|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: MORGAN STANLEY CAPITAL I INC, 8-K, 1999-03-02 |
Next: MORGAN STANLEY CAPITAL I INC, 8-K, 1999-03-02 |
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: March 27, 1998
(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 National Bank, 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 May 15, 1998 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
ervicing 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 May 15, 1998
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 NATIONAL BANK, 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: May 15, 1998
ABN AMRO
LaSalle National Bank
ABN AMRO
LaSalle National Bank
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 1998-HF1
ABN AMRO Acct: 67-7908-20-4
Statement Date: 05/15/98
Payment Date: 05/15/98
Prior Payment: 04/15/98
Record Date: 04/30/98
WAC: 7.677060%
WAMM: 131
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
Bloomberg User Terminal
ASAP #: 317
Monthly Data File Name: 0317MMYY.EXE
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A1 224,800,000.00 223,660,948.01
61745MFF5 1000.000000000 994.933042749
A2 696,258,000.00 696,258,000.00
61745MFG3 1000.000000000 1000.000000000
X 1,283,705,560.00N 1,282,566,508.01
61745MFH1 1000.000000000 999.112684384
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 1,282,566,508.01
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
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 1,329,796.11 0.00 0.00
61745MFF5 5.915463123 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
1,329,796.11 0.00 0.00
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
A1 222,331,151.90 1,153,717.72 0.00
61745MFF5 989.017579626 5.132196263 0.000000000
A2 696,258,000.00 3,783,001.80 0.00
61745MFG3 1000.000000000 5.433333333 0.000000000
X 1,281,236,711.90 1,120,789.99 0.00
61745MFH1 998.076780083 0.873089613 0.000000000
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 25,674,000.00 158,771.89 0.00
61745MFM0 1000.000000000 6.184150892 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 22,465,560.00 115,884.85 0.00
61745MFT5 1000.000000000 5.158333467 0.000000000
R-III 0.00 0.00 0.00
9ABSB145 0.000000000 0.000000000 0.000000000
1,281,236,711.90 8,113,281.65 0.00
Total P&I Payment 9,443,077.76
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
A1 6.19000000%
61745MFF5 Fixed
A2 6.52000000%
61745MFG3 Fixed
X 1.04863801%
61745MFH1 1.21768713%
B 6.58000000%
61745MFJ7 Fixed
C 6.75000000%
61745MFK4 Fixed
D 7.10000000%
61745MFL2 Fixed
E 7.42098099%
61745MFM0 7.42098099%
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 Interes 224,800,000.00 223,660,948.01
0 1000.000000000 994.933042749
Regular Interes 696,258,000.00 696,258,000.00
0 1000.000000000 1000.000000000
Regular Interes 67,395,000.00 67,395,000.00
0 1000.000000000 1000.000000000
Regular Interes 64,185,000.00 64,185,000.00
0 1000.000000000 1000.000000000
Regular Interes 64,185,000.00 64,185,000.00
0 1000.000000000 1000.000000000
Regular Interes 25,674,000.00 25,674,000.00
0 1000.000000000 1000.000000000
Regular Interes 51,349,000.00 51,349,000.00
0 1000.000000000 1000.000000000
Regular Interes 19,255,000.00 19,255,000.00
0 1000.000000000 1000.000000000
Regular Interes 12,837,000.00 12,837,000.00
0 1000.000000000 1000.000000000
Regular Interes 25,674,000.00 25,674,000.00
0 1000.000000000 1000.000000000
Regular Interes 9,628,000.00 9,628,000.00
0 1000.000000000 1000.000000000
Regular Interes 22,465,560.00 22,465,560.00
0 1000.000000000 1000.000000000
R-II 0.00 0.00
9ABSB131 1000.000000000 0.000000000
1,283,705,560.00 1,282,566,508.01
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
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 Interes 1,329,796.11 0.00 0.00
0 5.915463123 0.000000000 0.000000000
Regular Interes 0.00 0.00 0.00
0 0.000000000 0.000000000 0.000000000
Regular Interes 0.00 0.00 0.00
0 0.000000000 0.000000000 0.000000000
Regular Interes 0.00 0.00 0.00
0 0.000000000 0.000000000 0.000000000
Regular Interes 0.00 0.00 0.00
0 0.000000000 0.000000000 0.000000000
Regular Interes 0.00 0.00 0.00
0 0.000000000 0.000000000 0.000000000
Regular Interes 0.00 0.00 0.00
0 0.000000000 0.000000000 0.000000000
Regular Interes 0.00 0.00 0.00
0 0.000000000 0.000000000 0.000000000
Regular Interes 0.00 0.00 0.00
0 0.000000000 0.000000000 0.000000000
Regular Interes 0.00 0.00 0.00
0 0.000000000 0.000000000 0.000000000
Regular Interes 0.00 0.00 0.00
0 0.000000000 0.000000000 0.000000000
Regular Interes 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
1,329,796.11 0.00 0.00
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
Regular Interes 222,331,151.90 1,414,838.34 0.00
0 989.017579626 6.293764858 0.000000000
Regular Interes 696,258,000.00 4,404,401.04 0.00
0 1000.000000000 6.325817499 0.000000000
Regular Interes 67,395,000.00 426,328.47 0.00
0 1000.000000000 6.325817494 0.000000000
Regular Interes 64,185,000.00 406,022.60 0.00
0 1000.000000000 6.325817559 0.000000000
Regular Interes 64,185,000.00 406,022.60 0.00
0 1000.000000000 6.325817559 0.000000000
Regular Interes 25,674,000.00 162,409.04 0.00
0 1000.000000000 6.325817559 0.000000000
Regular Interes 51,349,000.00 324,824.40 0.00
0 1000.000000000 6.325817445 0.000000000
Regular Interes 19,255,000.00 121,803.62 0.00
0 1000.000000000 6.325817710 0.000000000
Regular Interes 12,837,000.00 81,204.52 0.00
0 1000.000000000 6.325817559 0.000000000
Regular Interes 25,674,000.00 162,409.04 0.00
0 1000.000000000 6.325817559 0.000000000
Regular Interes 9,628,000.00 60,904.97 0.00
0 1000.000000000 6.325817408 0.000000000
Regular Interes 22,465,560.00 142,113.01 0.00
0 1000.000000000 6.325816494 0.000000000
R-II 0.00 0.00 0.00
9ABSB131 0.000000000 0.000000000 0.000000000
1,281,236,711.90 8,113,281.65 0.00
Total P&I Payment 9,443,077.76
0Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
0
Regular Interes 7.59098099%
0 7.76039581%
Regular Interes 7.59098099%
0 7.76039581%
Regular Interes 7.59098099%
0 7.76039581%
Regular Interes 7.59098099%
0 7.76039581%
Regular Interes 7.59098099%
0 7.76039581%
Regular Interes 7.59098099%
0 7.76039581%
Regular Interes 7.59098099%
0 7.76039581%
Regular Interes 7.59098099%
0 7.76039581%
Regular Interes 7.59098099%
0 7.76039581%
Regular Interes 7.59098099%
0 7.76039581%
Regular Interes 7.59098099%
0 7.76039581%
Regular Interes 7.59098099%
0 7.76039581%
R-II
9ABSB131
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
Regular Interes 1,283,705,560.00 1,282,566,508.01
0 1000.000000000 999.112684384
R-I 0.00 0.00
9ABSB130 1000.000000000 0.000000000
1,283,705,560.00 1,282,566,508.01
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
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 Interest 1,329,796.11 0.00 0.00
0 1.035904300 0.000000000 0.000000000
R-I 0.00 0.00 0.00
9ABSB130 0.000000000 0.000000000 0.000000000
1,329,796.11 0.00 0.00
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
Regular Interes 1,281,236,711.90 8,113,281.65 0.00
0 998.076780083 6.320204495 0.000000000
R-I 0.00 0.00 0.00
9ABSB130 0.000000000 0.000000000 0.000000000
1,281,236,711.90 8,113,281.65 0.00
Total P&I Payment 9,443,077.76
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
Regular Interes 7.59098099%
0 7.76039581%
R-I
9ABSB130
Servicer / Pool Information
Beginning Scheduled Unscheduled Realized
Balance Principal Principal Losses
1,282,566,50 1,270,893.43 0.00 0.00
Beginning Ending Gross
Loan Count Loan Count Servicing Fees
351 351 88,260.47
Class
A1
A2
X
B
C
D
E
F
G
H
J
K
L
Total
Ending Scheduled Prepayment Interest
Balance Interest Shortfall Excess
1,281,236,711.81 7,829,369.28 0.00 0.00
W/Avg Months Prepayment Disposition
to Maturity Penalties Fees
131 0.00 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
0.00 0.00
0.00 0.00
Advances
Prior Outstanding Current Period
Principal Interest Principal
Servicer 81,229.77 700,974.24 58,902.67
Trustee: 0.00 0.00 0.00
Fiscal Agent: 0.00 0.00 0.00
81,229.77 700,974.24 58,902.67
Current Period Recovered Recovered
Interest Principal Interest
Servicer 372,059.03 81,229.77 700,974.24
Trustee: 0.00 0.00 0.00
Fiscal Agent: 0.00 0.00 0.00
372,059.03 81,229.77 700,974.24
Outstanding Outstanding
Principal Interest
Servicer 58,902.68 372,059.03
Trustee: 0.00 0.00
Fiscal Agent: 0.00 0.00
58,902.68 372,059.03
Summary of Expenses:
Current Period Servicing Fees 88,260.47
Current Period Trustee Fees 3,740.82
Current Period Special Servicing Fees 0.00
Principal Recovery Fees 0.00
Other Servicing Compensation - Interest on Ad 0.00
Total 92,001.29
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 Months
Date # Balance #
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%
01/00/00 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%
01/00/00 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%
01/00/00 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%
01/00/00 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%
01/00/00 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%
01/00/00 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%
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
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
01/00/00 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
01/00/00 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
01/00/00 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
01/00/00 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
01/00/00 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
01/00/00 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
01/00/00 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
Distribution Foreclosure/Bankruptcy REO
Date # Balance #
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%
01/00/00 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%
01/00/00 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%
01/00/00 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%
01/00/00 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%
01/00/00 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%
01/00/00 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%
01/00/00 0 0.00 0
01/00/00 0.00% 0.00 0.00%
Distribution REO Modifications
Date Balance # Balance
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
01/00/00 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
01/00/00 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
01/00/00 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
01/00/00 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
01/00/00 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
01/00/00 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
01/00/00 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
Distribution
Date
05/15/98 Prepayments Curr Weighted Avg.
01/00/00 # Balance Coupon
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%
01/00/00 0 0.00 0.0000%
01/00/00 0.00% 0.00 0.0000%
01/00/00 0 0.00 0.0000%
01/00/00 0.00% 0.00 0.0000%
01/00/00 0 0.00 0.0000%
01/00/00 0.00% 0.00 0.0000%
01/00/00 0 0.00 0.0000%
01/00/00 0.00% 0.00 0.0000%
01/00/00 0 0.00 0.0000%
01/00/00 0.00% 0.00 0.0000%
01/00/00 0 0.00 0.0000%
01/00/00 0.00% 0.00 0.0000%
01/00/00 0 0.00 0.0000%
01/00/00 0.00% 0.00 0.0000%
01/00/00 0 0.00 0.0000%
01/00/00 0.00% 0.00 0.0000%
01/00/00 0 0.00 0.0000%
01/00/00 0.00% 0.00 0.0000%
01/00/00 0 0.00 0.0000%
01/00/00 0.00% 0.00 0.0000%
01/00/00 0 0.00 0.0000%
01/00/00 0.00% 0.00 0.0000%
01/00/00 0 0.00 0.0000%
01/00/00 0.00% 0.00 0.0000%
01/00/00 0 0.00 0.0000%
01/00/00 0.00% 0.00 0.0000%
Distribution Curr Weighted Avg.
Date Remit
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%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
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
169 04/01/98 21,473.88
296 04/01/98 10,586.92
101 04/01/98 30,683.63
108 04/01/98 29,610.07
212 04/01/98 17,609.08
340 04/01/98 9,492.80
124 04/01/98 28,097.87
19 04/01/98 88,883.53
97 04/01/98 13,985.39
55 04/01/98 50,588.89
71 04/01/98 44,071.45
105 04/01/98 38,117.53
180 04/01/98 19,411.51
191 04/01/98 19,286.24
313 04/01/98 9,062.91
Total 430,961.70
Outstanding Out. Property
Disclosure Doc P&I Protection Advance
Control # Advances** Advances Description (1)
169 21,473.88 0.00 B
296 10,586.92 0.00 B
101 30,683.63 0.00 B
108 29,610.07 0.00 B
212 17,609.08 0.00 B
340 9,492.80 0.00 B
124 28,097.87 0.00 B
19 88,883.53 0.00 B
97 13,985.39 0.00 B
55 50,588.89 0.00 B
71 44,071.45 0.00 B
105 38,117.53 0.00 B
180 19,411.51 0.00 B
191 19,286.24 0.00 B
313 9,062.91 0.00 B
Total 430,961.70 0.00
Special
Disclosure Doc Servicer Foreclosure Bankruptcy
Control # Transfer Date Date Date
169
296
101
108
212
340
124
19
97
55
71
105
180
191
313
Total
Disclosure Doc REO
Control # Date
169
296
101
108
212
340
124
19
97
55
71
105
180
191
313
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 # #REF! Date Advance
Outstanding Out. Property
Disclosure Doc P&I Protection Advance
Control # Advances** Advances Description (1)
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 # #REF! Date Advance
Outstanding Out. Property
Disclosure Doc P&I Protection Advance
Control # Advances** Advances Description (1)
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 the current period P&I Advance
Distribution of Principal Balances
Current Scheduled Number
Balances of Loans
$0to $1,000,000 24
$1,000,001to $2,000,000 121
$2,000,000to $3,000,000 80
$3,000,000to $4,000,000 38
$4,000,000to $5,000,000 22
$5,000,000to $6,000,000 16
$6,000,000to $7,000,000 7
$7,000,000to $8,000,000 8
$8,000,000to $9,000,000 5
$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
$0to $0 0
$0to $0 0
$0to $0 0
$0& Above 0
Total 351
Current Scheduled Scheduled
Balances Balance
$0 to $1,000,000 18,547,131
$1,000,001 to $2,000,000 179,566,274
$2,000,000 to $3,000,000 197,142,604
$3,000,000 to $4,000,000 136,862,278
$4,000,000 to $5,000,000 98,390,784
$5,000,000 to $6,000,000 88,342,481
$6,000,000 to $7,000,000 46,764,432
$7,000,000 to $8,000,000 59,502,358
$8,000,000 to $9,000,000 41,368,555
$9,000,000 to $10,000,000 38,943,723
$10,000,000 to $12,000,000 110,438,612
$12,000,000 to $14,000,000 78,083,987
$14,000,000 to $17,000,000 92,649,249
$17,000,000 to $40,000,000 94,634,243
$40,000,000 to $55,000,000 0
$55,000,000 to $65,000,000 0
$0 to $0 0
$0 to $0 0
$0 to $0 0
$0 & Above 0
Total 1,281,236,712
Current Scheduled Based on
Balances Balance
$0 to $1,000,000 1.45%
$1,000,001 to $2,000,000 14.02%
$2,000,000 to $3,000,000 15.39%
$3,000,000 to $4,000,000 10.68%
$4,000,000 to $5,000,000 7.68%
$5,000,000 to $6,000,000 6.90%
$6,000,000 to $7,000,000 3.65%
$7,000,000 to $8,000,000 4.64%
$8,000,000 to $9,000,000 3.23%
$9,000,000 to $10,000,000 3.04%
$10,000,000 to $12,000,000 8.62%
$12,000,000 to $14,000,000 6.09%
$14,000,000 to $17,000,000 7.23%
$17,000,000 to $40,000,000 7.39%
$40,000,000 to $55,000,000 0.00%
$55,000,000 to $65,000,000 0.00%
$0 to $0 0.00%
$0 to $0 0.00%
$0 to $0 0.00%
$0 & Above 0.00%
Total 100.00%
Average Scheduled Balance is 3,650,247.04
Maximum Scheduled Balance is ###########
Minimum Scheduled Balance is 497,010.50
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Multifamily 96 406,469,184 31.72%
Retail 57 261,806,320 20.43%
Self Storage 86 200,558,140 15.65%
Manufactured Hous 56 145,634,000 11.37%
Office 26 123,058,960 9.60%
Lodging 9 71,512,888 5.58%
Industrial 18 59,774,677 4.67%
Health Care 3 12,422,543 0.97%
Total 351 1,281,236,71 100.00%
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% 35
7.90%to 8.10% 39
8.10%to 8.30% 25
8.30%to 8.50% 15
8.50%to 8.70% 14
8.70%to 8.90% 15
8.90%to 99.00% 28
0.00%to 0.00% 0
0.00%& Above 0
Total 351
Current Mortgage Scheduled
Interest Rate Balance
6.70%or less 10,571,933
6.70%to 6.90% 87,971,574
6.90%to 7.10%128,249,739
7.10%to 7.30%218,157,183
7.30%to 7.50%138,877,870
7.50%to 7.70%121,286,111
7.70%to 7.90%147,320,387
7.90%to 8.10%155,072,294
8.10%to 8.30% 99,214,192
8.30%to 8.50% 34,797,097
8.50%to 8.70% 45,850,102
8.70%to 8.90% 39,822,649
8.90%to 99.00% 54,045,580
0.00%to 0.00% 0
0.00%& Above 0
Total 1,281,236,712
Current Mortgage Based on
Interest Rate Balance
6.70%or less 0.83%
6.70%to 6.90% 6.87%
6.90%to 7.10% 10.01%
7.10%to 7.30% 17.03%
7.30%to 7.50% 10.84%
7.50%to 7.70% 9.47%
7.70%to 7.90% 11.50%
7.90%to 8.10% 12.10%
8.10%to 8.30% 7.74%
8.30%to 8.50% 2.72%
8.50%to 8.70% 3.58%
8.70%to 8.90% 3.11%
8.90%to 99.00% 4.22%
0.00%to 0.00% 0.00%
0.00%& Above 0.00%
Total 100.00%
W/Avg Mortgage Interest Rate is 7.68%
Minimum Mortgage Interest Rate is 6.65%
Maximum Mortgage Interest Rate is 9.88%
Geographic Distribution
Number Scheduled Based on
Geographic Locatiof Loans Balance Balance
California 84 323,155,220 25.22%
Massachusetts 24 113,626,188 8.87%
Arizona 28 91,752,778 7.16%
Texas 20 66,046,855 5.15%
Wisconsin 19 63,914,132 4.99%
Colorado 13 63,688,462 4.97%
Michigan 11 56,055,410 4.38%
Ohio 12 53,864,392 4.20%
Illinois 17 50,382,569 3.93%
New Jersey 8 42,196,782 3.29%
Florida 13 41,439,903 3.23%
Washington 12 38,610,236 3.01%
Georgia 12 30,212,366 2.36%
Oregon 7 29,046,371 2.27%
Pennsylvania 7 27,543,817 2.15%
New York 8 23,555,984 1.84%
Nevada 4 19,390,509 1.51%
Oklahoma 2 17,403,987 1.36%
Missouri 3 16,613,190 1.30%
North Carolina 5 15,426,949 1.20%
Maryland 5 14,973,790 1.17%
Utah 9 13,117,477 1.02%
Virginia 5 12,136,983 0.95%
Minnesota 3 11,394,338 0.89%
Indiana 3 8,963,428 0.70%
Connecticut 2 8,371,420 0.65%
Louisiana 2 6,613,547 0.52%
New Mexico 3 5,840,920 0.46%
Idaho 3 4,044,915 0.32%
Maine 1 2,777,846 0.22%
Other 6 9,075,947 0.71%
Total 351 1,281,236,71 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 351 1,281,236,71 100.00%
1+ to 2 years 0 0 0.00%
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 more 0 0 0.00%
Total 351 1,281,236,71 100.00%
Weighted Average Seasoning is 0
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 1 1,932,828 0.15%
61 to 120 months 7 13,377,549 1.04%
121 to 180 months 8 21,075,997 1.64%
181 to 240 months 0 0 0.00%
241 to 360 months 0 0 0.00%
Total 16 36,386,374 2.84%
Weighted Average Months to Maturity is 201
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
12 months or less 0 0 0.00%
13 to 24 months 0 0 0.00%
25 to 36 months 0 0 0.00%
37 to 48 months 0 0 0.00%
49 to 60 months 1 2,166,069 0.17%
61 to 120 months 292 1,058,909,35 82.65%
121 to 180 months 23 65,528,620 5.11%
181 to 240 months 19 118,246,291 9.23%
Total 335 1,244,850,33 97.16%
Weighted Average Months to Maturity is 129
Distribution of Amortization Type
Number Scheduled Based on
Amortization Typeof Loans Balance Balance
Fully Amortizing 16 36,386,374 2.84%
Amortizing Balloo 335 1,244,850,33 97.16%
Total 351 1,281,236,71 100.00%
(1) Debt Service Coverage Ratios are calculated as described in
the prospectus, values are updated periodically as new NOI
figures became available from borrowers on an asset level.
Neither the Trustee, Servicer, Special Servicer or
Underwriter makes any representation as to the accuracy of
the data provided by the borrower for this calculation.
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 8/1/07
9MOR98HF1 Office 8/1/07
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 0.000 CA
2 0.000 MA
3 0.000 OH
4 0.000 WA
5 0.000 WA
6 0.000 WA
7 0.000 WA
8 0.000 CA
9 0.000 CA
10 0.000 CO
11 0.000 CA
12 0.000 NV
13 0.000 OK
14 0.000 MA
15 0.000 AZ
16 0.000 CA
17 0.000 CA
18 0.000 OH
19 0.000 NJ
20 0.000 WI
21 0.000 MA
22 0.000 CA
23 0.000 TX
24 0.000 CA
25 0.000 WI
26 0.000 MI
27 0.000 MA
28 0.000 IL
29 0.000 IL
Ending
Principal Note Scheduled
Disclosure Balance Rate P&I
Control #
0
1 32,8 7.930% 240,534
2 22,2 6.790% 146,741
3 21,6 8.240% 163,248
4 15,2 6.930% 101,894
5 6.930% 6,471
6 1,8 6.930% 12,174
7 6.930% 4,669
8 12,6 8.100% 99,642
9 5,4 8.100% 42,815
10 17,8 7.580% 135,195
11 15,9 6.860% 112,629
12 15,6 6.980% 105,265
13 15,4 7.290% 107,226
14 15,2 7.300% 105,949
15 15,2 7.720% 115,603
16 8,1 7.210% 55,473
17 5,9 7.210% 40,364
18 13,5 8.030% 105,237
19 13,4 6.990% 89,725
20 12,9 8.130% 99,610
21 12,9 6.870% 86,188
22 12,5 7.140% 85,794
23 11,9 7.890% 91,680
24 11,9 7.800% 86,384
25 11,3 7.020% 76,746
26 11,2 8.290% 85,211
27 11,1 7.040% 75,528
28 7,5 7.210% 52,156
29 3,3 7.210% 23,333
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
9 0
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 2/1/08
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 2/1/08
57MOR98HF1 Self Storage 2/1/08
58MOR98HF1 Industrial 12/1/07
59MOR98HF1 Health Care 1/1/08
60MOR98HF1 Retail 12/1/17
Operating
Disclosure Statement
Control # DSCR Date State
30 0.000 MA
31 0.000 AZ
32 0.000 FL
33 0.000 CA
34 0.000 CA
35 0.000 CA
36 0.000 CA
37 0.000 CA
38 0.000 CA
39 0.000 CA
40 0.000 TX
41 0.000 MO
42 0.000 MI
43 0.000 CO
44 0.000 PA
46 0.000 MA
47 0.000 TX
49 0.000 GA
50 0.000 AZ
51 0.000 OR
52 0.000 AZ
53 0.000 GA
54 0.000 NJ
55 0.000 CA
56 0.000 IL
57 0.000 IL
58 0.000 CA
59 0.000 OR
60 0.000 CT
Ending
Disclosure Principal Note Scheduled
Control # Balance Rate P&I
30 10,7 6.840% 71,382
31 10,6 8.100% 79,260
32 10,5 6.650% 68,698
33 10,4 7.220% 71,075
34 4,6 7.790% 35,959
35 2,5 7.790% 19,892
36 2,7 7.790% 21,422
37 2,2 7.370% 16,587
38 2,3 7.370% 17,693
39 5,3 7.370% 39,440
40 9,9 7.380% 69,802
41 9,9 8.290% 75,408
42 9,7 6.810% 64,573
43 9,3 7.310% 64,811
44 8,6 8.660% 70,995
46 8,3 7.460% 59,100
47 8,1 7.740% 59,299
49 8,0 7.758% 57,958
50 7,7 7.270% 53,506
51 7,6 7.650% 54,278
52 7,5 7.740% 57,355
53 7,4 7.590% 52,904
54 7,2 8.760% 60,889
55 7,2 7.570% 51,041
56 3,4 7.180% 23,947
57 3,6 7.130% 25,188
58 7,0 7.520% 49,742
59 6,9 7.340% 51,465
60 6,8 7.650% 57,083
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 B
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 2/1/08
107MOR98HF1 Retail 10/1/08
108MOR98HF1 Multifamily 1/1/08
109MOR98HF1 Office 7/1/07
110MOR98HF1 Self Storage 7/1/07
111MOR98HF1 Office 7/1/07
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 8/1/07
133MOR98HF1 Self Storage 1/1/08
134MOR98HF1 Self Storage 12/31/06
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 8/1/07
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 2/1/08
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 2/1/08
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 2/1/08
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 12/31/07
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 10/1/07
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 2/1/08
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 2/1/08
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 2/1/08
360MOR98HF1 Multifamily 1/1/08
361MOR98HF1 Multifamily 12/1/07
32a MOR98HF1 Multifamily 2/1/08
Operating
Statement
DSCR Date State
61 0.000 CA
62 0.000 CO
63 0.000 AZ
64 0.000 CO
65 0.000 MN
66 0.000 WI
67 0.000 WI
68 0.000 WI
69 0.000 WI
71 0.000 CA
72 0.000 NC
73 0.000 TX
74 0.000 CA
76 0.000 LA
77 0.000 PA
78 0.000 MI
79 0.000 OH
80 0.000 IL
81 0.000 NJ
82 0.000 WI
83 0.000 WI
84 0.000 WI
85 0.000 FL
86 0.000 CA
87 0.000 MI
88 0.000 WI
89 0.000 CA
90 0.000 MD
91 0.000 NY
93 0.000 MD
94 0.000 IL
95 0.000 CA
96 0.000 NY
97 0.000 NY
98 0.000 TX
99 0.000 MA
100 0.000 MA
101 0.000 CA
102 0.000 CA
103 0.000 CA
104 0.000 FL
105 0.000 FL
106 0.000 IL
107 0.000 MI
108 0.000 PA
109 0.000 FL
110 0.000 CA
111 0.000 MA
112 0.000 IN
113 0.000 CO
114 0.000 NJ
115 0.000 NY
117 0.000 NJ
118 0.000 CA
119 0.000 NJ
120 0.000 CA
121 0.000 MO
122 0.000 CA
123 0.000 CA
124 0.000 IN
125 0.000 OR
126 0.000 CA
127 0.000 NC
128 0.000 VA
129 0.000 OR
130 0.000 WI
131 0.000 VA
132 0.000 CO
133 0.000 CA
134 0.000 CA
135 0.000 PA
136 0.000 PA
137 0.000 CA
138 0.000 CA
139 0.000 WI
140 0.000 NM
141 0.000 OR
142 0.000 CA
143 0.000 TX
144 0.000 WA
145 0.000 IL
146 0.000 CA
147 0.000 GA
148 0.000 CO
149 0.000 MN
150 0.000 CA
151 0.000 AZ
152 0.000 NM
153 0.000 CA
154 0.000 WI
155 0.000 AZ
156 0.000 MA
157 0.000 OH
158 0.000 NY
159 0.000 CA
160 0.000 AZ
161 0.000 NJ
162 0.000 CA
163 0.000 CA
164 0.000 WA
165 0.000 TX
166 0.000 UT
167 0.000 CO
168 0.000 AZ
169 0.000 ME
170 0.000 WA
171 0.000 PA
172 0.000 AZ
173 0.000 MD
174 0.000 PA
175 0.000 MO
176 0.000 WA
177 0.000 WA
178 0.000 CA
179 0.000 NY
180 0.000 AZ
181 0.000 MI
182 0.000 CO
183 0.000 CA
184 0.000 MA
185 0.000 WI
186 0.000 CA
187 0.000 WI
188 0.000 IL
189 0.000 FL
190 0.000 CA
191 0.000 HI
192 0.000 NC
193 0.000 CO
194 0.000 AZ
195 0.000 MI
196 0.000 FL
197 0.000 CA
198 0.000 MI
199 0.000 CA
200 0.000 ID
201 0.000 ID
202 0.000 IL
203 0.000 WI
204 0.000 CA
205 0.000 WI
206 0.000 CA
207 0.000 TX
208 0.000 NY
209 0.000 TX
210 0.000 CA
211 0.000 OH
212 0.000 CA
213 0.000 CA
214 0.000 CA
215 0.000 CA
217 0.000 AZ
218 0.000 AZ
219 0.000 AZ
220 0.000 NY
221 0.000 CA
222 0.000 WA
223 0.000 UT
225 0.000 MA
226 0.000 TX
227 0.000 CA
228 0.000 UT
229 0.000 OR
230 0.000 CA
231 0.000 WI
232 0.000 IL
233 0.000 OK
234 0.000 AZ
235 0.000 IL
236 0.000 IL
237 0.000 MA
238 0.000 MA
239 0.000 CA
240 0.000 AZ
241 0.000 FL
242 0.000 WA
243 0.000 CA
244 0.000 MA
245 0.000 CA
246 0.000 CA
247 0.000 CA
248 0.000 AZ
249 0.000 CA
250 0.000 NH
251 0.000 NC
252 0.000 AZ
253 0.000 VA
254 0.000 CA
255 0.000 MN
256 0.000 GA
257 0.000 FL
258 0.000 ID
259 0.000 CO
260 0.000 CA
261 0.000 CA
262 0.000 TX
263 0.000 AZ
264 0.000 GA
265 0.000 AZ
266 0.000 FL
267 0.000 TX
268 0.000 CO
269 0.000 CA
270 0.000 WA
271 0.000 CA
272 0.000 OH
273 0.000 CA
274 0.000 GA
275 0.000 MA
277 0.000 VA
278 0.000 OH
279 0.000 CO
280 0.000 MA
281 0.000 AZ
282 0.000 CA
283 0.000 CA
284 0.000 MA
285 0.000 NV
286 0.000 CT
287 0.000 KY
288 0.000 NV
289 0.000 TX
290 0.000 AZ
291 0.000 NC
292 0.000 OR
294 0.000 VA
295 0.000 TX
296 0.000 AZ
297 0.000 GA
298 0.000 OH
299 0.000 MA
300 0.000 MI
301 0.000 UT
302 0.000 CA
303 0.000 NJ
304 0.000 WI
305 0.000 TX
306 0.000 CA
307 0.000 MA
308 0.000 GA
309 0.000 MD
310 0.000 MA
311 0.000 MD
312 0.000 IL
313 0.000 IL
314 0.000 FL
315 0.000 TN
316 0.000 MI
317 0.000 OH
318 0.000 UT
319 0.000 AZ
320 0.000 CA
321 0.000 CA
322 0.000 CA
323 0.000 UT
324 0.000 GA
325 0.000 NM
326 0.000 TX
327 0.000 TX
328 0.000 AZ
329 0.000 TX
330 0.000 MT
331 0.000 FL
332 0.000 GA
333 0.000 OH
334 0.000 TX
335 0.000 CA
336 0.000 IN
337 0.000 CA
338 0.000 GA
339 0.000 LA
340 0.000 CA
341 0.000 TX
342 0.000 AL
343 0.000 UT
345 0.000 AZ
346 0.000 CA
347 0.000 AZ
348 0.000 UT
349 0.000 NV
350 0.000 MA
351 0.000 IL
352 0.000 MA
353 0.000 UT
354 0.000 CA
355 0.000 OH
356 0.000 FL
357 0.000 GA
358 0.000 CA
359 0.000 OH
360 0.000 MA
361 0.000 IL
32a 0.000 MI
Ending
Principal Note Scheduled
Balance Rate P&I
61 6,8 7.210% 46,747
62 6,6 7.180% 48,556
63 6,4 7.870% 53,844
64 6,4 7.080% 44,026
65 6,4 7.030% 43,803
66 1,2 7.410% 9,211
67 1,4 7.410% 11,097
68 1,5 7.410% 11,430
69 2,0 7.410% 15,167
71 5,9 8.100% 44,445
72 5,9 7.190% 40,178
73 5,8 7.610% 42,307
74 5,7 8.090% 45,546
76 5,5 7.860% 43,085
77 5,5 7.170% 38,276
78 5,4 7.010% 39,250
79 5,4 7.390% 38,429
80 5,3 7.150% 36,835
81 5,2 7.660% 37,641
82 7.410% 4,809
83 1,1 7.410% 8,508
84 3,4 7.410% 24,503
85 5,2 8.470% 40,256
86 5,0 8.445% 39,169
87 5,0 7.170% 34,449
88 4,9 7.360% 39,614
89 4,9 7.270% 36,531
90 4,9 7.540% 35,458
91 4,9 7.430% 34,724
93 4,7 7.540% 33,685
94 4,6 7.350% 37,433
95 4,8 7.260% 35,768
96 2,5 7.290% 17,986
97 2,0 7.290% 14,112
98 4,5 7.720% 33,020
99 2,8 8.970% 23,859
100 1,5 8.970% 13,394
101 4,3 7.460% 30,957
102 4,3 7.180% 29,762
103 4,2 7.330% 31,586
104 4,2 8.650% 35,481
105 4,2 8.970% 38,381
106 4,2 7.170% 30,773
107 4,2 7.670% 30,213
108 4,2 6.870% 29,874
109 4,1 8.870% 38,402
110 4,1 8.810% 34,288
111 4,6 8.570% 37,555
112 4,0 7.840% 39,061
113 4,0 8.510% 31,555
114 3,9 7.970% 30,793
115 3,9 6.760% 27,899
117 3,9 7.590% 30,070
118 3,9 8.050% 31,303
119 3,9 8.810% 33,049
120 3,9 9.100% 32,473
121 3,9 8.320% 30,172
122 3,9 7.850% 28,753
123 3,8 7.910% 30,152
124 3,8 7.790% 28,341
125 3,8 7.690% 29,229
126 3,8 9.220% 33,318
127 3,8 8.625% 32,330
128 3,7 7.460% 26,736
129 3,7 7.760% 27,534
130 3,7 7.260% 29,891
131 3,6 8.240% 29,148
132 3,6 8.220% 27,719
133 1,7 7.450% 13,365
134 1,8 8.810% 15,698
135 2,4 8.870% 20,550
136 1,1 8.540% 9,291
137 3,5 9.750% 32,177
138 3,5 8.370% 28,275
139 3,5 6.930% 23,427
140 3,4 7.830% 26,872
141 3,3 7.870% 28,165
142 3,3 7.910% 26,287
143 3,2 7.860% 27,316
144 3,2 8.110% 25,959
145 3,2 7.730% 24,883
146 3,2 8.650% 26,907
147 3,1 8.100% 23,630
148 3,1 6.970% 22,398
149 3,1 7.710% 22,480
150 3,0 8.580% 25,584
151 1,8 7.660% 14,372
152 1,1 7.660% 9,077
153 3,0 8.100% 24,364
154 2,9 7.170% 20,536
155 2,9 7.300% 21,781
156 2,9 6.870% 19,889
157 2,9 7.395% 22,165
158 2,9 7.700% 21,611
159 2,9 7.920% 23,214
160 2,9 7.970% 23,095
161 2,9 7.920% 22,996
162 1,8 7.650% 14,359
163 1,0 8.000% 7,564
164 2,8 7.490% 21,608
165 2,8 7.250% 19,465
166 2,8 8.130% 20,985
167 2,7 7.310% 19,478
168 2,7 8.530% 21,705
169 2,7 7.910% 21,648
170 2,7 7.810% 21,460
171 2,7 9.490% 23,523
172 2,7 7.250% 19,017
173 2,7 8.796% 22,592
174 2,7 8.900% 22,890
175 2,7 7.120% 21,650
176 2,7 7.810% 20,885
177 2,6 7.480% 19,315
178 3,5 7.470% 26,777
179 2,6 6.850% 20,844
180 2,6 7.960% 19,736
181 2,6 7.060% 17,913
182 2,5 7.310% 17,468
183 2,4 7.270% 18,265
184 2,4 7.210% 17,157
185 2,4 6.830% 16,507
186 2,4 7.500% 17,659
187 2,4 7.250% 19,912
188 2,4 8.680% 20,435
189 2,4 7.270% 18,119
190 2,4 7.490% 17,289
191 2,4 8.210% 19,438
192 2,3 7.550% 16,863
193 2,3 7.940% 18,604
194 2,3 7.910% 22,810
195 2,3 8.265% 18,750
196 2,3 7.650% 16,918
197 2,3 8.420% 18,801
198 2,3 8.940% 19,625
199 2,3 7.360% 17,124
200 1,2 8.720% 10,186
201 1,0 8.720% 8,816
202 2,4 7.430% 17,361
203 2,2 7.020% 15,484
204 2,2 7.360% 16,022
205 2,2 7.910% 16,908
206 2,2 8.130% 17,268
207 2,2 7.870% 17,720
208 2,2 7.560% 17,244
209 2,2 8.150% 17,981
210 2,2 7.140% 15,571
211 2,2 8.970% 19,254
212 2,2 8.510% 17,750
213 2,2 7.410% 16,646
214 2,1 7.100% 14,931
215 2,1 7.905% 17,002
217 2,1 7.850% 15,769
218 2,1 8.750% 17,676
219 2,1 8.640% 17,353
220 2,0 7.210% 14,269
221 2,0 7.910% 16,236
222 2,0 7.810% 16,095
223 2,0 8.670% 18,612
225 2,0 7.000% 13,977
226 2,0 9.562% 18,475
227 2,0 8.170% 16,367
228 2,0 8.140% 15,556
229 2,0 8.130% 16,062
230 2,1 8.500% 18,658
231 2,0 6.990% 13,658
232 1,9 7.790% 15,159
233 1,9 8.180% 14,927
234 1,9 7.810% 15,185
235 1,9 7.170% 13,670
236 1,9 7.350% 14,718
237 1,9 7.000% 13,437
238 1,9 7.000% 13,437
239 1,9 8.130% 14,857
240 1,9 7.940% 15,503
241 1,9 7.940% 24,319
242 1,9 8.120% 14,626
243 1,9 9.310% 16,780
244 1,9 7.000% 12,852
245 1,8 7.800% 14,950
246 1,8 7.310% 13,170
247 1,8 8.770% 19,212
248 1,8 9.100% 16,075
249 1,8 8.040% 14,560
250 1,8 8.970% 15,747
251 1,8 7.500% 12,935
252 1,8 8.390% 14,081
253 1,7 7.270% 13,151
254 1,7 8.490% 14,482
255 1,7 7.410% 13,317
256 1,7 7.590% 12,591
257 1,7 7.540% 12,372
258 1,7 8.110% 13,845
259 1,7 7.260% 11,950
260 1,7 7.160% 11,779
261 1,7 8.810% 14,396
262 1,6 7.640% 11,960
263 1,6 7.940% 12,790
264 1,6 7.100% 15,014
265 1,6 8.970% 13,520
266 1,5 9.010% 13,438
267 1,5 8.300% 12,633
268 1,5 7.260% 11,340
269 1,5 7.420% 11,478
270 1,5 7.770% 11,838
271 1,5 7.360% 10,798
272 1,5 7.270% 12,365
273 1,5 8.340% 12,355
274 1,5 7.630% 11,505
275 1,5 7.000% 10,205
277 1,4 7.270% 10,996
278 1,4 7.350% 11,038
279 1,4 7.010% 10,705
280 1,4 8.420% 11,998
281 1,4 8.360% 12,054
282 1,4 7.990% 11,678
283 1,4 9.610% 13,220
284 1,4 7.000% 10,021
285 1,4 7.870% 14,317
286 1,4 9.590% 13,199
287 1,4 9.620% 13,231
288 1,4 7.290% 10,796
289 1,4 7.670% 11,129
290 1,4 7.960% 10,711
291 1,4 7.700% 10,267
292 1,4 8.710% 11,086
294 1,3 7.810% 10,730
295 1,3 7.610% 9,997
296 1,3 7.750% 10,674
297 1,3 7.100% 12,603
298 1,3 8.150% 10,749
299 1,3 7.000% 9,090
300 1,3 8.100% 10,509
301 1,3 8.010% 11,183
302 1,3 9.667% 12,783
303 1,3 7.650% 10,014
304 1,3 7.170% 8,922
305 1,2 7.220% 8,930
306 1,2 8.000% 10,129
307 1,2 7.000% 8,700
308 1,2 9.400% 11,268
309 1,2 9.470% 11,331
310 1,2 7.000% 8,519
311 1,2 9.120% 10,805
312 1,2 7.170% 9,051
313 1,2 7.230% 9,139
314 1,2 9.880% 11,772
315 1,1 7.480% 8,852
316 1,1 7.530% 8,973
317 1,1 7.350% 8,831
318 1,1 8.010% 10,128
319 1,1 8.440% 9,709
320 1,1 8.540% 9,791
321 1,1 8.460% 9,193
322 1,1 8.800% 9,907
323 1,1 8.040% 11,573
324 1,1 7.100% 10,738
325 1,1 9.240% 10,097
326 1,1 7.270% 8,402
327 1,1 7.610% 8,212
328 1,1 9.010% 9,181
329 1,1 7.680% 8,562
330 1,1 8.270% 10,045
331 1,1 7.050% 7,986
332 1,1 7.730% 8,448
333 1,0 7.530% 8,225
334 1,0 8.110% 8,653
335 1,0 8.500% 10,499
336 1,0 7.220% 7,213
337 1,0 8.230% 8,345
338 1,0 7.630% 7,770
339 1,0 9.670% 9,121
340 7.177% 9,555
341 7.910% 7,731
342 9.670% 8,855
343 8.470% 7,421
345 7.800% 6,892
346 7.420% 6,664
347 7.960% 7,568
348 8.010% 7,174
349 7.390% 6,093
350 7.000% 5,476
351 7.530% 5,928
352 7.000% 5,039
353 8.010% 5,908
354 7.270% 4,968
355 7.380% 4,936
356 9.360% 5,675
357 8.180% 5,144
358 7.270% 4,676
359 7.270% 4,566
360 7.000% 3,460
361 7.660% 3,782
32a 10,4 7.180% 71,840
01,281,236,711.80
Loan
Prepayment Status
Prepayment Date Code (1)
61 0
62 0
63 0
64 0
65 0
66 0 B
67 0
68 0
69 0
71 0
72 0
73 0
74 0
76 0
77 0
78 0
79 0 B
80 0
81 0
82 0
83 0
84 0
85 0 B
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
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
123 0
124 0
125 0
126 0
127 0
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 B
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
172 0
173 0
174 0
175 0
176 0
177 0
178 0
179 0
180 0
181 0
182 0
183 0
184 0
185 0
186 0
187 0
188 0
189 0 B
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 B
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
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
251 0
252 0
253 0
254 0
255 0 B
256 0
257 0
258 0
259 0
260 0
261 0
262 0
263 0
264 0
265 0 B
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 B
280 0
281 0
282 0
283 0
284 0
285 0 B
286 0
287 0
288 0
289 0
290 0
291 0
292 0
294 0 B
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 B
319 0 B
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 B
355 0
356 0
357 0
358 0
359 0
360 0
361 0
32a 0
0
* NOI and DSCR, if available and reportable under the
terms of the trust agreement, are based on information
obtained from related borrower, and no other party
to the agreement should be held reliable for the
accuracy or methodology used to 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. 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 outstanding
P& I advances and unpaid servicing fees, upaid trustee fees,
etc..
_
|
|