/2008 N 4,432,636.56 4,430,326.51 4/01/1998
30218673 11/01/2007 N 4,855,281.55 4,851,378.77 4/01/1998
30218633 12/01/2007 N 3,871,077.75 3,868,843.16 4/01/1998
30218674 12/01/2007 N 4,984,428.08 4,980,281.52 4/01/1998
30218675 11/01/2007 N 1,718,022.69 1,716,641.70 4/01/1998
30218676 11/01/2007 N 3,958,921.87 3,955,739.60 4/01/1998
30218634 1/01/2008 N 4,581,977.73 4,574,272.24 4/01/1998
30218635 12/01/2007 N 1,671,148.26 1,670,183.58 4/01/1998
30218636 1/01/2008 N 1,994,923.99 1,992,973.43 4/01/1998
</TABLE>
<TABLE>
<CAPTION>
Loan Property Interest Principal Gross
Number ODCR Type City State Payment Payment Coupon
<S> <C> <C> <C> <C> <C> <C> <C>
30218545 50308 RT Framingham MA 20,560.82 4,532.38 8.000%
30218509 50309 MF Baton Rouge LA 10,247.22 896.42 7.460%
30218677 50314 RT Miami FL 28,564.94 2,075.06 7.840%
30218585 50318 MF Austin TX 6,663.85 559.23 7.530%
30218593 50325 MF Jacksonville FL 29,067.23 2,672.48 7.365%
30218542 50326 MF Dixon CA 20,793.40 1,920.21 7.340%
30218519 50328 RT Atlanta GA 56,779.92 3,881.42 7.990%
30218518 50329 HC Brooklyn NY 20,455.48 1,432.11 7.940%
30218528 50333 MF Studio City CA 59,760.55 6,168.46 7.070%
30218535 50334 RT Leesburg VA 31,093.52 2,616.81 7.545%
30218539 50335 MF Shreveport LA 24,438.91 2,321.02 7.257%
30218533 50337 MF Garland TX 33,631.95 2,920.81 7.476%
30218530 50338 MF Baton Rouge LA 38,348.67 3,227.40 7.545%
30218559 50339 MF Berkeley MO 10,105.39 850.47 7.545%
30218544 50340 MF Baton Rouge LA 18,488.81 1,899.98 7.080%
30218569 50342 MF Downey CA 27,723.30 2,429.68 7.435%
30218607 50343 HC Portland OR 11,690.47 1,558.82 7.777%
30218658 50344 RT Columbus IN 22,345.53 4,381.15 8.450%
30218678 50345 RT Carmel IN 23,205.81 4,549.82 8.450%
30218679 50346 RT Muncie IN 21,747.70 5,967.82 8.450%
30218680 50347 RT Kokomo IN 23,097.37 4,528.56 8.450%
30218681 50350 RT Indianapolis IN 20,624.97 4,043.82 8.450%
30218682 50351 RT Franklin IN 18,275.48 3,583.16 8.450%
30218683 50352 RT Crawfordsville IN 16,930.84 3,319.53 8.450%
30218684 50353 RT Fishers IN 18,333.31 3,594.50 8.450%
</TABLE>
<TABLE>
<CAPTION>
Loan Anticipated Neg Beginning Ending Paid
Number Repayment Maturity Amort Scheduled Scheduled Thru
Date Date (Y/N) Balance Balance Date
<S> <C> <C> <C> <C> <C> <C>
30218545 12/01/2007 N 2,984,634.63 2,980,102.25 4/01/1998
30218509 11/01/2007 N 1,595,174.01 1,594,277.59 4/01/1998
30218677 12/01/2007 N 4,231,145.74 4,229,070.68 3/01/1998
30218585 12/01/2007 N 1,027,710.58 1,027,151.35 4/01/1998
30218593 10/01/2007 N 4,583,230.72 4,580,558.24 3/01/1998
30218542 11/01/2007 N 3,289,805.89 3,287,885.68 4/01/1998
30218519 11/01/2007 N 8,252,561.47 8,248,680.05 4/01/1998
30218518 11/01/2007 N 2,991,782.47 2,990,350.36 4/01/1998
30218528 12/01/2007 N 9,816,031.87 9,809,863.41 4/01/1998
30218535 11/01/2007 N 4,785,765.54 4,783,148.73 4/01/1998
30218539 12/01/2007 N 3,910,799.03 3,908,478.01 4/01/1998
30218533 11/01/2007 N 5,224,245.24 5,221,324.43 4/01/1998
30218530 11/01/2007 N 5,902,444.18 5,899,216.78 4/01/1998
30218559 11/01/2007 N 1,555,373.80 1,554,523.33 4/01/1998
30218544 12/01/2007 N 3,032,609.84 3,030,709.86 4/01/1998
30218569 12/01/2007 N 4,330,168.20 4,327,738.52 4/01/1998
30218607 1/01/2008 N 1,745,797.04 1,744,238.22 4/01/1998
30218658 11/01/2007 N 3,070,964.21 3,066,583.06 4/01/1998
30218678 11/01/2007 N 3,189,192.84 3,184,643.02 4/01/1998
30218679 11/01/2007 N 2,988,804.22 2,982,836.40 4/01/1998
30218680 11/01/2007 N 3,174,290.08 3,169,761.52 4/01/1998
30218681 11/01/2007 N 2,834,506.91 2,830,463.09 4/01/1998
30218682 11/01/2007 N 2,511,613.56 2,508,030.40 4/01/1998
30218683 11/01/2007 N 2,326,819.20 2,323,499.67 4/01/1998
30218684 11/01/2007 N 2,519,561.72 2,515,967.22 4/01/1998
</TABLE>
<TABLE>
<CAPTION>
Loan Property Interest Principal Gross
Number ODCR Type City State Payment Payment Coupon
<S> <C> <C> <C> <C> <C> <C> <C>
30218685 50355 RT Plainfield IN 19,077.92 3,740.49 8.450%
30218686 50356 RT Speedway IN 20,034.60 4,860.62 8.450%
30218687 50357 RT Anderson IN 19,945.43 3,910.57 8.450%
30218688 50359 RT New Castle IN 18,101.98 3,549.14 8.450%
30218525 50362 MF San Francisco CA 109,825.56 12,597.82 6. 815%
30218638 50363 MF Albuquerque NM 48,629.69 7,573.29 7.360%
30218579 50365 RT Nashville TN 26,279.23 2,647.14 7.110%
30218534 50367 OF Atlanta GA 34,708.69 4,636.71 7.770%
30218508 50368 MF Miami Lakes FL 117,660.82 9,970.30 7.530%
30218612 50370 HC North Hollywood CA 78,097.60 8,778.98 8.270%
30218613 50371 HC Omaha NE 28,303.45 4,455.15 7.330%
30218580 50373 MF Hartford CT 26,717.22 2,362.73 7.400%
30218558 50377 RT Atlanta GA 11,660.07 981.30 7.545%
30218689 50390 MF Baton Rouge LA 13,005.02 1,865.99 7.570%
30218637 50392 RT Indianapolis IN 18,291.38 1,577.72 7.470%
30218690 50396 OF LaDue MO 25,054.55 1,785.86 7.880%
30218574 50397 MF Seattle WA 14,001.03 1,753.36 7.950%
30218598 50399 MF New York NY 8,287.67 656.55 7.655%
30218639 50404 MF Kansas City MO 11,499.51 934.47 7.600%
30218691 50405 MF Boston (Charlestown)MA 13,895.92 1,910.88 7.710%
30218520 50407 OT Hartwood VA 23,546.14 2,578.58 8.370%
</TABLE>
<TABLE>
<CAPTION>
Loan Anticipated Neg Beginning Ending Paid
Number Repayment Maturity Amort Scheduled Scheduled Thru
Date Date (Y/N) Balance Balance Date
<S> <C> <C> <C> <C> <C> <C>
30218685 11/01/2007 N 2,621,894.08 2,618,153.59 4/01/1998
30218686 11/01/2007 N 2,753,371.44 2,748,510.82 4/01/1998
30218687 11/01/2007 N 2,741,116.25 2,737,205.68 4/01/1998
30218688 11/01/2007 N 2,487,769.13 2,484,219.99 4/01/1998
30218525 1/01/2005 N 18,714,506.84 18,701,909.02 4/01/1998
30218638 12/01/2007 N 7,672,938.83 7,665,365.54 4/01/1998
30218579 1/01/2008 N 4,292,238.63 4,289,591.49 3/01/1998
30218534 1/01/2008 N 5,187,499.35 5,182,862.64 4/01/1998
30218508 11/01/2002 N 18,145,865.78 18,135,895.48 4/01/1998
30218612 12/01/2007 N 10,966,624.16 10,957,845.18 4/01/1998
30218613 12/01/2007 N 4,484,109.40 4,479,654.25 4/01/1998
30218580 1/01/2008 N 4,192,763.43 4,190,400.70 3/011998
30218558 11/01/2007 N 1,794,662.09 1,793,680.79 4/01/1998
30218689 1/01/2005 N 1,995,059.96 1,993,193.97 4/01/1998
30218637 12/01/2007 N 2,843,588.66 2,842,010.94 3/01/1998
30218690 12/01/2007 N 3,692,335.68 3,690,549.82 3/01/1998
30218574 1/01/2008 N 2,045,190.38 2,043,437.02 4/01/1998
30218598 12/01/2007 N 1,257,268.76 1,256,612.21 3/01/1998
30218639 12/01/2007 N 1,757,140.33 1,756,205.86 4/01/1998
30218691 12/01/2007 N 2,093,022.28 2,091,111.40 4/01/1998
30218520 11/01/2007 N 3,266,894.35 3,264,315.77 3/01/1998
</TABLE>
<TABLE>
<CAPTION>
Loan Property Interest Principal Gross
Number ODCR Type City State Payment Payment Coupon
<S> <C> <C> <C> <C> <C> <C> <C>
30218571 50408 MF Cincinnati OH 22,263.76 3,150.15 7.630%
30218582 50410 MF Gainesville FL 18,150.04 1,519.57 7.520%
30218506 50412 MF Pensacola FL 8,273.96 595.39 7.860%
30218505 50414 MF Fort Walton Beach FL 14,048.85 1,010.94 7.860%
30218566 50416 MF North Highlands CA 32,873.36 3,174.20 7.220%
30218563 50417 MF Reno NV 57,277.05 5,630.06 7.165%
30218640 50420 MF Baton Rouge LA 36,248.59 3,500.13 7.210%
30218692 50429 RT Atlanta GA 28,719.34 2,051.87 7.860%
30218606 50430 OF Virgina Beach VA 12,918.90 1,886.95 7.520%
30218541 50431 MF Placentia CA 21,235.11 2,005.02 7.270%
30218568 50432 MF Belton MO 28,426.73 2,750.83 7.185%
30218694 50442 RT Creve Coeur MO 29,502.96 4,209.98 7.530%
30218695 50443 RT Newnan GA 14,401.43 1,335.45 7.280%
30218642 50446 MF Kennesaw GA 81,947.30 14,575. 78 6. 965%
30218555 50450 MF Cambridge MA 13,042.96 1,228.70 7.260%
30218590 50451 MF Davis CA 30,997.73 3,501.67 6.850%
30218591 50452 MF Rocklin CA 30,997.73 3,501.67 6.850%
30218562 50453 MF Denver CO 104,260.70 10,386. 21 7. 135%
30218507 50462 MF Jacksonville FL 14,473.56 1,410.08 7.200%
30218696 50464 RT Pembroke Pines FL 50,519.71 4,791.52 7.260%
30218567 50465 MF Huntington Beach CA 30,283.75 2,943.71 7.190%
30218570 50468 OF High Point NC 23,097.99 2,464.46 6.980%
30218586 50469 MF Austin TX 6,396.91 595.91 7.300%
30218693 50471 RT Aspen CO 24,331.52 4,169.72 7.090%
30218697 50474 OF Tulsa OK 12,614.45 1,172.42 7.290%
30218522 50481 RT Sandestin FL 217,349.30 39,350.68 6.915%
</TABLE>
<TABLE>
<CAPTION>
Loan Anticipated Neg Beginning Ending Paid
Number Repayment Maturity Amort Scheduled Scheduled Thru
Date Date (Y/N) Balance Balance Date
<S> <C> <C> <C> <C> <C> <C>
30218571 12/01/2007 N 3,388,556.44 3,385,406.29 4/01/1998
30218582 1/01/2008 N 2,802,854.18 2,801,334.61 4/01/1998
30218506 12/01/2007 N 1,222,452.20 1,221,856.81 4/01/1998
30218505 12/01/2007 N 2,075,673.94 2,074,663.00 4/01/1998
30218566 12/01/2007 N 5,287,468.19 5,284,293.99 4/01/1998
30218563 1/01/2008 N 9,283,361.52 9,277,731.46 4/01/1998
30218640 1/01/2008 N 5,839,609.21 5,836,109.08 4/01/1998
30218692 1/01/2008 N 4,243,192.40 4,241,140.53 4/01/1998
30218606 1/01/2008 N 1,995,026.34 1,993,139.39 4/01/1998
30218541 12/01/2007 N 3,392,040.18 3,390,035.16 4/01/1998
30218568 2/01/2008 N 4,594,528.77 4,591,777.94 4/01/1998
30218694 3/01/2008 N 4,550,000.00 4,545,790.02 4/01/1998
30218695 2/01/2008 N 2,297,286.23 2,295,950.78 4/01/1998
30218642 1/01/2008 N 13,663,259.67 13,648,683.89 4/01/1998
30218555 1/01/2008 N 2,086,317.39 2,085,088.69 4/01/1998
30218590 1/01/2008 N 5,255,089.80 5,251,588.13 4/01/1998
30218591 1/01/2008 N 5,255,089.80 5,251,588.13 4/01/1998
30218562 1/01/2008 N 16,969,438.61 16,959,052.40 4/01/1998
30218507 12/01/2007 N 2,334,445.10 2,333,035.02 4/01/1998
30218696 12/01/2004 N 8,080,999.16 8,076,207.64 4/01/1998
30218567 1/01/2008 N 4,891,268.62 4,888,324.91 4/01/1998
30218570 1/01/2008 N 3,842,903.81 3,840,439.35 4/01/1998
30218586 12/01/2007 N 1,017,626.27 1,017,030.36 4/01/1998
30218693 12/01/2007 N 3,985,326.23 3,981,156.51 4/01/1998
30218697 1/01/2008 N 2,009,470.06 2,008,297.64 4/01/1998
30218522 1/01/2008 N 36,501,176.31 36,461,825.63 4/01/1998
</TABLE>
<TABLE>
<CAPTION>
Loan Property Interest Principal Gross
Number ODCR Type City State Payment Payment Coupon
<S> <C> <C> <C> <C> <C> <C> <C>
30218614 50485 HC Advance NC 36,905.10 3,659.96 8.590%
30218524 50488 RT Shreveport LA 118,153.69 11,885.93 7.113%
30218608 50489 HC Pompano Beach FL 10,496.61 1,533.14 7.520%
30218560 50490 RT Atlanta GA 8,348.00 715.10 7.470%
30218641 50494 MF College Park GA 37,420.44 4,260.15 6.790%
30218584 50501 MF San Bernardino CA 8,924.28 844.48 7.250%
30218556 50503 LO San Diego CA 12,430.23 1,277.38 7.050%
30218601 50513 HC Portland OR 21,191.59 3,657.43 7.050%
30218698 50518 RT Windsor Locks CT 10,629.73 1,690.86 7.280%
30218643 50530 MF Raleigh NC 154,487.64 17,743.31 6.770%
30218645 50546 RT Gainesville FL 34,611.17 3,541.04 7.060%
30218644 50555 MF Baltimore MD 52,116.92 7,971.31 7.370%
30218553 50569 OF Albuquerque NM 12,797.87 1,300.64 7.090%
30218572 50587 MF Seattle WA 20,224.63 2,019.22 7.130%
30218581 50597 MF Winter Park FL 24,845.05 2,570.17 7.050%
30218699 50604 RT Miami FL 180,872.99 18,919.28 7.010%
30218576 50606 MF Gainesville FL 39,878.91 4,359.37 6.910%
30218521 50612 RT High Point NC 20,819.61 1,987.87 7.230%
30218599 50699 RT Provo UT 38,489.53 7,416.32 6.720
30218700 50704 IN Durham NC 142,405.07 14,312.78 7.100%
30218701 50727 IN Durham NC 125,795.22 12,643.36 7.100%
Totals 6,767,669.84 723,789.42
</TABLE>
<TABLE>
<CAPTION>
Loan Anticipated Neg Beginning Ending Paid
Number Repayment Maturity Amort Scheduled Scheduled Thru
Date Date (Y/N) Balance Balance Date
<S> <C> <C> <C> <C> <C> <C>
30218614 1/01/ 008 N 4,989,236.23 4,985,576.27 4/01/1998
30218524 1/01/2008 N 19,290,135.77 19,278,249.84 4/01/1998
30218608 1/01/2008 N 1,620,958.91 1,619,425.77 4/01/1998
30218560 1/01/2008 N 1,297,784.98 1,297,069.88 4/01/1998
30218641 3/01/2005 N 6,400,000.00 6,395,739.85 4/01/1998
30218584 1/01/2008 N 1,429,472.76 1,428,628.28 4/01/1998
30218556 2/01/2008 N 2,047,533.22 2,046,255.84 4/01/1998
30218601 1/01/2008 N 3,490,721.80 3,487,064.37 4/01/1998
30218698 1/01/2008 N 1,695,632.29 1,693,941.43 4/01/1998
30218643 3/01/2008 N 26,500,000.00 26,482,256.69 4/01/1998
30218645 2/01/2008 N 5,693,147.12 5,689,606.08 4/01/1998
30218644 2/01/2008 N 8,212,059.30 8,204,087.99 3/01/1998
30218553 1/01/2008 N 2,096,197.35 2,094,896.71 4/01/1998
30218572 1/01/2008 N 3,294,062.72 3,292,043.50 4/01/1998
30218581 1/01/2008 N 4,092,527.80 4,089,957.63 4/01/1998
30218699 2/01/2008 N 29,963,774.40 29,944,855.12 3/01/1998
30218576 2/01/2008 N 6,702,025.32 6,697,665.95 4/01/1998
30218521 1/01/2008 N 3,344,068.78 3,342,080.91 4/01/1998
30218599 2/01/2008 N 6,651,416.82 6,644,000.50 4/01/1998
30218700 2/01/2005 N 23,292,060.37 23,277,747.59 4/01/1998
30218701 2/01/2005 N 20,575,319.20 20,562,675.84 4/01/1998
Totals 1,020,600,557.78 1,019,876,768.36
<FN>
(1) Property Type Code
SS- Self Storage
MF- Multi- Family
RT- Retail
HC- Health Care
IN- Industrial
WH- Warehouse
MH- Mobile Home Park
OF- Office
LO- Lodging
MU- Mixed Use
OT- Other
(2) Resolution Strategy Code
1- Modification
2- Foreclosure
3- Bankruptcy
4- Extension
5- Note Sale
6- DPO
7- REO
8- Resolved
9- Pending Return to Master Server
10- Deed In Lieu of Foreclosure
(3) Modification Code
1- Maturity Date Extension
2- Amortization Change
3- Principal Write- Off
4- Combination
</FN>
</TABLE>
Principal Prepayment Detail
No Principal Prepayments this Period
<TABLE>
<CAPTION>
Historical Detail
Delinquencies # Balance
<S> <C>
30- 59 Days 0 0
60- 89 Days 0 0
90 Days or More 0 0
Foreclosure 0 0
REO 0 0
Modifications 0 0
</TABLE>
<TABLE>
<CAPTION>
Prepayments # Balance
<S> <C>
Curtailments 0 0
Payoff 0 0
</TABLE>
<TABLE>
<CAPTION>
Rate and Maturities
<S> <C>
Next Weighted Avg.
Coupon 7.700635%
Remit 7.543427%
WAM 108
<FN>
Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Reconciliation Detail
Advance Summary
<S> <C>
P & I Advances Outstanding 1,160,698.64
Servicing Advances Outstanding 0.00
Reimbursement for Interest on Advances
paid from general collections 0.00
</TABLE>
<TABLE>
<CAPTION
Servicing Fee Breakdowns
<S> <C>
Current Period Accrued Servicing Fees 135,086.95
Less Delinquent Servicing Fees 23,830.04
Less Reductions to Servicing Fees 0.00
Plus Servicing Fees for Delinquent Payments Received 0.00
Plus Adjustments for Prior Servicing Calculation 0.00
Total Servicing Fees Collected 111,256.91
</TABLE>
<TABLE>
<CAPTION
Certificate Interest Reconciliation
Class Accrued Net Aggregate Distributable Distributable
Certificate Prepayment Certificate Certificate
Interest Interest Shortfall Interest Interest
Adjustment
<S> <C> <C> <C> <C>
A- 1 1,075,355.77 0.00 1,075,355.77 0.00
A- 2 437,157.24 0.00 437,157.24 0.00
A- 3 2,311,553.95 0.00 2,311,553.95 0.00
X- 1 816,525.06 0.00 816,525.06 0.00
X- 2 362,945.51 0.00 362,945.51 0.00
B 287,375.60 0.00 287,375.60 0.00
C 310,976.99 0.00 310,976.99 0.00
D 274,832.84 0.00 274,832.84 0.00
E 155,216.33 0.00 155,216.33 0.00
F 299,801.41 0.00 299,801.41 0.00
G 42,525.02 0.00 42,525.02 0.00
H 106,312.55 0.00 106,312.55 0.00
J 51,030.03 0.00 51,030.03 0.00
K 97,807.58 0.00 97,807.58 0.00
Total 6,629,415.88 0.00 6,629,415.88 0.00
</TABLE>
<TABLE>
<CAPTION
Additional Remaining Unpaid
Trust Fund Interest Distributable
Expenses Distribution Certificate Interest
<S> <C> <C> <C>
A- 1 0.00 1,075,355.77 0.00
A- 2 0.00 437,157.24 0.00
A- 3 0.00 2,311,553.95 0.00
X- 1 0.00 816,525.06 0.00
X- 2 0.00 362,945.51 0.00
B 0.00 287,375.60 0.00
C 0.00 310,976.99 0.00
D 0.00 274,832.84 0.00
E 0.00 155,216.33 0.00
F 0.00 299,801.41 0.00
G 0.00 42,525.02 0.00
H 0.00 106,312.55 0.00
J 0.00 51,030.03 0.00
K 0.00 97,807.58 0.00
Total 0.00 6,629,415.88 0.00
</TABLE>
<TABLE>
<CAPTION
Delinquency Loan Detail
Offering # of Current Outstanding
Loan Number Document Months Paid Through P & I P & I
Cross- Reference Delinq. Date Advances Advances**
<S> <C> <C> <C> <C> <C>
30218595 50006 0 3/1/98 25,113.33 25,113.33
30218616 50014 0 3/1/98 16,370.21 16,370.21
30218646 50021 0 3/1/98 124,355.54 124,355.54
30218610 50022 0 3/1/98 14,537.91 14,537.91
30218503 50028 0 3/1/98 20,733.38 20,733.38
30218652 50061 0 3/1/98 11,150.91 11,150.91
30218600 50067 0 3/1/98 35,712.12 35,712.12
30218597 50091 0 3/1/98 16,880.46 16,880.46
30218596 50093 0 3/1/98 22,406.08 22,406.08
30218650 50115 0 3/1/98 14,798.59 14,798.59
30218651 50132 0 3/1/98 55,444.97 55,444.97
30218552 50140 0 3/1/98 15,822.07 15,822.07
30218657 50146 0 3/1/98 22,029.00 22,029.00
30218512 50153 0 3/1/98 63,393.68 63,393.68
30218632 50200 0 3/1/98 13,956.91 13,956.91
30218577 50219 0 3/1/98 32,176.38 32,176.38
30218627 50223 0 3/1/98 33,024.15 33,024.15
30218666 50227 0 3/1/98 14,540.08 14,540.08
30218611 50241 0 3/1/98 89,847.65 89,847.65
30218514 50262 0 3/1/98 6,913.30 6,913.30
30218609 50276 0 3/1/98 10,680.52 10,680.52
30218677 50314 0 3/1/98 30,640.00 30,640.00
30218593 50325 0 3/1/98 31,739.71 31,739.71
30218579 50365 0 3/1/98 28,926.37 28,926.37
30218580 50373 0 3/1/98 29,079.95 29,079.95
30218637 50392 0 3/1/98 19,869.10 19,869.10
30218690 50396 0 3/1/98 26,840.41 26,840.41
30218598 50399 0 3/1/98 8,944.22 8,944.22
30218520 50407 0 3/1/98 26,124.72 26,124.72
30218644 50555 0 3/1/98 60,088.23 60,088.23
30218699 50604 0 3/1/98 199,792.27 199,792.27
Totals 1,160,698.641,160,698.64
</TABLE>
<TABLE>
<CAPTION
Status of Resolution Current
Loan Number Mortgage Strategy Servicing Foreclosure Servicing
Loan(1) Code Transfer Date Date Advances
<S> <C> <C> <C> <C> <C>
30218595 50006 B
30218616 50014 A
30218646 50021 A
30218610 50022 A
30218503 50028 B
30218652 50061 A
30218600 50067 B
30218597 50091 B
30218596 50093 B
30218650 50115 A
30218651 50132 A
30218552 50140 B
30218657 50146 A
30218512 50153 B
30218632 50200 A
30218577 50219 B
30218627 50223 A
30218666 50227 A
30218611 50241 A
30218514 50262 B
30218670 50270 A
30218609 50276 B
30218677 50314 A
30218593 50325 B
30218579 50365 B
30218580 50373 B
30218637 50392 A
30218690 50396 A
30218598 50399 B
30218520 50407 B
30218644 50555 A
30218699 50604 A
Totals 0.00
</TABLE>
<TABLE>
<CAPTION>
Outstanding
Loan Number Servicing Bankruptcy REO
Advances Date Date
<S> <C> <C> <C>
30218595
30218616
30218646
30218610
30218503
30218652
30218600
30218597
30218596
30218650
30218651
30218552
30218657
30218512
30218632
30218577
30218627
30218666
30218611
30218514
30218670
30218609
30218677
30218593
30218579
30218580
30218637
30218690
30218598
30218520
30218644
30218699
Totals 0.00
<FN>
(1) Status of Mortgage Loan
A- Payment Not Received
But Still in Grace Period
B- Late Payment But Less
Than 1 Month Delinquent
0- Current
1- One Month Delinquent
2- Two Months Delinquent
3- Three Or More Months Delinquent
4- Assumed Scheduled Payment
(Performing Matured Balloon)
7- Foreclosure
9- REO
(2) Resolution Strategy Code
1- Modification
2- Foreclosure
3- Bankruptcy
4- Extension
5- Note Sale
6- DPO
7- REO
8- Resolved
9- Pending Return to Master Server
10-Deed In Lieu Of
Foreclosure
** Outstanding P & I Advances include the current period advance
</FN>
</TABLE>
Specially Serviced Loan Detail - Part 1
No Specially Serviced Loans this Period
Specially Serviced Loan Detail - Part 2
No Specially Serviced Loans this Period
Modified Loan Detail
No Modified Loans
Liquidated Loan Detail
No Liquidated Loans this Period
