|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: MORTGAGE CAPITAL FUNDING INC, 15-15D, 1999-01-26 |
Next: SIMS COMMUNICATIONS INC, S-3, 1999-01-26 |
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: January 19, 1999
(Date of earliest event reported)
Mortgage Capital Funding, Inc. (Sponsor)
(Issuer in Respect of Multifamily/Commercial Mortgage Pass
Through Certificates Series, 1998-MC3)
(Exact name of registrant as specified in charter)
Delaware 333-24489 13-3408716
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)
399 Park Avenue, New York, New York 10043
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, including area code
(212) 559-6899
(Former name or former address, if changed since
last report.)
ITEM 5. OTHER EVENTS
This Current Report on Form 8-K relates to the
Trust Fund formed, and the Commercial Mortgage Pass-Through
Certificates Series 1998-C1 issued pursuant to, a Pooling and
Servicing Agreement, dated as of December 1, 1998 (the
"Pooling and Servicing Agreement"), by and among Mortgage
Capital Funding, Inc. Series 1998-MC3 as sponsor, Amresco
Services, L.P., as master servicer and special servicer,
Allied Capital Corporation, LaSalle National Bank, as
trustee and REMIC administrator, and ABN AMRO Bank, N.V.,
as fiscal agent. The Class A-1, Class A-2, Class A-3,
Class X, Class B, Class C, Class D, and class E Certificates
have been registered pursuant to the Act under a Registration
Statement on Form S-3 (File No.333-24489)the "Registration
Statement").
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 3.20 of the Pooling and
Servicing Agreement, the Trustee is filing this Current Report
containing the January 19, 1999 monthly distribution report.
This Current Report is being filed by the Trustee,
in its capacity as such under the Pooling and Servicing
Agreement, on behalf of the Registrant. The information
reported and contained herein has been supplied to the Trustee
by one or more of the Master Servicer, the Special Servicer or
other third parties without independent review or investigation
by the Trustee.
Pursuant to the Pooling and Servicing Agreement,
the Trustee is not responsible for the accuracy or completeness
of such information.
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL
INFORMATION AND
EXHIBITS
Exhibit No. Description
99.1 Monthly distribution report pursuant to
Section 4.02 of the Pooling and Servicing
Agreement for the distribution on
January 18, 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 NATIONAL BANK, IN ITS CAPACITY AS TRUSTEE
UNDER THE POOLING AND SERVICING AGREEMENT ON
BEHALF OF GS MORTGAGE SECURITIES CORPORATION II,
REGISTRANT
By: /s/ Russell Goldenberg
Russell Goldenberg,
Senior Vice President
Date: January 18, 1999
ABN AMRO
LaSalle National Bank
Administrator:
Jack Lally (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
Mortgage Capital Funding, Inc.
Salomon Brothers and Citicorp as Mortgage Loan Sellers
AMRESCO Services, L.P., as Master Servicer
Multifamily/Commercial Mortgage Pass-Through Certficates
Series 1998-MC3
ABN AMRO Acct: 67-8059-70-0
Statement Date 01/19/99
Payment Date: 01/19/99
Prior Payment:NA
Record Date: 12/31/98
WAC: 7.506594%
WAMM: 109
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 3
Other Related Information 3
Asset Backed Facts Sheets 1
Delinquency Loan Detail 2
Mortgage Loan Characteristics 2
Loan Level Listing 8
Total Pages Included In This Package 20
Specially Serviced Loan Detail Appendix A
Modified Loan Detail Appendix B
Realized Loss Detail Appendix C
Tier III
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 214,494,000.00 214,494,000.00 818,884.23
61910DFJ6 1000.000000000 1000.000000000 3.817748888
A-2 416,677,000.00 416,677,000.00 0.00
61910DFK3 1000.000000000 1000.000000000 0.000000000
X 908,161,005.00 N 908,161,005.00 0.00
61910DFL1 1000.000000000 1000.000000000 0.000000000
B 40,867,000.00 40,867,000.00 0.00
61910DFM9 1000.000000000 1000.000000000 0.000000000
C 43,138,000.00 43,138,000.00 0.00
61910DFN7 1000.000000000 1000.000000000 0.000000000
D 61,301,000.00 61,301,000.00 0.00
61910DFP2 1000.000000000 1000.000000000 0.000000000
E 29,515,000.00 29,515,000.00 0.00
61910DFQ0 1000.000000000 1000.000000000 0.000000000
F 20,433,000.00 20,433,000.00 0.00
61910DFR8 1000.000000000 1000.000000000 0.000000000
G 20,434,000.00 20,434,000.00 0.00
61910DFS6 1000.000000000 1000.000000000 0.000000000
H 6,811,000.00 6,811,000.00 0.00
61910DFT4 1000.000000000 1000.000000000 0.000000000
J 22,704,000.00 22,704,000.00 0.00
61910DFU1 1000.000000000 1000.000000000 0.000000000
K 9,082,000.00 9,082,000.00 0.00
61910DFV9 1000.000000000 1000.000000000 0.000000000
L 22,705,005.00 22,705,005.00 0.00
61910DFW7 1000.000000000 1000.000000000 0.000000000
R-III 0.00 0.00 0.00
9ABSC063 1000.000000000 1000.000000000 0.000000000
908,161,005.00 908,161,005.00 818,884.23
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 0.00 0.00 213,675,115.77
61910DFJ6 0.000000000 0.000000000 996.182251112
A-2 0.00 0.00 416,677,000.00
61910DFK3 0.000000000 0.000000000 1000.000000000
X 0.00 0.00 907,342,120.77
61910DFL1 0.000000000 0.000000000 999.098305008
B 0.00 0.00 40,867,000.00
61910DFM9 0.000000000 0.000000000 1000.000000000
C 0.00 0.00 43,138,000.00
61910DFN7 0.000000000 0.000000000 1000.000000000
D 0.00 0.00 61,301,000.00
61910DFP2 0.000000000 0.000000000 1000.000000000
E 0.00 0.00 29,515,000.00
61910DFQ0 0.000000000 0.000000000 1000.000000000
F 0.00 0.00 20,433,000.00
61910DFR8 0.000000000 0.000000000 1000.000000000
G 0.00 0.00 20,434,000.00
61910DFS6 0.000000000 0.000000000 1000.000000000
H 0.00 0.00 6,811,000.00
61910DFT4 0.000000000 0.000000000 1000.000000000
J 0.00 0.00 22,704,000.00
61910DFU1 0.000000000 0.000000000 1000.000000000
K 0.00 0.00 9,082,000.00
61910DFV9 0.000000000 0.000000000 1000.000000000
L 0.00 0.00 22,705,005.00
61910DFW7 0.000000000 0.000000000 1000.000000000
R-III 0.00 0.00 0.00
9ABSC063 0.000000000 0.000000000 0.000000000
0.00 0.00 907,342,120.77
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1 1,072,648.75 0.00 6.00100000%
61910DFJ6 5.000833357 0.000000000 6.00100000%
A-2 2,200,401.79 0.00 6.33700000%
61910DFK3 5.280833331 0.000000000 6.33700000%
X 770,298.32 0.00 1.01783491%
61910DFL1 0.848195767 0.000000000 1.01752542%
B 222,725.15 0.00 6.54000000%
61910DFM9 5.450000000 0.000000000 6.54000000%
C 244,017.29 0.00 6.78800000%
61910DFN7 5.656666744 0.000000000 6.78800000%
D 375,747.75 0.00 7.35546401%
61910DFP2 6.129553351 0.000000000 7.35545754%
E 180,913.77 0.00 7.35546401%
61910DFQ0 6.129553447 0.000000000 7.35545754%
F 125,245.16 0.00 7.35546401%
61910DFR8 6.129553174 0.000000000 7.35545754%
G 93,655.83 0.00 5.50000000%
61910DFS6 4.583333170 0.000000000 5.50000000%
H 31,217.08 0.00 5.50000000%
61910DFT4 4.583332844 0.000000000 5.50000000%
J 104,060.00 0.00 5.50000000%
61910DFU1 4.583333333 0.000000000 5.50000000%
K 41,625.83 0.00 5.50000000%
61910DFV9 4.583332966 0.000000000 5.50000000%
L 104,064.61 0.00 5.50000000%
61910DFW7 4.583333498 0.000000000 5.50000000%
R-III 0.00 0.00
9ABSC063 0.000000000 0.000000000
5,566,621.33 0.00
Total P&I Paym 6,385,505.56
Tier II
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 214,494,000.00214,494,000.00 818,884.23
None 1000.0000000001000.000000000 3.817748888
A-2 416,677,000.00416,677,000.00 0.00
None 1000.0000000001000.000000000 0.000000000
B 40,867,000.00 40,867,000.00 0.00
None 1000.0000000001000.000000000 0.000000000
C 43,138,000.00 43,138,000.00 0.00
None 1000.0000000001000.000000000 0.000000000
D 61,301,000.00 61,301,000.00 0.00
None 1000.0000000001000.000000000 0.000000000
E 29,515,000.00 29,515,000.00 0.00
None 1000.0000000001000.000000000 0.000000000
F 20,433,000.00 20,433,000.00 0.00
None 1000.0000000001000.000000000 0.000000000
G 20,434,000.00 20,434,000.00 0.00
None 1000.0000000001000.000000000 0.000000000
H 6,811,000.00 6,811,000.00 0.00
None 1000.0000000001000.000000000 0.000000000
J 22,704,000.00 22,704,000.00 0.00
None 1000.0000000001000.000000000 0.000000000
K 9,082,000.00 9,082,000.00 0.00
None 1000.0000000001000.000000000 0.000000000
L 22,705,005.00 22,705,005.00 0.00
None 1000.0000000001000.000000000 0.000000000
R-II 0.00 0.00 0.00
9ABSC064 1000.0000000001000.000000000 0.000000000
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 0.00 0.00 213,675,115.77
None 0.000000000 0.000000000 996.182251112
A-2 0.00 0.00 416,677,000.00
None 0.000000000 0.000000000 1000.000000000
B 0.00 0.00 40,867,000.00
None 0.000000000 0.000000000 1000.000000000
C 0.00 0.00 43,138,000.00
None 0.000000000 0.000000000 1000.000000000
D 0.00 0.00 61,301,000.00
None 0.000000000 0.000000000 1000.000000000
E 0.00 0.00 29,515,000.00
None 0.000000000 0.000000000 1000.000000000
F 0.00 0.00 20,433,000.00
None 0.000000000 0.000000000 1000.000000000
G 0.00 0.00 20,434,000.00
None 0.000000000 0.000000000 1000.000000000
H 0.00 0.00 6,811,000.00
None 0.000000000 0.000000000 1000.000000000
J 0.00 0.00 22,704,000.00
None 0.000000000 0.000000000 1000.000000000
K 0.00 0.00 9,082,000.00
None 0.000000000 0.000000000 1000.000000000
L 0.00 0.00 22,705,005.00
None 0.000000000 0.000000000 1000.000000000
R-II 0.00 0.00 0.00
9ABSC064 0.000000000 0.000000000 0.000000000
0.00 0.00 907,342,120.77
0Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1 1,314,752.41 0.00 7.35546401%
None 6.129553321 0.000000000 0.073554575
A-2 2,554,043.90 0.00 7.35546401%
None 6.129553347 0.000000000 0.073554575
B 250,496.46 0.00 7.35546401%
None 6.129553429 0.000000000 0.073554575
C 264,416.67 0.00 7.35546401%
None 6.129553294 0.000000000 0.073554575
D 375,747.75 0.00 7.35546401%
None 6.129553351 0.000000000 0.073554575
E 180,913.77 0.00 7.35546401%
None 6.129553447 0.000000000 0.073554575
F 125,245.16 0.00 7.35546401%
None 6.129553174 0.000000000 0.073554575
G 125,251.29 0.00 7.35546401%
None 6.129553196 0.000000000 0.073554575
H 41,748.39 0.00 7.35546401%
None 6.129553663 0.000000000 0.073554575
J 139,165.38 0.00 7.35546401%
None 6.129553383 0.000000000 0.073554575
K 55,668.60 0.00 7.35546401%
None 6.129552962 0.000000000 0.073554575
L 139,171.55 0.00 7.35546401%
None 6.129553814 0.000000000 0.073554575
R-II 0.00 0.00
9ABSC064 0.000000000 0.000000000
5,566,621.33 0.00
Total P&I Paym 6,385,505.56
Tier I
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
Regular Intere 908,161,005.00908,161,005.00 818,884.23
None 1000.0000000001000.000000000 0.901694992
R-I 0.00 0.00 0.00
9ABSC065 1000.0000000001000.000000000 0.000000000
908,161,005 908,161,005. 818,884.23
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
Regular Intere 0.00 0.00 907,342,120.77
None 0.000000000 0.000000000 999.098305008
R-I 0.00 0.00 0.00
9ABSC065 0.000000000 0.000000000 0.000000000
0.00 907,342,120.77 5,566,621.33
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
Regular Intere 5,566,621.33 0.00 7.35546401%
None 6.129553349 0.000000000 7.35545754%
R-I 0.00 0.00
9ABSC065 0.000000000 0.000000000
5,566,621.33 0.00
Total P&I Paym 6,385,505.56
Other Related Information
Statement Date: 1/19/99
Payment Date: 1/19/99
Prior Payment: NA
Record Date: 12/31/98
Accrued Net Prior
Certificate Prepayment Prepayment Unpaid
Interest Int. ShortfPremiums Interest
A-1 1,072,648.75 0.00 0.00 0.00
A-2 2,200,401.79 0.00 0.00 0.00
X 770,298.32 0.00 0.00 0.00
B 222,725.15 0.00 0.00 0.00
C 244,017.29 0.00 0.00 0.00
D 375,747.75 0.00 0.00 0.00
E 180,913.77 0.00 0.00 0.00
F 125,245.16 0.00 0.00 0.00
G 93,655.83 0.00 0.00 0.00
H 31,217.08 0.00 0.00 0.00
J 104,060.00 0.00 0.00 0.00
K 41,625.83 0.00 0.00 0.00
L 104,064.61 0.00 0.00 0.00
R-III 0.00 0.00 0.00 0.00
Totals: 5,566,621.33 0.00 0.00 0.00
Ending Actual
Unpaid Interest Distribution
Interest Loss of Interest
A-1 0.00 0.001,072,648.75
A-2 0.00 0.002,200,401.79
X 0.00 0.00 770,298.32
B 0.00 0.00 222,725.15
C 0.00 0.00 244,017.29
D 0.00 0.00 375,747.75
E 0.00 0.00 180,913.77
F 0.00 0.00 125,245.16
G 0.00 0.00 93,655.83
H 0.00 0.00 31,217.08
J 0.00 0.00 104,060.00
K 0.00 0.00 41,625.83
L 0.00 0.00 104,064.61
R-III 0.00 0.00 0.00
Totals: 0.00 0.00 5,566,621.33
Advances
Prior Outstanding Current Period
Principal Interest Principal Interest
Servicer: 0.00 0.00 160,896.47 997,915.15
Trustee: 0.00 0.00 0.00 0.00
Fiscal Agent: 0.00 0.00 0.00 0.00
0.00 0.00 160,896.47 0.00
Recovered Outstanding
Principal Interest Principal
Servicer: 0.00 0.00 0.00
Trustee: 0.00 0.00 160,896.47
Fiscal Agent: 0.00 0.00 0.00
0.00 0.00 0.00
Servicing Compensation
Type of
Compensation Master ServSub Servicer Special Servicer
Current Accrued Fees: 0.00 66,091.16 0.00
Prepayment Interest Excess: 0.00 0.00 0.00
Penalty Charges: 0.00 0.00 0.00
Liquidation Fees: 0.00 0.00 0.00
Workout Fees: 0.00 0.00 0.00
Interest on Advances: 0.00 0.00 0.00
Other Fees: 0.00 0.00 0.00
Totals: 0.00 66,091.16 0.00
General Mortgage Pool Information
Available Distribution Amount: 6,385,505.56
0.00
Beginning Loan Count: 232.00
Ending Loan Count: 232.00
Beginning Aggregate Principal Balance: 908,161,005.70
Ending Aggregate Principal Balance: 907,342,121.47
0.00
Current Period Scheduled Principal: 818,884.16
Current Period Unscheduled Principal: 0.07
Current Period Realized Losses: 0.00
Current Period Additional Trust Fund Expenses: 0.00
Current Weighted Average Mortgage Rate: 7.50659%
Next Period Weighted Average Mortgage Rate: 7.50659%
Current Weighted Average Net Mortgage Rate: 7.35546%
Next Projected Weighted Average Net Mortgage Rate: 7.35546%
REO Property Information
Principal
Number Collateral Id Date of REOBalance
1 0.00 0.00 0.00
2 0.00 0.00 0.00
3 0.00 0.00 0.00
4 0.00 0.00 0.00
5 0.00 0.00 0.00
6 0.00 0.00 0.00
7 0.00 0.00 0.00
8 0.00 0.00 0.00
9 0.00 0.00 0.00
10 0.00 0.00 0.00
11 0.00 0.00 0.00
12 0.00 0.00 0.00
13 0.00 0.00 0.00
14 0.00 0.00 0.00
15 0.00 0.00 0.00
16 0.00 0.00 0.00
17 0.00 0.00 0.00
18 0.00 0.00 0.00
19 0.00 0.00 0.00
20 0.00 0.00 0.00
Cummulative Realized Losses on theMortgage Pool as of Cut
0.00
Cummulative Realized Losses on the Certificates as of Cut
0.00
*Cummulative Additional Trust Fund Expenses Applied to th
0.00
Distribution Delinq 1 Month Delinq 2 Months
Date # Balance # Balance
1/19/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
Distribution Delinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
1/19/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
Distribution REO Modifications
Date # Balance # Balance
1/19/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon Remit
1/19/99 0 0.00 0.075065937 0.07
0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000%
1/0/00 0 0.00 0 0.00
0.00% 0.000%
Delinquent Loan Detail
Paid Outstanding Out. Property
Disclosure Doc Thru Current P&IP&I Protection
Control # Date Advance Advances** Advances
S008 12/1/98114,582.60 114,582.60 0.00
S019 12/1/98 40,163.08 40,163.08 0.00
S030 12/1/98 30,807.64 30,807.64 0.00
S032 12/1/98 30,315.20 30,315.20 0.00
S043 12/1/98 24,030.56 24,030.56 0.00
S049 12/1/98 20,972.10 20,972.10 0.00
S051 12/1/98 17,573.36 17,573.36 0.00
S077 12/1/98 11,973.54 11,973.54 0.00
S090 12/1/98 8,694.47 8,694.47 0.00
S091 12/1/98 7,229.47 7,229.47 0.00
S098 12/1/98 7,861.13 7,861.13 0.00
S144 12/1/98 3,342.47 3,342.47 0.00
C002 12/1/98 29,151.63 29,151.63 0.00
C008 12/1/98 42,000.48 42,000.48 0.00
C010 12/1/98 20,164.30 20,164.30 0.00
C011 12/1/98 25,215.21 25,215.21 0.00
C012 12/1/98 18,344.80 18,344.80 0.00
C015 12/1/98 49,921.37 49,921.37 0.00
C019 12/1/98 9,560.57 9,560.57 0.00
C024 12/1/98 30,457.67 30,457.67 0.00
C025 12/1/98 30,649.14 30,649.14 0.00
C026 12/1/98 8,410.36 8,410.36 0.00
C030 12/1/98 12,411.93 12,411.93 0.00
C032 12/1/98 17,887.71 17,887.71 0.00
C033 12/1/98 36,963.30 36,963.30 0.00
C041 12/1/98 14,453.13 14,453.13 0.00
C048 12/1/98 7,138.88 7,138.88 0.00
C049 12/1/98 28,523.37 28,523.37 0.00
C050 12/1/98 15,657.39 15,657.39 0.00
C051 12/1/98 6,296.27 6,296.27 0.00
C055 12/1/98 9,774.31 9,774.31 0.00
C056 12/1/98 28,481.83 28,481.83 0.00
C061 12/1/98 36,732.92 36,732.92 0.00
C066 12/1/98 11,823.61 11,823.61 0.00
C073 12/1/98 17,474.66 17,474.66 0.00
C077 12/1/98 24,145.31 24,145.31 0.00
C082 12/1/98 31,982.90 31,982.90 0.00
C086 12/1/98 55,925.30 55,925.30 0.00
C092 12/1/98 26,234.25 26,234.25 0.00
C093 12/1/98 32,630.54 32,630.54 0.00
C094 12/1/98 24,074.66 24,074.66 0.00
C095 12/1/98 91,819.90 91,819.90 0.00
C096 12/1/98 14,768.33 14,768.33 0.00
C118 12/1/98 10,981.16 10,981.16 0.00
C119 12/1/98 13,177.37 13,177.37 0.00
Total 01,150,780.11,150,780.18 0.00
Special
Disclosure Doc Advance Servicer Foreclosure Bankruptcy
Control # Description (1)Transfer DaDate Date
S008 B
S019 B
S030 B
S032 B
S043 B
S049 B
S051 B
S077 B
S090 B
S091 B
S098 B
S144 B
C002 B
C008 B
C010 B
C011 B
C012 B
C015 B
C019 B
C024 B
C025 B
C026 B
C030 B
C032 B
C033 B
C041 B
C048 B
C049 B
C050 B
C051 B
C055 B
C056 B
C061 B
C066 B
C073 B
C077 B
C082 B
C086 B
C092 B
C093 B
C094 B
C095 B
C096 B
C118 B
C119 B
Total
Disclosure Doc REO
Control # Date
S008
S019
S030
S032
S043
S049
S051
S077
S090
S091
S098
S144
C002
C008
C010
C011
C012
C015
C019
C024
C025
C026
C030
C032
C033
C041
C048
C049
C050
C051
C055
C056
C061
C066
C073
C077
C082
C086
C092
C093
C094
C095
C096
C118
C119
Total
Pool Total
Distribution of Principal Balances
Current Scheduled Number Scheduled
Balances of Loans Balance
$0 to $500,000 3 1,071,492
$500,000 to $1,000,000 14 12,043,700
$1,000,000 to $1,250,000 19 21,456,844
$1,250,000 to $1,500,000 22 30,462,725
$1,500,000 to $1,750,000 14 23,261,655
$1,750,000 to $2,000,000 17 31,875,275
$2,000,000 to $2,500,000 23 53,352,231
$2,500,000 to $3,000,000 18 49,486,543
$3,000,000 to $3,500,000 16 51,477,586
$3,500,000 to $4,000,000 20 76,847,013
$4,000,000 to $4,500,000 12 51,398,988
$4,500,000 to $5,000,000 13 62,271,484
$5,000,000 to $5,500,000 9 47,595,270
$5,500,000 to $6,000,000 4 22,986,106
$6,000,000 to $6,500,000 5 31,051,997
$6,500,000 to $7,000,000 5 34,276,581
$7,000,000 to $7,500,000 2 14,949,475
$7,500,000 to $10,000,000 5 40,954,298
$10,000,000 to $15,000,000 5 62,082,051
$15,000,000 & Above 6 188,440,807
Total 232 907,342,121
Current Scheduled Based on
Balances Balance
$0 to $500,000 0.12%
$500,000 to $1,000,000 1.33%
$1,000,000 to $1,250,000 2.36%
$1,250,000 to $1,500,000 3.36%
$1,500,000 to $1,750,000 2.56%
$1,750,000 to $2,000,000 3.51%
$2,000,000 to $2,500,000 5.88%
$2,500,000 to $3,000,000 5.45%
$3,000,000 to $3,500,000 5.67%
$3,500,000 to $4,000,000 8.47%
$4,000,000 to $4,500,000 5.66%
$4,500,000 to $5,000,000 6.86%
$5,000,000 to $5,500,000 5.25%
$5,500,000 to $6,000,000 2.53%
$6,000,000 to $6,500,000 3.42%
$6,500,000 to $7,000,000 3.78%
$7,000,000 to $7,500,000 1.65%
$7,500,000 to $10,000,000 4.51%
$10,000,000 to $15,000,000 6.84%
$15,000,000 & Above 20.77%
Total 100.00%
Average Scheduled Balance is 3,910,957
Maximum Scheduled Balance is 65,762,759
Minimum Scheduled Balance is 282,253
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Retail 58 287,177,890 31.65%
Office 50 176,506,596 19.45%
Lodging 35 152,727,217 16.83%
Multifamily 45 140,456,191 15.48%
Industrial 29 104,037,472 11.47%
Mixed Use 7 27,690,003 3.05%
Mobile Home 6 13,969,345 1.54%
Health Care 1 2,776,531 0.31%
Other 1 2,000,877 0.22%
Total 232 907,342,121 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled
Interest Rate of Loans Balance
7.0000% or less 15 150,520,605
7.0000% to 7.2500% 43 229,023,814
7.2500% to 7.5000% 61 232,073,495
7.5000% to 7.7500% 37 116,492,698
7.7500% to 8.0000% 18 48,846,535
8.0000% to 8.2500% 15 32,782,105
8.2500% to 8.5000% 7 20,765,991
8.5000% to 8.7500% 15 27,135,331
8.7500% to 9.0000% 9 10,866,062
9.0000% to 9.2500% 7 16,457,452
9.2500% to 9.5000% 0 0
9.5000% to 9.7500% 0 0
9.7500% to 10.0000% 5 22,378,033
10.0000% to 10.5000% 0 0
10.5000% & Above
Total 232 907,342,121
W/Avg Mortgage Interest Rate is 7.5066%
Minimum Mortgage Interest Rate is 10.0000%
Maximum Mortgage Interest Rate is 6.3500%
Geographic Distribution
Number Scheduled Based on
Geographic Locatioof Loans Balance Balance
Georgia 13 103,728,959 11.43%
California 26 98,110,586 10.81%
New York 21 97,828,262 10.78%
Florida 26 84,901,070 9.36%
New Jersey 12 47,709,745 5.26%
Maryland 12 43,868,576 4.83%
Texas 16 36,972,240 4.07%
Tennessee 10 31,690,351 3.49%
Massachusetts 5 30,693,464 3.38%
Virginia 9 29,362,154 3.24%
Various 2 26,977,625 2.97%
Mississippi 5 26,133,538 2.88%
District of Columb 2 22,708,325 2.50%
Pennsylvania 3 19,619,054 2.16%
Ohio 7 18,822,983 2.07%
Washington 6 16,531,757 1.82%
Missouri 1 13,970,844 1.54%
Illinois 5 13,875,569 1.53%
Louisiana 3 13,692,755 1.51%
Utah 7 13,513,330 1.49%
Colorado 6 13,255,555 1.46%
Connecticut 3 11,861,389 1.31%
Iowa 3 11,665,359 1.29%
Nevada 5 9,956,588 1.10%
Michigan 2 9,933,385 1.09%
Arizona 4 9,271,849 1.02%
West Virginia 2 8,730,541 0.96%
Delaware 1 7,483,886 0.82%
South Carolina 3 7,153,796 0.79%
Rhode Island 2 5,375,416 0.59%
Other 10 21,943,172 2.42%
Total 232 907,342,121 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 175 754,917,147 83.20%
1+ to 2 years 51 124,272,667 13.70%
2+ to 3 years 3 13,796,422 1.52%
3+ to 4 years 3 14,355,885 1.58%
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 232 907,342,121 100.00%
Weighted Av 68.3099%
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 1 2,125,113 0.23%
Amortizing Balloon 230 894,217,009 98.55%
Interest Only / Ba 1 11,000,000 1.21%
Total 232907,342,121 100.00%
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or le 0 0 0.00%
61 to 120 month 1 2,125,113 0.23%
121 to 180 mont 0 0 0.00%
181 to 240 mont 0 0 0.00%
241 to 360 mont 0 0 0.00%
Total 1 2,125,113 0.23%
Weighted Average Months to Maturity is 114
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
12 months or le 0 0 0.00%
13 to 24 months 0 0 0.00%
25 to 36 months 3 14,355,885 1.58%
37 to 48 months 0 0 0.00%
49 to 60 months 2 16,774,275 1.85%
61 to 120 month 226 874,086,848 96.33%
121 to 180 mont 0 0 0.00%
181 to 240 mont 0 0 0.00%
Total 231 905,217,009 99.77%
Weighted Average Months to Maturity is 109
Distribution of DSCR
Debt Service Number Scheduled
Coverage Ratio (1) of Loans Balance
1.19 or less 20 93,075,278
1.1901 to 1.24 7 26,626,111
1.2401 to 1.29 12 44,583,225
1.2901 to 1.34 13 31,317,788
1.3401 to 1.39 8 55,654,929
1.3901 to 1.44 23 73,120,444
1.4401 to 1.49 10 134,826,010
1.4901 to 1.59 22 77,840,064
1.5901 to 1.69 21 65,973,141
1.6901 to 1.79 13 36,714,535
1.7901 to 1.89 11 25,294,564
1.8901 to 2.09 6 24,668,808
2.0901 to 2.59 9 31,827,945
2.5901 to 2.99 4 13,804,723
2.9901 & above 3 12,701,042
Unknown 50 159,313,515
Total 232 907,342,121
Weighted Average Debt Service Coverage Ratio is 1.557
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less
1 to 2 years 195 787,646,716 86.81%
2 Years or More 21 66,003,729 7.27%
Unknown 16 53,691,676 5.92%
Total 232 907,342,121 100.00%
Loan Level Detail
Property
Disclosure Type Maturity
Control # Group Code Date DSCR
S001 MCF98MC3 Office 1/1/08 1.35
S002 MCF98MC3 Lodging 1/1/08 1.38
S008 MCF98MC3 Retail 9/1/08 1.29
S009 MCF98MC3 Industrial 10/1/03 1.18
S010 MCF98MC3 Retail 3/1/08 1.02
S011 MCF98MC3 Multifamily 11/1/07 1.57
S012 MCF98MC3 Multifamily 1/1/08 1.3
S013 MCF98MC3 Multifamily 12/1/01 1.34
S014 MCF98MC3 Office 6/1/08 1.57
S015 MCF98MC3 Retail 2/1/03 1.15
S016 MCF98MC3 Multifamily 12/1/01 1.28
S017 MCF98MC3 Office 7/1/06 1.7
S018 MCF98MC3 Multifamily 2/1/08 1.44
S019 MCF98MC3 Retail 2/1/07 1.68
S023 MCF98MC3 Retail 11/1/07
S024 MCF98MC3 Multifamily 9/1/07 1.29
S025 MCF98MC3 Lodging 1/1/08 1.64
S026 MCF98MC3 Multifamily 1/1/08 1.42
S027 MCF98MC3 Mixed Use 4/1/08 1.63
S028 MCF98MC3 Lodging 4/1/08 0.87
S029 MCF98MC3 Office 1/1/08 1.71
S030 MCF98MC3 Lodging 1/1/08 2.18
S031 MCF98MC3 Retail 10/1/07 1.66
S032 MCF98MC3 Lodging 3/1/08 1.67
S033 MCF98MC3 Multifamily 10/1/07 1.28
S034 MCF98MC3 Office 12/1/07 2.3
S035 MCF98MC3 Office 11/1/07 1.57
S036 MCF98MC3 Retail 11/1/07 1.7
S039 MCF98MC3 Retail 3/1/07 1.2
S040 MCF98MC3 Retail 3/1/08
S041 MCF98MC3 Retail 7/1/06 1.65
S042 MCF98MC3 Retail 5/1/07 1.23
S043 MCF98MC3 Multifamily 12/1/07 1.53
S044 MCF98MC3 Retail 5/1/07
S045 MCF98MC3 Retail 10/1/07
S046 MCF98MC3 Retail 5/1/07 1.29
S047 MCF98MC3 Lodging 2/1/07 1.83
S048 MCF98MC3 Industrial 12/1/07 1.58
S049 MCF98MC3 Multifamily 2/1/08
S050 MCF98MC3 Multifamily 12/1/01 1.27
S051 MCF98MC3 Multifamily 11/1/07 1.32
S052 MCF98MC3 Multifamily 2/1/08 1.94
S053 MCF98MC3 Retail 5/1/07
S054 MCF98MC3 Office 2/1/07 1.47
S055 MCF98MC3 Lodging 11/1/07 1.98
S056 MCF98MC3 Office 10/1/07
S057 MCF98MC3 Industrial 4/1/08 1.69
S058 MCF98MC3 Office 10/1/07 1.14
S059 MCF98MC3 Multifamily 9/1/07 1.25
S060 MCF98MC3 Office 1/1/08 1.18
S061 MCF98MC3 Multifamily 11/1/07
S062 MCF98MC3 Lodging 1/1/08 1.62
S063 MCF98MC3 Lodging 10/1/07 1.8
S064 MCF98MC3 Retail 3/1/08 1.51
S065 MCF98MC3 Industrial 3/1/08
S066 MCF98MC3 Office 3/1/08
S067 MCF98MC3 Mixed Use 4/1/07 1.27
S068 MCF98MC3 Retail 10/1/07 1.31
S069 MCF98MC3 Retail 9/1/07 1.72
S070 MCF98MC3 Industrial 1/1/08
S071 MCF98MC3 Office 1/1/08 1.04
S072 MCF98MC3 Multifamily 3/1/08 1.48
S073 MCF98MC3 Retail 11/1/07 1.49
S074 MCF98MC3 Multifamily 9/1/07 1.36
S077 MCF98MC3 Retail 2/1/07 1.54
S078 MCF98MC3 Retail 8/1/07
S079 MCF98MC3 Multifamily 11/1/07 1.32
S080 MCF98MC3 Multifamily 9/1/07 1.32
S083 MCF98MC3 Retail 12/1/07 1.43
S084 MCF98MC3 Retail 6/1/07 1.71
S085 MCF98MC3 Retail 9/1/07 1.43
S086 MCF98MC3 Office 2/1/08
S087 MCF98MC3 Multifamily 12/1/07 1.84
S088 MCF98MC3 Retail 7/1/07 1.59
S089 MCF98MC3 Office 12/1/07 1.33
S090 MCF98MC3 Office 4/1/08
S091 MCF98MC3 Multifamily 2/1/08 1.57
S092 MCF98MC3 Retail 4/1/07
S093 MCF98MC3 Retail 3/1/08 1.44
S094 MCF98MC3 Office 12/1/07
S095 MCF98MC3 Multifamily 4/1/07 1.59
S096 MCF98MC3 Multifamily 7/1/07 1.67
S097 MCF98MC3 Multifamily 9/1/07 1.25
S098 MCF98MC3 Mixed Use 11/1/07 1.84
S099 MCF98MC3 Retail 4/1/07
S100 MCF98MC3 Retail 3/1/07 1.32
S101 MCF98MC3 Retail 1/1/08
S102 MCF98MC3 Multifamily 10/1/07 1.75
S103 MCF98MC3 Retail 3/1/08 1.41
S104 MCF98MC3 Industrial 3/1/08 1.7
S105 MCF98MC3 Mobile Home 4/1/08 1.48
S106 MCF98MC3 Industrial 4/1/08 1.85
S107 MCF98MC3 Retail 4/1/08
S108 MCF98MC3 Lodging 4/1/08 1.72
S109 MCF98MC3 Lodging 4/1/08 1.96
S110 MCF98MC3 Retail 5/1/08 1.59
S111 MCF98MC3 Multifamily 5/1/08 1
S112 MCF98MC3 Industrial 10/1/07 1.42
S113 MCF98MC3 Industrial 10/1/07 1.42
S114 MCF98MC3 Industrial 10/1/07 1.42
S115 MCF98MC3 Industrial 10/1/07 1.42
S116 MCF98MC3 Industrial 10/1/07 1.42
S117 MCF98MC3 Industrial 10/1/07 1.42
S118 MCF98MC3 Industrial 10/1/07 1.42
S119 MCF98MC3 Retail 5/1/08 1.32
S120 MCF98MC3 Multifamily 5/1/08 1.31
S121 MCF98MC3 Multifamily 6/1/08 1.31
S122 MCF98MC3 Office 6/1/08 1.85
S123 MCF98MC3 Multifamily 7/1/08
S124 MCF98MC3 Office 7/1/08 1.5
S125 MCF98MC3 Multifamily 8/1/08 1.43
S126 MCF98MC3 Industrial 5/1/05 1.53
S130 MCF98MC3 Industrial 5/1/08 1.43
S135 MCF98MC3 Retail 5/1/08
S136 MCF98MC3 Office 6/1/08 1.67
S137 MCF98MC3 Retail 6/1/08
S138 MCF98MC3 Retail 6/1/08 1.47
S139 MCF98MC3 Retail 7/1/08 1.46
S142 MCF98MC3 Retail 6/1/08 1.66
S143 MCF98MC3 Retail 6/1/08 1.38
S144 MCF98MC3 Multifamily 7/1/08 1.52
S145 MCF98MC3 Office 8/1/08
S146 MCF98MC3 Industrial 8/1/08 1.52
S147 MCF98MC3 Office 9/1/08 2.8
S148 MCF98MC3 Retail 10/1/08 1.49
C001 MCF98MC3 Office 8/1/08 1.62
C002 MCF98MC3 Retail 9/1/08 1.71
C003 MCF98MC3 Office 7/1/08
C004 MCF98MC3 Retail 6/1/08 1.58
C005 MCF98MC3 Office 7/1/08 1.26
C006 MCF98MC3 Industrial 7/1/08 2.35
C007 MCF98MC3 Multifamily 6/1/08 1.27
C008 MCF98MC3 Retail 6/1/08 1.52
C009 MCF98MC3 Lodging 6/1/08 1.98
C010 MCF98MC3 Lodging 7/1/08 0.35
C011 MCF98MC3 Retail 7/1/08
C012 MCF98MC3 Multifamily 7/1/08 1.65
C013 MCF98MC3 Multifamily 7/1/08 1.26
C014 MCF98MC3 Other 6/1/08 1.84
C015 MCF98MC3 Office 6/1/08 1.39
C016 MCF98MC3 Retail 8/1/05 1.76
C017 MCF98MC3 Retail 6/1/08 1.67
C018 MCF98MC3 Office 7/1/08 2.97
C019 MCF98MC3 Mobile Home 8/1/08 1.23
C020 MCF98MC3 Office 5/1/08 1.16
C021 MCF98MC3 Retail 8/1/08
C024 MCF98MC3 Office 7/1/08 1.56
C025 MCF98MC3 Office 7/1/08 1.15
C026 MCF98MC3 Office 8/1/08 1.6
C027 MCF98MC3 Office 6/1/08 1.44
C028 MCF98MC3 Lodging 6/1/08 1.58
C029 MCF98MC3 Multifamily 6/1/08 1.6
C030 MCF98MC3 Multifamily 5/1/08 1.35
C031 MCF98MC3 Retail 8/1/08 2.21
C032 MCF98MC3 Industrial 8/1/08 2.31
C033 MCF98MC3 Lodging 6/1/08 1.89
C034 MCF98MC3 Multifamily 7/1/08 0.72
C035 MCF98MC3 Multifamily 4/1/08
C036 MCF98MC3 Health Care 8/1/08 11.31
C037 MCF98MC3 Retail 6/1/08 1.11
C038 MCF98MC3 Retail 6/1/08 1.3
C039 MCF98MC3 Retail 6/1/08
C040 MCF98MC3 Mobile Home 6/1/08 1.24
C041 MCF98MC3 Retail 7/1/08 1.48
C042 MCF98MC3 Lodging 6/1/08
C043 MCF98MC3 Lodging 6/1/08
C044 MCF98MC3 Mixed Use 7/1/08 1.78
C045 MCF98MC3 Lodging 6/1/08 5.7
C046 MCF98MC3 Lodging 6/1/08 3.84
C047 MCF98MC3 Lodging 6/1/08 2.62
C048 MCF98MC3 Office 8/1/08
C049 MCF98MC3 Industrial 9/1/08 0.67
C050 MCF98MC3 Multifamily 6/1/08 1.24
C051 MCF98MC3 Multifamily 6/1/08 1.24
C052 MCF98MC3 Multifamily 5/1/08 1.41
C053 MCF98MC3 Retail 7/1/08 1.88
C054 MCF98MC3 Lodging 7/1/08 2.14
C055 MCF98MC3 Office 9/1/08 1.39
C056 MCF98MC3 Office 7/1/08 1.68
C057 MCF98MC3 Mobile Home 6/1/08 1.5
C058 MCF98MC3 Retail 7/1/08 1.41
C059 MCF98MC3 Office 7/1/08 1.11
C060 MCF98MC3 Lodging 8/1/08 1.66
C061 MCF98MC3 Mixed Use 8/1/08 1.95
C062 MCF98MC3 Office 7/1/08 0.59
C063 MCF98MC3 Multifamily 7/1/08
C064 MCF98MC3 Lodging 7/1/08 1.6
C065 MCF98MC3 Lodging 6/1/08 1.49
C066 MCF98MC3 Lodging 8/1/08 2.7
C067 MCF98MC3 Lodging 7/1/08 1.64
C068 MCF98MC3 Lodging 6/1/08 2.19
C069 MCF98MC3 Lodging 7/1/08 1.7
C070 MCF98MC3 Office 8/1/08 1.58
C071 MCF98MC3 Mobile Home 8/1/08 0.8
C072 MCF98MC3 Office 8/1/08 0.81
C073 MCF98MC3 Industrial 9/1/08
C074 MCF98MC3 Office 6/1/08
C075 MCF98MC3 Industrial 6/1/08
C076 MCF98MC3 Office 6/1/08
C077 MCF98MC3 Lodging 8/1/08 2.1
C078 MCF98MC3 Retail 5/1/08 2.13
C079 MCF98MC3 Office 5/1/08 1.44
C080 MCF98MC3 Office 5/1/08 1.81
C081 MCF98MC3 Office 9/1/08 -0.22
C082 MCF98MC3 Multifamily 7/1/08 2.05
C083 MCF98MC3 Mobile Home 6/1/05 1.4
C084 MCF98MC3 Office 7/1/08 1.31
C085 MCF98MC3 Multifamily 8/1/08
C086 MCF98MC3 Industrial 11/1/08
C089 MCF98MC3 Industrial 8/1/08
C090 MCF98MC3 Office 9/1/08
C091 MCF98MC3 Mixed Use 7/1/08
C092 MCF98MC3 Office 5/1/08 1.58
C093 MCF98MC3 Office 5/1/08 1.45
C094 MCF98MC3 Industrial 5/1/08
C095 MCF98MC3 Office 5/1/08 1.22
C096 MCF98MC3 Lodging 6/1/08 1.86
C097 MCF98MC3 Retail 7/1/08
C107 MCF98MC3 Lodging 7/1/08 1.73
C108 MCF98MC3 Lodging 7/1/08
C109 MCF98MC3 Lodging 7/1/08
C110 MCF98MC3 Lodging 7/1/08
C111 MCF98MC3 Lodging 6/1/08 1.63
C112 MCF98MC3 Office 10/1/08 1.44
C113 MCF98MC3 Industrial 10/1/08 1.42
C114 MCF98MC3 Retail 9/1/08 1.37
C115 MCF98MC3 Industrial 10/1/08
C116 MCF98MC3 Mixed Use 10/1/08 1.06
C117 MCF98MC3 Office 10/1/08 1.43
C118 MCF98MC3 Industrial 7/1/08
C119 MCF98MC3 Industrial 7/1/08
C120 MCF98MC3 Multifamily 10/1/08 0.41
Operating Ending
Disclosure Statement Principal Note
Control # Date State Balance Rate
S001 DC 21,026,828.88 6.810%
S002 VV 19,417,208.28 7.500%
S008 MD 16,028,332.29 7.150%
S009 NJ 11,000,000.00 7.510%
S010 CA 10,330,044.93 7.280%
S011 FL 9,637,097.53 7.560%
S012 DE 7,483,886.12 7.200%
S013 GA 6,707,906.34 9.850%
S014 NJ 6,834,892.14 8.290%
S015 TX 5,774,275.01 8.625%
S016 GA 5,172,163.62 9.850%
S017 MD 4,917,157.44 10.000%
S018 FL 4,860,621.89 7.250%
S019 OH 4,660,811.19 9.125%
S023 WA 4,698,591.39 7.500%
S024 TX 4,670,603.56 7.750%
S025 RI 4,432,337.65 8.340%
S026 FL 4,364,102.28 7.500%
S027 VA 4,258,352.74 7.375%
S028 MA 4,137,755.00 7.875%
S029 MD 4,059,370.75 7.700%
S030 WA 3,948,047.83 8.050%
S031 NV 3,856,791.45 7.750%
S032 OH 3,736,947.81 7.800%
S033 CA 3,636,995.68 7.810%
S034 FL 3,468,218.92 8.000%
S035 NJ 3,416,548.38 8.060%
S036 WI 3,249,258.56 8.000%
S039 AZ 3,133,332.82 9.125%
S040 NY 3,176,891.10 7.000%
S041 MD 3,104,989.89 9.875%
S042 FL 3,084,669.36 8.500%
S043 TX 3,056,748.76 8.125%
S044 VA 3,031,164.40 8.625%
S045 CO 2,971,629.98 8.550%
S046 FL 2,699,338.07 9.250%
S047 FL 2,648,567.05 9.125%
S048 CA 2,664,486.64 7.880%
S049 NY 2,613,627.91 7.250%
S050 GA 2,475,815.42 9.850%
S051 CA 2,477,474.82 7.610%
S052 TX 2,479,446.88 7.150%
S053 FL 2,469,150.49 8.750%
S054 NV 2,440,881.97 8.625%
S055 SC 2,388,042.71 8.500%
S056 MD 2,344,747.43 8.630%
S057 CA 2,237,591.62 7.250%
S058 NJ 2,065,286.63 8.000%
S059 TX 1,943,950.31 7.810%
S060 MD 1,883,478.68 7.625%
S061 TN 1,879,931.99 7.625%
S062 GA 1,812,189.63 8.280%
S063 MN 1,755,409.06 8.625%
S064 GA 1,785,214.95 7.125%
S065 NY 1,731,660.30 8.210%
S066 VA 1,725,002.33 7.250%
S067 ID 1,615,997.39 8.875%
S068 TN 1,627,789.68 7.875%
S069 WA 1,625,080.08 9.000%
S070 UT 1,585,607.51 7.625%
S071 TX 2,552,385.77 8.060%
S072 UT 1,484,706.75 7.625%
S073 ND 1,484,915.00 7.875%
S074 NY 1,461,658.51 8.750%
S077 UT 1,417,024.57 8.875%
S078 UT 1,388,270.61 9.000%
S079 OH 1,385,285.13 7.650%
S080 NY 1,363,402.95 8.800%
S083 MD 1,308,467.63 8.160%
S084 NV 1,301,901.72 9.250%
S085 NV 1,279,238.71 8.650%
S086 TN 1,289,314.89 7.625%
S087 NY 1,281,559.44 8.020%
S088 AZ 1,204,522.96 9.150%
S089 PA 1,128,622.33 8.360%
S090 NM 1,107,138.42 7.375%
S091 CA 1,091,160.01 7.250%
S092 NV 1,077,774.36 9.000%
S093 VA 1,088,231.23 7.375%
S094 PA 1,085,237.28 8.370%
S095 TX 1,005,905.12 8.750%
S096 TX 982,879.08 9.000%
S097 TX 971,481.04 7.810%
S098 NY 956,544.03 8.650%
S099 FL 808,978.49 9.250%
S100 UT 772,880.13 8.875%
S101 NY 622,752.47 8.810%
S102 NJ 573,234.84 8.590%
S103 NY 361,366.09 8.530%
S104 NY 282,252.59 8.730%
S105 CA 2,481,047.30 6.980%
S106 VA 6,344,403.06 7.250%
S107 WA 3,031,190.73 7.250%
S108 FL 1,679,059.58 8.250%
S109 CA 7,923,895.91 7.470%
S110 CA 3,965,635.63 7.297%
S111 NY 1,701,705.93 7.310%
S112 FL 5,488,134.10 8.125%
S113 FL 2,183,693.79 8.125%
S114 FL 893,113.66 8.125%
S115 FL 908,157.00 8.125%
S116 FL 1,217,737.81 8.125%
S117 FL 1,583,929.80 8.125%
S118 FL 1,532,861.17 8.125%
S119 CA 1,398,636.30 7.625%
S120 ID 1,864,643.70 7.125%
S121 OH 1,230,614.60 7.300%
S122 RI 943,078.53 7.500%
S123 TN 3,685,444.33 7.250%
S124 CA 3,081,085.82 7.500%
S125 TN 1,744,159.91 7.250%
S126 NY 3,938,671.37 7.625%
S130 NY 12,856,417.92 7.625%
S135 PA 17,405,194.10 7.200%
S136 MD 1,406,465.11 7.375%
S137 AZ 1,161,678.88 7.625%
S138 FL 1,737,553.86 7.625%
S139 NY 48,800,484.42 7.120%
S142 NY 2,084,484.67 7.427%
S143 NY 1,266,196.80 7.777%
S144 NY 427,872.94 8.509%
S145 VA 1,492,290.46 7.500%
S146 NJ 3,346,181.92 7.060%
S147 NY 6,966,992.68 6.853%
S148 GA 65,762,758.99 7.000%
C001 VA 2,238,299.96 7.440%
C002 KS 4,338,643.97 7.450%
C003 CT 919,322.47 7.470%
C004 CT 3,981,883.26 7.430%
C005 TX 1,987,918.48 7.550%
C006 FL 3,476,589.90 7.030%
C007 WA 1,392,928.99 7.000%
C008 WV 6,172,856.11 7.560%
C009 SC 1,787,821.23 7.880%
C010 UT 2,783,288.07 7.610%
C011 IL 2,125,112.71 7.180%
C012 NJ 2,788,896.55 7.220%
C013 GA 1,987,699.85 7.460%
C014 MD 2,000,876.53 7.700%
C015 IA 7,465,589.12 7.380%
C016 IA 1,221,292.59 7.620%
C017 AZ 3,772,314.55 7.500%
C018 NJ 1,689,751.24 7.560%
C019 NY 1,367,526.43 7.210%
C020 CA 8,094,750.33 7.100%
C021 NJ 2,616,708.40 7.460%
C024 MS 4,273,344.23 7.420%
C025 MS 4,371,687.17 7.230%
C026 CA 1,193,589.02 7.300%
C027 TN 3,970,689.15 7.470%
C028 LA 5,658,869.34 7.550%
C029 WV 2,557,685.01 7.210%
C030 CO 1,889,680.06 7.190%
C031 CA 2,540,768.22 6.930%
C032 CA 2,377,804.19 6.900%
C033 TN 5,161,822.85 7.460%
C034 FL 3,904,906.03 7.330%
C035 FL 4,752,139.91 7.220%
C036 NY 2,776,530.75 7.610%
C037 TX 3,331,913.42 7.400%
C038 TX 1,044,103.78 7.200%
C039 TX 755,732.26 7.200%
C040 WA 1,835,917.97 7.270%
C041 MD 1,988,158.63 7.650%
C042 NC 3,771,887.16 7.420%
C043 SC 2,977,932.52 7.450%
C044 FL 3,977,446.86 7.890%
C045 GA 4,763,943.94 7.340%
C046 GA 5,160,567.37 7.290%
C047 GA 3,672,206.79 7.340%
C048 OH 994,870.31 7.510%
C049 OH 4,131,224.49 7.080%
C050 IL 2,339,245.70 7.390%
C051 IL 940,675.43 7.390%
C052 CT 6,960,183.74 7.010%
C053 MD 1,093,004.27 7.290%
C054 FL 5,714,214.38 7.400%
C055 VA 1,446,271.61 7.510%
C056 NJ 3,975,497.30 7.480%
C057 NJ 4,613,734.09 7.380%
C058 CA 2,285,600.75 7.370%
C059 LA 2,923,169.21 7.460%
C060 FL 6,191,997.99 7.340%
C061 LA 5,110,716.37 6.900%
C062 TX 1,093,275.14 7.490%
C063 GA 1,792,994.18 7.290%
C064 FL 2,236,435.46 7.560%
C065 CO 3,672,731.39 7.440%
C066 IN 1,475,772.33 7.750%
C067 MI 5,466,107.43 7.450%
C068 MI 4,467,277.47 7.510%
C069 OH 2,683,229.50 7.410%
C070 CA 2,287,829.95 7.350%
C071 CA 2,391,612.51 7.070%
C072 GA 1,144,112.39 7.520%
C073 TX 2,489,079.38 7.270%
C074 CA 2,877,280.77 7.540%
C075 CA 3,106,448.01 7.590%
C076 CA 1,904,082.88 7.540%
C077 FL 3,382,354.22 7.450%
C078 CO 2,452,669.86 7.040%
C079 CO 1,146,065.70 7.040%
C080 CO 1,122,777.77 7.040%
C081 MD 3,733,527.64 7.240%
C082 TN 4,978,884.49 6.980%
C083 WY 1,279,506.42 7.650%
C084 TX 2,832,541.80 7.480%
C085 IL 4,483,339.18 6.840%
C086 VV 7,560,416.40 7.900%
C089 CA 4,972,667.54 7.180%
C090 UT 4,081,552.65 7.110%
C091 CA 6,281,382.64 6.870%
C092 MA 3,978,498.21 7.230%
C093 MA 4,972,772.00 7.180%
C094 MA 3,679,694.61 7.150%
C095 MA 13,924,743.68 7.230%
C096 TN 1,986,521.44 7.900%
C097 VA 7,738,137.72 7.150%
C107 MS 6,806,606.36 7.310%
C108 TN 5,365,791.90 7.310%
C109 MS 6,061,357.50 7.310%
C110 MS 4,620,542.98 7.310%
C111 IA 2,978,477.22 7.580%
C112 NJ 4,789,013.74 6.630%
C113 CA 5,180,403.96 6.350%
C114 DC 1,681,495.77 7.360%
C115 IL 3,987,196.06 7.210%
C116 CA 5,489,562.78 7.350%
C117 CA 5,838,747.55 7.300%
C118 GA 1,491,385.12 7.800%
C119 NY 1,789,662.23 7.800%
C120 MO 13,970,844.08 7.000%
Loan
Disclosure Scheduled Prepayment Status
Control # P&I Prepayment Date Code (1)
S001 160,489.96 0.00
S002 141,347.12 0.00
S008 115,385.00 0.00 B
S009 68,841.67 0.00
S010 69,067.83 0.00
S011 67,278.06 0.01
S012 49,750.77 0.00
S013 59,762.85 0.00
S014 51,774.62 0.00
S015 48,820.09 0.00
S016 46,080.44 0.00
S017 44,486.82 0.00
S018 32,447.15 0.00
S019 40,396.37 0.00 B
S023 33,212.69 0.00
S024 33,186.38 0.00
S025 36,701.23 0.00
S026 29,855.71 0.00
S027 30,554.57 0.00
S028 33,897.86 0.00
S029 29,066.01 0.00
S030 31,005.26 0.00 B
S031 27,940.08 0.00
S032 30,502.36 0.00 B
S033 28,093.08 0.00
S034 25,681.76 0.00
S035 25,459.33 0.00
S036 25,469.94 0.00
S039 27,128.73 0.00
S040 20,671.53 0.00
S041 27,817.06 0.00
S042 25,364.65 0.00
S043 24,183.57 0.00 B
S044 23,878.14 0.00
S045 23,173.79 0.00
S046 23,550.50 0.00
S047 24,963.87 0.00
S048 20,041.09 0.00
S049 21,103.04 0.00 B
S050 22,057.81 0.00
S051 17,697.33 0.00 B
S052 16,392.40 0.00
S053 19,667.51 0.00
S054 20,341.70 0.00
S055 20,073.90 0.00
S056 20,462.71 0.00
S057 15,884.34 0.00
S058 16,208.14 0.00
S059 14,173.47 0.00
S060 14,270.39 0.00
S061 13,448.08 0.00
S062 15,798.07 0.00
S063 15,763.52 0.00
S064 12,126.93 0.00
S065 13,751.13 0.00
S066 11,833.71 0.00
S067 13,705.78 0.00
S068 12,241.98 0.00
S069 13,846.74 0.00
S070 11,324.70 0.00
S071 19,471.09 0.00
S072 10,892.34 0.00
S073 10,876.04 0.00
S074 12,208.83 0.00
S077 12,044.47 0.00 B
S078 11,841.10 0.00
S079 9,933.20 0.00
S080 11,433.78 0.00
S083 10,070.55 0.00
S084 11,347.06 0.00
S085 10,599.69 0.00
S086 9,201.32 0.00
S087 10,050.84 0.00
S088 10,406.28 0.00
S089 9,104.12 0.00
S090 8,749.92 0.00 B
S091 7,284.06 0.00 B
S092 9,231.16 0.00
S093 7,816.51 0.00
S094 8,761.34 0.00
S095 8,447.53 0.00
S096 8,391.96 0.00
S097 7,083.13 0.00
S098 7,909.00 0.00 B
S099 7,065.14 0.01
S100 6,562.16 0.00
S101 5,205.21 0.00
S102 4,721.77 0.00
S103 2,946.46 0.00
S104 2,339.24 0.00
S105 16,599.00 0.00
S106 45,037.99 0.00
S107 20,195.56 0.00
S108 14,099.76 0.00
S109 57,317.40 0.01
S110 28,228.87 0.00
S111 13,358.56 0.00
S112 41,172.94 0.01
S113 16,382.46 0.00
S114 6,700.29 0.00
S115 6,813.15 0.00
S116 9,135.69 0.00
S117 11,882.92 0.00
S118 11,499.80 0.00
S119 10,238.17 0.00
S120 12,262.95 0.00
S121 8,753.00 0.00
S122 6,823.75 0.00
S123 24,497.87 0.00
S124 22,266.22 0.00
S125 11,586.61 0.00
S126 29,698.86 0.00
S130 96,941.55 0.00
S135 115,304.74 0.00
S136 10,502.01 0.00
S137 8,495.26 0.00
S138 12,706.60 0.00
S139 320,299.06 0.00
S142 14,988.77 0.00
S143 9,379.27 0.00
S144 3,363.88 0.00 B
S145 10,773.67 0.00
S146 23,255.16 0.00
S147 47,492.36 0.00
S148 425,639.02 0.00
C001 16,076.56 0.00
C002 29,368.68 0.00 B
C003 6,626.68 0.00
C004 26,954.81 0.00
C005 14,427.62 0.00
C006 24,124.66 0.00
C007 9,043.19 0.01
C008 42,309.30 0.00 B
C009 13,358.22 0.00
C010 20,303.59 0.00 B
C011 25,322.09 0.00 B
C012 18,484.32 0.00 B
C013 14,315.53 0.00
C014 14,725.43 0.00
C015 50,294.86 0.00 B
C016 8,407.61 0.00
C017 27,294.99 0.00
C018 12,274.08 0.00
C019 9,629.02 0.00 B
C020 53,105.92 0.00
C021 17,739.99 0.00
C024 30,671.55 0.00 B
C025 30,867.95 0.00 B
C026 8,470.10 0.00 B
C027 28,656.91 0.00
C028 41,120.11 0.00
C029 16,949.69 0.00
C030 12,506.48 0.00 B
C031 16,356.08 0.00
C032 18,006.81 0.00 B
C033 37,221.65 0.00 B
C034 26,158.80 0.00
C035 33,647.93 0.00
C036 22,157.42 0.00
C037 23,194.72 0.00
C038 7,127.27 0.01
C039 5,158.79 0.00
C040 13,024.64 0.00
C041 14,552.63 0.00 B
C042 27,106.01 0.00
C043 21,455.39 0.00
C044 29,709.24 0.00
C045 34,001.24 0.00
C046 36,673.98 0.00
C047 26,209.29 0.00
C048 7,188.68 0.00 B
C049 28,730.14 0.00 B
C050 15,774.42 0.00 B
C051 6,343.33 0.00 B
C052 45,262.01 0.00
C053 7,757.69 0.00
C054 40,942.93 0.00
C055 9,846.67 0.00 B
C056 28,680.80 0.00 B
C057 31,082.23 0.00
C058 16,334.41 0.00
C059 21,677.52 0.00
C060 44,092.57 0.00
C061 36,988.83 0.01 B
C062 7,894.07 0.00
C063 11,964.75 0.00
C064 16,245.11 0.00
C065 26,438.64 0.00
C066 11,897.52 0.00 B
C067 39,333.52 0.00
C068 32,351.05 0.00
C069 19,242.13 0.00
C070 16,305.46 0.00
C071 15,610.26 0.00
C072 8,274.14 0.00
C073 17,599.24 0.00 B
C074 19,683.55 0.00
C075 21,352.79 0.00
C076 13,025.88 0.00
C077 24,314.59 0.00 B
C078 17,075.84 0.00
C079 7,979.08 0.00
C080 7,816.94 0.00
C081 26,329.49 0.00
C082 32,232.01 0.00 B
C083 8,845.22 0.00
C084 20,435.08 0.00
C085 28,604.22 0.00
C086 56,303.65 0.00 B
C089 34,922.36 0.00
C090 28,459.35 0.00
C091 42,980.59 0.00
C092 26,433.30 0.00 B
C093 32,879.33 0.00 B
C094 24,258.76 0.00 B
C095 92,516.57 0.00 B
C096 14,867.75 0.00 B
C097 56,125.32 0.00
C107 48,393.85 0.00
C108 38,149.89 0.00
C109 43,095.26 0.00
C110 32,851.30 0.00
C111 21,698.34 0.00
C112 29,868.20 0.00
C113 33,710.07 0.00
C114 11,982.23 0.00
C115 28,009.91 0.00
C116 36,772.05 0.00
C117 38,921.25 0.00
C118 11,055.80 0.00 B
C119 13,266.94 0.00 B
C120 90,424.08 0.00
Special Reporting "APPENDIX"
Specially Serviced Loan Detail
Beginning
Disclosure Scheduled Interest Maturity Property
Control # Balance Rate Date Type
0
Specially
Disclosure Serviced
Control # Status Code (1)Comments
0 0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
Legend :
1) Request for wa 4) Loan with B 7) Loans Paid Off
2) Payment defau 5) Loan in Pro 8) Loans Returned to Master
Servicer
3) Request for L 6) Loan now REO Property
Modified Loan Detail
Disclosure Modification Modification
Control # Date Description
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
Realized Loss Detail
Beginning
Dist. Disclosure Appraisal Appraisal Scheduled
Date Control # Date Value Balance
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
Current Total 0.00 0.00
Cumulative 0.00 0.00
Gross ProceAggregate Net
Dist. Gross as a % of Liquidation Liquidation
Date Proceeds Sched PrincExpenses * Proceeds
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00 0.00 0.00 0.00
01/00/00 0.00 0.00 0.00 0.00
Current Total 0.00 0.00 0.00 0.00
Cumulative 0.00 0.00 0.00 0.00
Net Proceeds
Dist. as a % of Realized
Date Sched. Balance Loss
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0.00
Current Total 0.00 0.00
Cumulative 0.00 0.00
* Aggregate liquidation expenses also include outstanding
P&I advances and unpaid servcing fees, unpaid trustee fees, etc.
_
|
|