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.: 333-38073
Merrill Lynch Mortgage Investors, Inc.
Mortgage Pass-Through Certificates, Series 1998-C1-CTL Trust
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 16, 1998 a distribution was made to holders of Merrill Lynch Mortgage
Investors, Inc. Mortgage Pass-Through Certificates, Series 1998-C1-CTL Trust.
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 Mortgage Pass-Through
Certificates, Series 1998-C1-CTL Trust, relating to the April
16, 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.
Merrill Lynch Mortgage Investors, Inc.
Mortgage Pass-Through Certificates, Series 1998-C1-CTL Trust
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 Mortgage Pass-Through
Certificates, Series 1998-C1-CTL Trust, relating to the April
16, 1998 distribution
<TABLE>
<CAPTION>
Merrill Lynch Mortgage Investors, Inc.
Mortgage Pass- Through Certificates
Series 1998- C1- CTL
Norwest Bank Minnesota, N. A.
Corporate Trust Services
3 New York Plaza, 15th Floor
New York, NY 10004
For Additional Information, please contact
Leslie Gaskill
(212) 509- 1630
Reports Available on the World Wide Web
www. securitieslink. net/ cmbs
Payment Date: 4/ 16/ 98
Record Date: 3/ 31/ 98
DISTRIBUTION DATE STATEMENT
Table of Contents
Certificate Distribution Detail 2
Certificate Factor Detail 3
Reconciliation Detail 4
Other Required Information 5
Ratings Detail 6-8
Current Mortgage Loan and Property Stratification Tables 9-11
Mortgage Loan Detail 12-15
Principal Prepayment Detail 16
Historical Detail 17
Delinquency Loan Detail 18
Specially Serviced Loan 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.
Underwriter
Merrill Lynch, Pierce, Fenner & Smith Inc.
World Financial Center, North Tower
250 Vesey Street
New York, NY 10281
Contact: John E. Gluszak
Phone number: (212) 449- 1000
Servicer
GMAC Commercial Mortgage Corporation
650 Dresher Road
Horsham, Pennsylvania 10944- 8015
Contact: Coral I. Horstmeyer
Phone number: (215) 328- 1790
Special Servicer
GMAC Commercial Mortgage Corporation
650 Dresher Road
Horsham, Pennsylvania 10944- 8015
Contact: Coral I. Horstmeyer
Phone Number: (215) 328- 1790
Copyright 1997, Norwest Bank Minnesota, N. A.
Certificate Distribution Detail
Class\ Pass-Through Original Beginning Principal Interest
Component CUSIP Rate Balance Balance Distrib Distrib
<S> <C> <C> <C> <C> <C>
A-1 589929PS1 6.310000% 132,820,333.40 132,820,333.40 753,750.02 698,413.59
A-2 589929PT9 6.480000% 82,098,000.00 82,098,000.00 0.00 443,329.20
A-3 589929PU6 6.720000% 235,868,000.00 235,868,000.00 0.00 1,320,860.80
A-PO 589929QU5 0.000000% 1,469,666.60 1,469,666.60 1,586.41 0.00
B 589929PV4 6.750000% 38,765,000.00 38,765,000.00 0.00 218,053.12
C 589929PW2 6.750000% 32,304,000.00 32,304,000.00 0.00 181,710.00
D 589929PX0 6.750000% 38,765,000.00 38,765,000.00 0.00 218,053.12
E 589929PY8 6.750000% 9,691,000.00 9,691,000.00 0.00 54,511.88
F 589929QP6 6.250000% 58,147,000.00 58,147,000.00 0.00 302,848.96
G 589929QQ4 6.250000% 3,230,000.00 3,230,000.00 0.00 16,822.92
H 589929QR2 6.250000% 4,846,000.00 4,846,000.00 0.00 25,239.58
J 589929QS0 6.250000% 1,615,000.00 1,615,000.00 0.00 8,411.46
K 589929QT8 6.250000% 6,461,530.05 6,461,530.05 0.00 33,653.80
IO 589929PZ5 0.904931% 644,610,863.45 644,610,863.45 0.00 486,106.97
R-I NA 0.000000% 0.00 0.00 0.00 0.00
R-II NA 0.000000% 0.00 0.00 0.00 0.00
R-III NA 0.000000% 0.00 0.00 0.00 0.00
Totals 646,080,530.05 646,080,530.05 755,336.43 3,521,908.43
</TABLE>
<TABLE>
<CAPTION>
Realized Loss Current
Class\ Prepayment Additional Trust Total Ending Subordination
Component Prem Fund Exp Distribution Balance Level(1)
<S> <C> <C> <C> <C> <C>
A-1 0.00 0.00 1,452,163.61 132,066,583.38 30.04%
A-2 0.00 0.00 443,329.20 82,098,000.00 30.04%
A-3 0.00 0.00 1,320,860.80 235,868,000.00 30.04%
A-PO 0.00 0.00 1,586.41 1,468,080.19 30.04%
B 0.00 0.00 218,053.12 38,765,000.00 24.03%
C 0.00 0.00 181,710.00 32,304,000.00 19.02%
D 0.00 0.00 218,053.12 38,765,000.00 13.02%
E 0.00 0.00 54,511.88 9,691,000.00 11.51%
F 0.00 0.00 302,848.96 58,147,000.00 2.50%
G 0.00 0.00 16,822.92 3,230,000.00 2.00%
H 0.00 0.00 25,239.58 4,846,000.00 1.25%
J 0.00 0.00 8,411.46 1,615,000.00 1.00%
K 0.00 0.00 33,653.80 6,461,530.05 0.00%
IO 486,106.97 643,857,113.34
R-I 0.00 0.00 0.00 0.00 0.00%
R-II 0.00 0.00 0.00 0.00 0.00%
R-III 0.00 0.00 0.00 0.00 0.00%
Total 0.00 0.00 4,277,244.86 645,325,193.62
<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
Realized Loss/
Class\ Beginning Principal Interest Prepayment Additional Trust Ending
Component CUSIP Balance Distribution Distribution Premium Fund Expenses Balance
<S> <C> <C> <C> <C> <C> <C>
A-1 589929PS1 1,000.000000000 5.67495955 5.25833336 0.00000000 0.00000000 994.32504045
A-2 589929PT9 1,000.000000000 0.00000000 5.40000000 0.00000000 0.00000000 1,000.00000000
A-3 589929PU6 1,000.000000000 0.00000000 5.60000000 0.00000000 0.00000000 1,000.00000000
A-PO 589929QU5 1,000.000000000 1.07943530 0.00000000 0.00000000 0.00000000 998.92056470
B 589929PV4 1,000.000000000 0.00000000 5.62499987 0.00000000 0.00000000 1,000.00000000
C 589929PW2 1,000.000000000 0.00000000 5.62500000 0.00000000 0.00000000 1,000.00000000
D 589929PX0 1,000.000000000 0.00000000 5.62499987 0.00000000 0.00000000 1,000.00000000
E 589929PY8 1,000.000000000 0.00000000 5.62500052 0.00000000 0.00000000 1,000.00000000
F 589929QP6 1,000.000000000 0.00000000 5.20833336 0.00000000 0.00000000 1,000.00000000
G 589929QQ4 1,000.000000000 0.00000000 5.20833437 0.00000000 0.00000000 1,000.00000000
H 589929QR2 1,000.000000000 0.00000000 5.20833265 0.00000000 0.00000000 1,000.00000000
J 589929QS0 1,000.000000000 0.00000000 5.20833437 0.00000000 0.00000000 1,000.00000000
K 589929QT8 1,000.000000000 0.00000000 5.20833297 0.00000000 0.00000000 1,000.00000000
R-I NA 0.000000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-II NA 0.000000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-III NA 0.000000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
</TABLE>
<TABLE>
<CAPTION>
Beginning Ending
Notional Interest Prepayment Notional
Class CUSIP Amount Distribution Premium Amount
<S> <C> <C> <C> <C> <C>
IO 589929PZ5 1,000.000000000 0.75410918 0.00000000 998.83068972
</TABLE>
<TABLE>
<CAPTION>
Reconciliation Detail
Advance Summary
<S> <C>
P & I Advances Outstanding 0.00
Servicing Advances Outstanding 0.00
Reimbursement for Interest on P& I
Advances paid from general collections 0.00
Reimbursement for Interest on Servicing
Advances paid from general collections 0.00
</TABLE>
<TABLE>
<CAPTION>
Master Servicing Fee Summary
<S> <C>
Current Period Accrued Master Servicing Fees 21,536.02
Less Master Servicing Fees on Delinquent Payments 0.00
Less Reductions to Master Servicing Fees 0.00
Plus Master Servicing Fees for Delinquent Payments Received 0.00
Plus Adjustments for Prior Master Servicing Calculation 0.00
Total Master Servicing Fees Collected 21,536.02
</TABLE>
<TABLE>
<CAPTION>
Certificate Interest Reconciliation
Remaining
Accrued Net Agg. Dist. Additl Distrib.. Unpaid Interest
Cert. Prepymt Cert Int. Trust Certificate Dist Distribution
Class Interest Int. Shortfall Adj. Exp. Interest Cert. Int.
<S> <C> <C> <C> <C> <C> <C> <C>
A- 1 698,413.59 0.00 0.00 0.00 698,413.59 0. 00 698,413.59
A- 2 443,329.20 0.00 0.00 0.00 443,329.20 0. 00 443,329.20
A- 3 1,320,860.80 0.00 0.00 0.00 1,320,860.80 0. 00 1,320,860.80
IO 486,106.98 0.00 0.00 0.00 486,106.98 0. 00 486,106.97
B 218,053.12 0.00 0.00 0.00 218,053.12 0. 00 218,053.12
C 181,710.00 0.00 0.00 0.00 181,710.00 0. 00 181,710.00
D 218,053.12 0.00 0.00 0.00 218,053.12 0. 00 218,053.12
E 54,511.88 0.00 0.00 0.00 54,511.88 0. 00 54,511.88
F 302,848.96 0.00 0.00 0.00 302,848.96 0. 00 302,848.96
G 16,822.92 0.00 0.00 0.00 16,822.92 0. 00 16,822.92
H 25,239.58 0.00 0.00 0.00 25,239.58 0. 00 25,239.58
J 8,411.46 0.00 0.00 0.00 8,411.46 0. 00 8,411.46
K 33,653.80 0.00 0.00 0.00 33,653.80 0. 00 33,653.80
Total 4,008,015.41 4,008,015.41 4,008,015.40
</TABLE>
<TABLE>
<CAPTION>
Other Required Information
<S> <C>
Available Distribution Amount 4,763,351.99
Aggregate Number of Outstanding Loans 105
Aggregate Unpaid Principal Balance of Loans 645,325,193.62
Aggregate Stated Principal Balance of Loans 645,325,193.62
Aggregate Amount of Master Servicing Fee 21,535.02
Aggregate Amount of Special Servicing Fee 0.00
Aggregate Amount of Trustee Fee 2,691.94
Aggregate Trust Fund Expenses 0.00
Specially Serviced Loans not Delinquent 0
Number of Outstanding Loans 0
Aggregate Unpaid Principal Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
Appraisal Reduction Amount
Appraisal Date Appraisal
Loan Reduction Reduction
Number Effected Effected
<S> <C> <C>
None
</TABLE>
<TABLE>
<CAPTION>
Ratings Detail
Current Ratings (1) Original Ratings
Class CUSIP DCR Fitch Moody's S & P DCR Fitch Moody's S&P
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
A- 1 589929PS1 NR X Aaa AAA NR X Aaa AAA
A- 2 589929PT9 NR X Aaa AAA NR X Aaa AAA
A- 3 589929PU6 NR X Aaa AAA NR X Aaa AAA
A- PO 589929QU5 NR X Aaa NR NR X Aaa NR
IO 589929PZ5 NR X Aaa AAAr NR X Aaa AAAr
B 589929PV4 NR X Aa2 AA NR X Aa2 AA
C 589929PW2 NR X A2 A NR X A2 A
D 589929PX0 NR X Baa2 BBB NR X Baa2 BBB
E 589929PY8 NR X Baa3 BBB- NR X Baa3 BBB-
F 589929QP6 BB X NR NR BB X NR NR
G 589929QQ4 BB- X NR NR BB- X NR NR
H 589929QR2 B X NR NR B X NR NR
J 589929QS0 B- X NR NR B- X NR NR
K 589929QT8 NR X NR NR NR X NR NR
<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
Moody's Investors Service
99 Church Street
New York, New York 10007
(212) 553- 0300
Standard & Poor's Rating Services
26 Broadway
New York, New York 10004
(212) 208- 8000
</FN>
</TABLE>
<TABLE>
<CAPTION>
Tenant / Guarantor Ratings Detail
Ending Original Ratings Current Ratings
Scheduled Moody's S&P
Tenant Balance Moody's(1) S&P (2) Ratings(1) (5) Ratings(2)(6)
<S> <C> <C> <C> <C> <C> <C> <C>
Rite Aid Corporation 118,081,406.73 Baa1 BBB+ Baa1 BBB+
Allegheny General Hospital 102,452,996.75 A3 A A3 A
Circuit City Stores 69,041,420.03 (3) (3) (3) (3)
Nine West Group, Inc. 45,812,001.67 Ba2 BB Ba2 X BB X
Fred Meyer, Inc. 44,957,234.25 Ba2 BB+ Ba2 BB+
Q Clubs Inc. 43,626,292.68 (3) (3) (3) (3)
Northwestern Human Services, Inc. 34,032,084.77 (3) BBB (3) BBB
Heilig-Meyers Company 32,640,634.19 Ba1(4) BB+ Ba1(4) BB+
Baptist Hospital, Inc 23,235,587.55 Aa3 AA- Aa3 AA-
Kmart Corp. 22,739,611.11 Ba2 BB Ba2 BB
Home Depot U.S.A., Inc. 21,145,960.07 (3) (3) (3) (3)
Federal Insurance Company 17,869,948.34 Aaa AAA Aaa AAA
County of Monroe 15,884,013.95 Aa2 AA Aa2 AA
Health Insurance Plan of Greater New York 15,301,136.10 (3) BB- (3) BB-
The Golub Corporation (Price Chopper) 11,604,703.67 (3) (3) (3) (3)
Allegheny Hospitals, Centennial 9,201,195.07 (3) BB (3) BB
Giant Foods, Inc. 4,714,105.32 (3) (3) (3) (3)
Office Depot, Inc 4,486,685.13 Baa2 BB+ Baa2 BB+ X
The Times Mirror Company 3,569,678.31 A2 A+ A2 A+
Time Warner Entertainment, L.P. 3,055,623.03 Baa3 BBB- Baa3 BBB-
Eckerd Corp. 1,872,874.92 (3) A (3) A X
<FN>
1) Long Term Debt Rating
2) Corporate Credit Rating
3) No public rating available
4) Such rating reflects the rating assigned to MacSaver Financial Services,
Inc., a subsidiary of Heilig- Meyers Company, for which Heilig- Meyers
Company has guaranteed its long term debt.
5) "X" indicates tenant / guarantor is on Review
6) "X" indicates tenant / guarantor is on Credit Watch
Moody's Investors Service
99 Church Street
New York, New York 10007
(212) 553- 0300
Standard & Poor's Rating Services
26 Broadway
New York, New York 10004
(212) 208- 8000
</FN>
</TABLE>
<TABLE>
<CAPTION>
Tenant / Guarantor Ratings Stratification Tables
Standard & Poors Ratings
% of
Rating # of Scheduled Agg WAM Weighted
(2) Loans Balance Bal. (2) WAC Avg DCSR (1)
<S> <C> <C> <C> <C> <C> <C>
AAA 1 17,869,948.34 2.77 171 6.9000 NAP
AA 1 15,884,013.95 2.46 245 6.6400 NAP
AA- 2 23,235,587.55 3.60 272 6.9787 NAP
A+ 1 3,569,678.31 0.55 157 6.6300 NAP
A 3 104,325,871.67 16.17 243 6.9428 NAP
BBB+ 42 118,081,406.73 18.30 258 6.7993 NAP
BBB 3 34,032,084.75 5.27 121 7.3203 NAP
BBB- 1 3,055,623.03 0.47 179 7.3600 NAP
BB+ 24 82,084,553.57 12.72 260 7.6802 NAP
BB 6 77,752,807.85 12.05 237 8.5066 NAP
BB- 1 15,301,136.10 2.37 298 8.3500 NAP
B+ 0 0.00 0.00 0 0.0000 NAP
B 0 0.00 0.00 0 0.0000 NAP
B- 0 0.00 0.00 0 0.0000 NAP
No Public Rating 20 150,132,481.77 23.26 253 7.9928 NAP
Totals 105 645,325,193.62 100.00 243 7.4892 0.000000
</TABLE>
<TABLE>
<CAPTION>
Moody's Ratings
% of
Rating # of Scheduled Agg WAM Weighted
Loans Balance Bal. (2) WAC Avg DCSR (1)
<S> <C> <C> <C> <C> <C> <C>
Aaa 1 17,869,948.34 2.77 171 6.9000 NAP
Aa2 1 15,884,013.95 2.46 245 6.6400 NAP
Aa3 2 23,235,587.55 3.60 272 6.9787 NAP
A1 0 0.00 0.00 0 0.0000 NAP
A2 1 3,569,678.31 0.55 157 6.6300 NAP
A3 2 102,452,996.75 15.88 243 6.9383 NAP
Baa1 42 118,081,406.73 18.30 258 6.7993 NAP
Baa2 1 4,486,685.13 0.70 228 8.8180 NAP
Baa3 1 3,055,623.03 0.47 179 7.3600 NAP
Ba1 20 32,640,634.19 5.06 256 7.4800 NAP
Ba2 8 113,508,847.03 17.59 249 8.2435 NAP
Ba3 0 0.00 0.00 0 0.0000 NAP
B1 0 0.00 0.00 0 0.0000 NAP
B2 0 0.00 0.00 0 0.0000 NAP
B3 0 0.00 0.00 0 0.0000 NAP
No Public Rating 26 210,539,772.61 32.63 234 7.8976 NAP
Totals 105 645,325,193.62 100.00 243 7.4892 0.000000
</TABLE>
<TABLE>
<CAPTION>
Current Mortgage Loan and Property Stratification Tables
Scheduled Balance
% of
Scheduled Balance # of Scheduled Agg WAM Weighted
Loans Balance Bal. (2) WAC Avg DCSR (1)
<S> <C> <C> <C> <C> <C> <C>
Below 1,000,000 2 1,752,984.26 0.27 256 7.4800 NAP
1,000,001 to 2,000,000 25 40,532,534.13 6.28 252 7.2999 NAP
2,000,001 to 3,000,000 21 51,927,655.72 8.05 258 6.8501 NAP
3,000,001 to 4,000,000 15 50,574,958.90 7.84 237 6.9783 NAP
4,000,001 to 5,000,000 7 31,324,801.21 4.85 260 7.1694 NAP
5,000,001 to 6,000,000 7 38,590,900.03 5.98 264 8.0928 NAP
6,000,001 to 7,000,000 5 32,341,157.93 5.01 268 7.9938 NAP
7,000,001 to 8,000,000 4 29,173,571.30 4.52 238 8.2179 NAP
8,000,001 to 9,000,000 3 24,932,186.84 3.86 250 8.3889 NAP
9,000,001 to 10,000,000 2 18,743,309.81 2.90 243 7.7529 NAP
10,000,001 to 15,000,000 4 53,111,348.87 8.23 228 7.5373 NAP
15,000,001 to 20,000,000 6 102,908,826.13 15.95 228 7.3371 NAP
20,000,001 to 25,000,000 1 21,145,960.07 3.28 234 6.9600 NAP
25,000,001 to 30,000,000 0 0.00 0.00 0 0.0000 0.000000
30,000,001 to 40,000,000 1 35,282,908.66 5.47 222 7.0300 NAP
40,000,001 to 50,000,000 1 45,812,001.67 7.10 227 9.0000 NAP
50,000,001 to 60,000,000 0 0.00 0.00 0 0.0000 0.000000
60,000,001 and greater 1 67,170,088.09 10.41 254 6.8900 NAP
Totals 105 645,325,193.62 100.00 243 7.4892 0.000000
</TABLE>
<TABLE>
<CAPTION>
State (3)
% of
# of Scheduled Agg WAM Weighted
State Loans Balance Bal. (2) WAC Avg DCSR (1)
<S> <C> <C> <C> <C> <C> <C>
California 11 39,796,246.48 6.17 247 7.2299 NAP
Colorado 1 6,879,542.59 1.07 258 8.6100 NAP
Connecticut 1 2,877,113.78 0.45 260 6.7390 NAP
Florida 6 40,781,366.50 6.32 243 8.0562 NAP
Idaho 3 7,243,813.95 1.12 258 7.0741 NAP
Illinois 4 29,395,394.05 4.56 241 7.2983 NAP
Iowa 4 7,896,697.66 1.22 256 7.4800 NAP
Kansas 1 5,724,934.04 0.89 258 8.6100 NAP
Kentucky 2 4,345,434.26 0.67 260 6.7390 NAP
Louisiana 1 798,890.02 0.12 256 7.4800 NAP
Maine 1 1,822,456.93 0.28 224 7.6200 NAP
Michigan 5 25,121,775.58 3.89 258 7.5550 NAP
Montana 1 954,094.24 0.15 256 7.4800 NAP
Nevada 1 4,960,540.10 0.77 260 6.7390 NAP
New Hampshire 2 4,365,275.23 0.68 260 6.7390 NAP
New Jersey 5 23,400,427.80 3.63 184 6.9009 NAP
New York 10 97,262,514.50 15.07 249 8.1059 NAP
Ohio 7 22,591,955.47 3.50 251 7.3927 NAP
Oregon 7 33,296,175.27 5.16 263 7.4281 NAP
Pennsylvania 44 161,818,778.30 25.08 219 7.1146 NAP
South Carolina 1 3,338,563.81 0.52 251 7.6400 NAP
Tennessee 3 25,160,277.53 3.90 270 6.9605 NAP
Texas 4 26,956,122.69 4.18 249 8.7600 NAP
Utah 1 3,373,168.08 0.52 260 6.7390 NAP
Vermont 3 9,606,002.43 1.49 281 7.5035 NAP
Virginia 4 12,551,759.20 1.95 271 7.0699 NAP
Washington 8 41,765,738.10 6.47 264 7.4420 NAP
West Virginia 1 1,240,135.03 0.19 260 6.7390 NAP
Totals 142 645,325,193.62 100.00 243 7.4892 0.000000
</TABLE>
<TABLE>
<CAPTION>
Current Mortgage Loan and Property Stratification Tables
Note Rate
% of
Note # of Scheduled Agg WAM Weighted
Rate(2) Loans Balance Bal. (2) WAC Avg DCSR (1)
<S> <C> <C> <C> <C> <C> <C>
6.999% or Less 43 237,719,597.93 36.84 247 6.8027 NAP
7.000% to 7.499% 29 129,934,221.74 20.13 211 7.2351 NAP
7.500% to 7.999% 21 150,837,478.04 23.37 260 7.7058 NAP
8.000% to 8.499% 1 15,301,136.10 2.37 298 8.3500 NAP
8.500% to 8.999% 10 65,720,758.14 10.18 250 8.7238 NAP
9.000% to 9.499% 1 45,812,001.67 7.10 227 9.0000 NAP
9.500% to 9.999% 0 0.00 0.00 0 0.0000 0.000000
10.000% or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 105 645,325,193.62 100.00 243 7.4892 0.000000
</TABLE>
<TABLE>
<CAPTION>
Seasoning
% of
Seasoning # of Scheduled Agg WAM Weighted
Loans Balance Bal. (2) WAC Avg DCSR (1)
<S> <C> <C> <C> <C> <C> <C>
12 months or less 93 503,861,904.41 78.08 244 7.3679 NAP
13 to 24 months 12 141,463,289.21 21.92 236 7.9210 NAP
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 105 645,325,193.62 100.00 243 7.4892 0.000000
</TABLE>
<TABLE>
<CAPTION>
Property Type (3)
% of
Property # of Scheduled Agg WAM Weighted
Type Loans Balance Bal. (2) WAC Avg DCSR (1)
<S> <C> <C> <C> <C> <C> <C>
Office 11 236,382,180.77 36.63 238 7.4473 NAP
Other 40 34,032,084.75 5.27 121 7.3202 NAP
Retail 91 374,910,928.10 58.10 257 7.5309 NAP
Totals 142 645,325,193.62 100.00 243 7.4892 0.000000
</TABLE>
<TABLE>
<CAPTION>
Current Mortgage Loan and Property Stratification Tables
Anticipated Remaining Term (ARD and Balloon Loans)
% of
Remaining # of Scheduled Agg WAM Weighted
Term(2) Loans Balance Bal. (2) WAC Avg DCSR (1)
<S> <C> <C> <C> <C> <C> <C>
72 months or less 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 to 120 months 2 19,896,530.40 3.08 112 7.4482 NAP
121 to 180 months 1 14,135,554.35 2.19 134 7.1400 NAP
181 to 204 months 0 0.00 0.00 0 0.0000 0.000000
205 months or greater 38 129,781,802.40 20.11 256 6.7750 NAP
Totals 41 163,813,887.15 25.38 228 6.8883 0.000000
</TABLE>
<TABLE>
<CAPTION>
Remaining Stated Term (Fully Amortizing Loans)
% of
Remaining Amortization # of Scheduled Agg WAM Weighted
Term(2) Loans Balance Bal. (2) WAC Avg DCSR (1)
<S> <C> <C> <C> <C> <C> <C>
108 months or less 0 0.00 0.00 0 0.0000 0.000000
109 to 120 months 0 0.00 0.00 0 0.0000 0.000000
121 to 228 months 10 122,852,300.74 19.04 213 7.8632 NAP
229 to 240 months 2 11,887,113.70 1.84 235 7.8248 NAP
241 to 258 months 40 231,727,883.10 35.91 252 7.6125 NAP
259 to 280 months 6 75,000,725.63 11.62 269 7.4920 NAP
281 to 292 months 3 13,297,714.45 2.06 285 7.6408 NAP
293 months or greater 3 26,745,568.85 4.14 297 8.1507 NAP
Totals 64 481,511,306.47 74.62 248 7.6936 0.000000
</TABLE>
<TABLE>
<CAPTION>
Remaining Amortization Term (ARD and Balloon Loans)
% of
Anticipated Remaining # of Scheduled Agg WAM Weighted
Term(2) Loans Balance Bal. (2) WAC Avg DCSR (1)
<S> <C> <C> <C> <C> <C> <C>
180 months or less 0 0.00 0.00 0 0.0000 0.000000
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 0 0.00 0.00 0 0.0000 0.000000
229 to 240 months 0 0.00 0.00 0 0.0000 0.000000
241 to 252 months 3 34,032,084.75 5.27 121 7.3202 NAP
253 to 288 months 0 0.00 0.00 0 0.0000 0.000000
289 months or greater 38 129,781,802.40 20.11 256 6.7750 NAP
Totals 41 163,813,887.15 25.38 228 6.8883 0.000000
<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. "NAP" means
not applicable and relates to the ommission of credit lease loans in the
calculation of DSCR.
(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 each
property as disclosed in the offering document.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Mortgage Loan Detail
Anticipated
Loan Interest Principal Gross Repayment Maturity Neg Am
Number ODCR Type City State Payment Payment Coupon Date Date (Y/N)
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
987004863 1 OF Wayne PA 60,344.50 0.00 7.870% N/A 10/10/2017 N
987004864 2 OF Pittsburgh PA 207,035.94 57,507.05 7.030% N/A 10/1/2016 N
987004865 3 OF Pittsburgh PA 385,668.26 0.00 6.890% N/A 6/10/2019 N
987004866 4 OF Nashville TN 116,275.18 0.00 7.050% N/A 1/10/2021 N
987004867 5 OF Nashville TN 18,888.54 5,895.61 6.570% N/A 10/2/2020 N
987004868 6 RT Denver CO 49,426.75 9,203.25 8.610% N/A 10/5/2019 N
987004869 7 RT Orlando FL 77,175.78 19,539.97 7.640% N/A 3/5/2019 N
987004870 8 RT West Palm Beach FL 45,151.25 11,431.75 7.640% N/A 3/5/2019 N
987004871 9 RT Crystal Lake IL 35,946.73 6,693.27 8.610% N/A 10/5/2019 N
987004872 10 RT Wichita KS 41,131.35 7,658.65 8.610% N/A 10/5/2019 N
987004873 11 RT Westland MI 52,686.44 13,339.56 7.640% N/A 3/5/2019 N
987004874 12 RT Kentwood MI 36,046.27 9,126.48 7.640% N/A 3/5/2019 N
987004875 13 RT Boardman OH 34,790.41 8,808.51 7.640% N/A 3/5/2019 N
987004876 14 RT Wilkins Township PA 60,849.55 15,406.37 7.640% N/A 3/5/2019 N
987004877 15 RT Anderson SC 21,289.84 5,390.33 7.640% N/A 3/5/2019 N
987004878 16 RT Neptune Beach FL 11,243.17 3,593.23 7.190% N/A 7/1/2016 N
987004879 17 OF Florham Park NJ 102,999.03 42,926.54 6.900% N/A 7/1/2012 N
987004880 18 RT Portland OR 116,653.23 25,419.27 7.730% N/A 7/1/2020 N
987004881 19 RT Vancouver WA 86,783.57 19,064.60 7.700% N/A 7/1/2020 N
987004882 20 RT Bonney Lake WA 85,898.03 18,870.05 7.700% N/A 7/1/2020 N
987004883 21 RT Fairfax VA 29,970.41 5,645.01 7.620% N/A 6/1/2022 N
987004884 24 OF Forest Hills NY 106,528.25 8,312.61 8.350% N/A 2/1/2023 N
987004885 25 RT Antioch CA 14,980.87 3,804.02 7.480% N/A 8/10/2019 N
987004886 26 RT Vallejo CA 7,663.64 1,945.99 7.480% N/A 8/10/2019 N
987004887 27 RT Redding CA 8,054.52 2,045.25 7.480% N/A 8/10/2019 N
987004888 28 RT Burlington IA 19,796.76 5,026.89 7.480% N/A 8/10/2019 N
987004889 29 RT Cedar Rapids IA 10,392.77 2,638.98 7.480% N/A 8/10/2019 N
987004890 30 RT Dubuque IA 9,343.68 2,372.60 7.480% N/A 8/10/2019 N
987004891 31 RT Waterloo IA 9,767.58 2,480.23 7.480% N/A 8/10/2019 N
987004892 32 RT Twin Falls ID 7,907.38 2,007.88 7.480% N/A 8/10/2019 N
987004893 33 RT Boise ID 12,541.53 3,184.61 7.480% N/A 8/10/2019 N
987004894 34 RT Moline IL 10,068.81 2,556.72 7.480% N/A 8/10/2019 N
987004895 35 RT Quincy IL 10,197.48 2,589.40 7.480% N/A 8/10/2019 N
987004896 36 RT Baton Rouge LA 4,987.64 1,266.49 7.480% N/A 8/10/2019 N
987004897 37 RT Billings MT 5,956.62 1,512.53 7.480% N/A 8/10/2019 N
987004898 38 RT Tigard OR 10,545.97 2,677.89 7.480% N/A 8/10/2019 N
987004899 39 RT Eugene OR 10,545.97 2,677.89 7.480% N/A 8/10/2019 N
987004900 40 RT Hillsboro OR 10,545.97 2,677.89 7.480% N/A 8/10/2019 N
987004901 41 RT Salem OR 10,688.00 2,713.95 7.480% N/A 8/10/2019 N
987004902 42 RT Vancouver WA 10,200.06 2,590.05 7.480% N/A 8/10/2019 N
987004903 43 RT North Spokane WA 11,932.63 3,029.99 7.480% N/A 8/10/2019 N
987004904 44 RT Yakima WA 7,664.63 1,946.24 7.480% N/A 8/10/2019 N
987004905 45 RT Bedford Park IL 122,779.19 22,866.46 6.960% N/A 10/10/2017 N
987004906 48 RT Taft CA 35,054.52 5,840.62 7.810% N/A 3/5/2023 N
987004907 49 RT Ukiah CA 48,353.63 17,488.40 7.710% N/A 6/5/2015 N
987004908 50 RT Riverside CA 19,804.15 3,710.28 7.800% N/A 12/5/2021 N
987004909 51 RT Sterling Heights MI 44,251.17 8,707.56 7.790% N/A 6/5/2021 N
987004910 52 OF Laguna Hills CA 19,768.75 8,376.27 6.630% N/A 5/1/2011 N
987004911 53 OF Rochester NY 87,891.54 0.00 6.640% N/A 9/1/2018 N
987004912 54 OF White Plains NY 344,164.41 76,586.58 9.000% N/A 3/1/2017 N
987004913 55 OT Various PA 24,204.81 7,029.97 7.400% N/A 10/5/2007 N
987004914 56 OT Various PA 99,517.66 29,746.07 7.460% N/A 7/5/2007 N
987004915 57 OT Northumberland PA 84,106.55 0.00 7.140% N/A 6/5/2009 N
987004916 58 RT Brooklyn OH 32,982.41 1,735.61 8.818% N/A 4/1/2017 N
987004917 59 RT Wallkill NY 34,982.22 4,138.70 7.571% N/A 9/1/2021 N
987004918 60 RT St. Albans VT 40,200.05 3,756.20 7.950% N/A 10/1/2022 N
987004919 61 RT Coral Springs FL 61,877.05 11,987.46 8.760% N/A 1/10/2019 N
987004920 62 RT Plantation FL 59,987.54 11,621.41 8.760% N/A 1/10/2019 N
987004921 64 RT Mesquite TX 47,792.63 9,258.88 8.760% N/A 1/10/2019 N
987004922 65 RT Richardson TX 51,224.93 9,923.82 8.760% N/A 1/10/2019 N
987004923 66 RT Plano TX 55,395.00 10,731.70 8.760% N/A 1/10/2019 N
987004924 67 RT Willow Brook TX 42,645.83 8,261.79 8.760% N/A 1/10/2019 N
987004925 68 RT Brentwood CA 26,220.55 6,131.51 6.739% N/A 12/10/2019 N
987004926 69 RT Elk Grove CA 22,873.25 5,348.76 6.739% N/A 12/10/2019 N
987004927 70 RT Newman CA 18,410.18 4,305.10 6.739% N/A 12/10/2019 N
987004928 74 RT Truckee CA 18,968.06 4,435.56 6.739% N/A 12/10/2019 N
987004929 75 RT Watertown CT 16,178.64 3,783.27 6.739% N/A 12/10/2019 N
987004930 76 RT Caldwell ID 22,315.36 5,218.31 6.739% N/A 12/10/2019 N
987004931 77 RT Carrolton KY 12,831.33 3,000.53 6.739% N/A 12/10/2019 N
987004932 78 RT Salyersville KY 11,603.99 2,713.52 6.739% N/A 12/10/2019 N
987004933 79 RT Madison Hgts. MI 15,899.70 3,718.04 6.739% N/A 12/10/2019 N
987004934 80 RT Merrimack NH 11,436.62 2,674.38 6.739% N/A 12/10/2019 N
987004935 81 RT Milford NH 13,110.27 3,065.76 6.739% N/A 12/10/2019 N
987004936 82 RT Carteret NJ 23,989.01 5,609.68 6.739% N/A 12/10/2019 N
987004937 83 RT Las Vegas NV 27,894.20 6,522.88 6.739% N/A 12/10/2019 N
987004938 84 RT Brentwood NY 20,083.82 4,696.48 6.739% N/A 12/10/2019 N
987004939 85 RT Brooklyn NY 17,294.40 4,044.19 6.739% N/A 12/10/2019 N
987004940 86 RT Catskill NY 13,668.16 3,196.21 6.739% N/A 12/10/2019 N
987004941 87 RT Champlain NY 10,599.79 2,478.70 6.739% N/A 12/10/2019 N
987004942 88 RT Ravena NY 11,715.57 2,739.61 6.739% N/A 12/10/2019 N
987004943 89 RT Cleveland OH 14,644.46 3,424.51 6.739% N/A 12/10/2019 N
987004944 90 RT Dayton OH 15,341.81 3,587.59 6.739% N/A 12/10/2019 N
987004945 91 RT N. Ridgeville OH 14,644.46 3,424.51 6.739% N/A 12/10/2019 N
987004946 92 RT Woodmere OH 17,015.46 3,978.96 6.739% N/A 12/10/2019 N
987004947 93 RT Lake Oswego OR 13,389.22 3,130.98 6.739% N/A 12/10/2019 N
987004948 94 RT Salem OR 34,030.92 7,957.92 6.739% N/A 12/10/2019 N
987004949 95 RT Bethel Park PA 14,756.03 3,450.61 6.739% N/A 12/10/2019 N
987004950 96 RT Philadelphia PA 14,309.72 3,346.24 6.739% N/A 12/10/2019 N
987004951 97 RT Elizbethton TN 10,822.95 2,530.88 6.739% N/A 12/10/2019 N
987004952 98 RT West Valley UT 18,968.06 4,435.56 6.739% N/A 12/10/2019 N
987004953 99 RT Roanoke VA 14,504.98 3,391.90 6.739% N/A 12/10/2019 N
987004954 100 RT Staunton VA 13,389.22 3,130.98 6.739% N/A 12/10/2019 N
987004955 101 RT Virginia Beach VA 16,178.64 3,783.27 6.739% N/A 12/10/2019 N
987004956 102 RT Essex Junction VT 10,711.37 2,504.79 6.739% N/A 12/10/2019 N
987004957 103 RT Middlebury VT 9,205.09 2,152.55 6.739% N/A 12/10/2019 N
987004958 104 RT Ellensburg WA 18,968.06 4,435.56 6.739% N/A 12/10/2019 N
987004959 105 RT Pullman WA 14,504.98 3,391.90 6.739% N/A 12/10/2019 N
987004960 106 RT Yakima WA 23,431.13 5,479.22 6.739% N/A 12/10/2019 N
987004961 107 RT Belle WV 6,973.55 1,630.72 6.739% N/A 12/10/2019 N
987004962 108 RT Vermilion OH 9,926.83 2,852.63 7.050% N/A 7/10/2019 N
987004963 109 RT Traverse City MI 9,520.25 3,359.83 7.253% N/A 10/10/2016 N
987004964 110 RT Old Orchard Beach ME 11,595.94 3,675.81 7.620% N/A 12/1/2016 N
987004965 111 RT Landsdale PA 17,184.24 2,619.31 7.670% N/A 1/1/2018 N
987004966 112 RT Schenectady NY 10,844.04 2,632.42 7.740% N/A 5/10/2019 N
987004967 113 OF Auburndale FL 18,741.15 0.00 7.360% N/A 3/10/2013 N
</TABLE>
<TABLE>
<CAPTION>
Beginning Ending Paid
Loan Scheduled Scheduled Thru
Number Balance Balance Date
<S> <C> <C> <C>
987004863 9,201,195.07 9,201,195.07 7/10/98
987004864 35,340,415.71 35,282,908.66 7/1/98
987004865 67,170,088.09 67,170,088.09 6/10/98
987004866 19,791,520.71 19,791,520.71 5/10/98
987004867 3,449,962.45 3,444,066.84 5/10/98
987004868 6,888,745.84 6,879,542.59 5/5/98
987004869 12,121,850.51 12,102,310.54 5/5/98
987004870 7,091,819.77 7,080,388.02 5/5/98
987004871 5,009,996.97 5,003,303.70 5/5/98
987004872 5,732,592.69 5,724,934.04 5/5/98
987004873 8,275,356.41 8,262,016.85 5/5/98
987004874 5,661,718.21 5,652,591.73 5/5/98
987004875 5,464,462.52 5,455,654.01 5/5/98
987004876 9,557,521.11 9,542,114.74 5/5/98
987004877 3,343,954.14 3,338,563.81 5/5/98
987004878 1,876,468.15 1,872,874.92 5/1/98
987004879 17,912,874.88 17,869,948.34 5/1/98
987004880 18,109,169.54 18,083,750.27 5/1/98
987004881 13,524,712.95 13,505,648.35 5/1/98
987004882 13,386,705.68 13,367,835.63 5/1/98
987004883 4,719,750.33 4,714,105.32 5/1/98
987004884 15,309,448.71 15,301,136.10 5/1/98
987004885 2,403,348.19 2,399,544.17 5/10/98
987004886 1,229,460.85 1,227,514.86 5/10/98
987004887 1,292,169.61 1,290,124.36 5/10/98
987004888 3,175,950.15 3,170,923.26 5/10/98
987004889 1,667,288.59 1,664,649.61 5/10/98
987004890 1,498,986.70 1,496,614.10 5/10/98
987004891 1,566,990.92 1,564,510.69 5/10/98
987004892 1,268,563.31 1,266,555.43 5/10/98
987004893 2,012,010.19 2,008,825.58 5/10/98
987004894 1,615,316.60 1,612,759.88 5/10/98
987004895 1,635,959.80 1,633,370.40 5/10/98
987004896 800,156.51 798,890.02 5/10/98
987004897 955,606.77 954,094.24 5/10/98
987004898 1,691,867.24 1,689,189.35 5/10/98
987004899 1,691,867.24 1,689,189.35 5/10/98
987004900 1,691,867.24 1,689,189.35 5/10/98
987004901 1,714,652.16 1,711,938.21 5/10/98
987004902 1,636,373.05 1,633,783.00 5/10/98
987004903 1,914,325.06 1,911,295.07 5/10/98
987004904 1,229,619.50 1,227,673.26 5/10/98
987004905 21,168,826.53 21,145,960.07 5/10/98
987004906 5,386,097.27 5,380,256.65 5/5/98
987004907 7,525,857.47 7,508,369.07 5/5/98
987004908 3,046,791.84 3,043,081.56 5/5/98
987004909 6,816,611.39 6,807,903.83 5/5/98
987004910 3,578,054.58 3,569,678.31 5/1/98
987004911 15,884,013.95 15,884,013.95 5/1/98
987004912 45,888,588.25 45,812,001.67 5/1/98
987004913 3,925,103.61 3,918,073.64 5/5/98
987004914 16,008,202.83 15,978,456.76 5/5/98
987004915 14,135,554.35 14,135,554.35 5/5/98
987004916 4,488,420.74 4,486,685.13 5/1/98
987004917 5,544,666.27 5,540,527.57 5/1/98
987004918 6,067,932.30 6,064,176.10 5/1/98
987004919 8,476,307.61 8,464,320.15 5/10/98
987004920 8,217,471.25 8,205,849.84 5/10/98
987004921 6,546,935.03 6,537,676.15 5/10/98
987004922 7,017,113.02 7,007,189.20 5/10/98
987004923 7,588,356.71 7,577,625.01 5/10/98
987004924 5,841,894.12 5,833,632.33 5/10/98
987004925 4,669,039.90 4,662,908.39 5/10/98
987004926 4,072,992.28 4,067,643.52 5/10/98
987004927 3,278,262.61 3,273,957.51 5/10/98
987004928 3,377,603.64 3,373,168.08 5/10/98
987004929 2,880,897.05 2,877,113.78 5/10/98
987004930 3,973,651.25 3,968,432.94 5/10/98
987004931 2,284,849.43 2,281,848.90 5/10/98
987004932 2,066,298.88 2,063,585.36 5/10/98
987004933 2,831,226.53 2,827,508.49 5/10/98
987004934 2,036,495.42 2,033,821.04 5/10/98
987004935 2,334,519.95 2,331,454.19 5/10/98
987004936 4,271,674.34 4,266,064.66 5/10/98
987004937 4,967,062.98 4,960,540.10 5/10/98
987004938 3,576,285.69 3,571,589.21 5/10/98
987004939 3,079,579.11 3,075,534.92 5/10/98
987004940 2,433,860.98 2,430,664.77 5/10/98
987004941 1,887,483.88 1,885,005.18 5/10/98
987004942 2,086,167.38 2,083,427.77 5/10/98
987004943 2,607,708.50 2,604,283.99 5/10/98
987004944 2,731,885.51 2,728,297.92 5/10/98
987004945 2,607,708.50 2,604,283.99 5/10/98
987004946 3,029,908.59 3,025,929.63 5/10/98
987004947 2,384,190.46 2,381,059.48 5/10/98
987004948 6,059,817.18 6,051,859.26 5/10/98
987004949 2,627,576.99 2,624,126.38 5/10/98
987004950 2,548,103.02 2,544,756.78 5/10/98
987004951 1,927,220.86 1,924,689.98 5/10/98
987004952 3,377,603.64 3,373,168.08 5/10/98
987004953 2,582,872.52 2,579,480.62 5/10/98
987004954 2,384,190.46 2,381,059.48 5/10/98
987004955 2,880,897.05 2,877,113.78 5/10/98
987004956 1,907,352.37 1,904,847.58 5/10/98
987004957 1,639,131.30 1,636,978.75 5/10/98
987004958 3,377,603.64 3,373,168.08 5/10/98
987004959 2,582,872.52 2,579,480.62 5/10/98
987004960 4,172,333.31 4,166,854.09 5/10/98
987004961 1,241,765.75 1,240,135.03 5/10/98
987004962 1,689,673.43 1,686,820.80 5/10/98
987004963 1,575,114.51 1,571,754.68 5/10/98
987004964 1,826,132.74 1,822,456.93 5/1/98
987004965 2,688,537.94 2,685,918.63 5/1/98
987004966 1,681,245.78 1,678,613.36 5/10/98
987004967 3,055,623.03 3,055,623.03 5/10/98
<FN>
Property Type Code
MF- Multi- Family
RT- Retail
HC- Health Care
IN- Industrial
WH- Warehouse
MH- Mobile Home Park
OF- Office
MU- Mixed Use
LO- Lodging
SS- Self Storage
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 Servicer
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 Prepayments
Distribution 30-59 Days 60-89 Days 90 Days+ Foreclosure REO Modifications Curtailments Payoff
Date # Balance # Balance # Balance # Balance # Balance # Balance # Amount # Amount
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
04/16/98 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00
</TABLE>
<TABLE>
<CAPTION>
Rate and Maturities
Next Weighted Avg.
Coupon Remit WAM
<S> <C> <C>
7.489177% 7.444177% 243
Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.
</TABLE>
Delinquency Loan Detail
No Delinquent Loans this Period
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
