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: June 15, 1999
(Date of earliest event reported)
Morgan Stanley Capital I, Inc.
(Sponsor)
(Issuer in Respect of
Commercial Mortgage Pass-Through Certificates
Series 1998-HF1)
(Exact name of registrant as specified in charter)
Delaware 333-45467 13-3291626
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)
1585 Broadway, New York, New York 10036
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, including area code (212) 761-4000
(Former name or former address, if changed since last report.)
ITEM 5. OTHER EVENTS
The Certificate will evidence the entire beneficial
ownership interest in a trust fund (the "Trust Fund") to be
established by Morgan Stanley Capital I Inc. (the "Depositor")
pursuant to a Pooling and Servicing Agreement, to be dated March
1, 1998 (the 'Pooling and Servicing Agreement"0, among the
Depositor, AMRESOC Services, L.P., as master servicer ( the
"Master Servicer"), Lennar Partners, Inc., as special servicer
(the "Special Servicer"), LaSalle Bank N.A., as trustee ( the
"Trustee") and ABN AMRO BANK N.V., as fiscal agent ( the "Fiscal
Agent"). Distributions on the Certificate will be payable solely
form the assets transferred to the Trust Fund for the benefit of
the holders of the Certificates (the "Certificateholders").
The Certificate do not constitute obligations of the Depositor,
the Sellers (as defined herein), the Master Servicer, the
Special Servicer, the Trustee, The Fiscal Agent or any o their
respective affiliates. Neither the Certificates nor the Mortgage
Loans (as defined herein) will be insured or guaranteed by any
government agency or instrumentality or by the Depositor, the
Sellers, the Master Servicer, the Special Servicer, the Trustee,
the Fiscal Agent, any of their respective affiliates or any other
person.
Capitalized terms used herein and not defined herein
have the same meanings ascribed to such terms in the Pooling and
Servicing Agreement.
Pursuant to Section 8.14 of the Pooling and Servicing
Agreement, the Trustee is filing this Current Report containing the
June 15, 1999 monthly distribution report prepared by the Trustee
pursuant to Section 4.02 thereof.
This Current Report is being filed by the Trustee, in
its capacity as such under the Pooling and Servicing Agreement, on
behalf of the Registrant. The information reported and contained
herein has been supplied to the Trustee by one or more of the
Master Servicer, the Special Servicer or other third parties without
independent review or investigation by the Trustee. Pursuant to the
Pooling and Servicing Agreement, the Trustee is not responsible for
the accuracy or completeness of such information.
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION
AND EXHIBITS
(c) Exhibits
Exhibit No. Description
99 Monthly distribution report pursuant to
Section 4.2 of the Pooling and Servicing
Agreeement for the distribution on
June 15, 1999
Pursuant to the requirements of the Securities Exchange Act
of 1934, the Registrant has duly caused this report to be
signed on behalf of the Registrant by the undersigned
thereunto duly
uthorized.
LASALLE BANK N.A., IN
ITS CAPACITY AS TRUSTEE
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF Morgan Stanley
Capital, I REGISTRANT
By: /s Russell Goldenberg
Russell Goldenberg,
Senior Vice President
Date: June 15, 1999
ABN AMRO
LaSalle Bank N.A.
ABN AMRO
LaSalle Bank N.A.
Administrator:
Robert Castle (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
Morgan Stanley Capital I Inc., Depositor
AMRESCO Services, L.P., Master Servicer
Lennar Partners, Inc., Special Servicer
Commercial Mortgage Pass-Through Certificates,
Series 19
ABN AMRO Acct: 67-7908-20-4
Statement Da 06/15/99
Payment Date 06/15/99
Prior Paymen 05/17/99
Record Date: 05/28/99
WAC: 7.843803%
WAMM: 118
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 3
Other Related Information 4
Asset Backed Facts Sheets 1
Delinquency Loan Detail 1
Mortgage Loan Characteristics 2
Loan Level Listing 13
Total Pages Included In This Package 25
Specially Serviced Loan Detail Appendix A
Modified Loan Detail Appendix B
Realized Loss Detail Appendix C
LaSalle Web Site www.lnbabs.com
LaSalle Bulletin Board (714) 282-3990
LaSalle ASAP Fax System (714) 282-5518
ASAP #: 317
Monthly Data File Name: 0317MMYY.EXE
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A1 224,800,000.00 193,247,808.53
61745MFF5 1000.000000000 859.643276379
A2 696,258,000.00 696,258,000.00
61745MFG3 1000.000000000 1000.000000000
X 1,283,705,560.N 1,252,153,368.53
61745MFH1 1000.000000000 975.421005834
B 67,395,000.00 67,395,000.00
61745MFJ7 1000.000000000 1000.000000000
C 64,185,000.00 64,185,000.00
61745MFK4 1000.000000000 1000.000000000
D 64,185,000.00 64,185,000.00
61745MFL2 1000.000000000 1000.000000000
E 25,674,000.00 25,674,000.00
61745MFM0 1000.000000000 1000.000000000
F 51,349,000.00 51,349,000.00
61745MFN8 1000.000000000 1000.000000000
G 19,255,000.00 19,255,000.00
61745MFP3 1000.000000000 1000.000000000
H 12,837,000.00 12,837,000.00
61745MFQ1 1000.000000000 1000.000000000
J 25,674,000.00 25,674,000.00
61745MFR9 1000.000000000 1000.000000000
K 9,628,000.00 9,628,000.00
61745MFS7 1000.000000000 1000.000000000
L 22,465,560.00 22,465,560.00
61745MFT5 1000.000000000 1000.000000000
R-III 0.00 0.00
9ABSB145 1000.000000000 0.000000000
1,283,705,560.00 1,252,153,368.53
Notes: (1) N denotes notional balance not included in t
(2) Interest Paid minus Interest Adjustment minus Deferr
Interest equals Accrual (3) Estimated
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
A1 5,080,425.62 0.00 0.00
61745MFF5 22.599758096 0.000000000 0.000000000
A2 0.00 0.00 0.00
61745MFG3 0.000000000 0.000000000 0.000000000
X 0.00 0.00 0.00
61745MFH1 0.000000000 0.000000000 0.000000000
B 0.00 0.00 0.00
61745MFJ7 0.000000000 0.000000000 0.000000000
C 0.00 0.00 0.00
61745MFK4 0.000000000 0.000000000 0.000000000
D 0.00 0.00 0.00
61745MFL2 0.000000000 0.000000000 0.000000000
E 0.00 0.00 0.00
61745MFM0 0.000000000 0.000000000 0.000000000
F 0.00 0.00 0.00
61745MFN8 0.000000000 0.000000000 0.000000000
G 0.00 0.00 0.00
61745MFP3 0.000000000 0.000000000 0.000000000
H 0.00 0.00 0.00
61745MFQ1 0.000000000 0.000000000 0.000000000
J 0.00 0.00 0.00
61745MFR9 0.000000000 0.000000000 0.000000000
K 0.00 0.00 0.00
61745MFS7 0.000000000 0.000000000 0.000000000
L 0.00 0.00 0.00
61745MFT5 0.000000000 0.000000000 0.000000000
R-III 0.00 0.00 0.00
9ABSB145 0.000000000 0.000000000 0.000000000
5,080,425.62 0.00 0.00
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
A1 188,167,382.91 1,039,949.66 43,113.05
61745MFF5 837.043518283 4.626110587 0.191784030
A2 696,258,000.00 3,783,001.80 0.00
61745MFG3 1000.000000000 5.433333333 0.000000000
X 1,247,072,942. 1,364,691.13 110,898.44
61745MFH1 971.463380520 1.063087341 0.086389312
B 67,395,000.00 369,549.25 0.00
61745MFJ7 1000.000000000 5.483333333 0.000000000
C 64,185,000.00 361,040.63 0.00
61745MFK4 1000.000000000 5.625000078 0.000000000
D 64,185,000.00 379,761.25 0.00
61745MFL2 1000.000000000 5.916666667 0.000000000
E 25,674,000.00 162,299.31 0.00
61745MFM0 1000.000000000 6.321543585 0.000000000
F 51,349,000.00 307,238.18 0.00
61745MFN8 1000.000000000 5.983333268 0.000000000
G 19,255,000.00 115,209.08 0.00
61745MFP3 1000.000000000 5.983333160 0.000000000
H 12,837,000.00 66,217.53 0.00
61745MFQ1 1000.000000000 5.158333723 0.000000000
J 25,674,000.00 132,435.05 0.00
61745MFR9 1000.000000000 5.158333333 0.000000000
K 9,628,000.00 49,664.43 0.00
61745MFS7 1000.000000000 5.158332987 0.000000000
L 22,465,560.00 115,999.30 114.46
61745MFT5 1000.000000000 5.163427931 0.005094910
R-III 0.00 0.00 0.00
9ABSB145 0.000000000 0.000000000 0.000000000
1,247,072,942. 8,247,056.60 154,125.95
Total P&I Paym13,327,482.22
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
A1 6.19000000%
61745MFF5 Fixed
A2 6.52000000%
61745MFG3 Fixed
X 1.20157104%
61745MFH1 1.02941560%
B 6.58000000%
61745MFJ7 Fixed
C 6.75000000%
61745MFK4 Fixed
D 7.10000000%
61745MFL2 Fixed
E 7.58585246%
61745MFM0 7.58585246%
F 7.18000000%
61745MFN8 Fixed
G 7.18000000%
61745MFP3 Fixed
H 6.19000000%
61745MFQ1 Fixed
J 6.19000000%
61745MFR9 Fixed
K 6.19000000%
61745MFS7 Fixed
L 6.19000000%
61745MFT5 Fixed
R-III
9ABSB145
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
Regular Inte224,800,000.00 193,247,808.53
01000.000000000 859.643276379
Regular Inte696,258,000.00 696,258,000.00
01000.000000000 1000.000000000
Regular Inte 67,395,000.00 67,395,000.00
01000.000000000 1000.000000000
Regular Inte 64,185,000.00 64,185,000.00
01000.000000000 1000.000000000
Regular Inte 64,185,000.00 64,185,000.00
01000.000000000 1000.000000000
Regular Inte 25,674,000.00 25,674,000.00
01000.000000000 1000.000000000
Regular Inte 51,349,000.00 51,349,000.00
01000.000000000 1000.000000000
Regular Inte 19,255,000.00 19,255,000.00
01000.000000000 1000.000000000
Regular Inte 12,837,000.00 12,837,000.00
01000.000000000 1000.000000000
Regular Inte 25,674,000.00 25,674,000.00
01000.000000000 1000.000000000
Regular Inte 9,628,000.00 9,628,000.00
01000.000000000 1000.000000000
Regular Inte 22,465,560.00 22,465,560.00
01000.000000000 1000.000000000
R-II 0.00 0.00
9ABSB131 1000.000000000 0.000000000
1,283,705,560.00 1,252,153,368.53
Notes: (1) N denotes notional balance not included in t
(2) Interest Paid minus Interest Adjustment minus Deferr
equals Accrual (3) Estimated
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
Regular Inte 5,080,425.62 0.00 0.00
0 22.599758096 0.000000000 0.000000000
Regular Inte 0.00 0.00 0.00
0 0.000000000 0.000000000 0.000000000
Regular Inte 0.00 0.00 0.00
0 0.000000000 0.000000000 0.000000000
Regular Inte 0.00 0.00 0.00
0 0.000000000 0.000000000 0.000000000
Regular Inte 0.00 0.00 0.00
0 0.000000000 0.000000000 0.000000000
Regular Inte 0.00 0.00 0.00
0 0.000000000 0.000000000 0.000000000
Regular Inte 0.00 0.00 0.00
0 0.000000000 0.000000000 0.000000000
Regular Inte 0.00 0.00 0.00
0 0.000000000 0.000000000 0.000000000
Regular Inte 0.00 0.00 0.00
0 0.000000000 0.000000000 0.000000000
Regular Inte 0.00 0.00 0.00
0 0.000000000 0.000000000 0.000000000
Regular Inte 0.00 0.00 0.00
0 0.000000000 0.000000000 0.000000000
Regular Inte 0.00 0.00 0.00
0 0.000000000 0.000000000 0.000000000
R-II 0.00 0.00 0.00
9ABSB131 0.000000000 0.000000000 0.000000000
5,080,425.62 0.00 0.00
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
Regular Inte188,167,382.91 1,403,012.73 154,011.49
0 837.043518283 6.241159831 0.685104493
Regular Inte696,258,000.00 4,500,061.94 0.00
01000.000000000 6.463210390 0.000000000
Regular Inte 67,395,000.00 435,588.06 0.00
01000.000000000 6.463210327 0.000000000
Regular Inte 64,185,000.00 414,841.16 0.00
01000.000000000 6.463210407 0.000000000
Regular Inte 64,185,000.00 414,841.16 0.00
01000.000000000 6.463210407 0.000000000
Regular Inte 25,674,000.00 165,936.46 0.00
01000.000000000 6.463210252 0.000000000
Regular Inte 51,349,000.00 331,879.39 0.00
01000.000000000 6.463210384 0.000000000
Regular Inte 19,255,000.00 124,449.12 0.00
01000.000000000 6.463210595 0.000000000
Regular Inte 12,837,000.00 82,968.23 0.00
01000.000000000 6.463210252 0.000000000
Regular Inte 25,674,000.00 165,936.46 0.00
01000.000000000 6.463210252 0.000000000
Regular Inte 9,628,000.00 62,227.79 0.00
01000.000000000 6.463210428 0.000000000
Regular Inte 22,465,560.00 145,314.10 114.46
01000.000000000 6.468305264 0.005094910
R-II 0.00 0.00 0.00
9ABSB131 0.000000000 0.000000000 0.000000000
1,247,072,942. 8,247,056.60 154,125.95
Total P&I Paym13,327,482.22
0Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
0
Regular Inte 7.75585246%
0 7.58518107%
Regular Inte 7.75585246%
0 7.58518107%
Regular Inte 7.75585246%
0 7.58518107%
Regular Inte 7.75585246%
0 7.58518107%
Regular Inte 7.75585246%
0 7.58518107%
Regular Inte 7.75585246%
0 7.58518107%
Regular Inte 7.75585246%
0 7.58518107%
Regular Inte 7.75585246%
0 7.58518107%
Regular Inte 7.75585246%
0 7.58518107%
Regular Inte 7.75585246%
0 7.58518107%
Regular Inte 7.75585246%
0 7.58518107%
Regular Inte 7.75585246%
0 7.58518107%
R-II
9ABSB131
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
Regular Inte1,283,705,560.00 1,252,153,368.53
01000.000000000 975.421005834
R-I 0.00 0.00
9ABSB130 1000.000000000 0.000000000
1,283,705,560.00 1,252,153,368.53
Notes: (1) N denotes notional balance not included in t
(2) Interest Paid minus Interest Adjustment minus Deferr
Interest equals Accrual (3) Estimated
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
Regular Inte 5,080,425.62 0.00 0.00
0 3.957625314 0.000000000 0.000000000
R-I 0.00 0.00 0.00
9ABSB130 0.000000000 0.000000000 0.000000000
5,080,425.62 0.00 0.00
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
Regular Inte1,247,072,942. 8,247,056.60 154,125.95
0 971.463380520 6.424414490 0.120063319
R-I 0.00 0.00 0.00
9ABSB130 0.000000000 0.000000000 0.000000000
1,247,072,942. 8,247,056.60 154,125.95
Total P&I Paym13,327,482.22
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
Regular Inte 7.75585246%
0 7.58518107%
R-I
9ABSB130
Servicer / Pool Information
Beginning Scheduled Unscheduled Realized
Balance Principal Principal Losses
1,252,153,368 1,236,013.02 3,844,412.60 0.00
Beginning Ending Gross
Loan Count Loan Count Servicing Fe
348 347 88,035.46
Class
A1
A2
X
B
C
D
E
F
G
H
J
K
L
Total
Ending Scheduled Prepayment Interest
Balance Interest Shortfall Excess
1,247,072,942.82 8,172,224.84 -12,478.32 0.00
W/Avg Months Prepayment Disposition
to Maturity Penalties Fees
118 154,011.49 0.00
Current Cumulative
Unpaid Unpaid
Interest Interest
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
551.41 436.95
551.41 436.95
Advances
Prior Outstanding Current Peri
Principal Interest Principal
Servicer 64,019.81 380,074.28 61,258.68
Trustee: 0.00 0.00 0.00
Fiscal Agent: 0.00 0.00 0.00
64,019.81 380,074.28 61,258.68
Current Period Recovered Recovered
Interest Principal Interest
Servicer 372,347.40 64,019.81 380,074.28
Trustee: 0.00 0.00 0.00
Fiscal Agent: 0.00 0.00 0.00
372,347.40 64,019.81 380,074.28
Outstanding Outstanding
Principal Interest
Servicer 61,258.68 372,347.41
Trustee: 0.00 0.00
Fiscal Agent: 0.00 0.00
61,258.68 372,347.41
Summary of Expenses:
Current Period Servicing Fees 88,035.46
Current Period Trustee Fees 3,737.05
Current Period Special Servicing Fees 0.00
Principal Recovery Fees 0.00
Other Servicing Compensation - Interest on Ad -114.46
Total 91,658.04
Net Aggregate PPIS Allocable to the Bonds 0.00
Trust Fund Expenses 0.00
Current Realized Losses on Mortgage Loans 0.00
Cumulative Realized Losses on Mortgage Loans 0.00
REO Property sold or disposed of during the
related Collection Period
Realized
Loan Loss Sale Other
Number Attributable Proceeds Proceeds
0.00 0.00 0.00 0.00
0 0.00 0.00 0.00
0 0.00 0.00 0.00
0 0.00 0.00 0.00
0 0.00 0.00 0.00
Totals 0.00 0.00 0.00
REO Property included in the Trust
Most Aggregate
Recent Amount
Loan Appraisal of Net
Number Valuation Income
0.00 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
Totals 0.00 0.00
Portion Final
Included in Recovery
Loan Available Determination
Number Funds Date
0.00 0.00 01/00/00
0 0.00 01/00/00
0 0.00 01/00/00
0 0.00 01/00/00
0 0.00 01/00/00
Totals 0.00
REO Property included in the Trust
Aggregate Portion
Amount Included in
Loan of Other Available
Number Revenues Funds
0.00 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
Totals 0.00 0.00
Mortgaged Properties that became REO during
the preceding calendar month
Loan Property
Number City State Type
0.00 0 0 0.00
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
Totals 0 0 0
Unpaid
Debt Principal
Service Stated Balance
Loan Coverage Principal as of REO
Number Ratio Balance Date
0.00 0.00 0.00 0.00
0 0 0.00 0.00
0 0 0.00 0.00
0 0 0.00 0.00
0 0.00 0.00 0.00
Totals 0.00 0.00 0.00
Appraisal Reduction Amounts
Loan Current Total
Number Period Reduction
1 0 0.00
2 0 0.00
3 0 0.00
Totals 0 0.00
Distribution Delinq 1 Month Delinq 2 Mon
Date # Balance #
06/15/99 0 0.00 0
01/00/00 0.00% 0.00 0.00%
05/17/99 1 3,844,412.55 0
01/00/00 0.29% 0.00 0.00%
04/15/99 1 3,847,774.60 0
01/00/00 0.29% 0.00 0.00%
03/15/99 0 0.00 0
01/00/00 0.00% 0.00 0.00%
02/16/99 0 0.00 0
01/00/00 0.00% 0.00 0.00%
01/15/99 0 0.00 0
01/00/00 0.00% 0.00 0.00%
12/15/98 0 0.00 0
01/00/00 0.00% 0.00 0.00%
11/16/98 0 0.00 0
01/00/00 0.00% 0.00 0.00%
10/15/98 0 0.00 0
01/00/00 0.00% 0.00 0.00%
09/15/98 0 0.00 0
01/00/00 0.00% 0.00 0.00%
08/17/98 0 0.00 0
01/00/00 0.00% 0.00 0.00%
07/15/98 0 0.00 0
01/00/00 0.00% 0.00 0.00%
06/15/98 0 0.00 0
01/00/00 0.00% 0.00 0.00%
05/15/98 0 0.00 0
01/00/00 0.00% 0.00 0.00%
04/15/98 0 0.00 0
01/00/00 0.00% 0.00 0.00%
01/00/00 0 0.00 0
01/00/00 0.00% 0.00 0.00%
Distribution Delinq 2 Months Delinq 3+ Months
Date Balance # Balance
06/15/99 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
05/17/99 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
04/15/99 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
03/15/99 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
02/16/99 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
01/15/99 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
12/15/98 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
11/16/98 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
10/15/98 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
09/15/98 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
08/17/98 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
07/15/98 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
06/15/98 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
05/15/98 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
04/15/98 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
01/00/00 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
Distribution Foreclosure/Bankruptcy REO
Date # Balance #
06/15/99 0 0.00 0
01/00/00 0.00% 0.00 0.00%
05/17/99 0 0.00 0
01/00/00 0.00% 0.00 0.00%
04/15/99 0 0.00 0
01/00/00 0.00% 0.00 0.00%
03/15/99 0 0.00 0
01/00/00 0.00% 0.00 0.00%
02/16/99 0 0.00 0
01/00/00 0.00% 0.00 0.00%
01/15/99 0 0.00 0
01/00/00 0.00% 0.00 0.00%
12/15/98 0 0.00 0
01/00/00 0.00% 0.00 0.00%
11/16/98 0 0.00 0
01/00/00 0.00% 0.00 0.00%
10/15/98 0 0.00 0
01/00/00 0.00% 0.00 0.00%
09/15/98 0 0.00 0
01/00/00 0.00% 0.00 0.00%
08/17/98 0 0.00 0
01/00/00 0.00% 0.00 0.00%
07/15/98 0 0.00 0
01/00/00 0.00% 0.00 0.00%
06/15/98 0 0.00 0
01/00/00 0.00% 0.00 0.00%
05/15/98 0 0.00 0
01/00/00 0.00% 0.00 0.00%
04/15/98 0 0.00 0
01/00/00 0.00% 0.00 0.00%
01/00/00 0 0.00 0
01/00/00 0.00% 0.00 0.00%
Distribution REO Modifications
Date Balance # Balance
06/15/99 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
05/17/99 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
04/15/99 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
03/15/99 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
02/16/99 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
01/15/99 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
12/15/98 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
11/16/98 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
10/15/98 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
09/15/98 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
08/17/98 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
07/15/98 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
06/15/98 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
05/15/98 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
04/15/98 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
01/00/00 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
Distribution
Date
06/15/99 Prepayments Curr Weighte
01/00/00 # Balance Coupon
05/17/99 1 3,844,412.55 7.8438%
01/00/00 0.29% 0.00 0.0000%
04/15/99 0 0.00 7.6715%
01/00/00 0.00% 0.00 0.0000%
03/15/99 1 3,919,568.10 7.8439%
01/00/00 0.29% 0.00 0.0000%
02/16/99 0 0.00 7.3284%
01/00/00 0.00% 0.00 0.0000%
01/15/99 1 3,804,330.55 7.8462%
01/00/00 0.29% 0.00 0.0000%
12/15/98 1 5,706,740.17 7.8486%
01/00/00 0.28% 0.00 0.0000%
11/16/98 0 0.00 7.6768%
01/00/00 0.00% 0.00 0.0000%
10/15/98 0 0.00 7.8486%
01/00/00 0.00% 0.00 0.0000%
09/15/98 0 0.00 7.6769%
01/00/00 0.00% 0.00 0.0000%
08/17/98 0 0.00 7.8487%
01/00/00 0.00% 0.00 0.0000%
07/15/98 0 0.00 7.8487%
01/00/00 0.00% 0.00 0.0000%
06/15/98 0 0.00 7.6770%
01/00/00 0.00% 0.00 0.0000%
05/15/98 0 0.00 7.8485%
01/00/00 0.00% 0.00 0.0000%
04/15/98 0 0.00 7.6771%
01/00/00 0.00% 0.00 0.0000%
01/00/00 0 0.00 7.8486%
01/00/00 0.00% 0.00 0.0000%
Distribution Curr Weighted Avg.
Date Remit
06/15/99 7.7559%
01/00/00 0.0000%
05/17/99 7.5856%
01/00/00 0.0000%
04/15/99 7.7560%
01/00/00 0.0000%
03/15/99 7.2466%
01/00/00 0.0000%
02/16/99 7.7581%
01/00/00 0.0000%
01/15/99 7.7605%
01/00/00 0.0000%
12/15/98 7.5908%
01/00/00 0.0000%
11/16/98 7.7605%
01/00/00 0.0000%
10/15/98 7.5908%
01/00/00 0.0000%
09/15/98 7.7606%
01/00/00 0.0000%
08/17/98 7.7606%
01/00/00 0.0000%
07/15/98 7.5910%
01/00/00 0.0000%
06/15/98 7.7604%
01/00/00 0.0000%
05/15/98 7.5910%
01/00/00 0.0000%
04/15/98 7.7604%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
Paid
Disclosure Doc Thru Current P&I
Control # Group Date Advance
14 05/01/99 104,973.59
221 05/01/99 16,102.77
102 05/01/99 29,485.46
150 05/01/99 25,386.45
8 05/01/99 98,860.52
9 05/01/99 42,479.11
160 05/01/99 22,716.13
180 05/01/99 19,414.61
229 05/01/99 15,791.94
230 05/01/99 18,404.66
234 05/01/99 14,923.32
245 05/01/99 14,701.89
335 05/01/99 10,365.63
Total 433,606.08
Outstanding Out. Property
Disclosure Doc P&I Protection Advance
Control # Advances** Advances Description
14 104,973.59 0.00 B
221 16,102.77 0.00 B
102 29,485.46 0.00 B
150 25,386.45 0.00 B
8 98,860.52 0.00 B
9 42,479.11 0.00 B
160 22,716.13 0.00 B
180 19,414.61 0.00 B
229 15,791.94 0.00 B
230 18,404.66 0.00 B
234 14,923.32 0.00 B
245 14,701.89 0.00 B
335 10,365.63 0.00 B
Total 433,606.08 0.00
Special
Disclosure Doc Servicer Foreclosure Bankruptcy
Control # Transfer Date Date Date
14
221
102
150
8
9
160
180
229
230
234
245
335
Total
Disclosure Doc REO
Control # Date
14
221
102
150
8
9
160
180
229
230
234
245
335
Total
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
** Outstanding P&I Advances include the
current period P&I Advance
Paid
Disclosure Doc Thru Current P&I
Control # Group Date Advance
Outstanding Out. Property
Disclosure Doc P&I Protection Advance
Control # Advances** Advances Description
Special
Disclosure Doc Servicer Foreclosure Bankruptcy
Control # Transfer Date Date Date
Disclosure Doc REO
Control # Date
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
** Outstanding P&I Advances include
the current period P&I Advance
Paid
Disclosure Doc Thru Current P&I
Control # Group Date Advance
Outstanding Out. Property
Disclosure Doc P&I Protection Advance
Control # Advances** Advances Description
Special
Disclosure Doc Servicer Foreclosure Bankruptcy
Control # Transfer Date Date Date
Disclosure Doc REO
Control # Date
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
** Outstanding P&I Advances include the current period P
the current period P&I Advance
Distribution of Principal Balances
Current Scheduled Number
Balances of Loans
$0to $1,000,000 24
$1,000,001to $2,000,000 122
$2,000,000to $3,000,000 79
$3,000,000to $4,000,000 36
$4,000,000to $5,000,000 22
$5,000,000to $6,000,000 14
$6,000,000to $7,000,000 7
$7,000,000to $8,000,000 9
$8,000,000to $9,000,000 4
$9,000,000to $10,000,000 4
$10,000,000to $12,000,000 10
$12,000,000to $14,000,000 6
$14,000,000to $17,000,000 6
$17,000,000to $40,000,000 4
$40,000,000to $55,000,000 0
$55,000,000to $65,000,000 0
$0 $0 $0 0
$0 $0 $0 0
$0 $0 $0 0
$0 $0 $0 0
Total 347
Current Scheduled Scheduled
Balances Balance
$0 to $1,000,000 18,237,010
$1,000,001 to $2,000,000 178,672,944
$2,000,000 to $3,000,000 192,377,109
$3,000,000 to $4,000,000 127,341,933
$4,000,000 to $5,000,000 97,908,865
$5,000,000 to $6,000,000 76,755,515
$6,000,000 to $7,000,000 46,020,200
$7,000,000 to $8,000,000 66,831,761
$8,000,000 to $9,000,000 32,967,721
$9,000,000 to $10,000,000 38,538,096
$10,000,000 to $12,000,000 109,245,587
$12,000,000 to $14,000,000 77,116,320
$14,000,000 to $17,000,000 91,471,123
$17,000,000 to $40,000,000 93,588,759
$40,000,000 to $55,000,000 0
$55,000,000 to $65,000,000 0
$0 $0 $0 0
$0 $0 $0 0
$0 $0 $0 0
$0 $0 $0 0
Total 1,247,072,94
Current Scheduled Based on
Balances Balance
$0 to $1,000,000 1.46%
$1,000,001 to $2,000,000 14.33%
$2,000,000 to $3,000,000 15.43%
$3,000,000 to $4,000,000 10.21%
$4,000,000 to $5,000,000 7.85%
$5,000,000 to $6,000,000 6.15%
$6,000,000 to $7,000,000 3.69%
$7,000,000 to $8,000,000 5.36%
$8,000,000 to $9,000,000 2.64%
$9,000,000 to $10,000,000 3.09%
$10,000,000 to $12,000,000 8.76%
$12,000,000 to $14,000,000 6.18%
$14,000,000 to $17,000,000 7.33%
$17,000,000 to $40,000,000 7.50%
$40,000,000 to $55,000,000 0.00%
$55,000,000 to $65,000,000 0.00%
$0 $0 $0 0.00%
$0 $0 $0 0.00%
$0 $0 $0 0.00%
$0 $0 $0 0.00%
Total 100.00%
Average Scheduled Balance is 3,583,542.94
Maximum Scheduled Balance is 32,546,925.5
Minimum Scheduled Balance is 489,437.40
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Multifamily 96 401,673,913 32.21%
Retail 56 254,449,394 20.40%
Self Storage 85 191,805,243 15.38%
Manufactured Hou 54 136,093,507 10.91%
Office 26 121,460,118 9.74%
Lodging 9 70,251,211 5.63%
Industrial 18 59,111,824 4.74%
Health Care 3 12,227,733 0.98%
Total 347 1,247,072,943 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number
Interest Rate of Loans
6.70%or less 1
6.70%to 6.90% 10
6.90%to 7.10% 34
7.10%to 7.30% 54
7.30%to 7.50% 46
7.50%to 7.70% 35
7.70%to 7.90% 33
7.90%to 8.10% 38
8.10%to 8.30% 25
8.30%to 8.50% 15
8.50%to 8.70% 13
8.70%to 8.90% 15
8.90%to 99.00% 28
0.00% $0 0.00% 0
0.00% 0 0 0
Total 347
Current Mortgage Scheduled
Interest Rate Balance
6.70%or less 10,448,166
6.70%to 6.90% 86,787,198
6.90%to 7.10% 126,660,961
7.10%to 7.30% 215,523,227
7.30%to 7.50% 136,991,137
7.50%to 7.70% 119,784,336
7.70%to 7.90% 137,370,270
7.90%to 8.10% 147,197,159
8.10%to 8.30% 98,109,448
8.30%to 8.50% 34,238,250
8.50%to 8.70% 41,457,470
8.70%to 8.90% 39,176,644
8.90%to 99.00% 53,328,679
0.00% $0 0.00% 0
0.00% 0 0 0
Total 1,247,072,94
Current Mortgage Based on
Interest Rate Balance
6.70%or less 0.84%
6.70%to 6.90% 6.96%
6.90%to 7.10% 10.16%
7.10%to 7.30% 17.28%
7.30%to 7.50% 10.99%
7.50%to 7.70% 9.61%
7.70%to 7.90% 11.02%
7.90%to 8.10% 11.80%
8.10%to 8.30% 7.87%
8.30%to 8.50% 2.75%
8.50%to 8.70% 3.32%
8.70%to 8.90% 3.14%
8.90%to 99.00% 4.28%
0.00% $0 0.00% 0.00%
0.00% 0 0 0.00%
Total 100.00%
W/Avg Mortgage Interest Rate is 7.67%
Minimum Mortgage Interest Rate is 6.65%
Maximum Mortgage Interest Rate is 9.88%
Geographic Distribution
Number Scheduled Based on
Geographic Locatof Loans Balance Balance
California 82 309,322,278 24.80%
Massachusetts 24 112,347,796 9.01%
Arizona 28 90,435,791 7.25%
Texas 20 65,230,299 5.23%
Wisconsin 19 63,004,163 5.05%
Colorado 13 62,854,796 5.04%
Michigan 11 55,409,746 4.44%
Ohio 12 53,212,339 4.27%
Illinois 17 49,698,561 3.99%
New Jersey 8 41,655,851 3.34%
Florida 13 40,706,243 3.26%
Washington 12 38,121,530 3.06%
Georgia 12 29,764,335 2.39%
Oregon 7 28,650,131 2.30%
Pennsylvania 7 27,269,430 2.19%
New York 8 23,223,976 1.86%
Nevada 4 19,118,675 1.53%
Oklahoma 2 17,224,706 1.38%
Missouri 3 16,413,628 1.32%
Maryland 5 14,807,689 1.19%
Utah 9 12,871,332 1.03%
Virginia 5 11,971,779 0.96%
North Carolina 4 11,471,926 0.92%
Minnesota 3 11,262,868 0.90%
Connecticut 2 8,184,313 0.66%
Louisiana 2 6,514,049 0.52%
New Mexico 3 5,756,135 0.46%
Indiana 2 4,906,600 0.39%
Idaho 3 3,988,482 0.32%
Maine 1 2,736,525 0.22%
Other 6 8,936,969 0.72%
Total 347 1,247,072,943 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 0 0 0.00%
1+ to 2 years 347 1,247,072,943 100.00%
2+ to 3 years 0 0 0.00%
3+ to 4 years 0 0 0.00%
4+ to 5 years 0 0 0.00%
5+ to 6 years 0 0 0.00%
6+ to 7 years 0 0 0.00%
7+ to 8 years 0 0 0.00%
8+ to 9 years 0 0 0.00%
9+ to 10 years 0 0 0.00%
10 years or mor 0 0 0.00%
Total 347 1,247,072,943 100.00%
Weighted Average Seasoning is 1
Distribution of Remaining Term
Fully Amortizing
Fully AmortizingNumber Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or les 1 1,779,449 0.14%
61 to 120 months 8 13,842,140 1.11%
121 to 180 month 7 19,395,873 1.56%
181 to 240 month 0 0 0.00%
241 to 360 month 0 0 0.00%
Total 16 35,017,463 2.81%
Weighted Average Months to Maturity is 189
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
12 months or les 0 0 0.00%
13 to 24 months 0 0 0.00%
25 to 36 months 1 1,504,701 0.12%
37 to 48 months 1 2,144,446 0.17%
49 to 60 months 0 0 0.00%
61 to 120 months 290 1,036,874,272 83.14%
121 to 180 month 20 54,918,920 4.40%
181 to 240 month 19 116,613,141 9.35%
Total 331 1,212,055,480 97.19%
Weighted Average Months to Maturity is 116
Distribution of Amortization Type
Number Scheduled Based on
Amortization Typof Loans Balance Balance
Fully Amortizing 16 35,017,463 2.81%
Amortizing Ballo 329 1,204,255,480 96.57%
Interest Only / 2 7,800,000 0.63%
Total 347 1,247,072,943 100.00%
(1) Debt Service Coverage Ratios are calculated as descri
the prospectus, values are updated periodically as n
figures became available from borrowers on an asset
Neither the Trustee, Servicer, Special Servicer or
Underwriter makes any representation as to the accur
the data provided by the borrower for this calculat
Loan Level Detail
Property
Disclosure Type Maturity
Control # Group Code Date
1MOR98HF1 Retail 10/1/07
2MOR98HF1 Multifamily 1/1/08
3MOR98HF1 Retail 4/1/06
4MOR98HF1 Self Storage 2/1/08
5MOR98HF1 Self Storage 2/1/08
6MOR98HF1 Self Storage 2/1/08
7MOR98HF1 Self Storage 2/1/08
8MOR98HF1 Office 7/1/07
9MOR98HF1 Office 7/1/07
10MOR98HF1 Lodging 12/1/22
11MOR98HF1 Lodging 1/1/18
12MOR98HF1 Multifamily 12/1/07
13MOR98HF1 Multifamily 10/1/07
14MOR98HF1 Office 1/1/18
15MOR98HF1 Retail 10/1/17
16MOR98HF1 Multifamily 1/1/08
17MOR98HF1 Multifamily 1/1/08
18MOR98HF1 Retail 11/1/07
19MOR98HF1 Retail 1/31/21
20MOR98HF1 Office 8/1/07
21MOR98HF1 Multifamily 1/1/08
22MOR98HF1 Multifamily 12/1/07
23MOR98HF1 Multifamily 10/1/07
24MOR98HF1 Retail 8/1/07
25MOR98HF1 Multifamily 2/1/08
26MOR98HF1 Industrial 8/1/07
27MOR98HF1 Retail 1/1/08
28MOR98HF1 Office 1/1/08
29MOR98HF1 Office 1/1/08
Operating
Statement
Disclosure DSCR Date State
Control #
0
1 1.150 12/31/98CA
2 1.370 12/31/98MA
3 1.350 12/31/98OH
4 12/31/98WA
5 2.370 12/31/98WA
6 2.160 12/31/98WA
7 1.320 12/31/98WA
8 CA
9 CA
10 1.630 12/31/98CO
11 1.780 12/31/98CA
12 NV
13 1.550 12/31/98OK
14 1.370 12/31/98MA
15 1.380 12/31/98AZ
16 CA
17 CA
18 OH
19 NJ
20 1.580 12/31/98WI
21 1.590 12/31/98MA
22 1.590 12/31/98CA
23 TX
24 CA
25 WI
26 1.190 12/31/98MI
27 1.530 12/31/98MA
28 2.100 12/31/98IL
29 1.800 12/31/98IL
Ending
Principal Note Scheduled
Disclosure Balance Rate P&I
Control #
0
1 32,54 7.930% 240
2 21,97 6.790% 146
3 21,45 8.240% 163
4 15,06 6.930% 101
5 9 6.930%
6 1,8 6.930% 1
7 6 6.930%
8 12,48 8.100% 9
9 5,3 8.100% 4
10 17,61 7.580% 135
11 15,63 6.860% 112
12 15,45 6.980% 105
13 15,24 7.290% 107
14 15,08 7.300% 105
15 14,97 7.720% 115
16 8,0 7.210% 5
17 5,8 7.210% 4
18 13,33 8.030% 105
19 13,30 6.990% 8
20 12,78 8.130% 9
21 12,80 6.870% 8
22 12,39 7.140% 8
23 11,74 7.890% 9
24 11,80 7.800% 8
25 11,24 7.020% 7
26 11,13 8.290% 8
27 11,03 7.040% 7
28 7,4 7.210% 5
29 3,3 7.210% 2
Loan
Disclosure Prepayment Status
Control # Prepayment Date Code (1)
0
1 0
2 0
3 0
4 0
5 0
6 0
7 0
8 0 B
9 0 B
10 0
11 0
12 0
13 0
14 0 B
15 0
16 0
17 0
18 0
19 0
20 0
21 0
22 0
23 0
24 0
25 0
26 0
27 0
28 0
29 0
Property
Disclosure Type Maturity
Control # Group Code Date
30MOR98HF1 Multifamily 1/1/08
31MOR98HF1 Retail 8/1/07
32MOR98HF1 Multifamily 2/1/08
33MOR98HF1 Multifamily 12/1/07
34MOR98HF1 Self Storage 1/1/08
35MOR98HF1 Self Storage 12/1/07
36MOR98HF1 Self Storage 12/1/07
37MOR98HF1 Self Storage 12/1/07
38MOR98HF1 Self Storage 12/1/07
39MOR98HF1 Self Storage 12/1/07
40MOR98HF1 Multifamily 10/1/07
41MOR98HF1 Retail 7/1/07
42MOR98HF1 Multifamily 1/1/08
43MOR98HF1 Retail 11/1/17
44MOR98HF1 Lodging 10/1/07
46MOR98HF1 Multifamily 9/1/07
47MOR98HF1 Multifamily 11/1/07
49MOR98HF1 Multifamily 9/1/07
50MOR98HF1 Retail 1/1/08
51MOR98HF1 Retail 10/1/12
52MOR98HF1 Lodging 12/1/07
53MOR98HF1 Multifamily 12/1/07
54MOR98HF1 Multifamily 9/30/06
55MOR98HF1 Office 1/1/08
56MOR98HF1 Self Storage 1/1/08
57MOR98HF1 Self Storage 1/1/08
58MOR98HF1 Industrial 12/1/07
59MOR98HF1 Health Care 1/1/08
60MOR98HF1 Retail 12/1/17
Operating
Disclosure Statement
Control # DSCR Date State
30 1.450 36160MA
31 0.520 36160AZ
32 1.120 36160FL
33 1.320 36160CA
34 1.690 36160CA
35 1.650 36160CA
36 1.550 36160CA
37 1.690 36160CA
38 1.850 36160CA
39 1.590 36160CA
40 TX
41 1.640 36160MO
42 1.330 36160MI
43 CO
44 PA
46 1.440 36160MA
47 1.330 36160TX
49 1.330 36160GA
50 1.810 36160AZ
51 OR
52 AZ
53 1.440 36160GA
54 1.660 36160NJ
55 0.700 36160CA
56 1.700 36160IL
57 1.870 36160IL
58 CA
59 OR
60 0.980 36160CT
Ending
Disclosure Principal Note Scheduled
Control # Balance Rate P&I
30 10,63 6.840% 7
31 10,53 8.100% 7
32 10,44 6.650% 6
33 10,30 7.220% 7
34 4,6 7.790% 3
35 2,5 7.790% 1
36 2,7 7.790% 2
37 2,2 7.370% 1
38 2,3 7.370% 1
39 5,2 7.370% 3
40 9,8 7.380% 6
41 9,8 8.290% 7
42 9,6 6.810% 6
43 9,2 7.310% 6
44 8,5 8.660% 7
46 8,2 7.460% 5
47 8,0 7.740% 5
49 7,9 7.758% 5
50 7,6 7.270% 5
51 7,5 7.650% 5
52 7,4 7.740% 5
53 7,4 7.590% 5
54 7,1 8.760% 6
55 7,1 7.570% 5
56 3,4 7.180% 2
57 3,6 7.130% 2
58 7,0 7.520% 4
59 6,8 7.340% 5
60 6,7 7.650% 5
Loan
Disclosure Prepayment Status
Control # Prepayment Date Code (1)
30 0
31 0
32 0
33 0
34 0
35 0
36 0
37 0
38 0
39 0
40 0
41 0
42 0
43 0
44 0
46 0
47 0
49 0
50 0
51 0
52 0
53 0
54 0
55 0
56 0
57 0
58 0
59 0
60 0
Property
Disclosure Type Maturity
Control # Group Code Date
61MOR98HF1 Multifamily 11/1/07
62MOR98HF1 Office 12/1/07
63MOR98HF1 Lodging 1/1/08
64MOR98HF1 Multifamily 2/1/08
65MOR98HF1 Multifamily 12/1/17
66MOR98HF1 Retail 11/1/07
67MOR98HF1 Retail 11/1/07
68MOR98HF1 Retail 11/1/07
69MOR98HF1 Retail 11/1/07
71MOR98HF1 Retail 9/1/12
72MOR98HF1 Office 1/1/08
73MOR98HF1 Multifamily 11/1/07
74MOR98HF1 Self Storage 9/1/07
76MOR98HF1 Industrial 8/1/07
77MOR98HF1 Retail 2/1/08
78MOR98HF1 Multifamily 2/1/08
79MOR98HF1 Industrial 12/1/07
80MOR98HF1 Multifamily 1/1/08
81MOR98HF1 Retail 10/1/07
82MOR98HF1 Retail 11/1/07
83MOR98HF1 Retail 11/1/07
84MOR98HF1 Retail 11/1/07
85MOR98HF1 Retail 6/1/27
86MOR98HF1 Retail 9/1/10
87MOR98HF1 Multifamily 2/1/08
88MOR98HF1 Lodging 1/1/08
89MOR98HF1 Office 1/1/08
90MOR98HF1 Retail 11/1/07
91MOR98HF1 Multifamily 9/1/07
93MOR98HF1 Retail 11/1/07
94MOR98HF1 Lodging 1/1/08
95MOR98HF1 Self Storage 1/1/13
96MOR98HF1 Retail 11/1/07
97MOR98HF1 Retail 11/1/07
98MOR98HF1 Multifamily 10/1/07
99MOR98HF1 Industrial 6/1/07
100MOR98HF1 Industrial 6/1/07
101MOR98HF1 Multifamily 10/1/07
102MOR98HF1 Multifamily 12/1/07
103MOR98HF1 Self Storage 1/1/08
104MOR98HF1 Retail 10/31/06
105MOR98HF1 Multifamily 6/1/07
106MOR98HF1 Multifamily 1/1/08
107MOR98HF1 Retail 10/1/08
108MOR98HF1 Multifamily 1/1/08
109MOR98HF1 Office 7/1/07
110MOR98HF1 Self Storage 7/1/07
111MOR98HF1 Office 6/1/07
112MOR98HF1 Retail 12/1/12
113MOR98HF1 Retail 6/1/07
114MOR98HF1 Industrial 1/1/08
115MOR98HF1 Multifamily 1/1/08
117MOR98HF1 Retail 12/1/07
118MOR98HF1 Self Storage 11/1/07
119MOR98HF1 Self Storage 8/1/07
120MOR98HF1 Self Storage 4/1/07
121MOR98HF1 Office 9/1/07
122MOR98HF1 Retail 8/1/07
123MOR98HF1 Self Storage 11/1/07
124MOR98HF1 Retail 10/1/07
125MOR98HF1 Office 12/1/07
126MOR98HF1 Self Storage 6/1/07
127MOR98HF1 Retail 11/1/12
128MOR98HF1 Retail 12/1/07
129MOR98HF1 Retail 10/1/07
130MOR98HF1 Retail 12/1/17
131MOR98HF1 Retail 10/1/07
132MOR98HF1 Retail 7/1/07
133MOR98HF1 Self Storage 1/1/08
134MOR98HF1 Self Storage 1/1/07
135MOR98HF1 Self Storage 6/1/07
136MOR98HF1 Self Storage 9/1/07
137MOR98HF1 Self Storage 5/31/06
138MOR98HF1 Self Storage 7/1/07
139MOR98HF1 Multifamily 2/1/08
140MOR98HF1 Retail 12/1/07
141MOR98HF1 Lodging 1/1/08
142MOR98HF1 Self Storage 11/1/07
143MOR98HF1 Retail 12/1/17
144MOR98HF1 Self Storage 10/1/07
145MOR98HF1 Multifamily 9/1/07
146MOR98HF1 Self Storage 6/1/07
147MOR98HF1 Office 12/1/07
148MOR98HF1 Health Care 1/1/08
149MOR98HF1 Multifamily 11/1/12
150MOR98HF1 Retail 9/1/07
151MOR98HF1 Self Storage 1/1/13
152MOR98HF1 Self Storage 1/1/13
153MOR98HF1 Self Storage 10/1/07
154MOR98HF1 Multifamily 1/1/08
155MOR98HF1 Multifamily 2/1/08
156MOR98HF1 Multifamily 1/1/08
157MOR98HF1 Multifamily 12/1/12
158MOR98HF1 Multifamily 11/1/07
159MOR98HF1 Self Storage 11/1/12
160MOR98HF1 Retail 9/1/07
161MOR98HF1 Multifamily 7/1/07
162MOR98HF1 Self Storage 1/1/09
163MOR98HF1 Office 1/1/08
164MOR98HF1 Office 11/1/07
165MOR98HF1 Multifamily 12/1/07
166MOR98HF1 Retail 9/1/07
167MOR98HF1 Retail 12/1/17
168MOR98HF1 Retail 7/1/07
169MOR98HF1 Retail 10/1/07
170MOR98HF1 Retail 10/1/07
171MOR98HF1 Retail 4/1/07
172MOR98HF1 Multifamily 10/1/07
173MOR98HF1 Retail 4/1/07
174MOR98HF1 Retail 5/1/07
175MOR98HF1 Retail 9/1/17
176MOR98HF1 Retail 10/1/07
177MOR98HF1 Office 12/1/07
178MOR98HF1 Self Storage 2/1/08
179MOR98HF1 Multifamily 2/1/18
180MOR98HF1 Retail 10/1/07
181MOR98HF1 Retail 1/1/08
182MOR98HF1 Retail 12/1/17
183MOR98HF1 Industrial 1/1/08
184MOR98HF1 Office 1/1/08
185MOR98HF1 Multifamily 2/1/08
186MOR98HF1 Multifamily 11/1/07
187MOR98HF1 Multifamily 12/1/07
188MOR98HF1 Industrial 6/1/07
189MOR98HF1 Office 1/1/08
190MOR98HF1 Self Storage 11/1/07
191MOR98HF1 Retail 10/1/07
192MOR98HF1 Industrial 1/1/08
193MOR98HF1 Retail 10/1/07
194MOR98HF1 Retail 10/1/12
195MOR98HF1 Self Storage 8/1/07
196MOR98HF1 Retail 10/1/07
197MOR98HF1 Self Storage 7/1/07
198MOR98HF1 Health Care 6/1/07
199MOR98HF1 Self Storage 1/1/08
200MOR98HF1 Retail 7/1/07
201MOR98HF1 Retail 7/1/07
202MOR98HF1 Retail 1/1/08
203MOR98HF1 Multifamily 2/1/08
204MOR98HF1 Industrial 12/1/09
205MOR98HF1 Retail 10/1/07
206MOR98HF1 Retail 9/1/07
207MOR98HF1 Self Storage 10/1/07
208MOR98HF1 Multifamily 10/1/07
209MOR98HF1 Retail 8/1/07
210MOR98HF1 Multifamily 12/1/07
211MOR98HF1 Industrial 12/31/06
212MOR98HF1 Retail 7/1/07
213MOR98HF1 Self Storage 1/1/08
214MOR98HF1 Industrial 12/1/10
215MOR98HF1 Self Storage 12/1/12
217MOR98HF1 Multifamily 8/2/02
218MOR98HF1 Self Storage 6/1/07
219MOR98HF1 Multifamily 5/1/07
220MOR98HF1 Multifamily 1/1/08
221MOR98HF1 Self Storage 11/1/07
222MOR98HF1 Retail 10/1/07
223MOR98HF1 Lodging 10/1/17
225MOR98HF1 Multifamily 1/1/08
226MOR98HF1 Self Storage 7/31/06
227MOR98HF1 Self Storage 1/1/08
228MOR98HF1 Retail 8/1/07
229MOR98HF1 Retail 11/1/12
230MOR98HF1 Retail 10/1/17
231MOR98HF1 Multifamily 12/1/07
232MOR98HF1 Retail 12/1/07
233MOR98HF1 Retail 12/1/07
234MOR98HF1 Retail 12/1/07
235MOR98HF1 Retail 1/1/08
236MOR98HF1 Retail 1/1/08
237MOR98HF1 Multifamily 2/1/08
238MOR98HF1 Multifamily 2/1/08
239MOR98HF1 Retail 7/1/07
240MOR98HF1 Self Storage 8/1/07
241MOR98HF1 Self Storage 11/1/07
242MOR98HF1 Retail 9/1/07
243MOR98HF1 Self Storage 7/1/07
244MOR98HF1 Multifamily 1/1/08
245MOR98HF1 Office 12/1/07
246MOR98HF1 Industrial 1/1/08
247MOR98HF1 Self Storage 8/1/12
248MOR98HF1 Self Storage 5/1/08
249MOR98HF1 Retail 9/1/07
250MOR98HF1 Retail 7/1/17
251MOR98HF1 Multifamily 1/1/08
252MOR98HF1 Multifamily 8/1/12
253MOR98HF1 Office 1/1/08
254MOR98HF1 Self Storage 12/1/07
255MOR98HF1 Multifamily 11/1/12
256MOR98HF1 Multifamily 12/1/07
257MOR98HF1 Multifamily 1/1/08
258MOR98HF1 Self Storage 12/1/07
259MOR98HF1 Multifamily 11/1/07
260MOR98HF1 Industrial 12/1/09
261MOR98HF1 Self Storage 12/1/07
262MOR98HF1 Multifamily 11/1/07
263MOR98HF1 Self Storage 11/1/07
264MOR98HF1 Retail 12/1/12
265MOR98HF1 Office 7/1/07
266MOR98HF1 Office 6/1/07
267MOR98HF1 Office 12/1/07
268MOR98HF1 Multifamily 1/1/08
269MOR98HF1 Self Storage 2/1/08
270MOR98HF1 Self Storage 12/1/12
271MOR98HF1 Industrial 11/1/09
272MOR98HF1 Multifamily 12/1/07
273MOR98HF1 Self Storage 4/1/02
274MOR98HF1 Self Storage 12/1/07
275MOR98HF1 Multifamily 1/1/08
277MOR98HF1 Multifamily 1/1/08
278MOR98HF1 Multifamily 12/1/12
279MOR98HF1 Retail 12/1/07
280MOR98HF1 Retail 9/1/07
281MOR98HF1 Self Storage 10/1/07
282MOR98HF1 Industrial 10/1/07
283MOR98HF1 Self Storage 7/1/07
284MOR98HF1 Multifamily 1/1/08
285MOR98HF1 Self Storage 11/1/07
286MOR98HF1 Self Storage 6/1/07
287MOR98HF1 Self Storage 4/30/07
288MOR98HF1 Self Storage 1/1/08
289MOR98HF1 Retail 1/1/08
290MOR98HF1 Multifamily 9/1/07
291MOR98HF1 Multifamily 1/1/08
292MOR98HF1 Retail 1/31/08
294MOR98HF1 Retail 12/1/07
295MOR98HF1 Multifamily 11/1/07
296MOR98HF1 Multifamily 9/1/07
297MOR98HF1 Retail 12/1/12
298MOR98HF1 Multifamily 12/1/07
299MOR98HF1 Multifamily 1/1/08
300MOR98HF1 Self Storage 8/1/07
301MOR98HF1 Self Storage 12/1/07
302MOR98HF1 Self Storage 7/31/06
303MOR98HF1 Multifamily 10/1/07
304MOR98HF1 Multifamily 1/1/08
305MOR98HF1 Multifamily 12/1/17
306MOR98HF1 Retail 10/1/07
307MOR98HF1 Multifamily 1/1/08
308MOR98HF1 Self Storage 6/1/07
309MOR98HF1 Office 5/1/07
310MOR98HF1 Multifamily 1/1/08
311MOR98HF1 Industrial 5/1/07
312MOR98HF1 Retail 1/1/08
313MOR98HF1 Retail 12/1/16
314MOR98HF1 Self Storage 4/1/07
315MOR98HF1 Retail 2/1/18
316MOR98HF1 Retail 12/1/17
317MOR98HF1 Multifamily 12/1/12
318MOR98HF1 Self Storage 12/1/07
319MOR98HF1 Retail 11/1/07
320MOR98HF1 Self Storage 10/1/07
321MOR98HF1 Retail 5/1/07
322MOR98HF1 Self Storage 8/1/07
323MOR98HF1 Self Storage 10/1/07
324MOR98HF1 Retail 12/1/12
325MOR98HF1 Retail 5/1/07
326MOR98HF1 Multifamily 1/1/08
327MOR98HF1 Multifamily 10/1/07
328MOR98HF1 Multifamily 4/1/07
329MOR98HF1 Retail 11/1/17
330MOR98HF1 Retail 9/1/15
331MOR98HF1 Retail 1/1/08
332MOR98HF1 Self Storage 12/1/07
333MOR98HF1 Retail 12/1/17
334MOR98HF1 Retail 11/1/07
335MOR98HF1 Retail 7/1/13
336MOR98HF1 Retail 1/1/08
337MOR98HF1 Self Storage 9/1/07
338MOR98HF1 Self Storage 12/1/07
339MOR98HF1 Self Storage 5/1/07
340MOR98HF1 Retail 6/1/11
341MOR98HF1 Retail 11/1/07
342MOR98HF1 Self Storage 7/1/07
343MOR98HF1 Multifamily 7/1/07
345MOR98HF1 Self Storage 12/1/04
346MOR98HF1 Self Storage 2/1/08
347MOR98HF1 Multifamily 9/1/07
348MOR98HF1 Self Storage 12/1/07
349MOR98HF1 Self Storage 1/1/08
350MOR98HF1 Multifamily 1/1/08
351MOR98HF1 Retail 1/1/08
352MOR98HF1 Multifamily 1/1/08
353MOR98HF1 Self Storage 12/1/07
354MOR98HF1 Multifamily 1/1/08
355MOR98HF1 Retail 2/1/18
356MOR98HF1 Retail 12/1/07
357MOR98HF1 Self Storage 12/1/07
358MOR98HF1 Retail 1/1/08
359MOR98HF1 Retail 1/1/08
360MOR98HF1 Multifamily 1/1/08
361MOR98HF1 Multifamily 12/1/07
32a MOR98HF1 Multifamily 2/1/08
Operating
Statement
DSCR Date State
61 CA
62 1.560 12/31/98CO
63 AZ
64 2.180 12/31/98CO
65 1.490 12/31/98MN
66 1.450 12/31/98WI
67 1.410 12/31/98WI
68 1.180 12/31/98WI
69 1.480 12/31/98WI
71 1.720 12/31/98CA
72 1.780 12/31/98NC
73 1.600 12/31/98TX
74 CA
76 LA
77 12/31/98PA
78 2.020 12/31/98MI
79 2.160 12/31/98OH
80 1.640 12/31/98IL
81 1.970 12/31/98NJ
82 WI
83 1.280 12/31/98WI
84 1.460 12/31/98WI
85 FL
86 CA
87 MI
88 WI
89 1.930 12/31/98CA
90 2.410 12/31/98MD
91 NY
93 1.870 12/31/98MD
94 IL
95 1.360 12/31/98CA
96 NY
97 NY
98 1.700 12/31/98TX
99 1.420 12/31/98MA
100 1.350 12/31/98MA
101 1.410 12/31/98CA
102 CA
103 1.810 12/31/98CA
104 1.390 12/31/98FL
105 0.900 12/31/98FL
106 1.900 12/31/98IL
107 3.110 12/31/98MI
108 1.260 12/31/98PA
109 1.710 12/31/98FL
110 2.780 12/31/98CA
111 MA
112 1.470 12/31/98IN
113 1.570 12/31/98CO
114 NJ
115 NY
117 1.810 12/31/98NJ
118 1.710 12/31/98CA
119 1.590 12/31/98NJ
120 2.450 12/31/98CA
121 1.300 12/31/98MO
122 CA
123 1.670 12/31/98CA
124 IN
125 OR
126 CA
127 NC
128 1.140 12/31/98VA
129 1.510 12/31/98OR
130 1.320 12/31/98WI
131 1.540 12/31/98VA
132 3.120 12/31/98CO
133 2.000 12/31/98CA
134 1.990 12/31/98CA
135 1.260 12/31/98PA
136 1.610 12/31/98PA
137 CA
138 1.890 12/31/98CA
139 1.560 12/31/98WI
140 NM
141 OR
142 1.670 12/31/98CA
143 1.600 12/31/98TX
144 WA
145 1.510 12/31/98IL
146 1.690 12/31/98CA
147 GA
148 1.480 12/31/98CO
149 MN
150 1.900 12/31/98CA
151 1.460 12/31/98AZ
152 1.850 12/31/98NM
153 0.770 12/31/98CA
154 WI
155 AZ
156 1.790 12/31/98MA
157 1.220 12/31/98OH
158 1.340 12/31/98NY
159 2.380 12/31/98CA
160 AZ
161 1.590 12/31/98NJ
162 1.600 12/31/98CA
163 1.680 12/31/98CA
164 1.630 12/31/98WA
165 1.590 12/31/98TX
166 1.700 12/31/98UT
167 1.480 12/31/98CO
168 1.080 12/31/98AZ
169 1.210 12/31/98ME
170 1.320 12/31/98WA
171 PA
172 1.620 12/31/98AZ
173 0.610 12/31/98MD
174 PA
175 0.960 12/31/98MO
176 1.430 12/31/98WA
177 WA
178 1.510 12/31/98CA
179 1.900 12/31/98NY
180 AZ
181 1.860 12/31/98MI
182 1.490 12/31/98CO
183 1.990 12/31/98CA
184 1.710 12/31/98MA
185 1.160 12/31/98WI
186 1.310 12/31/98CA
187 1.120 12/31/98WI
188 1.130 12/31/98IL
189 1.600 12/31/98FL
190 CA
191 1.500 12/31/98HI
192 NC
193 1.540 12/31/98CO
194 AZ
195 MI
196 FL
197 2.250 12/31/98CA
198 MI
199 CA
200 1.560 12/31/98ID
201 1.330 12/31/98ID
202 1.500 12/31/98IL
203 1.500 12/31/98WI
204 1.430 12/31/98CA
205 2.150 12/31/98WI
206 1.860 12/31/98CA
207 TX
208 1.490 12/31/98NY
209 TX
210 CA
211 OH
212 CA
213 2.040 12/31/98CA
214 12/31/98CA
215 2.030 12/31/98CA
217 1.710 12/31/98AZ
218 1.600 12/31/98AZ
219 AZ
220 2.100 12/31/98NY
221 2.930 12/31/98CA
222 1.200 12/31/98WA
223 1.260 12/31/98UT
225 1.810 12/31/98MA
226 1.360 12/31/98TX
227 1.570 12/31/98CA
228 1.850 12/31/98UT
229 OR
230 CA
231 1.390 12/31/98WI
232 1.310 12/31/98IL
233 OK
234 AZ
235 3.280 12/31/98IL
236 1.830 12/31/98IL
237 1.360 12/31/98MA
238 1.520 12/31/98MA
239 2.530 12/31/98CA
240 1.660 12/31/98AZ
241 1.570 12/31/98FL
242 1.510 12/31/98WA
243 CA
244 1.600 12/31/98MA
245 CA
246 1.540 12/31/98CA
247 1.880 12/31/98CA
248 0.960 12/31/98AZ
249 1.210 12/31/98CA
250 2.440 12/31/98NH
251 1.360 12/31/98NC
252 1.700 12/31/98AZ
253 2.060 12/31/98VA
254 CA
255 0.920 12/31/98MN
256 1.820 12/31/98GA
257 FL
258 2.240 12/31/98ID
259 1.410 12/31/98CO
260 2.060 12/31/98CA
261 2.050 12/31/98CA
262 1.880 12/31/98TX
263 AZ
264 1.450 12/31/98GA
265 1.500 12/31/98AZ
266 FL
267 0.880 12/31/98TX
268 CO
269 1.880 12/31/98CA
270 1.360 12/31/98WA
271 1.670 12/31/98CA
272 OH
273 1.860 12/31/98CA
274 1.700 12/31/98GA
275 1.620 12/31/98MA
277 0.910 12/31/98VA
278 1.690 12/31/98OH
279 1.620 12/31/98CO
280 2.100 12/31/98MA
281 AZ
282 2.300 12/31/98CA
283 1.440 12/31/98CA
284 1.690 12/31/98MA
285 1.830 12/31/98NV
286 1.260 12/31/98CT
287 1.500 12/31/98KY
288 3.170 12/31/98NV
289 1.920 12/31/98TX
290 AZ
291 1.390 12/31/98NC
292 1.290 12/31/98OR
294 1.010 12/31/98VA
295 1.450 12/31/98TX
296 1.730 12/31/98AZ
297 1.240 12/31/98GA
298 OH
299 1.680 12/31/98MA
300 2.720 12/31/98MI
301 2.800 36160UT
302 CA
303 NJ
304 WI
305 1.210 36160TX
306 3.100 36160CA
307 1.780 36160MA
308 1.160 36160GA
309 MD
310 1.770 36160MA
311 1.420 36160MD
312 2.030 36160IL
313 1.000 36160IL
314 FL
315 1.260 36160TN
316 1.430 36160MI
317 1.640 36160OH
318 1.900 36160UT
319 1.960 36160AZ
320 1.310 36160CA
321 2.030 36160CA
322 1.900 36160CA
323 1.230 36160UT
324 1.310 36160GA
325 1.120 36160NM
326 1.930 36160TX
327 1.280 36160TX
328 1.600 36160AZ
329 1.270 36160TX
330 1.500 36160MT
331 FL
332 1.740 36160GA
333 1.400 36160OH
334 1.250 36160TX
335 CA
336 1.530 36160IN
337 2.120 36160CA
338 1.660 36160GA
339 1.570 36160LA
340 1.000 36160CA
341 TX
342 0.980 36160AL
343 1.140 36160UT
345 2.380 36160AZ
346 1.850 36160CA
347 1.340 36160AZ
348 3.020 36160UT
349 3.250 36160NV
350 1.630 36160MA
351 1.390 36160IL
352 1.790 36160MA
353 2.780 36160UT
354 1.190 36160CA
355 1.290 36160OH
356 FL
357 1.750 36160GA
358 2.490 36160CA
359 2.360 36160OH
360 1.990 36160MA
361 1.190 36160IL
32a 1.710 36160MI
Ending
Principal Note Scheduled
Balance Rate P&I
61 6,7 7.210% 4
62 6,5 7.180% 4
63 6,3 7.870% 5
64 6,4 7.080% 4
65 6,3 7.030% 4
66 1,2 7.410%
67 1,4 7.410% 1
68 1,5 7.410% 1
69 2,0 7.410% 1
71 5,9 8.100% 4
72 5,8 7.190% 4
73 5,8 7.610% 4
74 0.000%
76 5,5 7.860% 4
77 5,6 7.170% 3
78 5,3 7.010% 3
79 5,4 7.390% 3
80 5,3 7.150% 3
81 5,2 7.660% 3
82 6 7.410%
83 1,1 7.410%
84 3,4 7.410% 2
85 5,1 8.470% 4
86 5,0 8.445% 3
87 4,9 7.170% 3
88 4,8 7.360% 3
89 4,8 7.270% 3
90 4,9 7.540% 3
91 4,8 7.430% 3
93 4,6 7.540% 3
94 4,5 7.350% 3
95 4,7 7.260% 3
96 2,5 7.290% 1
97 2,0 7.290% 1
98 4,5 7.720% 3
99 2,7 8.970% 2
100 1,5 8.970% 1
101 4,3 7.460% 3
102 4,2 7.180% 2
103 4,2 7.330% 3
104 4,2 8.650% 3
105 4,1 8.970% 3
106 4,1 7.170% 3
107 4,1 7.670% 3
108 4,1 6.870% 2
109 4,0 8.870% 3
110 4,0 8.810% 3
111 4,5 8.570% 3
112 3,8 7.840% 3
113 4,0 8.510% 3
114 3,9 7.970% 3
115 3,9 6.760% 2
117 3,9 7.590% 3
118 3,9 8.050% 3
119 3,9 8.810% 3
120 3,9 9.100% 3
121 3,9 8.320% 3
122 0.000%
123 3,8 7.910% 3
124 7.790% 2
125 3,8 7.690% 2
126 3,8 9.220% 3
127 0.000%
128 3,7 7.460% 2
129 3,7 7.760% 2
130 3,6 7.260% 2
131 3,6 8.240% 2
132 3,6 8.220% 2
133 1,7 7.450% 1
134 1,8 8.810% 1
135 2,4 8.870% 2
136 1,1 8.540%
137 3,4 9.750% 3
138 3,4 8.370% 2
139 3,4 6.930% 2
140 3,4 7.830% 2
141 3,2 7.870% 2
142 3,3 7.910% 2
143 3,1 7.860% 2
144 3,2 8.110% 2
145 3,2 7.730% 2
146 3,2 8.650% 2
147 3,1 8.100% 2
148 3,0 6.970% 2
149 3,1 7.710% 2
150 3,0 8.580% 2
151 1,8 7.660% 1
152 1,1 7.660%
153 3,0 8.100% 2
154 2,9 7.170% 2
155 2,9 7.300% 2
156 2,9 6.870% 1
157 2,9 7.395% 2
158 2,9 7.700% 2
159 2,9 7.920% 2
160 2,9 7.970% 2
161 2,9 7.920% 2
162 1,8 7.650% 1
163 1,0 8.000%
164 2,8 7.490% 2
165 2,7 7.250% 1
166 2,7 8.130% 2
167 2,7 7.310% 1
168 2,7 8.530% 2
169 2,7 7.910% 2
170 2,7 7.810% 2
171 2,7 9.490% 2
172 2,7 7.250% 1
173 2,6 8.796% 2
174 2,6 8.900% 2
175 2,6 7.120% 2
176 2,6 7.810% 2
177 2,6 7.480% 1
178 3,5 7.470% 2
179 2,6 6.850% 2
180 2,6 7.960% 1
181 2,6 7.060% 1
182 2,4 7.310% 1
183 2,4 7.270% 1
184 2,4 7.210% 1
185 2,4 6.830% 1
186 2,4 7.500% 1
187 2,4 7.250% 1
188 2,4 8.680% 2
189 2,4 7.270% 1
190 2,4 7.490% 1
191 2,3 8.210% 1
192 2,3 7.550% 1
193 2,3 7.940% 1
194 2,2 7.910% 2
195 2,3 8.265% 1
196 2,3 7.650% 1
197 2,2 8.420% 1
198 2,2 8.940% 1
199 2,2 7.360% 1
200 1,2 8.720% 1
201 1,0 8.720%
202 2,4 7.430% 1
203 2,2 7.020% 1
204 2,2 7.360% 1
205 2,2 7.910% 1
206 2,2 8.130% 1
207 2,2 7.870% 1
208 2,2 7.560% 1
209 2,2 8.150% 1
210 2,2 7.140% 1
211 2,2 8.970% 1
212 2,2 8.510% 1
213 2,2 7.410% 1
214 2,2 7.100% 1
215 2,1 7.905% 1
217 2,1 7.850% 1
218 2,0 8.750% 1
219 2,0 8.640% 1
220 2,0 7.210% 1
221 2,0 7.910% 1
222 2,0 7.810% 1
223 2,0 8.670% 1
225 2,0 7.000% 1
226 2,0 9.562% 1
227 2,0 8.170% 1
228 2,0 8.140% 1
229 2,0 8.130% 1
230 1,9 8.500% 1
231 2,0 6.990% 1
232 1,9 7.790% 1
233 1,9 8.180% 1
234 1,9 7.810% 1
235 1,9 7.170% 1
236 1,9 7.350% 1
237 1,9 7.000% 1
238 1,9 7.000% 1
239 1,9 8.130% 1
240 1,9 7.940% 1
241 1,7 7.940% 2
242 1,9 8.120% 1
243 1,9 9.310% 1
244 1,8 7.000% 1
245 1,8 7.800% 1
246 1,8 7.310% 1
247 1,7 8.770% 1
248 1,8 9.100% 1
249 1,8 8.040% 1
250 1,8 8.970% 1
251 1,8 7.500% 1
252 1,8 8.390% 1
253 1,7 7.270% 1
254 1,7 8.490% 1
255 1,7 7.410% 1
256 1,7 7.590% 1
257 1,7 7.540% 1
258 1,7 8.110% 1
259 1,7 7.260% 1
260 1,6 7.160% 1
261 1,6 8.810% 1
262 1,6 7.640% 1
263 1,6 7.940% 1
264 1,5 7.100% 1
265 1,5 8.970% 1
266 1,5 9.010% 1
267 1,5 8.300% 1
268 1,5 7.260% 1
269 1,5 7.420% 1
270 1,5 7.770% 1
271 1,5 7.360% 1
272 1,4 7.270% 1
273 1,5 8.340% 1
274 1,4 7.630% 1
275 1,4 7.000% 1
277 1,4 7.270% 1
278 1,4 7.350% 1
279 1,4 7.010% 1
280 1,4 8.420% 1
281 1,4 8.360% 1
282 1,4 7.990% 1
283 1,4 9.610% 1
284 1,4 7.000% 1
285 1,4 7.870% 1
286 1,4 9.590% 1
287 1,4 9.620% 1
288 1,4 7.290% 1
289 1,4 7.670% 1
290 1,4 7.960% 1
291 1,4 7.700% 1
292 1,3 8.710% 1
294 1,3 7.810% 1
295 1,3 7.610%
296 1,3 7.750% 1
297 1,3 7.100% 1
298 1,3 8.150% 1
299 1,3 7.000%
300 1,3 8.100% 1
301 1,2 8.010% 1
302 1,2 9.667% 1
303 1,2 7.650% 1
304 1,2 7.170%
305 1,2 7.220%
306 1,2 8.000% 1
307 1,2 7.000%
308 1,2 9.400% 1
309 1,2 9.470% 1
310 1,2 7.000%
311 1,2 9.120% 1
312 1,2 7.170%
313 1,1 7.230%
314 1,1 9.880% 1
315 1,1 7.480%
316 1,1 7.530%
317 1,1 7.350%
318 1,1 8.010% 1
319 1,1 8.440%
320 1,1 8.540%
321 1,1 8.460%
322 1,1 8.800%
323 1,1 8.040% 1
324 1,1 7.100% 1
325 1,1 9.240% 1
326 1,1 7.270%
327 1,1 7.610%
328 1,1 9.010%
329 1,1 7.680%
330 1,0 8.270% 1
331 1,0 7.050%
332 1,0 7.730%
333 1,0 7.530%
334 1,0 8.110%
335 1,0 8.500% 1
336 1,0 7.220%
337 1,0 8.230%
338 1,0 7.630%
339 1,0 9.670%
340 9 7.177%
341 9 7.910%
342 9 9.670%
343 9 8.470%
345 8 7.800%
346 8 7.420%
347 8 7.960%
348 8 8.010%
349 8 7.390%
350 8 7.000%
351 7 7.530%
352 7 7.000%
353 6 8.010%
354 6 7.270%
355 6 7.380%
356 6 9.360%
357 6 8.180%
358 6 7.270%
359 6 7.270%
360 5 7.000%
361 4 7.660%
32a 10,36 7.180% 7
01,247,072,942.82
Loan
Prepayment Status
Prepayment Date Code (1)
61 0
62 0
63 0
64 0
65 0
66 0
67 0
68 0
69 0
71 0
72 0
73 0
74 0 12/22/98
76 0
77 0
78 0
79 0
80 0
81 0
82 0
83 0
84 0
85 0
86 0
87 0
88 0
89 0
90 0
91 0
93 0
94 0
95 0
96 0
97 0
98 0
99 0
100 0
101 0
102 0 B
103 0
104 0
105 0
106 0
107 0
108 0
109 0
110 0
111 0
112 0
113 0
114 0
115 0
117 0
118 0
119 0
120 0
121 0
122 0 3/31/99
123 0
124 3,844,413 5/17/99
125 0
126 0
127 0 2/1/99
128 0
129 0
130 0
131 0
132 0
133 0
134 0
135 0
136 0
137 0
138 0
139 0
140 0
141 0
142 0
143 0
144 0
145 0
146 0
147 0
148 0
149 0
150 0 B
151 0
152 0
153 0
154 0
155 0
156 0
157 0
158 0
159 0
160 0 B
161 0
162 0
163 0
164 0
165 0
166 0
167 0
168 0
169 0
170 0
171 0
172 0
173 0
174 0
175 0
176 0
177 0
178 0
179 0
180 0 B
181 0
182 0
183 0
184 0
185 0
186 0
187 0
188 0
189 0
190 0
191 0
192 0
193 0
194 0
195 0
196 0
197 0
198 0
199 0
200 0
201 0
202 0
203 0
204 0
205 0
206 0
207 0
208 0
209 0
210 0
211 0
212 0
213 0
214 0
215 0
217 0
218 0
219 0
220 0
221 0 B
222 0
223 0
225 0
226 0
227 0
228 0
229 0 B
230 0 B
231 0
232 0
233 0
234 0 B
235 0
236 0
237 0
238 0
239 0
240 0
241 0
242 0
243 0
244 0
245 0 B
246 0
247 0
248 0
249 0
250 0
251 0
252 0
253 0
254 0
255 0
256 0
257 0
258 0
259 0
260 0
261 0
262 0
263 0
264 0
265 0
266 0
267 0
268 0
269 0
270 0
271 0
272 0
273 0
274 0
275 0
277 0
278 0
279 0
280 0
281 0
282 0
283 0
284 0
285 0
286 0
287 0
288 0
289 0
290 0
291 0
292 0
294 0
295 0
296 0
297 0
298 0
299 0
300 0
301 0
302 0
303 0
304 0
305 0
306 0
307 0
308 0
309 0
310 0
311 0
312 0
313 0
314 0
315 0
316 0
317 0
318 0
319 0
320 0
321 0
322 0
323 0
324 0
325 0
326 0
327 0
328 0
329 0
330 0
331 0
332 0
333 0
334 0
335 0 B
336 0
337 0
338 0
339 0
340 0
341 0
342 0
343 0
345 0
346 0
347 0
348 0
349 0
350 0
351 0
352 0
353 0
354 0
355 0
356 0
357 0
358 0
359 0
360 0
361 0
32a 0
3,844,413
* NOI and DSCR, if available and reportable under th
the trust agreement, are based on information obta
related borrower, and no other party to the agreem
be held reliable for the accuracy or methodology u
determine such figures.
(1) Legend: A. P&I Adv - in Grace Period
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO 11. Modification
B. P&I Adv - < one month delinq
Specially Serviced Loan Detail
Beginning
Disclosure Scheduled Interest Maturity
Control # Balance Rate Date
0
(1) Specially
Disclosure Property Serviced
Control # Type Status Code (Comments
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
(1) Legend :
1) Request for waiver of Prepayment Penalty
2) Payment default
3) Request for Loan Modification or Workout
4) Loan with Borrower Bankruptcy
5) Loan in Process of Foreclosure
6) Loan now REO Property
7) Loans Paid Off
8) Loans Returned to Master Servicer
Modified Loan Detail
Disclosure Modification Modification
Control # Date Description
0 1/0/000
0 1/0/000
0 1/0/000
0 1/0/000
0 1/0/000
0 1/0/000
0 1/0/000
0 1/0/000
0 1/0/000
0 1/0/000
0 1/0/000
0 1/0/000
0 1/0/000
0 1/0/000
0 1/0/000
0 1/0/000
0 1/0/000
0 1/0/000
0 1/0/000
0 1/0/000
0 1/0/000
0 1/0/000
0 1/0/000
0 1/0/000
0 1/0/000
0 1/0/000
0 1/0/000
0 1/0/000
0 1/0/000
0 1/0/000
0 1/0/000
0 1/0/000
Realized Loss Detail
Dist. Disclosure Appraisal
Date Control # Date
1/0/00 0 1/0/00
1/0/00 0 1/0/00
1/0/00 0 1/0/00
1/0/00 0 1/0/00
1/0/00 0 1/0/00
1/0/00 0 1/0/00
1/0/00 0 1/0/00
1/0/00 0 1/0/00
1/0/00 0 1/0/00
1/0/00 0 1/0/00
1/0/00 0 1/0/00
1/0/00 0 1/0/00
1/0/00 0 1/0/00
1/0/00 0 1/0/00
1/0/00 0 1/0/00
1/0/00 0 1/0/00
1/0/00 0 1/0/00
1/0/00 0 1/0/00
1/0/00 0 1/0/00
1/0/00 0 1/0/00
1/0/00 0 1/0/00
1/0/00 0 1/0/00
1/0/00 0 1/0/00
1/0/00 0 1/0/00
1/0/00 0 1/0/00
1/0/00 0 1/0/00
1/0/00 0 1/0/00
1/0/00 0 1/0/00
1/0/00 0 1/0/00
1/0/00 0 1/0/00
Current Total
Cumulative
Beginning
Disclosure Appraisal Scheduled Gross
Control # Value Balance Proceeds
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0
Current Total 0 0
Cumulative 0 0
Gross Proceeds Aggregate Net
Disclosure as a % of Liquidation Liquidation
Control # Sched Principal Expenses * Proceeds
0 0
0 0
0 0.000% 0 0
0 0.000% 0 0
0 0.000% 0 0
0 0.000% 0 0
0 0.000% 0 0
0 0.000% 0 0
0 0.000% 0 0
0 0.000% 0 0
0 0.000% 0 0
0 0.000% 0 0
0 0.000% 0 0
0 0.000% 0 0
0 0.000% 0 0
0 0.000% 0 0
0 0.000% 0 0
0 0.000% 0 0
0 0.000% 0 0
0 0.000% 0 0
0 0.000% 0 0
0 0.000% 0 0
0 0.000% 0 0
0 0.000% 0 0
0 0.000% 0 0
0 0.000% 0 0
0 0.000% 0 0
0 0.000% 0 0
0 0.000% 0 0
0.000% 0 0
Current Total 0 0
Cumulative 0 0
Net Proceeds
Disclosure as a % of Realized
Control # Sched. Balance Loss
0
0
0 0.000% 0
0 0.000% 0
0 0.000% 0
0 0.000% 0
0 0.000% 0
0 0.000% 0
0 0.000% 0
0 0.000% 0
0 0.000% 0
0 0.000% 0
0 0.000% 0
0 0.000% 0
0 0.000% 0
0 0.000% 0
0 0.000% 0
0 0.000% 0
0 0.000% 0
0 0.000% 0
0 0.000% 0
0 0.000% 0
0 0.000% 0
0 0.000% 0
0 0.000% 0
0 0.000% 0
0 0.000% 0
0 0.000% 0
0 0.000% 0
0.000% 0
Current Total 0
Cumulative 0
* Aggregate liquidation expenses also include outsta
advances and unpaid servicing fees, upaid trustee
_