|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: ADVANTA CONDUIT RECEIVABLES INC, S-3/A, 1999-12-27 |
Next: VAN KAMPEN EQUITY TRUST II, 485APOS, 1999-12-27 |
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: December 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 December
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
rustee. 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
Agreement for the distribution on
December 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
authorized.
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: December 18, 1999
ABN AMRO
LaSalle Bank N.A.
Administrator:
Robert Castle (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60603-4107
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 12/15/99
Payment Date 12/15/99
Prior Paymen 11/15/99
Record Date: 11/30/99
WAC: 7.670968%
WAMM: 111
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 224,800,000.00 181,490,317.52
61745MFF5 1000.000000000 807.341270107
A2 696,258,000.00 696,258,000.00
61745MFG3 1000.000000000 1000.000000000
X 1,283,705,560.N 1,240,395,877.52
61745MFH1 1000.000000000 966.261981073
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 1,240,395,877.52
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 5,785,022.65 0.00 0.00
61745MFF5 25.734086521 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
5,785,022.65 0.00 0.00
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
A1 175,705,294.87 936,187.55 0.00
61745MFF5 781.607183585 4.164535365 0.000000000
A2 696,258,000.00 3,783,001.80 0.00
61745MFG3 1000.000000000 5.433333333 0.000000000
X 1,234,610,854. 1,195,200.07 129,640.63
61745MFH1 961.755478312 0.931054680 0.100989381
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 25,674,000.00 158,645.14 0.00
61745MFM0 1000.000000000 6.179213991 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 22,465,560.00 113,136.03 -2,748.83
61745MFT5 1000.000000000 5.035976401 -0.122357511
R-III 0.00 0.00 0.00
9ABSB145 0.000000000 0.000000000 0.000000000
1,234,610,854. 7,967,285.99 126,891.80
Total P&I Paym13,752,308.64
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
A1 6.19000000%
61745MFF5 Fixed
A2 6.52000000%
61745MFG3 Fixed
X 1.03085745%
61745MFH1 1.19511663%
B 6.58000000%
61745MFJ7 Fixed
C 6.75000000%
61745MFK4 Fixed
D 7.10000000%
61745MFL2 Fixed
E 7.41505666%
61745MFM0 7.41505666%
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 Inte224,800,000.00 181,490,317.52
01000.000000000 807.341270107
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 1,240,395,877.52
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 5,785,022.65 0.00 0.00
0 25.734086521 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
5,785,022.65 0.00 0.00
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
Regular Inte175,705,294.87 1,276,819.25 129,640.63
0 781.607183585 5.679800934 0.576693194
Regular Inte696,258,000.00 4,400,963.65 0.00
01000.000000000 6.320880550 0.000000000
Regular Inte 67,395,000.00 425,995.74 0.00
01000.000000000 6.320880481 0.000000000
Regular Inte 64,185,000.00 405,705.72 0.00
01000.000000000 6.320880580 0.000000000
Regular Inte 64,185,000.00 405,705.72 0.00
01000.000000000 6.320880580 0.000000000
Regular Inte 25,674,000.00 162,282.29 0.00
01000.000000000 6.320880657 0.000000000
Regular Inte 51,349,000.00 324,570.90 0.00
01000.000000000 6.320880640 0.000000000
Regular Inte 19,255,000.00 121,708.55 0.00
01000.000000000 6.320880291 0.000000000
Regular Inte 12,837,000.00 81,141.14 0.00
01000.000000000 6.320880268 0.000000000
Regular Inte 25,674,000.00 162,282.29 0.00
01000.000000000 6.320880657 0.000000000
Regular Inte 9,628,000.00 60,857.44 0.00
01000.000000000 6.320880764 0.000000000
Regular Inte 22,465,560.00 139,253.30 -2,748.83
01000.000000000 6.198523429 -0.122357511
R-II 0.00 0.00 0.00
9ABSB131 0.000000000 0.000000000 0.000000000
1,234,610,854. 7,967,285.99 126,891.80
Total P&I Paym13,752,308.64
0Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
0
Regular Inte 7.58505666%
0 7.75102237%
Regular Inte 7.58505666%
0 7.75102237%
Regular Inte 7.58505666%
0 7.75102237%
Regular Inte 7.58505666%
0 7.75102237%
Regular Inte 7.58505666%
0 7.75102237%
Regular Inte 7.58505666%
0 7.75102237%
Regular Inte 7.58505666%
0 7.75102237%
Regular Inte 7.58505666%
0 7.75102237%
Regular Inte 7.58505666%
0 7.75102237%
Regular Inte 7.58505666%
0 7.75102237%
Regular Inte 7.58505666%
0 7.75102237%
Regular Inte 7.58505666%
0 7.75102237%
R-II
9ABSB131
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
Regular Inte1,283,705,560.00 1,240,395,877.52
01000.000000000 966.261981073
R-I 0.00 0.00
9ABSB130 1000.000000000 0.000000000
1,283,705,560.00 1,240,395,877.52
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 5,785,022.65 0.00 0.00
0 4.506502761 0.000000000 0.000000000
R-I 0.00 0.00 0.00
9ABSB130 0.000000000 0.000000000 0.000000000
5,785,022.65 0.00 0.00
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
Regular Inte1,234,610,854. 7,967,285.99 126,891.82
0 961.755478312 6.206474630 0.098848072
R-I 0.00 0.00 0.00
9ABSB130 0.000000000 0.000000000 0.000000000
1,234,610,854. 7,967,285.99 126,891.82
Total P&I Paym13,752,308.64
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
Regular Inte 7.58505666%
0 7.75102237%
R-I
9ABSB130
Servicer / Pool Information
Beginning Scheduled Unscheduled Realized
Balance Principal Principal Losses
1,240,395,877 1,468,619.08 4,316,403.57 0.00
Beginning Ending Gross
Loan Count Loan Count Servicing Fe
347 345 85,185.93
Class
A1
A2
X
B
C
D
E
F
G
H
J
K
L
Total
Ending Scheduled Prepayment Interest
Balance Interest Shortfall Excess
1,234,610,854.78 7,929,197.93 0.00 0.00
W/Avg Months Prepayment Disposition
to Maturity Penalties Fees
111 129,640.63 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
2,748.83 7,004.38
2,748.83 7,004.38
Advances
Prior Outstanding Current Peri
Principal Interest Principal
Servicer 126,375.36 795,545.39 69,050.30
Trustee: 0.00 0.00 0.00
Fiscal Agent: 0.00 0.00 0.00
126,375.36 795,545.39 69,050.30
Current Period Recovered Recovered
Interest Principal Interest
Servicer 336,628.48 126,375.36 795,545.38
Trustee: 0.00 0.00 0.00
Fiscal Agent: 0.00 0.00 0.00
336,628.48 126,375.36 795,545.38
Outstanding Outstanding
Principal Interest
Servicer 69,050.30 336,628.48
Trustee: 0.00 0.00
Fiscal Agent: 0.00 0.00
69,050.30 336,628.48
Summary of Expenses:
Current Period Servicing Fees 85,185.93
Current Period Trustee Fees 3,617.82
Current Period Special Servicing Fees 0.00
Principal Recovery Fees 0.00
Other Servicing Compensation - Interest on Ad 651.66
Total 89,455.41
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 #
12/15/99 0 0.00 0
01/00/00 0.00% 0.00 0.00%
11/15/99 0 0.00 0
01/00/00 0.00% 0.00 0.00%
10/15/99 0 0.00 0
01/00/00 0.00% 0.00 0.00%
09/15/99 0 0.00 0
01/00/00 0.00% 0.00 0.00%
08/16/99 0 0.00 0
01/00/00 0.00% 0.00 0.00%
07/15/99 0 0.00 0
01/00/00 0.00% 0.00 0.00%
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%
Distribution Delinq 2 Months Delinq 3+ Months
Date Balance # Balance
12/15/99 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
11/15/99 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
10/15/99 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
09/15/99 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
08/16/99 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
07/15/99 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
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
Distribution Foreclosure/Bankruptcy REO
Date # Balance #
12/15/99 0 0.00 0
01/00/00 0.00% 0.00 0.00%
11/15/99 0 0.00 0
01/00/00 0.00% 0.00 0.00%
10/15/99 0 0.00 0
01/00/00 0.00% 0.00 0.00%
09/15/99 0 0.00 0
01/00/00 0.00% 0.00 0.00%
08/16/99 0 0.00 0
01/00/00 0.00% 0.00 0.00%
07/15/99 0 0.00 0
01/00/00 0.00% 0.00 0.00%
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%
Distribution REO Modifications
Date Balance # Balance
12/15/99 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
11/15/99 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
10/15/99 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
09/15/99 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
08/16/99 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
07/15/99 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
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
Distribution
Date
12/15/99 Prepayments Curr Weighte
01/00/00 # Balance Coupon
11/15/99 2 4,316,403.57 7.6710%
01/00/00 0.58% 0.00 0.0000%
10/15/99 0 0.00 7.8430%
01/00/00 0.00% 0.00 0.0000%
09/15/99 0 0.00 7.6710%
01/00/00 0.00% 0.00 0.0000%
08/16/99 0 0.00 7.8431%
01/00/00 0.00% 0.00 0.0000%
07/15/99 0 0.00 7.8431%
01/00/00 0.00% 0.00 0.0000%
06/15/99 0 0.00 7.6711%
01/00/00 0.00% 0.00 0.0000%
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%
Distribution Curr Weighted Avg.
Date Remit
12/15/99 7.5851%
01/00/00 0.0000%
11/15/99 7.7551%
01/00/00 0.0000%
10/15/99 7.5851%
01/00/00 0.0000%
09/15/99 7.7551%
01/00/00 0.0000%
08/16/99 7.7551%
01/00/00 0.0000%
07/15/99 7.5852%
01/00/00 0.0000%
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%
Paid
Disclosure Doc Thru Current P&I
Control # Group Date Advance
109 11/01/99 38,402.02
171 11/01/99 23,523.49
59 11/01/99 51,465.32
223 11/01/99 18,612.12
8 11/01/99 99,641.91
9 11/01/99 42,814.89
250 11/01/99 15,746.66
52 11/01/99 57,355.10
105 11/01/99 38,380.84
180 11/01/99 19,736.41
Total 405,678.76
Outstanding Out. Property
Disclosure Doc P&I Protection Advance
Control # Advances** Advances Description
109 38,402.02 0.00 B
171 23,523.49 0.00 B
59 51,465.32 0.00 B
223 18,612.12 0.00 B
8 99,641.91 0.00 B
9 42,814.89 0.00 B
250 15,746.66 0.00 B
52 57,355.10 0.00 B
105 38,380.84 0.00 B
180 19,736.41 0.00 B
Total 405,678.76 0.00
Special
Disclosure Doc Servicer Foreclosure Bankruptcy
Control # Transfer Date Date Date
109 11/19/99
171
59
223 11/19/99
8
9
250
52
105 10/15/99
180
Total
Disclosure Doc REO
Control # Date
109
171
59
223
8
9
250
52
105
180
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 $2,000,000 124
$2,000,000to $3,000,000 75
$3,000,000to $4,000,000 37
$4,000,000to $5,000,000 21
$5,000,000to $6,000,000 14
$6,000,000to $7,000,000 8
$7,000,000to $8,000,000 8
$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 345
Current Scheduled Scheduled
Balances Balance
$0 to $1,000,000 18,085,581
$1,000,001 to $2,000,000 181,672,945
$2,000,000 to $3,000,000 182,343,331
$3,000,000 to $4,000,000 130,384,436
$4,000,000 to $5,000,000 93,226,324
$5,000,000 to $6,000,000 76,337,741
$6,000,000 to $7,000,000 52,638,028
$7,000,000 to $8,000,000 59,497,368
$8,000,000 to $9,000,000 32,799,327
$9,000,000 to $10,000,000 38,340,740
$10,000,000 to $12,000,000 108,664,831
$12,000,000 to $14,000,000 76,643,699
$14,000,000 to $17,000,000 90,898,606
$17,000,000 to $40,000,000 93,077,898
$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 1,234,610,85
Current Scheduled Based on
Balances Balance
$0 to $1,000,000 1.46%
$1,000,001 to $2,000,000 14.71%
$2,000,000 to $3,000,000 14.77%
$3,000,000 to $4,000,000 10.56%
$4,000,000 to $5,000,000 7.55%
$5,000,000 to $6,000,000 6.18%
$6,000,000 to $7,000,000 4.26%
$7,000,000 to $8,000,000 4.82%
$8,000,000 to $9,000,000 2.66%
$9,000,000 to $10,000,000 3.11%
$10,000,000 to $12,000,000 8.80%
$12,000,000 to $14,000,000 6.21%
$14,000,000 to $17,000,000 7.36%
$17,000,000 to $40,000,000 7.54%
$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 3,557,956.35
Maximum Scheduled Balance is 32,391,662.3
Minimum Scheduled Balance is 485,744.00
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Multifamily 96 399,343,502 32.35%
Retail 56 252,784,617 20.47%
Self Storage 85 190,333,586 15.42%
Manufactured Hou 54 135,233,220 10.95%
Office 26 120,678,283 9.77%
Lodging 9 69,635,735 5.64%
Industrial 16 54,469,197 4.41%
Health Care 3 12,132,715 0.98%
Total 345 1,234,610,855 100.00%
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% 26
0.00% $0 0.00% 0
0.00% 0 0 0
Total 345
Current Mortgage Scheduled
Interest Rate Balance
6.70%or less 10,388,340
6.70%to 6.90% 86,213,429
6.90%to 7.10% 125,888,498
7.10%to 7.30% 214,221,052
7.30%to 7.50% 136,073,151
7.50%to 7.70% 119,052,725
7.70%to 7.90% 136,332,893
7.90%to 8.10% 146,155,362
8.10%to 8.30% 97,566,542
8.30%to 8.50% 34,016,126
8.50%to 8.70% 41,188,972
8.70%to 8.90% 38,857,138
8.90%to 99.00% 48,656,628
0.00% $0 0.00% 0
0.00% 0 0 0
Total 1,234,610,85
Current Mortgage Based on
Interest Rate Balance
6.70%or less 0.84%
6.70%to 6.90% 6.98%
6.90%to 7.10% 10.20%
7.10%to 7.30% 17.35%
7.30%to 7.50% 11.02%
7.50%to 7.70% 9.64%
7.70%to 7.90% 11.04%
7.90%to 8.10% 11.84%
8.10%to 8.30% 7.90%
8.30%to 8.50% 2.76%
8.50%to 8.70% 3.34%
8.70%to 8.90% 3.15%
8.90%to 99.00% 3.94%
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 82 307,352,571 24.89%
Massachusetts 22 107,410,726 8.70%
Arizona 28 89,790,308 7.27%
Texas 20 64,832,060 5.25%
Wisconsin 19 62,560,868 5.07%
Colorado 13 62,448,899 5.06%
Michigan 11 55,094,961 4.46%
Ohio 12 52,893,201 4.28%
Illinois 17 49,365,649 4.00%
New Jersey 8 41,390,878 3.35%
Florida 13 40,346,193 3.27%
Washington 12 37,883,782 3.07%
Georgia 12 29,545,693 2.39%
Oregon 7 28,456,610 2.30%
Pennsylvania 7 27,111,489 2.20%
New York 8 23,062,521 1.87%
Nevada 4 18,986,566 1.54%
Oklahoma 2 17,137,706 1.39%
Missouri 3 16,315,719 1.32%
Maryland 5 14,726,339 1.19%
Utah 9 12,750,429 1.03%
Virginia 5 11,891,096 0.96%
North Carolina 4 11,419,866 0.92%
Minnesota 3 11,198,920 0.91%
Connecticut 2 8,092,691 0.66%
Louisiana 2 6,465,113 0.52%
New Mexico 3 5,714,629 0.46%
Indiana 2 4,819,821 0.39%
Idaho 3 3,960,717 0.32%
Maine 1 2,716,339 0.22%
Other 6 8,868,495 0.72%
Total 345 1,234,610,855 100.00%
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 345 1,234,610,855 100.00%
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 345 1,234,610,855 100.00%
Weighted Average Seasoning is 2
Distribution of Remaining Term
Fully Amortizing
Fully AmortizingNumber Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or les 1 1,704,104 0.14%
61 to 120 months 8 13,544,659 1.10%
121 to 180 month 7 19,151,427 1.55%
181 to 240 month 0 0 0.00%
241 to 360 month 0 0 0.00%
Total 16 34,400,190 2.79%
Weighted Average Months to Maturity is 181
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 2 3,626,950 0.29%
37 to 48 months 0 0 0.00%
49 to 60 months 1 875,864 0.07%
61 to 120 months 291 1,039,910,249 84.23%
121 to 180 month 17 49,139,160 3.98%
181 to 240 month 18 106,658,442 8.64%
Total 329 1,200,210,664 97.21%
Weighted Average Months to Maturity is 109
Distribution of Amortization Type
Number Scheduled Based on
Amortization Typof Loans Balance Balance
Fully Amortizing 16 34,400,190 2.79%
Amortizing Ballo 327 1,192,429,727 96.58%
Interest Only / 2 7,780,938 0.63%
Total 345 1,234,610,855 100.00%
(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 1.090 12/31/98CA
2 1.350 12/31/98MA
3 1.360 12/31/98OH
4 1.750 12/31/98WA
5 2.190 12/31/98WA
6 2.130 12/31/98WA
7 1.230 12/31/98WA
8 CA
9 CA
10 1.750 12/31/98CO
11 1.730 12/31/98CA
12 NV
13 1.450 12/31/98OK
14 1.380 12/31/98MA
15 1.310 12/31/98AZ
16 CA
17 CA
18 OH
19 1.460 12/31/98NJ
20 1.550 12/31/98WI
21 1.600 12/31/98MA
22 1.590 12/31/98CA
23 TX
24 CA
25 1.300 12/31/98WI
26 1.220 12/31/98MI
27 1.500 12/31/98MA
28 2.090 12/31/98IL
29 1.770 12/31/98IL
Ending
Principal Note Scheduled
Disclosure Balance Rate P&I
Control #
0
1 32,39 7.930% 240
2 21,84 6.790% 146
3 21,35 8.240% 163
4 14,98 6.930% 101
5 9 6.930%
6 1,7 6.930% 1
7 6 6.930%
8 12,39 8.100% 9
9 5,3 8.100% 4
10 17,48 7.580% 135
11 15,50 6.860% 112
12 15,37 6.980% 105
13 15,16 7.290% 107
14 15,00 7.300% 105
15 14,85 7.720% 115
16 8,0 7.210% 5
17 5,8 7.210% 4
18 13,24 8.030% 105
19 13,22 6.990% 8
20 12,71 8.130% 9
21 12,73 6.870% 8
22 12,33 7.140% 8
23 11,65 7.890% 9
24 11,74 7.800% 8
25 11,18 7.020% 7
26 11,08 8.290% 8
27 10,97 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
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 11/1/07
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 1.440 36160MA
31 AZ
32 1.100 36160FL
33 1.300 36160CA
34 1.720 36160CA
35 1.670 36160CA
36 1.540 36160CA
37 1.560 36160CA
38 1.730 36160CA
39 1.710 36160CA
40 TX
41 1.600 36160MO
42 1.290 36160MI
43 CO
44 1.280 36160PA
46 1.450 36160MA
47 1.310 36160TX
49 1.340 36160GA
50 1.810 36160AZ
51 OR
52 AZ
53 GA
54 1.500 36160NJ
55 1.520 36160CA
56 1.830 36160IL
57 1.870 36160IL
58 CA
59 1.420 36160OR
60 0.940 36160CT
Ending
Disclosure Principal Note Scheduled
Control # Balance Rate P&I
30 10,57 6.840% 7
31 10,48 8.100% 7
32 10,38 6.650% 6
33 10,26 7.220% 7
34 4,5 7.790% 3
35 2,5 7.790% 1
36 2,7 7.790% 2
37 2,1 7.370% 1
38 2,3 7.370% 1
39 5,1 7.370% 3
40 9,7 7.380% 6
41 9,7 8.290% 7
42 9,5 6.810% 6
43 9,1 7.310% 6
44 8,4 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 7,4 7.650% 5
52 7,4 7.740% 5
53 7,3 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 6,9 7.520% 4
59 6,7 7.340% 5
60 6,6 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 B
53 0
54 0
55 0
56 0
57 0
58 0
59 0 B
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 1.460 12/31/98MN
66 1.410 12/31/98WI
67 1.450 12/31/98WI
68 1.220 12/31/98WI
69 1.520 12/31/98WI
71 1.690 12/31/98CA
72 NC
73 1.600 12/31/98TX
74 CA
76 LA
77 1.120 12/31/98PA
78 2.020 12/31/98MI
79 2.210 12/31/98OH
80 1.650 12/31/98IL
81 1.880 12/31/98NJ
82 0.450 12/31/98WI
83 1.170 12/31/98WI
84 1.510 12/31/98WI
85 FL
86 1.550 12/31/98CA
87 MI
88 WI
89 1.870 12/31/98CA
90 2.240 12/31/98MD
91 NY
93 1.780 12/31/98MD
94 IL
95 1.360 12/31/98CA
96 1.850 12/31/98NY
97 1.490 12/31/98NY
98 1.670 12/31/98TX
99 1.400 12/31/98MA
100 1.440 12/31/98MA
101 1.380 12/31/98CA
102 CA
103 1.760 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 1.510 12/31/98PA
109 1.680 12/31/98FL
110 2.820 12/31/98CA
111 1.630 12/31/98MA
112 1.370 12/31/98IN
113 1.540 12/31/98CO
114 NJ
115 NY
117 1.600 11/30/98NJ
118 1.720 12/31/98CA
119 1.540 12/31/98NJ
120 2.340 12/31/98CA
121 1.200 12/31/98MO
122 CA
123 1.610 12/31/98CA
124 IN
125 1.750 12/31/98OR
126 1.540 12/31/98CA
127 NC
128 1.140 12/31/98VA
129 1.420 12/31/98OR
130 1.270 12/31/98WI
131 1.440 12/31/98VA
132 1.800 12/31/98CO
133 1.970 12/31/98CA
134 1.960 12/31/98CA
135 1.410 12/31/98PA
136 1.810 12/31/98PA
137 CA
138 2.010 12/31/98CA
139 1.560 12/31/98WI
140 1.700 12/31/98NM
141 OR
142 1.600 12/31/98CA
143 1.570 12/31/98TX
144 WA
145 1.510 12/31/98IL
146 1.670 12/31/98CA
147 GA
148 1.310 12/31/98CO
149 1.580 12/31/98MN
150 1.750 12/31/98CA
151 1.890 12/31/98AZ
152 1.770 12/31/98NM
153 1.020 12/31/98CA
154 1.900 12/31/98WI
155 0.450 12/31/98AZ
156 1.810 12/31/98MA
157 1.200 12/31/98OH
158 1.340 12/31/98NY
159 2.410 12/31/98CA
160 AZ
161 1.590 12/31/98NJ
162 1.590 12/31/98CA
163 1.660 12/31/98CA
164 1.610 12/31/98WA
165 1.590 12/31/98TX
166 1.640 12/31/98UT
167 1.410 12/31/98CO
168 1.070 12/31/98AZ
169 1.210 12/31/98ME
170 1.330 12/31/98WA
171 PA
172 1.610 12/31/98AZ
173 0.730 12/31/98MD
174 1.470 9/30/98PA
175 0.950 12/31/98MO
176 1.430 12/31/98WA
177 WA
178 1.500 12/31/98CA
179 1.720 12/31/98NY
180 AZ
181 1.800 12/31/98MI
182 1.420 12/31/98CO
183 1.900 12/31/98CA
184 1.690 12/31/98MA
185 1.240 12/31/98WI
186 1.280 12/31/98CA
187 1.130 12/31/98WI
188 1.120 12/31/98IL
189 1.610 12/31/98FL
190 1.310 12/31/98CA
191 1.480 12/31/98HI
192 NC
193 1.460 12/31/98CO
194 AZ
195 MI
196 FL
197 2.230 12/31/98CA
198 -0.030 12/31/98MI
199 1.660 12/31/98CA
200 1.560 12/31/98ID
201 1.340 12/31/98ID
202 1.590 12/31/98IL
203 1.530 12/31/98WI
204 1.360 12/31/98CA
205 2.160 12/31/98WI
206 1.810 12/31/98CA
207 TX
208 1.500 12/31/98NY
209 1.980 12/31/98TX
210 CA
211 0.590 12/31/98OH
212 1.690 12/31/98CA
213 1.980 12/31/98CA
214 1.930 12/31/98CA
215 2.060 12/31/98CA
217 1.720 12/31/98AZ
218 1.580 12/31/98AZ
219 1.820 12/31/98AZ
220 2.370 12/31/98NY
221 2.880 12/31/98CA
222 1.200 12/31/98WA
223 1.260 12/31/98UT
225 1.820 12/31/98MA
226 1.490 12/31/98TX
227 1.530 12/31/98CA
228 1.800 12/31/98UT
229 OR
230 CA
231 1.400 12/31/98WI
232 1.310 12/31/98IL
233 OK
234 AZ
235 3.280 12/31/98IL
236 1.750 12/31/98IL
237 1.350 12/31/98MA
238 1.520 12/31/98MA
239 2.470 12/31/98CA
240 1.880 12/31/98AZ
241 1.450 12/31/98FL
242 1.460 12/31/98WA
243 1.750 12/31/98CA
244 1.610 12/31/98MA
245 CA
246 1.420 12/31/98CA
247 1.890 12/31/98CA
248 0.980 12/31/98AZ
249 1.210 12/31/98CA
250 2.320 12/31/98NH
251 1.360 12/31/98NC
252 1.660 12/31/98AZ
253 2.060 12/31/98VA
254 1.830 12/31/98CA
255 0.940 12/31/98MN
256 GA
257 FL
258 2.280 12/31/98ID
259 1.420 12/31/98CO
260 1.960 12/31/98CA
261 2.050 12/31/98CA
262 1.800 12/31/98TX
263 AZ
264 1.370 12/31/98GA
265 1.470 12/31/98AZ
266 FL
267 1.770 12/31/98TX
268 1.890 12/31/98CO
269 1.880 12/31/98CA
270 1.370 12/31/98WA
271 1.590 12/31/98CA
272 1.720 12/31/98OH
273 1.870 12/31/98CA
274 1.730 12/31/98GA
275 1.620 12/31/98MA
277 0.790 12/31/98VA
278 1.610 12/31/98OH
279 1.510 12/31/98CO
280 2.030 12/31/98MA
281 AZ
282 2.360 12/31/98CA
283 1.340 12/31/98CA
284 1.700 12/31/98MA
285 1.730 12/31/98NV
286 1.130 12/31/98CT
287 1.510 12/31/98KY
288 3.170 12/31/98NV
289 1.930 12/31/98TX
290 AZ
291 1.390 12/31/98NC
292 1.280 12/31/98OR
294 2.070 12/31/98VA
295 1.450 12/31/98TX
296 1.730 12/31/98AZ
297 1.180 12/31/98GA
298 OH
299 1.690 12/31/98MA
300 2.710 12/31/98MI
301 2.770 36160UT
302 1.880 36160CA
303 NJ
304 WI
305 1.200 36160TX
306 3.000 36160CA
307 1.780 36160MA
308 1.140 36160GA
309 MD
310 1.770 36160MA
311 1.430 36160MD
312 2.100 36160IL
313 1.000 36160IL
314 FL
315 1.200 36160TN
316 1.360 36160MI
317 1.560 36160OH
318 1.860 36160UT
319 1.840 36160AZ
320 1.330 36160CA
321 1.950 36160CA
322 1.890 36160CA
323 1.210 36160UT
324 1.240 36160GA
325 1.550 36160NM
326 1.780 36160TX
327 1.120 36160TX
328 1.450 36160AZ
329 1.220 36160TX
330 MT
331 FL
332 1.680 36160GA
333 1.340 36160OH
334 1.480 36160TX
335 CA
336 1.620 36160IN
337 2.540 36160CA
338 1.670 36160GA
339 1.520 36160LA
340 1.000 36160CA
341 1.770 36160TX
342 1.010 36160AL
343 1.060 36160UT
345 2.350 36160AZ
346 1.890 36160CA
347 1.330 36160AZ
348 3.100 36160UT
349 3.250 36160NV
350 1.640 36160MA
351 1.390 36160IL
352 1.790 36160MA
353 2.850 36160UT
354 1.090 36160CA
355 1.230 36160OH
356 FL
357 1.670 36160GA
358 2.340 36160CA
359 2.250 36160OH
360 1.960 36160MA
361 1.110 36160IL
32a 1.720 36160MI
Ending
Principal Note Scheduled
Balance Rate P&I
61 6,7 7.210% 4
62 6,4 7.180% 4
63 6,2 7.870% 5
64 6,3 7.080% 4
65 6,3 7.030% 4
66 1,2 7.410%
67 1,4 7.410% 1
68 1,4 7.410% 1
69 1,9 7.410% 1
71 5,8 8.100% 4
72 5,8 7.190% 4
73 5,8 7.610% 4
74 0.000%
76 5,4 7.860% 4
77 5,5 7.170% 3
78 5,3 7.010% 3
79 5,3 7.390% 3
80 5,2 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 4,7 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 4,4 7.350% 3
95 4,7 7.260% 3
96 2,5 7.290% 1
97 1,9 7.290% 1
98 4,4 7.720% 3
99 8.970% 2
100 8.970% 1
101 4,3 7.460% 3
102 4,2 7.180% 2
103 4,1 7.330% 3
104 4,1 8.650% 3
105 4,0 8.970% 3
106 4,1 7.170% 3
107 4,1 7.670% 3
108 4,1 6.870% 2
109 3,9 8.870% 3
110 4,0 8.810% 3
111 4,5 8.570% 3
112 3,7 7.840% 3
113 4,0 8.510% 3
114 3,9 7.970% 3
115 3,8 6.760% 2
117 3,8 7.590% 3
118 3,8 8.050% 3
119 3,8 8.810% 3
120 3,9 9.100% 3
121 3,9 8.320% 3
122 0.000%
123 3,7 7.910% 3
124 0.000%
125 3,7 7.690% 2
126 3,7 9.220% 3
127 0.000%
128 3,7 7.460% 2
129 3,7 7.760% 2
130 3,5 7.260% 2
131 3,5 8.240% 2
132 3,6 8.220% 2
133 1,7 7.450% 1
134 1,8 8.810% 1
135 2,3 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 3,1 7.730% 2
146 3,1 8.650% 2
147 3,1 8.100% 2
148 3,0 6.970% 2
149 3,0 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 2,8 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 2,5 6.850% 2
180 2,6 7.960% 1
181 2,5 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 2,3 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 2,1 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 2,1 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 1,9 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 1,8 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 1,4 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 1,3 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 1,2 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 1,0 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 1,0 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 7 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 10,31 7.180% 7
01,234,610,854.78
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 2,764,438 12/3/99
100 1,551,965 12/3/99
101 0
102 0
103 0
104 0
105 0 B
106 0
107 0
108 0
109 0 B
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 0 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
151 0
152 0
153 0
154 0
155 0
156 0
157 0
158 0
159 0
160 0
161 0
162 0
163 0
164 0
165 0
166 0
167 0
168 0
169 0
170 0
171 0 B
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
222 0
223 0 B
225 0
226 0
227 0
228 0
229 0
230 0
231 0
232 0
233 0
234 0
235 0
236 0
237 0
238 0
239 0
240 0
241 0
242 0
243 0
244 0
245 0
246 0
247 0
248 0
249 0
250 0 B
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
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
4,316,404
* 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
000000000000109 3,972,067.36 8.870% 7/1/07
000000000000223 2,011,442.07 8.670% 10/1/17
000000000000105 4,082,830.93 8.970% 6/1/07
(1) Specially
Disclosure Property Serviced
Control # Type Status Code (Comments
000000000000109 Office 0 #REF!
000000000000223 Lodging 0Loan setn du
Multifamily 0Borrower see
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
_
|
|