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 : May 15, 1998
(Date of earliest event reported)
Commission File No.: 333-38073
Merrill Lynch Mortgage Investors, Inc.
Mortgage Pass-Through Certificates, Series 1998-C2 Trust
(Exact name of registrant as specified in its charter)
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 May 15, 1998 a distribution was made to holders of Merrill Lynch Mortgage
Investors, Inc. Mortgage Pass-Through Certificates, Series 1998-C2 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-C2 Trust, relating to the May 15, 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-C2 Trust
May 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-C2 Trust, relating to the May 15, 1998
distribution
<TABLE>
<CAPTION>
Merrill Lynch Mortgage Investors, Inc.
Mortgage Pass- Through Certificates
Series 1998- C2
Payment Date: 5/15/98
Record Date: 4/30/98
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
DISTRIBUTION DATE STATEMENT
Table of Contents
STATEMENT SECTIONS PAGE( s)
Certificate Distribution Detail 2
Certificate Factor Detail 3
Reconciliation Detail 4
Other Required Information 5
Ratings Detail 6
Current Mortgage Loan and Property Stratification Tables 7-9
Mortgage Loan Detail 10-21
Principal Prepayment Detail 22
Historical Detail 23
Delinquency Loan Detail 24-25
Specially Serviced Loan Detail 26-27
Modified Loan Detail 28
Liquidated Loan Detail 29
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
First Union National Bank
First Union Capital Markets Group
One First Union Center
301 South College Street
Charlotte, North Carolina 28288- 1075
Contact: Timothy S. Ryan
Phone Number: (704) 374- 2217
Special Servicer
CRIIMI MAE Services Limited Partnership
11200 Rockville Pike
Rockville, MD 20852
Contact: Brian Hanson
Phone Number: (301) 816- 2300
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.
Copyright 1997, Norwest Bank Minnesota, N. A.
Certificate Distribution Detail
Class\ Pass-Thru Original Beginning Principal
Component CUSIP Rate Balance Balance Distribution
<S> <C> <C> <C> <C> <C>
A-1 589929QA9 6.220000% 229,904,000.00 228,884,542.25 1,168,707.38
A-2 589929QB7 6.390000% 559,138,000.00 559,138,000.00 0.00
B 589929QC5 6.449062% 32,650,000.00 32,650,000.00 0.00
C 589929QD3 6.609062% 59,859,000.00 59,859,000.00 0.00
D 589929QE1 6.959062% 70,742,000.00 70,742,000.00 0.00
E 589929QF8 7.299062% 16,325,000.00 16,325,000.00 0.00
F 589929QJ0 6.250000% 59,858,000.00 59,858,000.00 0.00
G 589929QK7 6.250000% 5,442,000.00 5,442,000.00 0.00
H 589929QL5 6.250000% 21,766,000.00 21,766,000.00 0.00
J 589929QM3 6.250000% 5,442,000.00 5,442,000.00 0.00
K 589929QN1 6.250000% 27,204,822.00 27,204,822.00 0.00
L NA 0.000000% 0.00 0.00 0.00
R-I NA 0.000000% 0.00 0.00 0.00
R-II NA 0.000000% 0.00 0.00 0.00
R-III NA 0.000000% 0.00 0.00 0.00
1,088,330,822.00 1,087,311,364.25 1,168,707.38
</TABLE>
<TABLE>
<CAPTION>
Class\ Realized Loss/
Component CUSIP Interest Prepayment Additional Trust Total
Distribution Premium Fund Expenses Distribution
<S> <C> <C> <C> <C> <C>
A-1 589929QA9 1,186,384.88 0.00 0.00 2355092.26
A-2 589929QB7 2,977,409.85 0.00 0.00 2977409.85
B 589929QC5 175,468.23 0.00 0.00 175468.23
C 589929QD3 329,676.54 0.00 0.00 329676.54
D 589929QE1 410,248.31 0.00 0.00 410248.31
E 589929QF8 99,297.66 0.00 0.00 99297.66
F 589929QJ0 311,760.42 0.00 0.00 311760.42
G 589929QK7 28,343.75 0.00 0.00 28343.75
H 589929QL5 113,364.58 0.00 0.00 113364.58
J 589929QM3 28,343.75 0.00 0.00 28343.75
K 589929QN1 140,111.53 0.00 0.00 140111.53
L NA 0.00 0.00 0.00 0.00
R-I NA 0.00 0.00 0.00 0.00
R-II NA 0.00 0.00 0.00 0.00
R-III NA 0.00 0.00 0.00 0.00
5,800,409.50 0.00 0.00 6,969,116.88
</TABLE>
<TABLE>
<CAPTION>
Class\ Current
Component CUSIP Ending Subordination
Balance Level (1)
<S> <C> <C> <C>
A-1 589929QA9 227,715,834.87 27.56%
A-2 589929QB7 559,138,000.00 27.56%
B 589929QC5 32,650,000.00 24.55%
C 589929QD3 59,859,000.00 19.04%
D 589929QE1 70,742,000.00 12.52%
E 589929QF8 16,325,000.00 11.02%
F 589929QJ0 59,858,000.00 5.51%
G 589929QK7 5,442,000.00 5.01%
H 589929QL5 21,766,000.00 3.01%
J 589929QM3 5,442,000.00 2.50%
K 589929QN1 27,204,822.00 0.00%
L NA 0.00 0.00%
R-I NA 0.00 0.00%
R-II NA 0.00 0.00%
R-III NA 0.00 0.00%
1,086,142,656.87
</TABLE>
<TABLE>
<CAPTION>
Original Beginning
Pass-Through Notional Notional
Class Cusip Rate Amount Amount
<S> <C> <C> <C> <C>
IO 589929QG6 1.455756% 1,088,330,822.00 1,087,311,364.25
</TABLE>
<TABLE>
<CAPTION>
Interest Prepayment Total
Class Cusip Distribution Premium Distribution
<S> <C> <C> <C> <C>
IO 589929QG6 1,319,049.88 0.00 1319049.88
</TABLE>
<TABLE>
<CAPTION>
Ending
Notional
Class Cusip Amount
<S> <C> <C>
IO 589929QG6 1,086,142,656.87
<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\ Beginning Principal Interest
Component CUSIP Balance Distribution Distribution
<S> <C> <C> <C> <C>
A-1 589929QA9 995.56572417 5.08345823 5.16034902
A-2 589929QB7 1,000.00000000 0.00000000 5.32500000
B 589929QC5 1,000.00000000 0.00000000 5.37421838
C 589929QD3 1,000.00000000 0.00000000 5.50755175
D 589929QE1 1,000.00000000 0.00000000 5.79921843
E 589929QF8 1,000.00000000 0.00000000 6.08255191
F 589929QJ0 1,000.00000000 0.00000000 5.20833339
G 589929QK7 1,000.00000000 0.00000000 5.20833333
H 589929QL5 1,000.00000000 0.00000000 5.20833318
J 589929QM3 1,000.00000000 0.00000000 5.20833333
K 589929QN1 1,000.00000000 0.00000000 5.15024616
L NA 0.00000000 0.00000000 0.00000000
R-I NA 0.00000000 0.00000000 0.00000000
R-II NA 0.00000000 0.00000000 0.00000000
R-III NA 0.00000000 0.00000000 0.00000000
</TABLE>
<TABLE>
<CAPTION>
Realized Loss/
Class\ Prepayment Additional Trust Ending
Component CUSIP Premium Fund Expenses Balance
<S> <C> <C> <C> <C>
A-1 589929QA9 0.00000000 0.00000000 990.48226595
A-2 589929QB7 0.00000000 0.00000000 1,000.00000000
B 589929QC5 0.00000000 0.00000000 1,000.00000000
C 589929QD3 0.00000000 0.00000000 1,000.00000000
D 589929QE1 0.00000000 0.00000000 1,000.00000000
E 589929QF8 0.00000000 0.00000000 1,000.00000000
F 589929QJ0 0.00000000 0.00000000 1,000.00000000
G 589929QK7 0.00000000 0.00000000 1,000.00000000
H 589929QL5 0.00000000 0.00000000 1,000.00000000
J 589929QM3 0.00000000 0.00000000 1,000.00000000
K 589929QN1 0.00000000 0.00000000 1,000.00000000
L NA 0.00000000 0.00000000 0.00000000
R-I NA 0.00000000 0.00000000 0.00000000
R-II NA 0.00000000 0.00000000 0.00000000
R-III NA 0.00000000 0.00000000 0.00000000
</TABLE>
<TABLE>
<CAPTION>
Beginning
Notional Interest Prepayment
Class Cusip Amount Distribution Premium
<S> <C> <C> <C> <C>
IO 589929QG6 999.06328321 1.21199350 0.00000000
</TABLE>
<TABLE>
<CAPTION>
Ending
Notional
Class Cusip Amount
<S> <C> <C>
IO 589929QG6 997.98943016
</TABLE>
<TABLE>
<CAPTION>
Reconciliation Detail
Advance Summary
<S> <C>
P & I Advances Outstanding 359,757.00
Servicing Advances Outstanding 0.00
Reimbursement for Interest on P& I 0.00
Advances paid from general collections
Reimbursement for Interest on Servicing 1,580.26
Advances paid from general collections
</TABLE>
<TABLE>
<CAPTION>
Master Servicing Fee Summary
<S> <C>
Current Period Accrued Master Servicing Fees 95,269.43
Less Master Servicing Fees on Delinquent Payments 3,573.24
Less Reductions to Master Servicing Fees 0.00
Plus Master Servicing Fees for Delinquent Payments Received 6,854.69
Plus Adjustments for Prior Master Servicing Calculation 0.00
Total Master Servicing Fees Collected 98,550.88
</TABLE>
<TABLE>
<CAPTION>
Certificate Interest Reconciliation
Accrued Net Agg. Distributable Distributable
Certificate Prepymt Certificate Int. Certificate Int.
Class Interest Int. Shortfall Adjustment
<S> <C> <C> <C> <C>
A-1 1,186,384.88 0.00 1,186,384.88 0.00
A-2 2,977,409.85 0.00 2,977,409.85 0.00
IO 1,319,049.88 0.00 1,319,049.88 0.00
B 175,468.23 0.00 175,468.23 0.00
C 329,676.54 0.00 329,676.54 0.00
D 410,248.31 0.00 410,248.31 0.00
E 99,297.66 0.00 99,297.66 0.00
F 311,760.42 0.00 311,760.42 0.00
G 28,343.75 0.00 28,343.75 0.00
H 113,364.58 0.00 113,364.58 0.00
J 28,343.75 0.00 28,343.75 0.00
K 141,691.78 0.00 141,691.78 0.00
L 0.00 0.00 0.00 0.00
7,121,039.63
</TABLE>
<TABLE>
<CAPTION>
Additional Remaining Unpaid
Trust Fund Interest Distributable
Class Expenses Distribution Certificate Interest
<S> <C> <C> <C>
A-1 0.00 1,186,384.88 0.00
A-2 0.00 2,977,409.85 0.00
IO 0.00 1,319,049.88 0.00
B 0.00 175,468.23 0.00
C 0.00 329,676.54 0.00
D 0.00 410,248.31 0.00
E 0.00 99,297.66 0.00
F 0.00 311,760.42 0.00
G 0.00 28,343.75 0.00
H 0.00 113,364.58 0.00
J 0.00 28,343.75 0.00
K 1,580.26 140,111.53 1,580.26
L 0.00 0.00 0.00
Total 1,580.26 7,119,459.38 1,580.26
</TABLE>
<TABLE>
<CAPTION>
Other Required Information
<S> <C>
Available Distribution Amount 8,288,166.68
Aggregate Number of Outstanding Loans 401
Aggregate Unpaid Principal Balance of Loans 1,086,196,202.51
Aggregate Stated Principal Balance of Loans 1,086,142,658.13
Aggregate Amount of Special Servicing Fee 98,550.88
Aggregate Amount of Servicing Fee 0.00
Aggregate Amount of Trustee Fee 3,624.36
Aggregate Stand- by Fee 0.00
Aggregate Trust Fund Expenses 1,580.26
Specially Serviced Loans not Delinquent
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
Original Ratings Current Ratings (1)
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 589929QA9 X X Aaa AAA X X Aaa AAA
A-2 589929QB7 X X Aaa AAA X X Aaa AAA
IO 589929QG6 X X Aaa AAAr X X Aaa AAAr
B 589929QC5 X X Aa2 AA X X Aa2 AA
C 589929QO3 X X A2 A X X A2 A
D 589929QE1 X X Baa2 BBB X X Baa2 BBB
E 589929QF8 X X Baa3 BBB- X X Baa3 BBB-
F 589929QJ0 X X NR BB X X NR BB
G 589929QK7 X X NR BB- X X NR BB-
H 589929QL5 X X NR B X X NR B
J 589929QM3 X X NR B- X X NR B-
K 589929QN1 X X NR NR X X NR NR
L NA X X NR NR X 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>
Current Mortgage Loan and Property Stratification Tables
Scheduled Balance
% of
Scheduled # of Scheduled Agg WAM Weighted
Balance Loans Balance Bal. (2) WAC Avg DCSR (1)
<S> <C> <C> <C> <C> <C> <C>
Below 200,000 3 565,574.07 0.05 111 8.9173 1.487955
200,001 to 400,000 29 9,550,973.67 0.88 128 9.0664 1.453243
400,001 to 600,000 42 21,555,162.10 1.98 126 8.9618 1.487703
600,001 to 800,000 45 31,684,591.96 2.92 126 8.9401 1.446608
800,001 to 1,000,000 30 26,981,844.85 2.48 122 8.7362 1.496071
1,000,001 to 2,000,000 91 132,073,632.49 12.16 146 8.3322 1.462377
2,000,001 to 3,000,000 57 140,309,398.23 12.92 134 7.9733 1.425998
3,000,001 to 4,000,000 31 108,573,424.66 10.00 133 7.9528 1.433884
4,000,001 to 5,000,000 15 65,965,811.89 6.07 114 7.8403 1.426965
5,000,001 to 6,000,000 10 54,431,008.01 5.01 115 7.8553 1.387374
6,000,001 to 7,000,000 12 79,954,370.88 7.36 115 7.7203 1.377713
7,000,001 to 8,000,000 6 45,487,095.45 4.19 114 7.8741 1.352566
8,000,001 to 9,000,000 6 50,647,282.57 4.66 104 7.9077 1.358268
9,000,001 to 10,000,000 3 29,409,646.14 2.71 116 7.4016 1.540128
10,000,001 to 15,000,000 14 173,606,911.25 15.98 117 7.6482 1.329293
15,000,001 to 20,000,000 7 115,345,929.91 10.62 123 7.8194 1.456471
Totals 401 1,086,142,658.13 100.00 124 7.9682 1.414253
</TABLE>
<TABLE>
<CAPTION>
State (3)
% of
# of Scheduled Agg WAM Weighted
State Props. Balance Bal. (2) WAC Avg DCSR (1)
<S> <C> <C> <C> <C> <C> <C>
Alabama 2 5,729,418.08 0.53 203 7.5913 1.379565
Arizona 26 50,128,449.17 4.62 107 8.2176 1.400294
Arkansas 5 2,925,673.34 0.27 114 8.8001 1.566044
California 49 180,808,328.66 16.65 124 7.8331 1.394492
Colorado 16 52,077,892.19 4.79 103 7.7267 1.376085
Connecticut 9 27,220,503.60 2.51 144 7.8844 1.333967
Florida 25 78,309,726.51 7.21 117 8.0488 1.454395
Georgia 19 38,942,201.12 3.59 136 8.3476 1.443461
Illinois 5 28,166,757.29 2.59 113 8.1067 1.419720
Indiana 3 8,452,189.45 0.78 174 7.7829 1.372244
Kansas 2 2,728,648.39 0.25 102 8.0579 1.359439
Kentucky 3 3,974,962.63 0.37 186 8.1999 1.450407
Louisiana 5 4,505,735.43 0.41 191 8.7337 1.540171
Maine 1 3,079,560.38 0.28 236 8.3200 1.390000
Maryland 2 9,229,908.02 0.85 99 8.4675 1.280545
Massachusetts 11 21,356,608.70 1.97 137 8.1132 1.404069
Michigan 3 15,546,153.03 1.43 110 8.0995 1.316920
Minnesota 2 6,453,461.24 0.59 180 7.9415 1.449766
Mississippi 4 7,330,682.92 0.67 220 8.2698 1.575174
Missouri 2 14,656,179.05 1.35 114 7.4097 1.266503
Nevada 3 8,671,264.04 0.80 115 7.9471 1.372678
New Hampshire 3 3,670,222.02 0.34 113 8.0564 1.398066
New Jersey 10 45,351,769.29 4.18 114 8.1353 1.372504
New Mexico 5 8,529,792.43 0.79 110 8.4332 1.306535
New York 33 97,263,450.76 8.95 131 8.1060 1.546654
North Carolina 7 11,076,672.93 1.02 138 8.2877 1.827583
Ohio 4 28,154,376.79 2.59 113 7.9377 1.367045
Oklahoma 3 7,712,646.67 0.71 115 7.4109 1.274652
Pennsylvania 15 16,343,015.26 1.50 119 8.1437 1.354451
Rhode Island 2 7,163,872.28 0.66 125 7.9856 1.419963
South Carolina 8 14,301,447.98 1.32 173 8.4855 1.433149
Tennessee 5 18,385,758.58 1.69 133 7.7909 1.330827
Texas 92 197,084,056.30 18.15 121 7.8863 1.393721
Utah 1 1,840,855.25 0.17 115 7.3200 1.410000
Virginia 9 26,425,327.36 2.43 115 7.5191 1.567417
Washington 7 27,901,933.97 2.57 116 7.6281 1.346387
Washington, DC 1 882,761.91 0.08 227 9.5000 1.220000
West Virginia 1 1,966,576.65 0.18 171 8.8700 1.330000
Wisconsin 1 1,793,818.46 0.17 176 7.2500 1.400000
Totals 404 1,086,142,658.13 100.00 124 7.9682 1.414253
</TABLE>
<TABLE>
<CAPTION>
Note Rate
% of
Note # of Scheduled Agg WAM Weighted
Rate Loans Balance Bal. (2) WAC Avg DCSR (1)
<S> <C> <C> <C> <C> <C> <C>
6.999% or Less 2 20,336,057.15 1.87 117 6.9100 1.636231
7.000% to 7.499% 55 250,893,102.55 23.10 126 7.3028 1.368362
7.500% to 7.999% 91 368,522,447.56 33.93 121 7.6997 1.40046
8.000% to 8.499% 62 214,404,842.45 19.74 123 8.2168 1.409141
8.500% to 8.999% 73 119,217,560.77 10.98 131 8.6836 1.450624
9.000% to 9.499% 87 90,805,057.89 8.36 128 9.1877 1.485547
9.500% to 9.999% 28 19,974,934.92 1.84 138 9.6475 1.536608
10.000% or greater 3 1,988,654.84 0.18 149 10.2408 1.376349
401 1,086,142,658.13 100.00 124 7.9682 1.414253
</TABLE>
<TABLE>
<CAPTION>
Seasoning
% of
# of Scheduled Agg WAM Weighted
Seasoning Loans Balance Bal. (2) WAC Avg DCSR (1)
<S> <C> <C> <C> <C> <C> <C>
12 months or less 331 1,025,585,248.05 94.42 125 7.8971 1.410384
13 to 24 months 46 39,220,958.80 3.61 113 9.1836 1.471920
25 to 36 months 24 21,336,451.28 1.96 133 9.1508 1.494184
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 401 1,086,142,658.13 100.00 124 7.9682 1.414253
</TABLE>
<TABLE>
<CAPTION>
Debt Service Coverage Ratio
% of
Debt Service # of Scheduled Agg WAM Weighted
Coverage Ratio Loans Balance Bal. (2) WAC Avg DCSR (1)
<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 9 10,345,329.60 0.95 105 8.9775 1.168202
1.2 to 1.29 80 242,904,421.95 22.36 115 7.8274 1.260350
1.3 to 1.39 121 376,486,165.48 34.66 124 7.8956 1.345881
1.4 to 1.49 80 240,642,424.60 22.16 118 7.9953 1.444862
1.5 to 1.59 50 106,439,862.72 9.80 143 8.1890 1.538553
1.6 to 1.69 18 28,857,235.17 2.66 142 8.1385 1.639063
1.7 to 1.79 16 36,605,360.46 3.37 154 8.1441 1.744517
1.8 to 1.99 15 27,414,314.55 2.52 138 7.9138 1.861575
2.0 and greater 12 16,447,543.60 1.51 129 8.6466 2.279677
Totals 401 1,086,142,658.13 100.00 124 7.9682 1.414253
</TABLE>
<TABLE>
<CAPTION>
Property Type (3)
% of
Property # of Scheduled Agg WAM Weighted
Type Props. Balance Bal. (2) WAC Avg DCSR (1)
<S> <C> <C> <C> <C> <C> <C>
Health Care 2 28,877,023.77 2.66 143 7.9029 1.382610
Industrial 10 60,760,044.81 5.59 140 7.7270 1.449965
Lodging 49 149,901,367.10 13.80 154 8.4746 1.525791
Mixed Use 1 495,921.17 0.05 50 9.7500 1.210000
Mobil Home Park 2 4,437,150.62 0.41 114 7.8611 1.327181
Multi-Family 264 458,196,781.45 42.19 119 8.0018 1.399151
Office 27 116,735,796.49 10.75 117 7.7920 1.356867
Retail 48 263,352,265.04 24.25 114 7.7561 1.398069
Self Storage 1 3,386,307.68 0.31 296 8.3300 1.530000
Totals 404 1,086,142,658.13 100.00 124 7.9682 1.414253
</TABLE>
<TABLE>
<CAPTION>
Anticipated Remaining 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>
72 months or less 14 22,955,586.59 2.11 54 8.4480 1.309999
73 to 84 months 11 63,518,917.86 5.85 76 7.9651 1.370888
85 to 96 months 14 13,332,042.35 1.23 90 9.0838 1.390651
97 to 108 months 37 45,688,680.53 4.21 104 8.8289 1.413162
109 to 120 months 244 770,226,684.25 70.91 114 7.8592 1.409042
121 to 180 months 19 65,145,429.66 6.00 174 7.5415 1.346466
181 to 204 months 0 0.00 0.00 0 0.0000 0.000000
205 months or greater 1 398,802.67 0.04 234 9.1250 1.260000
Totals 340 981,266,143.91 90.34 113 7.9211 1.399982
</TABLE>
<TABLE>
<CAPTION>
Remaining Stated Term (Fully Amortizing Loans)
% of
Remaining # of Scheduled Agg WAM Weighted
Stated Term Loans Balance Bal. (2) WAC Avg DCSR (1)
<S> <C> <C> <C> <C> <C> <C>
180 months or less 5 20,006,311.53 1.84 174 7.5727 1.690874
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 18 13,144,842.28 1.21 215 9.3533 1.643861
229 to 240 months 30 57,180,470.10 5.26 235 8.5363 1.518411
241 to 252 months 0 0.00 0.00 0 0.0000 0.000000
253 to 288 months 2 4,718,216.78 0.43 265 7.9030 1.360000
289 months or greater 6 9,826,673.53 0.90 295 8.3474 1.388915
Totals 61 104,876,514.22 9.66 228 8.4087 1.547773
</TABLE>
<TABLE>
<CAPTION>
Remaining Amortization Term (ARD and Balloon Loans)
% of
Remaining # of Scheduled Agg WAM Weighted
Amortization Term Loans Balance Bal. (2) WAC Avg DCSR (1)
<S> <C> <C> <C> <C> <C> <C>
180 months or less 1 5,837,647.16 0.54 103 8.2700 1.280000
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 10 25,638,574.98 2.36 113 8.6387 1.471258
241 to 252 months 0 0.00 0.00 0 0.0000 0.000000
253 to 288 months 70 96,553,522.94 8.89 101 8.9717 1.447899
289 months or greater 259 853,236,398.83 78.56 115 7.7782 1.393239
340 981,266,143.91 90.34 113 7.9211 1.399982
</TABLE>
<TABLE>
<CAPTION>
Age of Most Recent NOI
% of
Age of Most # of Scheduled Agg WAM Weighted
Recent NOI Loans Balance Bal. (2) WAC Avg DCSR (1)
<S> <C> <C> <C> <C> <C> <C>
1 year or less 401 1,086,142,658.13 100.00 124 7.9682 1.414253
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
401 1,086,142,658.13 100.00 124 7.9682 1.414253
<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 each
property as disclosed in the offering document.
</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>
270000601 100 IN Houston TX 18749.84 2932.54 8.250%
270000101 101 RT Vista CA 6505.03 1134.19 8.000%
270000102 102 RT Los Angeles CA 33634.32 3832.31 7.710%
270000103 103 OF Dallas TX 13130.92 2212.77 7.930%
270000104 104 IN Morgan Hill CA 12672.43 1816.21 7.260%
270000105 105 MF Santa Monica CA 6384.14 1293.84 7.490%
270000106 106 MF Santa Monica CA 6446.12 1306.40 7.490%
270000107 107 IN Atlanta GA 41823.56 7509.32 7.630%
270000108 108 OF Austin TX 20932.15 3236.92 7.850%
270000109 109 SS Hayward CA 23530.63 3458.68 8.330%
270000110 110 LO Antioch CA 18985.26 4064.19 9.010%
270000111 111 RT Golden CO 14530.13 2707.30 7.750%
</TABLE>
<TABLE>
<CAPTION>
Mortgage Loan Detail
Anticipated Beginning Ending Paid
Loan Repayment Maturity Neg Amort Scheduled Scheduled Thru
Number Date Date (Y/N) Balance Balance Date
<S> <C> <C> <C> <C> <C> <C>
270000601 N/A 8/1/2007 N 2727249.15 2724316.61 5/1/98
270000101 N/A 12/1/2007 N 975754.05 974619.85 5/1/98
270000102 N/A 12/1/2007 N 5234913.89 5231081.58 5/1/98
270000103 N/A 10/1/2007 N 1987025.09 1984812.32 5/1/98
270000104 1/1/2005 1/1/2005 N 2094616.41 2092800.20 5/1/98
270000105 N/A 10/1/2012 N 1022826.48 1021532.65 5/1/98
270000106 N/A 10/1/2012 N 1032756.87 1031450.47 5/1/98
270000107 N/A 1/1/2013 N 6577755.52 6570246.20 5/1/98
270000108 N/A 11/1/2007 N 3199819.12 3196582.20 5/1/98
270000109 N/A 1/1/2023 N 3389766.36 3386307.68 5/1/98
270000110 8/1/2007 8/1/2007 N 2528558.07 2524493.88 5/1/98
270000111 N/A 12/1/2007 N 2249826.53 2247119.23 5/1/98
</TABLE>
<TABLE>
<CAPTION>
Loan Interest Principal Gross
Number ODCR Type City State Payment Payment Coupon
<S> <C> <C> <C> <C> <C> <C> <C>
270000112 112 MF Houston TX 18642.08 2516.41 7.480%
270000113 113 OF St. Louis MO 81757.69 11719.16 7.280%
270000114 114 MF Avondale PA 7855.30 664.21 8.780%
270000115 115 MF Naples FL 30981.46 3539.10 7.790%
270000116 116 MF Phoenix AZ 22529.46 3367.32 8.560%
270000117 117 LO La Porte TX 9697.49 2288.09 8.690%
270000118 118 LO Pearl MS 11665.62 2990.70 8.290%
270000119 119 LO Anaheim CA 14795.29 3769.19 8.250%
270000120 120 RT Brea CA 87992.61 11528.94 8.010%
270000121 121 MF New Braunfels TX 7883.68 1028.74 7.300%
270000122 122 MF Charleston SC 19347.46 2691.54 7.400%
270000123 123 MH Yakima WA 16984.43 2501.81 7.170%
270000124 124 OF Plymouth PA 12917.57 1774.76 7.400%
270000125 125 MF Montgomery AL 22006.57 5629.33 7.560%
270000126 126 RT Riverside CA 115447.41 16297.37 7.310%
270000127 127 LO Carlsbad CA 28937.98 6410.45 8.750%
270000128 128 LO Carlsbad CA 29812.79 6382.06 9.010%
270000129 129 MF Auburn WA 8218.45 1218.05 7.170%
270000130 130 MF Conroe TX 13371.24 1981.66 7.150%
270000131 131 MF Eagan MN 18891.85 2170.67 7.750%
270000133 133 MF Macon GA 13984.05 2605.30 7.830%
270000134 134 RT Chandler AZ 16174.44 2448.46 8.310%
270000135 135 OF Providence RI 27098.54 2632.05 8.270%
270000136 136 MF Austin TX 11466.43 2030.46 7.730%
270000137 137 IN New York NY 98398.89 51654.53 7.380%
270000138 138 MF Oklahoma City OK 32923.33 4246.72 7.350%
270000139 139 IN Valley Cottage NY 73340.78 12680.15 7.840%
270000140 140 LO Dallas TX 10431.88 2173.28 9.010%
270000141 141 LO Greenwood SC 12701.13 2616.08 9.020%
270000142 142 LO Michigan City IN 10912.46 2513.88 8.800%
270000143 143 LO Vicksburg MS 15096.68 3870.32 8.290%
270000144 144 LO Jackson MS 17772.91 4556.43 8.290%
270000145 145 LO Ruston LA 14410.47 3694.40 8.290%
270000146 146 LO Stafford TX 13658.55 3382.76 8.250%
270000147 147 MF Colorado Springs CO 85773.26 10418.38 7.580%
270000148 148 MF Laporte IN 25759.37 3924.50 7.060%
270000149 149 MF El Dorado Hills CA 15023.69 2172.91 7.230%
270000150 150 MF Costa Mesa CA 28751.52 3166.81 7.880%
270000151 151 MF Houston TX 18425.78 3210.78 7.400%
270000152 152 RT Arlington TX 17003.19 2226.22 7.580%
270000153 153 MF Killeen TX 9218.69 2899.72 7.430%
270000154 154 MF Houston TX 21238.44 2860.44 7.530%
270000155 155 LO Rock Hill SC 13475.46 2771.92 9.310%
270000156 156 LO Fresno CA 10488.97 2527.61 8.560%
270000157 157 LO Alice TX 12054.50 2752.34 8.550%
</TABLE>
<TABLE>
<CAPTION>
Anticipated Beginning Ending
Loan Repayment Maturity Neg Amort Scheduled Scheduled
Number Date Date (Y/N) Balance Balance
<S> <C> <C> <C> <C> <C> <C>
270000112 N/A 12/1/2012 N 2990708.40 2988192.00 5/1/98
270000113 12/1/2007 12/1/2007 N 13476541.82 13464822.66 5/1/98
270000114 N/A 6/1/2007 N 1073617.48 1072953.27 4/1/98
270000115 N/A 8/1/2007 N 4772496.69 4768957.59 5/1/98
270000116 N/A 3/1/2002 N 3158334.85 3154967.52 5/1/98
270000117 N/A 11/1/2017 N 1339124.44 1336836.35 5/1/98
270000118 N/A 12/1/2017 N 1688629.51 1685638.81 5/1/98
270000119 N/A 2/1/2018 N 2152042.62 2148273.43 5/1/98
270000120 N/A 10/1/2004 N 13182414.12 13170885.18 5/1/98
270000121 N/A 12/1/2007 N 1295946.86 1294918.11 5/1/98
270000122 N/A 11/1/2007 N 3137426.07 3134734.53 5/1/98
270000123 N/A 1/1/2008 N 2842583.08 2840081.27 5/1/98
270000124 1/1/2008 1/1/2008 N 2094740.46 2092965.70 5/1/98
270000125 N/A 11/1/2019 N 3493106.04 3487476.70 5/1/98
270000126 1/1/2008 1/1/2008 N 18951695.40 18935398.03 5/1/98
270000127 11/1/2007 11/1/2007 N 3968637.14 3962226.69 5/1/98
270000128 8/1/2007 8/1/2007 N 3970626.35 3964244.29 5/1/98
270000129 N/A 12/1/2007 N 1375472.78 1374254.73 5/1/98
270000130 N/A 1/1/2008 N 2244124.94 2242143.29 5/1/98
270000131 N/A 9/1/2007 N 2925190.39 2923019.72 5/1/98
270000133 N/A 9/1/2007 N 2143148.86 2140543.55 5/1/98
270000134 N/A 10/1/2007 N 2335658.84 2333210.38 5/1/98
270000135 N/A 9/1/2007 N 3932073.21 3929441.16 5/1/98
270000136 N/A 11/1/2004 N 1780040.99 1778010.53 4/1/98
270000137 N/A 12/1/2012 N 15999818.87 15948164.33 5/1/98
270000138 N/A 11/1/2007 N 5375237.74 5370991.02 5/1/98
270000139 N/A 10/1/2007 N 11225628.93 11212948.77 5/1/98
270000140 N/A 11/1/2017 N 1389374.12 1387200.83 4/1/98
270000141 N/A 12/1/2017 N 1689729.41 1687113.33 5/1/98
270000142 N/A 11/1/2017 N 1488063.00 1485549.12 5/1/98
270000143 N/A 12/1/2017 N 2185285.26 2181414.94 5/1/98
270000144 N/A 12/1/2017 N 2572676.71 2568120.27 5/1/98
270000145 N/A 12/1/2017 N 2085954.10 2082259.69 5/1/98
270000146 12/1/2007 12/1/2007 N 1986698.37 1983315.61 5/1/98
270000147 N/A 9/1/2004 N 13578879.60 13568461.22 5/1/98
270000148 N/A 1/1/2008 N 4378363.22 4374438.72 5/1/98
270000149 N/A 1/1/2008 N 2493558.77 2491385.86 5/1/98
270000150 N/A 9/1/2007 N 4378403.35 4375236.54 5/1/98
270000151 N/A 12/1/2007 N 2987965.03 2984754.25 5/1/98
270000152 N/A 12/1/2007 N 2691798.61 2689572.39 5/1/98
270000153 N/A 12/1/2017 N 1488885.95 1485986.22 5/1/98
270000154 N/A 10/1/2007 N 3384611.34 3381750.90 5/1/98
270000155 N/A 11/1/2017 N 1736901.89 1734129.97 5/1/98
270000156 N/A 12/1/2017 N 1470416.52 1467888.91 5/1/98
270000157 N/A 1/1/2018 N 1691859.25 1689106.91 5/1/98
</TABLE>
<TABLE>
<CAPTION>
Loan Interest Principal Gross
Number ODCR Type City State Payment Payment Coupon
<S> <C> <C> <C> <C> <C> <C> <C>
270000158 158 LO Forest Hills KY 13382.39 2801.10 8.990%
270000159 159 LO Lawrenceville GA 7774.61 1461.97 9.370%
270000160 160 OF Grand Prairie TX 51940.39 7198.42 7.100%
270000161 161 RT Dickson TN 21098.72 2342.09 7.820%
270000163 163 LO Rock Hill SC 16170.56 3326.29 9.310%
270000164 164 RT Provo UT 11240.97 1926.91 7.320%
270000165 165 RT North Hollywood CA 35841.07 5104.99 8.000%
270000166 166 MF San Bruno CA 86355.18 12415.68 7.270%
270000167 167 OF Houston TX 9604.27 1617.44 8.160%
270000168 168 MF Forest Park IL 21664.13 3123.82 7.240%
270000169 169 MF Haltom City TX 38140.30 5810.76 7.060%
270000170 170 MF Dallas TX 24586.70 3534.48 7.250%
270000171 171 MF Southfield MI 14992.06 2988.39 7.500%
270000172 172 MF Auburn WA 15938.98 2206.39 7.375%
270000173 173 MF San Antonio TX 7291.42 1029.30 7.310%
270000174 174 MF Garfield Heights OH 12406.51 1388.43 7.780%
270000175 175 OF Clarksburg WV 14549.00 1721.48 8.870%
270000176 176 LO Greensboro NC 28840.13 4976.77 7.820%
270000177 177 LO Newnan GA 27100.08 6183.68 8.700%
270000178 178 LO Peachtree City GA 19357.33 3831.79 9.430%
270000179 179 MF Dallas TX 44167.84 5451.25 8.470%
270000180 180 MF Glascow KY 6335.01 819.15 7.625%
270000181 181 LO Brainerd MN 23872.97 6294.79 8.100%
270000182 182 LO Arlington TX 17863.20 4569.00 8.300%
270000183 183 LO Brentwood CA 12314.99 3008.48 8.500%
270000184 184 LO Brownsburg IN 18220.16 4496.28 8.420%
270000185 185 LO Columbia TN 11978.20 2785.56 8.510%
270000186 186 LO Edinburg TX 12271.34 3084.92 8.375%
270000187 187 LO Goose Creek SC 11392.08 2557.12 8.875%
270000188 188 OF Los Angeles CA 14671.53 1904.01 7.570%
270000189 189 OF Columbus OH 81791.22 12662.47 8.230%
270000190 190 LO San Mateo CA 16735.24 3663.54 8.800%
270000191 191 MF Dallas TX 48892.61 6034.38 8.470%
270000192 192 IN Miami Lakes FL 10198.31 1855.19 7.790%
270000193 193 MF Irving TX 17981.35 2449.82 7.470%
270000194 194 RT Montclair NJ 59766.90 9481.00 6.910%
270000195 195 IN Lake Forest CA 42515.70 4489.86 8.010%
270000196 196 MF Watervliet NY 52878.29 6240.17 7.690%
270000197 197 RT Fort Worth TX 10220.90 1811.89 7.700%
270000198 198 RT Lawrenceville NJ 94751.86 15070.42 8.190%
270000199 199 RT Avon Lake OH 21657.44 2512.88 7.670%
270000200 200 RT Westminster CA 29793.15 4832.36 7.630%
270000201 201 MF Dallas TX 9020.30 1117.18 7.750%
270000202 202 OF Fairfield CA 18042.32 2922.08 8.070%
270000203 203 MF Dallas TX 4832.30 598.49 7.750%
270000204 204 RT Arvada CO 27461.55 3322.01 7.875%
270000205 205 OF San Diego CA 17695.11 2403.65 7.480%
270000206 206 RT Austin TX 14195.12 1860.05 8.830%
270000207 207 RT Aurora CO 42163.16 5744.41 7.470%
270000208 208 RT Moorpark CA 58437.27 5567.92 8.330%
270000209 209 LO Modesto CA 20171.84 4318.21 9.010%
270000210 210 RT Cranbury NJ 22142.28 2766.59 7.720%
270000211 211 MF Dallas TX 14944.86 2148.41 7.250%
270000212 212 MF Dallas TX 22907.25 3793.64 7.340%
270000213 213 OF Santa Fe NM 30914.44 3384.35 7.810%
270000214 214 RT Oklahoma City OK 11034.68 1527.50 7.375%
270000215 215 RT Hayward CA 50002.58 5626.52 7.770%
270000216 216 MF Dallas TX 26528.70 3274.20 8.470%
270000217 217 MF Houston TX 17444.71 2546.20 7.200%
270000218 218 RT Plano TX 12178.50 1917.50 8.170%
270000219 219 RT Houston TX 20762.74 2428.77 7.630%
270000220 220 IN Portsmouth NH 16807.91 5002.79 7.625%
270000221 221 MF Irving TX 5664.58 814.32 7.250%
270000222 222 MF Lexington KY 7476.86 1003.27 7.500%
</TABLE>
<TABLE>
<CAPTION>
Anticipated Beginning Ending Paid
Loan Repayment Maturity Neg Amort Scheduled Scheduled Thru
Number Date Date (Y/N) Balance Balance Date
<S> <C> <C> <C> <C> <C> <C>
270000158 N/A 11/1/2017 N 1786303.87 1783502.77 5/1/98
270000159 N/A 1/1/2018 N 995681.71 994219.75 5/1/98
270000160 N/A 1/1/2008 N 8778657.79 8771459.37 5/1/98
270000161 10/1/2007 10/1/2007 N 3237655.07 3235312.98 5/1/98
270000163 N/A 11/1/2017 N 2084282.29 2080956.00 5/1/98
270000164 N/A 12/1/2007 N 1842782.16 1840855.25 5/1/98
270000165 N/A 11/1/2012 N 5376160.05 5371055.06 5/1/98
270000166 N/A 12/1/2012 N 14253949.25 14241533.56 5/1/98
270000167 N/A 11/1/2007 N 1412392.17 1410774.73 5/1/98
270000168 N/A 1/1/2008 N 3590740.10 3587616.28 5/1/98
270000169 N/A 1/1/2005 N 6482770.15 6476959.39 5/1/98
270000170 N/A 1/1/2008 N 4069522.96 4065988.48 4/1/98
270000171 N/A 12/1/2007 N 2398729.58 2395741.19 5/1/98
270000172 N/A 1/1/2008 N 2593461.07 2591254.68 5/1/98
270000173 N/A 1/1/2008 N 1196949.20 1195919.90 5/1/98
270000174 N/A 11/1/2007 N 1913599.92 1912211.49 5/1/98
270000175 N/A 8/1/2012 N 1968298.13 1966576.65 4/1/98
270000176 11/1/2007 11/1/2007 N 4425595.32 4420618.56 5/1/98
270000177 N/A 9/1/2007 N 3737942.68 3731758.99 5/1/98
270000178 N/A 6/1/2017 N 2463287.52 2459455.73 5/1/98
270000179 N/A 6/1/2004 N 6257545.32 6252094.08 5/1/98
270000180 N/A 12/1/2007 N 996985.14 996165.99 5/1/98
270000181 N/A 2/1/2018 N 3536736.31 3530441.52 3/1/98
270000182 N/A 12/1/2017 N 2582630.65 2578061.65 5/1/98
270000183 N/A 12/1/2017 N 1738586.21 1735577.73 5/1/98
270000184 N/A 1/1/2018 N 2596697.89 2592201.61 5/1/98
270000185 N/A 12/1/2017 N 1689052.52 1686266.96 5/1/98
270000186 N/A 12/1/2017 N 1758281.31 1755196.39 5/1/98
270000187 N/A 12/1/2017 N 1540336.92 1537779.79 5/1/98
270000188 N/A 2/1/2008 N 2325737.18 2323833.17 5/1/98
270000189 N/A 10/1/2007 N 11925816.06 11913153.59 5/1/98
270000190 N/A 11/1/2017 N 2282078.50 2278414.96 4/1/98
270000191 N/A 6/1/2004 N 6926934.16 6920899.78 5/1/98
270000192 N/A 2/1/2023 N 1570984.10 1569128.90 5/1/98
270000193 N/A 11/1/2007 N 2888569.86 2886120.04 5/1/98
270000194 N/A 2/1/2008 N 10379201.85 10369720.85 5/1/98
270000195 N/A 9/1/2007 N 6369393.64 6364903.79 5/1/98
270000196 N/A 8/1/2007 N 8251488.07 8245247.90 5/1/98
270000197 N/A 12/1/2007 N 1592867.22 1591055.33 5/1/98
270000198 N/A 8/1/2007 N 13883056.78 13867986.36 5/1/98
270000199 11/1/2007 11/1/2007 N 3388387.23 3385874.35 5/1/98
270000200 N/A 1/1/2008 N 4685684.75 4680852.39 5/1/98
270000201 N/A 1/1/2008 N 1396691.11 1395573.92 5/1/98
270000202 N/A 10/1/2002 N 2682872.90 2679950.83 5/1/98
270000203 N/A 1/1/2008 N 748227.39 747628.90 5/1/98
270000204 N/A 11/1/2007 N 4184617.61 4181295.60 5/1/98
270000205 N/A 11/1/2007 N 2838787.28 2836383.63 5/1/98
270000206 N/A 10/1/2007 N 1929121.57 1927261.52 5/1/98
270000207 N/A 11/1/2007 N 6773198.29 6767453.88 5/1/98
270000208 9/1/2007 9/1/2007 N 8418334.65 8412766.73 5/1/98
270000209 8/1/2007 8/1/2007 N 2686592.96 2682274.76 5/1/98
270000210 N/A 1/1/2008 N 3441805.45 3439038.87 5/1/98
270000211 N/A 1/1/2008 N 2473631.59 2471483.18 5/1/98
270000212 N/A 12/1/2007 N 3745054.68 3741261.05 5/1/98
270000213 N/A 1/1/2008 N 4749977.68 4746593.33 5/1/98
270000214 1/1/2008 1/1/2008 N 1795473.04 1793945.54 5/1/98
270000215 N/A 11/1/2007 N 7722405.72 7716779.20 5/1/98
270000216 N/A 6/1/2004 N 3758493.93 3755219.72 5/1/98
270000217 N/A 1/1/2008 N 2907451.84 2904905.64 5/1/98
270000218 N/A 10/1/2004 N 1788764.22 1786846.72 5/1/98
270000219 N/A 12/1/2007 N 3265437.40 3263008.63 5/1/98
270000220 N/A 1/1/2008 N 2645180.06 2640177.27 5/1/98
270000221 N/A 1/1/2008 N 937586.16 936771.85 5/1/98
270000222 N/A 12/1/2012 N 1196297.14 1195293.87 5/1/98
</TABLE>
<TABLE>
<CAPTION>
Loan Interest Principal Gross
Number ODCR Type City State Payment Payment Coupon
<S> <C> <C> <C> <C> <C> <C>
270000223 223 MF Phoenix AZ 54791.14 7327.82 7.490%
270000224 224 MF Warner Robbins GA 10539.77 1964.86 7.830%
270000225 225 RT Fort Worth TX 10329.79 1689.88 7.980%
270000226 226 MF Parachute CO 24613.46 3407.18 7.375%
270000227 227 LO Killeen TX 7646.60 1852.69 8.500%
270000228 228 OF Lacey WA 24534.61 3085.09 7.720%
270000229 229 MF Salem NJ 12559.50 2466.83 7.580%
270000230 230 MF Dallas TX 11509.11 1545.49 7.540%
270000231 231 MF Lake Forest CA 72943.43 16448.79 7.030%
270000232 232 MF State College PA 9093.41 1171.18 7.660%
270000233 233 LO Bangor ME 21387.42 5162.98 8.320%
270000234 234 RT New York NY 14320.36 1749.97 7.840%
270000235 235 RT University Park TX 7715.11 1437.51 7.750%
270000236 236 MF Oak Park IL 11513.06 1635.12 7.290%
270000237 237 RT Heath OH 70549.75 8959.04 7.730%
270000238 238 MF Houston TX 20608.61 2901.04 7.340%
270000239 239 MF Houston TX 14443.21 1978.98 7.430%
270000240 240 MF Sharon Hill PA 16138.99 1823.17 7.780%
270000241 241 MF Fort Worth TX 16966.61 2409.66 7.290%
270000242 242 MF Scottsdale AZ 22781.54 3363.85 7.180%
270000243 243 OF Warwick RI 20617.56 3929.25 7.640%
270000244 244 MF Riverside CA 8290.70 1238.15 7.125%
270000245 245 LO Vallejo CA 16092.97 3445.04 9.010%
270000246 246 MF Colonie NY 65620.04 7743.82 7.690%
270000247 247 MF Baltimore MD 52818.45 5191.55 8.280%
270000248 248 MF Santa Ana CA 50344.17 6193.00 7.520%
270000249 249 RT Plano TX 49283.83 6530.52 7.500%
270000250 250 MF Menomonee WI 10847.07 1559.33 7.250%
270000251 251 RT Austin TX 31511.93 6464.15 7.370%
270000252 252 MF Carrollton TX 44521.78 5052.94 7.810%
270000253 253 MF Alexandria VA 57438.37 8488.55 6.910%
270000254 254 RT Arlington TX 15156.13 2179.24 8.120%
270000255 255 MF Athens GA 14941.20 2017.53 7.500%
270000256 256 OF Vernon Hills IL 37868.98 5463.34 8.570%
270000257 257 MF Dallas TX 9105.60 1789.79 7.580%
270000258 258 MF College Station TX 31073.49 4364.30 7.330%
270000259 259 MF Houston TX 26039.56 3314.13 7.375%
270000260 260 MF Braintree MA 18895.72 3218.67 7.860%
270000261 261 MF Irondequoit NY 40226.67 8612.01 7.240%
270000300 300 MF Houston TX 14855.56 2045.14 8.710%
270000301 301 LO Cortland NY 21460.35 2800.65 9.740%
270000302 302 MH Egg Harbor TownshipNJ 12109.17 1501.26 9.090%
270000303 303 MF Revere MA 32317.01 4960.26 8.320%
270000304 304 IN Marietta GA 34358.91 4588.31 8.820%
270000305 305 MF Brooklyn NY 126456.61 17789.36 8.610%
270000306 306 LO Cape May NJ 65646.67 10350.82 9.345%
270000307 307 MF Corpus Christi TX 23355.06 2862.98 7.540%
270000038 308 MF Corpus Christi TX 46710.13 5725.95 7.540%
270000309 309 RT Palm Beach Gardens FL 101301.74 10750.99 7.980%
270000310 310 LO Tucson AZ 27103.79 4588.25 8.620%
270000311 311 LO Phoenix AZ 33523.11 5674.94 8.620%
270000312 312 LO Bordentown NJ 25525.15 4409.30 8.530%
270000313 313 LO Kissimmee FL 52436.69 8470.36 8.800%
270000314 314 RT Las Vegas NV 45234.01 7776.95 7.780%
270000315 315 RT High Point NC 24974.41 3723.23 8.380%
270000316 316 MF Colorado Springs CO 36990.66 4465.19 7.550%
270000317 317 MF Colorado Springs CO 9404.40 1135.22 7.550%
270000318 318 RT Napa CA 41077.31 7486.86 7.625%
</TABLE>
<TABLE>
<CAPTION>
Anticipated Beginning Ending Paid
Loan Repayment Maturity Neg Amort Scheduled Scheduled Thru
Number Date Date (Y/N) Balance Balance Date
<S> <C> <C> <C> <C> <C> <C>
270000223 N/A 1/1/N008 N 8778287.11 8770959.29 5/1/98
270000224 N/A 9/1/2007 N 1615290.83 1613325.98 5/1/98
270000225 N/A 12/1/2007 N 1553351.37 1551661.49 5/1/98
270000226 N/A 1/1/2008 N 4004902.38 4001495.20 5/1/98
270000227 N/A 1/1/2018 N 1079519.58 1077666.89 5/1/98
270000228 N/A 12/1/2007 N 3813670.12 3810585.04 5/1/98
270000229 N/A 11/1/2007 N 1988311.27 1985844.44 5/1/98
270000230 N/A 10/1/2007 N 1831688.03 1830142.53 4/1/98
270000231 N/A 1/1/2008 N 12451224.89 12434776.09 5/1/98
270000232 N/A 11/1/2007 N 1424554.58 1423383.40 5/1/98
270000233 N/A 1/1/2018 N 3084723.37 3079560.38 5/1/98
270000234 N/A 11/1/2007 N 2191891.31 2190141.33 5/1/98
270000235 N/A 12/1/2007 N 1194598.15 1193160.64 5/1/98
270000236 N/A 1/1/2008 N 1895153.42 1893518.30 5/1/98
270000237 N/A 10/1/2007 N 10952096.39 10943137.36 5/1/98
270000238 N/A 12/1/2007 N 3369255.73 3366354.70 5/1/98
270000239 N/A 12/1/2007 N 2332684.93 2330705.98 5/1/98
270000240 N/A 10/1/2007 N 2489305.00 2487481.83 5/1/98
270000241 N/A 1/1/2008 N 2792857.66 2790448.00 5/1/98
270000242 N/A 12/1/2007 N 3807500.43 3804136.59 5/1/98
270000243 N/A 1/1/2010 N 3238360.37 3234431.12 5/1/98
270000244 N/A 1/1/2008 N 1396329.09 1395090.94 5/1/98
270000245 8/1/2007 8/1/2007 N 2143348.04 2139903.00 5/1/98
270000246 N/A 8/1/2007 N 10239798.46 10232054.64 5/1/98
270000247 N/A 7/1/2007 N 7654848.09 7649656.54 5/1/98
270000248 N/A 10/1/2002 N 8033643.54 8027450.54 5/1/98
270000249 N/A 2/1/2008 N 7885412.62 7878882.10 5/1/98
270000250 N/A 1/1/2013 N 1795377.78 1793818.46 5/1/98
270000251 N/A 1/1/2008 N 5130842.73 5124378.58 5/1/98
270000252 N/A 8/1/2007 N 6840735.10 6835682.16 5/1/98
270000253 N/A 1/1/2008 N 9974824.85 9966336.30 5/1/98
270000254 N/A 11/1/2007 N 2239821.44 2237642.20 5/1/98
270000255 N/A 11/1/2007 N 2390591.89 2388574.36 5/1/98
270000256 N/A 7/1/2007 N 5302540.79 5297077.45 5/1/98
270000257 N/A 11/1/2007 N 1441519.10 1439729.31 5/1/98
270000258 N/A 1/1/2008 N 5087064.86 5082700.56 5/1/98
270000259 N/A 12/1/2007 N 4236944.67 4233630.54 5/1/98
270000260 N/A 11/1/2022 N 2884842.04 2881623.37 5/1/98
270000261 N/A 12/1/2012 N 6667403.99 6658791.98 5/1/98
270000300 N/A 6/5/2004 N 2046690.53 2044645.39 5/1/98
270000301 N/A 6/1/2007 N 2643986.19 2641185.55 5/1/98
270000302 N/A 7/1/2007 N 1598570.61 1597069.35 5/1/98
270000303 N/A 7/1/2007 N 4661106.78 4656146.52 5/1/98
270000304 N/A 7/1/2007 N 4674682.12 4670093.82 5/1/98
270000305 N/A 8/1/2007 N 17624615.26 17606825.90 5/1/98
270000306 N/A 9/1/2007 N 8429749.56 8419398.74 5/1/98
270000307 N/A 9/1/2007 N 3716986.42 3714123.45 5/1/98
270000038 N/A 9/1/2007 N 7433972.86 7428246.91 5/1/98
270000309 N/A 9/1/2007 N 15233345.03 15222594.04 5/1/98
270000310 N/A 10/1/2007 N 3773149.60 3768561.35 5/1/98
270000311 N/A 10/1/2007 N 4666790.29 4661115.35 5/1/98
270000312 N/A 10/1/2007 N 3590876.87 3586467.57 5/1/98
270000313 N/A 10/1/2007 N 7150457.15 7141986.79 5/1/98
270000314 N/A 1/1/2008 N 6976967.54 6969190.58 4/1/98
270000315 N/A 9/1/2007 N 3576288.28 3572565.06 5/1/98
270000316 N/A 11/1/2007 N 5879309.66 5874844.46 5/1/98
270000317 N/A 11/1/2007 N 1494739.76 1493604.55 5/1/98
270000318 N/A 11/1/2007 N 6464625.95 6457139.09 5/1/98
</TABLE>
<TABLE>
<CAPTION>
Loan Interest Principal Gross
Number ODCR Type City State Payment Payment Coupon
<S> <C> <C> <C> <C> <C> <C> <C>
270000319 319 LO Tampa FL 27350.59 4916.68 8.360%
270000320 320 RT Sudbury MA 17660.19 2982.48 7.890%
270000321 321 OF Wellesley MA 9459.98 1644.09 7.790%
270000322 322 RT Nantucket MA 16789.04 2917.84 7.790%
270000323 323 RT Wellesley MA 11623.18 2020.04 7.790%
270000324 324 HC Lincolnshire IL 108126.58 16958.09 8.150%
270000325 325 LO Orlando FL 102231.35 18096.51 7.700%
270000326 326 LO Atlanta GA 43128.85 7634.47 7.700%
270000327 327 LO Easley SC 16293.12 2884.13 7.700%
270000328 328 LO San Francisco CA 39328.07 7048.26 8.310%
270000329 329 OF Uniondale NY 40459.89 33195.50 8.270%
270000330 330 LO Fort Lauderdale FL 19041.55 3423.00 8.360%
270000331 331 OF Houston TX 20610.71 5699.14 7.770%
270000332 332 RT Dearborn MI 86986.17 9198.05 8.180%
270000333 333 RT Phoenix AZ 59321.22 7169.22 7.510%
270000334 334 RT Phoenix AZ 6360.77 1009.28 8.060%
270000335 335 RT Davie FL 64779.43 7138.41 7.790%
270000336 336 MF Ponca City OK 3712.37 578.26 8.125%
270000337 337 IN Ashburn VA 43015.73 8259.19 7.400%
270000338 338 RT Great Bend KS 13936.69 1990.26 7.800%
270000339 339 RT Nashville TN 77637.12 9508.06 7.470%
270000340 340 OF Seattle WA 100567.29 11618.02 7.625%
270000341 341 RT Highlands Ranch CO 47491.43 9010.81 7.420%
270000342 342 MF Charlotte NC 8165.67 1901.08 8.500%
270000343 343 MF New York NY 4158.34 360.92 8.875%
270000344 344 MF Alamogordo NM 7900.21 724.30 9.125%
270000345 345 MF Golden CO 9848.45 972.32 8.875%
270000346 346 MF East Point GA 3425.75 943.59 8.875%
270000347 347 MF Phoenix AZ 3875.57 355.32 9.125%
270000348 348 MF Brooklyn NY 11198.75 2623.79 9.625%
270000349 349 MF Tucson AZ 4531.92 622.89 9.500%
270000350 350 MF Shawnee KS 4404.11 681.42 9.000%
270000351 351 MF Tucson AZ 7379.78 641.31 9.250%
270000352 352 MF Bronx NY 2823.13 621.19 9.875%
270000353 353 MF Miami FL 8230.80 901.64 10.000%
270000354 354 MF Atlanta GA 6697.27 1545.53 9.250%
270000355 355 MF Tucson AZ 5186.57 605.82 9.750%
270000356 356 MF Atlanta GA 4881.96 588.93 9.625%
270000357 357 MF Colorado Springs CO 4046.02 453.50 9.875%
270000358 358 MF Dallas TX 9584.22 1109.43 9.750%
270000359 359 MF Savannah GA 11323.07 1479.84 9.250%
270000360 360 MF Bossier LA 9102.06 1985.74 9.375%
270000361 361 MF Gainesville FL 6358.95 602.94 8.875%
270000362 362 MF Various Various 4695.90 404.69 9.250%
270000365 365 MF Bronx NY 5735.94 1283.09 9.750%
270000366 366 MF Bronx NY 11626.90 2600.86 9.750%
270000367 367 MF Acworth GA 9433.02 1434.57 9.000%
270000368 368 MF El Paso TX 9071.08 4715.27 8.500%
270000369 369 MF New York NY 3064.18 697.06 9.625%
270000370 370 MF Austin TX 5565.39 1504.30 8.750%
270000371 371 MF Marietta GA 3768.91 1047.72 8.625%
270000372 372 MF Midland TX 8367.64 1169.80 9.125%
270000373 373 MF Slaton TX 3609.63 889.00 9.000%
270000374 374 MF Snyder TX 4577.30 1096.33 9.125%
270000375 375 MF Westchester PA 9602.21 2258.27 9.250%
270000376 376 MF Dallas TX 3714.09 865.24 9.250%
270000377 377 MF Miami FL 3715.00 523.86 9.125%
270000378 378 MF Tempe AZ 1998.92 270.49 9.250%
270000379 379 MF Tucson AZ 2758.54 462.37 8.500%
270000380 380 MF Phoenix AZ 4086.50 576.25 9.125%
270000381 381 MF Atlanta GA 3013.09 682.84 9.375%
270000382 382 MF Phoenix AZ 4793.16 389.70 9.250%
270000383 383 MF Tucson AZ 5256.38 678.03 9.125%
270000384 384 MF Roxbury MA 9774.13 756.12 9.250%
270000385 385 MF Philadelphia PA 3680.69 472.76 9.250%
270000386 386 MF Burlington NC 2782.21 323.84 9.625%
270000387 387 MF Houston TX 6196.08 688.19 9.875%
270000388 388 MF Norfolk VA 3812.20 469.67 9.375%
270000389 389 MF Austin TX 6466.15 933.14 8.750%
270000390 390 MF Phoenix AZ 4908.69 595.59 9.500%
270000391 391 MF Narberth PA 3644.70 508.57 8.875%
270000392 392 MF Houston TX 9111.75 1271.41 8.875%
270000393 393 MF Kansas City MO 8820.18 1230.72 8.875%
270000394 394 MF Tucson AZ 3079.58 388.77 9.250%
270000395 395 MF Houston TX 3697.11 498.87 9.000%
270000396 396 MF Houston TX 7394.21 997.75 9.000%
270000397 397 MF Grand Junction CO 12667.29 1657.30 9.050%
270000398 398 MF West Hartford CT 4262.62 535.77 9.125%
270000399 399 MF Alberquerque NM 5236.59 569.61 9.625%
270000400 400 MF Fort Worth TX 6486.04 705.53 9.625%
270000401 401 MF Alberquerque NM 10294.11 1152.03 9.520%
</TABLE>
<TABLE>
<CAPTION>
Anticipated Beginning Ending Paid
Loan Repayment Maturity Neg Amort Scheduled Scheduled Thru
Number Date Date (Y/N) Balance Balance Date
<S> <C> <C> <C> <C> <C> <C>
270000319 N/A 11/1/2007 N 3925922.16 3921005.48 5/1/98
270000320 N/A 11/1/2007 N 2685960.36 2682977.88 5/1/98
270000321 N/A 11/1/2007 N 1457249.65 1455605.55 5/1/98
270000322 N/A 11/1/2007 N 2586245.12 2583327.28 5/1/98
270000323 N/A 11/1/2007 N 1790477.41 1788457.37 5/1/98
270000324 N/A 11/1/2007 N 15920477.80 15903519.71 5/1/98
270000325 N/A 12/1/2007 N 15932158.86 15914062.35 5/1/98
270000326 N/A 12/1/2007 N 6721379.50 6713745.03 5/1/98
270000327 N/A 12/1/2007 N 2539187.84 2536303.71 5/1/98
270000328 N/A 1/1/2005 N 5679143.91 5672095.65 5/1/98
270000329 N/A 12/1/2006 N 5870842.66 5837647.16 5/1/98
270000330 N/A 11/1/2007 N 2733236.97 2729813.97 5/1/98
270000331 N/A 1/1/2018 N 3183121.64 3177422.50 5/1/98
270000332 N/A 2/1/2007 N 12760807.22 12751609.17 5/1/98
270000333 N/A 1/1/2008 N 9478757.64 9471588.42 5/1/98
270000334 N/A 1/1/2008 N 947012.25 946002.96 5/1/98
270000335 N/A 1/1/2008 N 9978859.83 9971721.42 5/1/98
270000336 N/A 1/1/2008 N 548288.37 547710.11 4/1/98
270000337 N/A 1/1/2008 N 6975524.11 6967264.92 5/1/98
270000338 N/A 1/1/2008 N 2144105.72 2142115.46 5/1/98
270000339 N/A 1/1/2008 N 12471825.81 12462317.74 5/1/98
270000340 N/A 2/1/2008 N 15826983.57 15815365.55 5/1/98
270000341 N/A 2/1/2008 N 7680554.72 7671543.91 5/1/98
270000342 N/A 12/1/2017 N 1152800.24 1150899.16 5/1/98
270000343 N/A 12/1/2003 N 562254.31 561893.39 5/1/98
270000344 N/A 7/1/2005 N 1038931.52 1038207.22 5/1/98
270000345 N/A 7/1/2005 N 1331621.56 1330649.24 4/1/98
270000346 N/A 8/1/2015 N 463199.97 462256.38 5/1/98
270000347 N/A 7/1/2005 N 509664.60 509309.28 5/1/98
270000348 N/A 8/1/2015 N 1396207.27 1393583.48 4/1/98
270000349 N/A 8/1/2005 N 572452.82 571829.93 5/1/98
270000350 N/A 9/1/2002 N 587214.35 586532.93 5/1/98
270000351 N/A 9/1/2005 N 957376.23 956734.92 5/1/98
270000352 N/A 9/1/2015 N 343064.36 342443.18 5/1/98
270000353 N/A 7/1/2003 N 987695.59 986793.94 5/1/98
270000354 N/A 6/1/2016 N 868835.22 867289.70 5/1/98
270000355 N/A 7/1/2006 N 638347.35 637741.54 5/1/98
270000356 N/A 7/1/2001 N 608659.60 608070.67 5/1/98
270000357 N/A 8/1/2006 N 491668.62 491215.13 5/1/98
270000358 N/A 8/1/2006 N 1179596.69 1178487.27 5/1/98
270000359 N/A 9/1/2003 N 1468938.17 1467458.33 5/1/98
270000360 N/A 9/1/2016 N 1165064.07 1163078.33 4/1/98
270000361 N/A 12/1/2005 N 859801.53 859198.58 5/1/98
270000362 N/A 10/1/2005 N 609197.80 608793.10 5/1/98
270000365 N/A 10/1/2015 N 705961.44 704678.34 5/1/98
270000366 N/A 10/1/2015 N 1431002.99 1428402.13 5/1/98
270000367 N/A 11/1/2005 N 1257735.72 1256301.14 5/1/98
270000368 N/A 12/1/2010 N 1280622.61 1275907.34 5/1/98
270000369 N/A 11/1/2015 N 382028.12 381331.06 5/1/98
270000370 N/A 1/1/2016 N 763253.10 761748.79 5/1/98
270000371 N/A 1/1/2016 N 524370.61 523322.89 5/1/98
270000372 N/A 5/1/2006 N 1100401.44 1099231.64 5/1/98
270000373 N/A 5/1/2016 N 481283.51 480394.51 5/1/98
270000374 N/A 5/1/2016 N 601946.48 600850.15 5/1/98
270000375 N/A 4/1/2016 N 1245692.32 1243434.05 4/1/98
270000376 N/A 5/1/2016 N 481827.67 480962.43 5/1/98
270000377 N/A 4/1/2006 N 488547.45 488023.59 5/1/98
270000378 N/A 5/1/2003 N 259318.98 259048.48 5/1/98
270000379 N/A 3/1/2006 N 389440.47 388978.10 5/1/98
270000380 N/A 4/1/2006 N 537402.08 536825.83 5/1/98
270000381 N/A 5/1/2016 N 385675.93 384993.09 5/1/98
270000382 N/A 5/1/2003 N 621815.27 621425.57 5/1/98
270000383 N/A 2/1/2007 N 691249.73 690571.70 3/1/98
270000384 N/A 11/1/2006 N 1267995.87 1267239.75 5/1/98
270000385 N/A 11/1/2006 N 477494.35 477021.59 5/1/98
270000386 N/A 11/1/2006 N 346872.68 346548.84 5/1/98
270000387 N/A 9/1/2006 N 752941.09 752252.90 5/1/98
270000388 N/A 12/1/2006 N 487961.78 487492.11 5/1/98
270000389 N/A 1/1/2007 N 886786.78 885853.64 5/1/98
270000390 N/A 10/1/2006 N 620044.78 619449.18 5/1/98
270000391 N/A 1/1/2007 N 492804.52 492295.95 5/1/98
270000392 N/A 1/1/2022 N 1232011.49 1230740.08 5/1/98
270000393 N/A 1/1/2007 N 1192587.11 1191356.39 5/1/98
270000394 N/A 1/1/2007 N 399512.84 399124.07 5/1/98
270000395 N/A 1/1/2007 N 492947.43 492448.56 5/1/98
270000396 N/A 1/1/2007 N 985894.84 984897.09 5/1/98
270000397 N/A 2/1/2007 N 1679641.32 1677984.02 5/1/98
270000398 N/A 4/1/2007 N 560563.87 560028.10 5/1/98
270000399 N/A 5/1/2007 N 652873.00 652303.38 5/1/98
270000400 N/A 5/1/2007 N 808649.68 807944.15 5/1/98
270000401 N/A 5/1/2007 N 1297577.42 1296425.39 5/1/98
</TABLE>
<TABLE>
<CAPTION>
Loan Interest Principal Gross
Number ODCR Type City State Payment Payment Coupon
<S> <C> <C> <C> <C> <C> <C>
270000402 402 MF Elizabeth NJ 6019.57 677.31 9.500%
270000403 403 MF Denver CO 1692.39 190.43 9.500%
270000404 404 MF Denver CO 1967.26 221.35 9.500%
270000405 405 MF Los Angeles CA 7433.41 958.55 9.000%
270000406 406 MF Kingston NY 9324.86 1123.00 9.250%
270000407 407 MF Auburn WA 5582.30 645.87 9.375%
270000408 408 MF Corpus Christi TX 4651.92 538.22 9.375%
270000409 409 MF New York NY 6501.07 778.18 9.250%
270000410 410 MF Van Nuys CA 4496.85 520.29 9.375%
270000411 411 MF Canoga Park CA 8567.28 991.23 9.375%
270000412 412 MF North Hollywood CA 5504.77 636.90 9.375%
270000413 413 MF Denver CO 6501.07 778.18 9.250%
270000414 414 MF Bronx NY 11640.33 1335.02 9.375%
270000415 415 MF Bridgeport CT 3732.00 442.86 9.250%
270000416 416 MF Dallas TX 8116.86 996.70 9.125%
270000417 417 MF Charleston SC 5210.08 709.35 8.750%
270000418 418 MF Fort Smith AR 3211.12 391.91 9.125%
270000419 419 MF Fort Smith AR 5024.46 613.23 9.125%
270000420 420 MF Fort Smith AR 2455.57 299.69 9.125%
270000421 421 MF Boston MA 5436.41 667.55 9.125%
270000422 422 MF Houston TX 4593.23 545.06 9.250%
270000423 423 MF Los Angeles CA 5581.47 692.05 9.125%
270000424 424 MF Phoenix AZ 5436.41 667.55 9.125%
270000425 425 MF Dallas TX 2869.22 352.32 9.125%
270000426 426 MF Brooklyn NY 2831.34 357.61 9.000%
270000427 427 MF Manchester NH 2353.50 318.47 8.750%
270000428 428 MF Portsmouth VA 1464.67 178.87 9.375%
270000429 429 MF Pacific Palisades CA 3800.34 829.34 9.125%
270000430 430 MF Dallas TX 6850.12 857.32 9.250%
270000431 431 MF Elkton MD 12357.30 1483.07 9.375%
270000432 432 MF Austin TX 17512.49 2423.17 8.875%
270000433 433 MF Los Angeles CA 9176.33 725.58 9.125%
270000434 434 MF Houston TX 5445.62 722.47 9.000%
270000435 435 MF Washington DC 6999.53 1389.65 9.500%
270000436 436 MF Phoenix AZ 4445.41 589.77 9.000%
270000437 437 MF Miami Springs FL 3661.99 1281.38 9.625%
270000438 438 MF Dorchester MA 3214.05 375.80 9.375%
270000439 439 MF Wilton Manors FL 3019.30 344.43 9.500%
270000440 440 MF Dorchester MA 5970.22 709.56 9.250%
270000441 441 MF Phoenix AZ 4316.38 856.95 9.500%
270000442 442 MF Danville IL 11303.13 1413.46 9.125%
270000443 443 MF Memphis TN 5693.12 558.74 10.000%
270000444 444 MF Houston TX 2323.41 262.73 9.500%
270000445 445 MF Houston TX 2621.69 296.46 9.500%
270000446 446 MU Philadelphia PA 4032.80 422.89 9.750%
270000447 447 MF Houston TX 13200.10 1751.66 8.875%
270000448 448 MF Houston TX 16060.13 2131.17 8.875%
270000449 449 MF San Antonio TX 6346.40 492.89 9.000%
270000600 450 MF Henderson NV 7268.08 542.80 9.125%
270000451 451 RT Midland TX 4088.89 454.33 9.500%
270000452 452 OF Denver CO 5478.53 667.82 9.125%
270000453 453 MF Phoenix AZ 6818.12 1066.38 8.250%
270000454 454 MF Roselle NJ 4087.29 613.95 8.375%
270000455 455 MF Garland TX 5072.76 682.25 8.750%
270000456 456 MF Columbia SC 6669.66 490.31 9.125%
270000457 457 MF Orlando FL 4891.59 657.88 8.750%
270000458 458 MF Athens GA 6395.70 830.98 8.875%
270000459 459 MF Philadelphia PA 4328.52 538.82 9.000%
270000460 460 MF Dallas TX 2854.58 355.35 9.000%
270000461 461 MF Saugerties NY 5440.41 725.67 8.750%
270000462 462 MF Atlanta GA 3011.67 430.68 8.500%
270000463 463 MF Raleigh NC 4352.33 580.53 8.750%
270000464 464 MF Raleigh NC 1450.78 193.51 8.750%
270000465 465 MF Jacksonville FL 4606.22 614.39 8.750%
270000466 466 OF Norwalk CT 27572.60 3598.30 8.010%
270000467 467 OF Norwalk CT 9633.80 1257.24 8.010%
270000468 468 RT Norwalk CT 37206.40 4855.54 8.010%
270000469 469 MF University Park TX 4514.79 664.55 8.375%
270000470 470 MF Miami Beach FL 5723.72 785.62 8.625%
270000471 471 MF Winston-Salem NC 6020.07 719.72 9.125%
270000472 472 MF Waterbury CT 6157.28 938.77 8.250%
270000473 473 MF Houston TX 3219.59 441.92 8.625%
270000474 474 MF Wyoming MI 3034.24 220.29 9.125%
270000475 475 MF Houston TX 13169.06 2315.18 7.750%
270000476 476 MF Albany NY 4512.15 641.30 8.500%
270000477 477 MF Tampa FL 1778.77 271.20 8.250%
270000478 478 MF Bronx NY 5583.69 1164.25 9.000%
270000479 479 MF New York NY 3327.85 281.09 8.625%
270000480 480 MF New York NY 1520.49 128.42 8.625%
270000481 481 MF New York NY 1613.72 136.31 8.625%
270000482 482 MF New York NY 2359.62 199.31 8.625%
270000483 483 MF Queens NY 1290.98 109.04 8.625%
270000484 484 MF New York NY 2438.51 205.98 8.625%
270000485 485 MF New York NY 5235.63 442.24 8.625%
270000488 488 MF New York NY 2775.60 234.45 8.625%
270000489 489 MF Dallas TX 4116.71 668.55 8.000%
270000490 490 MF Albuquerque NM 5645.84 795.98 8.500%
270000491 491 MF Ocean Springs MS 6069.78 951.26 8.125%
270000492 492 MF Penn Hills PA 5457.07 646.89 9.125%
270000493 493 MF Brooklyn NY 3615.52 527.95 8.375%
270000494 494 MF Corpus Christi TX 5293.77 891.02 7.875%
270000495 495 MF Fort Smith AR 7535.79 1055.98 8.500%
270000496 496 MF Lakeland FL 6851.51 1105.92 8.000%
270000497 497 MF Fort Smith AR 3248.79 455.25 8.500%
270000498 498 MF Memphis TN 3061.27 191.43 11.500%
270000499 499 MF Pomona CA 9811.85 1641.46 7.875%
270000500 500 MF Bronx NY 13736.59 2298.04 7.875%
270000501 501 MF Pelham NH 5516.62 417.39 9.350%
270000502 502 MF Tucson AZ 18733.42 2718.95 9.250%
270000503 503 MF Phoenix AZ 9691.49 1121.30 9.375%
270000504 504 MF Centralia WA 5677.07 438.06 9.000%
270000505 505 MF Alexandria VA 5977.40 867.03 8.500%
270000506 506 MF Alexandria VA 5977.40 867.03 8.500%
270000507 507 MF Alexandria VA 8087.07 1173.04 8.500%
270000508 508 MF Tucson AZ 3732.92 864.77 8.625%
270000509 509 MF Lakeland FL 3948.61 615.06 8.125%
270000510 510 OF Chantilly VA 25876.66 4487.56 7.750%
270000511 511 OF Sherman Oaks CA 18650.48 4007.30 7.020%
270000512 512 MF New Haven CT 3084.32 463.71 8.250%
270000513 513 MF Grand Junction CO 4989.87 513.36 8.000%
270000514 514 MF Syracuse NY 2574.58 373.66 8.375%
270000515 515 MF Dallas TX 2822.92 397.99 8.500%
270000516 516 MF Newport News VA 14096.94 1975.39 8.500%
270000517 517 MF Las Vegas NV 4984.12 804.50 8.000%
270000518 518 MF Huntington Park CA 6897.93 1324.47 7.375%
270000519 519 MF Philadelphia PA 16571.65 3305.54 7.250%
270000520 520 MF Folcroft PA 11146.22 1725.68 8.125%
270000521 521 MF Brockton MA 13403.93 2484.38 7.500%
270000522 522 MF Tampa FL 9664.10 1665.83 7.750%
270000523 523 MF Philadelphia PA 1854.44 281.06 8.200%
270000524 524 OF Trumbull CT 5120.38 717.52 8.500%
270000525 525 MF Dallas TX 5775.40 838.21 8.375%
270000526 526 MF Azusa CA 5670.95 1026.87 7.580%
270000527 527 MF El Monte CA 6445.98 1167.21 7.580%
270000528 528 MF Pomona CA 1890.32 342.29 7.580%
270000529 529 MF Pomona CA 3295.45 596.73 7.580%
270000530 530 MF El Monte CA 7561.27 1369.16 7.580%
270000531 531 MF El Monte CA 6616.11 1198.02 7.580%
270000532 532 MF Newark NJ 5190.18 2140.52 8.375%
270000533 533 LO Ormond Beach FL 9576.39 2682.37 7.690%
270000534 534 LO St. Augustine FL 19705.33 4194.03 7.650%
270000535 535 MF Pompano Beach FL 4794.36 618.22 7.300%
270000536 536 RT Sylacuaga AL 14289.88 2542.86 7.640%
270000537 537 LO Katy TX 10336.33 4769.94 7.800%
270000538 538 MF Abilene TX 7125.66 1228.28 7.750%
270000539 539 OF Jacksonville FL 17408.66 2190.94 8.050%
270000540 540 MF Various Various 9332.53 1465.96 8.875%
270000541 541 MF Smyrna GA 6270.61 779.33 9.375%
270000542 542 MF San Antonio TX 4952.61 613.87 9.250%
270000543 543 MF Jacksonville FL 3518.13 469.27 8.750%
270000544 544 HC Ridgefield CT 82258.36 14657.68 7.600%
</TABLE>
<TABLE>
<CAPTION>
Anticipated Beginning Ending Paid
Loan Repayment Maturity Neg Amort Scheduled Scheduled Thru
Number Date Date (Y/N) Balance Balance Date
<S> <C> <C> <C> <C> <C> <C>
270000402 N/A 5/1/2007 N 760366.35 759689.03 4/1/98
270000403 N/A 5/1/2007 N 213775.45 213585.02 5/1/98
270000404 N/A 5/1/2007 N 248495.44 248274.09 5/1/98
270000405 N/A 5/1/2007 N 991121.99 990163.45 5/1/98
270000406 N/A 5/1/2007 N 1209711.46 1208588.45 5/1/98
270000407 N/A 6/1/2007 N 714534.22 713888.35 5/1/98
270000408 N/A 6/1/2007 N 595445.19 594906.96 5/1/98
270000409 N/A 6/1/2007 N 843381.63 842603.44 5/1/98
270000410 N/A 6/1/2007 N 575596.96 575076.67 5/1/98
270000411 N/A 6/1/2007 N 1096611.52 1095620.29 5/1/98
270000412 N/A 6/1/2007 N 704610.10 703973.20 5/1/98
270000413 N/A 6/1/2007 N 843381.63 842603.44 5/1/98
270000414 N/A 7/1/2007 N 1489962.14 1488627.12 5/1/98
270000415 N/A 7/1/2007 N 484151.57 483708.71 5/1/98
270000416 N/A 7/1/2007 N 1067423.17 1066426.47 5/1/98
270000417 N/A 7/1/2007 N 714524.93 713815.58 4/1/98
270000418 N/A 8/1/2007 N 422284.77 421892.87 5/1/98
270000419 N/A 8/1/2007 N 660751.41 660138.19 5/1/98
270000420 N/A 8/1/2007 N 322923.64 322623.94 5/1/98
270000421 N/A 7/1/2007 N 714925.34 714257.79 5/1/98
270000422 N/A 7/1/2007 N 595878.85 595333.79 5/1/98
270000423 N/A 7/1/2007 N 734001.93 733309.88 5/1/98
270000424 N/A 7/1/2007 N 714925.34 714257.79 5/1/98
270000425 N/A 7/1/2007 N 377321.66 376969.34 5/1/98
270000426 N/A 8/1/2007 N 377511.50 377153.88 5/1/98
270000427 N/A 8/1/2007 N 322765.26 322446.79 5/1/98
270000428 N/A 1/1/2007 N 187477.44 187298.57 5/1/98
270000429 N/A 3/1/2017 N 499771.36 498942.03 5/1/98
270000430 N/A 2/1/2007 N 888663.74 887806.42 4/1/98
270000431 N/A 3/1/2002 N 1581734.55 1580251.48 5/1/98
270000432 N/A 2/1/2007 N 2367885.34 2365462.16 5/1/98
270000433 N/A 1/1/2004 N 1206750.87 1206025.30 5/1/98
270000434 N/A 3/1/2007 N 726083.07 725360.60 4/1/98
270000435 N/A 4/1/2017 N 884151.56 882761.91 5/1/98
270000436 N/A 3/1/2007 N 592720.80 592131.02 5/1/98
270000437 N/A 5/1/2012 N 456560.26 455278.88 5/1/98
270000438 N/A 6/1/2007 N 411398.57 411022.78 5/1/98
270000439 N/A 5/1/2007 N 381385.25 381040.82 5/1/98
270000440 N/A 8/1/2007 N 774515.50 773805.94 5/1/98
270000441 N/A 4/1/2017 N 545226.78 544369.83 5/1/98
270000442 N/A 6/1/2007 N 1486439.01 1485025.55 5/1/98
270000443 N/A 7/1/2022 N 683174.63 682615.89 5/1/98
270000444 N/A 6/1/2007 N 293483.57 293220.84 5/1/98
270000445 N/A 6/1/2007 N 331160.49 330864.02 5/1/98
270000446 N/A 7/1/2002 N 496344.06 495921.17 5/1/98
270000447 N/A 7/1/2007 N 1784802.59 1783050.93 5/1/98
270000448 N/A 7/1/2007 N 2171509.90 2169378.73 5/1/98
270000449 N/A 8/1/2007 N 846186.70 845693.81 5/1/98
270000600 N/A 8/1/2007 N 955802.52 955259.72 4/1/98
270000451 N/A 8/1/2022 N 516491.52 516037.19 5/1/98
270000452 N/A 9/1/2002 N 720464.26 719796.44 5/1/98
270000453 N/A 8/1/2007 N 991726.98 990660.61 5/1/98
270000454 N/A 8/1/2007 N 585641.64 585027.69 5/1/98
270000455 N/A 9/1/2007 N 695692.82 695010.57 5/1/98
270000456 N/A 9/1/2007 N 877105.39 876615.07 5/1/98
270000457 N/A 9/1/2007 N 670846.67 670188.79 5/1/98
270000458 N/A 9/1/2007 N 864770.19 863939.21 5/1/98
270000459 N/A 10/1/2007 N 577135.65 576596.82 5/1/98
270000460 N/A 10/1/2007 N 380611.00 380255.65 5/1/98
270000461 N/A 10/1/2007 N 746113.92 745388.26 5/1/98
270000462 N/A 10/1/2007 N 425177.64 424746.97 5/1/98
270000463 N/A 10/1/2007 N 596891.16 596310.63 5/1/98
270000464 N/A 10/1/2007 N 198963.69 198770.18 5/1/98
270000465 N/A 10/1/2007 N 631709.82 631095.43 5/1/98
270000466 N/A 10/1/2007 N 4130726.25 4127127.95 5/1/98
270000467 N/A 10/1/2007 N 1443265.79 1442008.55 5/1/98
270000468 N/A 10/1/2007 N 5573992.04 5569136.49 5/1/98
270000469 N/A 11/1/2007 N 646894.57 646230.01 5/1/98
270000470 N/A 11/1/2007 N 796343.85 795558.23 4/1/98
270000471 N/A 11/1/2022 N 791680.22 790960.50 5/1/98
270000472 N/A 11/1/2007 N 895604.55 894665.78 5/1/98
270000473 N/A 11/1/2007 N 447943.39 447501.47 5/1/98
270000474 N/A 11/1/2017 N 399022.97 398802.67 5/1/98
270000475 N/A 11/1/2007 N 2039079.97 2036764.79 5/1/98
270000476 N/A 11/1/2007 N 637009.28 636367.98 5/1/98
270000477 N/A 11/1/2007 N 258730.20 258459.00 5/1/98
270000478 N/A 11/1/2017 N 744491.78 743327.53 5/1/98
270000479 N/A 12/1/2007 N 463005.88 462724.79 5/1/98
270000480 N/A 12/1/2007 N 211545.80 211417.38 5/1/98
270000481 N/A 12/1/2007 N 224517.91 224381.60 5/1/98
270000482 N/A 12/1/2007 N 328295.09 328095.79 5/1/98
270000483 N/A 12/1/2007 N 179614.36 179505.32 5/1/98
270000484 N/A 12/1/2007 N 339271.52 339065.54 5/1/98
270000485 N/A 12/1/2007 N 728435.92 727993.68 5/1/98
270000488 N/A 12/1/2007 N 386170.82 385936.37 5/1/98
270000489 N/A 12/1/2007 N 617506.57 616838.02 5/1/98
270000490 N/A 12/1/2007 N 797059.10 796263.11 5/1/98
270000491 N/A 12/1/2007 N 896460.16 895508.90 5/1/98
270000492 N/A 12/1/2007 N 717641.89 716994.99 5/1/98
270000493 N/A 12/1/2007 N 518044.59 517516.64 5/1/98
270000494 N/A 12/1/2007 N 806669.55 805778.53 5/1/98
270000495 N/A 1/1/2008 N 1063876.26 1062820.28 5/1/98
270000496 N/A 1/1/2008 N 1027725.83 1026619.91 5/1/98
270000497 N/A 1/1/2008 N 458653.31 458198.06 5/1/98
270000498 N/A 1/1/2008 N 319436.44 319245.01 5/1/98
270000499 N/A 1/1/2008 N 1495139.57 1493498.11 5/1/98
270000500 N/A 1/1/2008 N 2093195.12 2090897.09 5/1/98
270000501 N/A 10/1/2006 N 708015.35 707597.96 5/1/98
270000502 N/A 9/1/2005 N 2430281.32 2427562.37 5/1/98
270000503 N/A 6/1/2007 N 1240510.83 1239389.53 5/1/98
270000504 N/A 7/1/2007 N 756942.41 756504.35 5/1/98
270000505 N/A 8/1/2007 N 843868.11 843001.08 5/1/98
270000506 N/A 8/1/2007 N 843868.11 843001.08 5/1/98
270000507 N/A 8/1/2007 N 1141703.92 1140530.88 5/1/98
270000508 N/A 9/1/2007 N 519362.34 518497.56 5/1/98
270000509 N/A 1/1/2008 N 583179.45 582564.39 5/1/98
270000510 N/A 1/1/2008 N 4006708.86 4002221.30 5/1/98
270000511 N/A 1/1/2008 N 3188117.08 3184109.79 5/1/98
270000512 N/A 1/1/2008 N 448627.71 448164.00 5/1/98
270000513 N/A 1/1/2008 N 748480.12 747966.76 5/1/98
270000514 N/A 1/1/2008 N 368894.43 368520.76 5/1/98
270000515 N/A 12/1/2007 N 398529.54 398131.55 5/1/98
270000516 N/A 1/1/2008 N 1990156.51 1988181.12 5/1/98
270000517 N/A 1/1/2008 N 747618.24 746813.74 5/1/98
270000518 N/A 2/1/2013 N 1122375.28 1121050.81 5/1/98
270000519 N/A 2/1/2008 N 2742893.68 2739588.14 5/1/98
270000520 N/A 2/1/2008 N 1646210.45 1644484.76 5/1/98
270000521 N/A 2/1/2008 N 2144628.85 2142144.47 4/1/98
270000522 N/A 2/1/2008 N 1496376.96 1494711.13 5/1/98
270000523 N/A 2/1/2008 N 271381.55 271100.49 5/1/98
270000524 N/A 1/1/2008 N 722877.47 722159.96 5/1/98
270000525 N/A 1/1/2008 N 827519.95 826681.74 4/1/98
270000526 N/A 2/1/2013 N 897775.78 896748.91 5/1/98
270000527 N/A 2/1/2013 N 1020471.79 1019304.58 5/1/98
270000528 N/A 2/1/2013 N 299258.59 298916.30 5/1/98
270000529 N/A 2/1/2013 N 521707.48 521110.75 5/1/98
270000530 N/A 2/1/2013 N 1197034.36 1195665.20 5/1/98
270000531 N/A 2/1/2013 N 1047405.05 1046207.03 5/1/98
270000532 N/A 1/1/2013 N 743666.92 741526.39 5/1/98
270000533 N/A 2/1/2008 N 1494365.30 1491682.93 5/1/98
270000534 N/A 2/1/2008 N 3091031.60 3086837.57 5/1/98
270000535 N/A 2/1/2008 N 788114.49 787496.27 5/1/98
270000536 N/A 2/1/2008 N 2244484.24 2241941.38 5/1/98
270000537 N/A 2/1/2013 N 1590204.53 1585434.59 5/1/98
270000538 N/A 2/1/2008 N 1103328.59 1102100.32 5/1/98
270000539 N/A 2/1/2008 N 2595079.73 2592888.79 5/1/98
270000540 N/A 11/1/2005 N 1261863.37 1260397.41 4/1/98
270000541 N/A 11/1/2006 N 802638.66 801859.33 5/1/98
270000542 N/A 2/1/2007 N 642500.40 641886.53 5/1/98
270000543 N/A 10/1/2007 N 482486.99 482017.72 5/1/98
270000544 N/A 3/1/2013 N 12988161.74 12973504.06 5/1/98
<FN>
(1) Property Type Code
SS- Self Storage
MF- Multi- Family
RT- Retail
HC- Health Care
IC- 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 Servicer
10- Deed In Lieu Of Foreclosure
(3) Modification Code
1- Maturity Date Extension 1
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 # Balance
5/15/1998 4/16/1998
<S> <C> <C> <C> <C>
30-59 Days 2 4,221.013.00 0 0.00
60-89 Days 0 0.00 0 0.00
90 Days or More 0 0.00 0 0.00
Foreclosure 0 0.00 0 0.00
REO 0 0.00 0 0.00
Modifications 0 0.00 0 0.00
</TABLE>
<TABLE>
<CAPTION>
Prepayments # Balance # Balance
5/15/1998 4/16/1998
<S> <C> <C> <C> <C>
Curtailments 0 0.00 0 0.00
Payoff 0 0.00 0 0.00
</TABLE>
<TABLE>
<CAPTION>
Rate and Maturities
Next Weighted Avg. 5/15/1998 4/16/1998
<S> <C> <C>
Coupon 7.968163% 7.968205%
Remit 7.859019% 7.859062%
WAM 124 125
<FN>
Note:Foreclosure and REO Totals are excluded from the delinquencies aging
categories.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Delinquency Loan Detail
Offering # of Current Outstanding Status of
Loan Number Document Months Paid Through P&I P&I Mortgage
Cross Delinq. Date Advances Advances** Loan
Reference
<S> <C> <C> <C> <C> <C> <C>
270000114 114 0 4/1/98 8,434.52 8,434.52 B
270000136 136 0 4/1/98 13,355.97 13,355.97 B
270000140 140 0 4/1/98 12,495.18 12,495.18 B
270000170 170 0 4/1/98 27,799.01 27,799.01 B
270000175 175 0 4/1/98 16,114.66 16,114.66 B
270000181 181 1 3/1/98 29,704.76 59,765.76 1
270000190 190 0 4/1/98 20,218.12 20,218.12 B
270000230 230 0 4/1/98 12,909.59 12,909.59 B
270000314 314 0 4/1/98 52,080.70 52,080.70 B
270000336 336 0 4/1/98 4,247.22 4,247.22 B
270000345 345 0 4/1/98 10,715.35 10,715.35 B
270000348 348 0 4/1/98 13,712.01 13,712.01 B
270000360 360 0 4/1/98 10,995.57 10,995.57 B
270000375 375 0 4/1/98 11,761.86 11,761.86 B
270000383 383 1 3/1/98 5,843.51 11,757.51 1
270000402 402 0 4/1/98 6,636.68 6,636.68 B
270000417 417 0 4/1/98 5,862.86 5,862.86 B
270000430 430 0 4/1/98 7,637.09 7,637.09 B
270000434 434 0 4/1/98 6,110.61 6,110.61 B
270000600 450 0 4/1/98 7,735.21 7,735.21 B
270000470 470 0 4/1/98 6,446.30 6,446.30 B
270000521 521 0 4/1/98 15,718.53 15,718.53 B
270000525 525 0 4/1/98 6,548.10 6,548.10 B
270000540 540 0 4/1/98 10,698.59 10,698.59 B
Totals 323,782.00 359,757.00
<FN>
(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
(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
** 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
