|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: REUTERS GROUP PLC, S-8, 1998-07-28 |
Next: ELECTRONICS BOUTIQUE HOLDINGS CORP, POS AM, 1998-07-28 |
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: July 17, 1998
(Date of earliest event reported)
Nomura Asset Securities Corporation
Commercial Mortgage Pass-Through Certificates
Series 1998-D6
- ---------------------------------------------------------------------------
(Exact Name of registrant as specified in its charter)
Delaware 33-48-48-1-06 13-3672336
- ----------------- ---------------- ---------------------
(State or Other Juris- (Commission (I.R.S. Employer
diction of Incorporation) File Number) Identification Number)
Two World Financial Center, Building B, New York, New York 10281
- -----------------------------------------------------------------------------
(Address of Principal Executive Office) (Zip Code)
Registrant's telephone number, including area code: 212-667-9300
--------------------
- ---------------------------------------------------------------------------
This Document contains exactly 384 Pages.
The Exhibit Index is on Page 5.
<PAGE>
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-D6
issued pursuant to a Pooling and Servicing Agreement, dated as of March 30, 1998
(the "Pooling and Servicing Agreement"), by and among Nomura Asset Securities
Corporation (the "Company"), as depositor, AMRESCO Services, L.P., as servicer,
Criimi Mae Services Limited Partnership as initial special servicer, LaSalle
National Bank, as trustee, and ABN AMRO Bank, N.V., as fiscal agent. The
Certificates have been registered pursuant to the Act under a Registration
Statement on Form S-3 (No.33-99502) (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 3.22 of the Pooling and Servicing Agreement,
Servicer is filing this Current Report containing the July 17, 1998 monthly
distribution report prepared by the Trustee pursuant to Section 4.02(a)(i)
thereof.
This Current Report is being filed by the Servicer, 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 Servicer by one or more of the Borrowers or other third parties without
independent review or investigation by the Servicer. Pursuant to the Pooling
and Servicing Agreement, the Servicer is not responsible for the accuracy or
completeness of such information.
<PAGE>
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION
AND EXHIBITS
(c) Exhibits
Item 601(a) of
Regulation S-K
Exhibit No. Exhibit No. Description
5.1 99 Monthly distribution report pursuant to
Section 4.02 of the Pooling and Servicing
Agreement for the distribution on
July 17, 1998
5.2 99 Comparative Financial Status
Report as of 7/11/98
Delinquent Loan Status Report as of
7/11/98
REO Status Report as of 7/11/98
Watch List as of 7/11/98
Historical Loan Modification Report
as of 7/11/98
Historical Loss Estimate Report as of
7/11/98
<PAGE>
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.
AMRESCO SERVICES, L.P., IN
ITS CAPACITY AS SERVICER
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF ASSET SECURITIZATION
CORPORATION, REGISTRANT
By: ______________________
Daniel B. Kirby,
Senior Vice President
By: ______________________
Sean D. Reilly
Vice President
Date: July 24, 1998
<PAGE>
EXHIBIT INDEX
Item 601(a) of
Regulation S-K
Exhibit No. Exhibit No. Description
5.1 99 Monthly distribution report pursuant to
Section 4.02 of the Pooling and Servicing
Agreement for the distribution on
July 17, 1998
5.2 99 Comparative Financial Status
Report as of 7/11/98
Delinquent Loan Status Report as of
7/11/98
REO Status Report as of 7/11/98
Watch List as of 7/11/98
Historical Loan Modification Report
as of 7/11/98
Historical Loss Estimate Report as of
7/11/98
ABN AMRO
LaSalle National Bank
Administrator:
Lora Peloquin (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
Nomura Asset Securities Corporation as Depositor
AMRESCO Services, L.P., as Servicer
Commercial Mortgage Pass Through Certificates
Series 1998-D6
ABN AMRO Acct: 67-7903-00-7
Statement Date: 07/17/98
Payment Date: 07/17/98
Prior Payment: 06/17/98
Record Date: 07/10/98
WAC: 7.991364%
WAMM: 327
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 5
Other Related Information 5
Asset Backed Facts Sheets 1
Delinquency Loan Detail 1
Mortgage Loan Characteristics 2
Loan Level Listing 12
Total Pages Included In This Package 27
Specially Serviced Loan Detail Appendix A
Modified Loan Detail Appendix B
Realized Loss Detail Appendix C
Upper-Tier
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A 511,492,100.00 503,511,982.08 3,290,633.11
655356JE4 1000.000000000 984.398355478 6.433399675
A-1B 1,786,155,716.00 1,786,155,716.0 0.00
655356JF1 1000.000000000 1000.000000000 0.000000000
A-1C 382,686,304.00 382,686,304.00 0.00
655356JG9 1000.000000000 1000.000000000 0.000000000
A-CS1 200,000,000.00 N 192,019,882.08 0.00
655356JH7 1000.000000000 960.099410400 0.000000000
PS-1 3,722,686,278.0N 3,714,706,160.0 0.00
655356JJ3 1000.000000000 997.856354975 0.000000000
A-2 223,361,177.00 223,361,177.00 0.00
655356JK0 1000.000000000 1000.000000000 0.000000000
A-3 204,747,745.00 204,747,745.00 0.00
655356JL8 1000.000000000 1000.000000000 0.000000000
A-4 167,520,883.00 167,520,883.00 0.00
655356JM6 1000.000000000 1000.000000000 0.000000000
A-5 55,840,294.00 55,840,294.00 0.00
655356JN4 1000.000000000 1000.000000000 0.000000000
B-1 158,214,167.00 158,214,167.00 0.00
655356JP9, U65 1000.000000000 1000.000000000 0.000000000
B-2 37,226,863.00 37,226,863.00 0.00
655356JQ7, U65 1000.000000000 1000.000000000 0.000000000
B-3 37,226,863.00 37,226,863.00 0.00
655356JR5, U65 1000.000000000 1000.000000000 0.000000000
B-4 65,147,010.00 65,147,010.00 0.00
655356JS3, U65 1000.000000000 1000.000000000 0.000000000
B-5 18,613,431.00 18,613,431.00 0.00
655356JT1, U65 1000.000000000 1000.000000000 0.000000000
B-6 27,920,147.00 27,920,147.00 0.00
655356JU8, U65 1000.000000000 1000.000000000 0.000000000
B7 46,532,578.00 46,532,578.00 0.00
655356JV6, U65 1000.000000000 1000.000000000 0.000000000
B7H 1,000.00 1,000.00 0.00
655356KF9 1000.000000000 1000.000000000 0.000000000
R 0.00 0.00 0.00
655356JW4 1000.000000000 0.000000000 0.000000000
3,722,686,278.00 3,714,706,160.0 3,290,633.11
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A 0.00 0.00 500,221,348.97
655356JE4 0.000000000 0.000000000 977.964955803
A-1B 0.00 0.00 1,786,155,716.00
655356JF1 0.000000000 0.000000000 1000.000000000
A-1C 0.00 0.00 382,686,304.00
655356JG9 0.000000000 0.000000000 1000.000000000
A-CS1 0.00 0.00 188,729,248.97
655356JH7 0.000000000 0.000000000 943.646244850
PS-1 0.00 0.00 3,711,415,526.97
655356JJ3 0.000000000 0.000000000 996.972414491
A-2 0.00 0.00 223,361,177.00
655356JK0 0.000000000 0.000000000 1000.000000000
A-3 0.00 0.00 204,747,745.00
655356JL8 0.000000000 0.000000000 1000.000000000
A-4 0.00 0.00 167,520,883.00
655356JM6 0.000000000 0.000000000 1000.000000000
A-5 0.00 0.00 55,840,294.00
655356JN4 0.000000000 0.000000000 1000.000000000
B-1 0.00 0.00 158,214,167.00
655356JP9, U65 0.000000000 0.000000000 1000.000000000
B-2 0.00 0.00 37,226,863.00
655356JQ7, U65 0.000000000 0.000000000 1000.000000000
B-3 0.00 0.00 37,226,863.00
655356JR5, U65 0.000000000 0.000000000 1000.000000000
B-4 0.00 0.00 65,147,010.00
655356JS3, U65 0.000000000 0.000000000 1000.000000000
B-5 0.00 0.00 18,613,431.00
655356JT1, U65 0.000000000 0.000000000 1000.000000000
B-6 0.00 0.00 27,920,147.00
655356JU8, U65 0.000000000 0.000000000 1000.000000000
B7 0.00 0.00 46,532,578.00
655356JV6, U65 0.000000000 0.000000000 1000.000000000
B7H 0.00 0.00 1,000.00
655356KF9 0.000000000 0.000000000 1000.000000000
R 0.00 0.00 0.00
655356JW4 0.000000000 0.000000000 0.000000000
0.00 0.00 3,711,415,526.97
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1A 2,635,046.04 0.00 6.28000000%
655356JE4 5.151684728 0.000000000Fixed
A-1B 9,808,971.81 0.00 6.59000000%
655356JF1 5.491666668 0.000000000Fixed
A-1C 2,133,476.13 0.00 6.69000000%
655356JG9 5.574999961 0.000000000Fixed
A-CS1 264,016.99 91.39 1.64936419%
655356JH7 1.320084950 0.000456950 1.67347445%
PS-1 3,927,116.32 1,767.96 1.26804593%
655356JJ3 1.054914658 0.000474915 1.28782233%
A-2 1,260,117.27 106.31 6.76936419%
655356JK0 5.641612777 0.000475956 6.79347445%
A-3 1,190,938.35 97.45 6.97936419%
655356JL8 5.816612779 0.000475952 7.00347445%
A-4 1,026,056.38 79.73 7.34936419%
655356JM6 6.124946106 0.000475941 7.37347445%
A-5 348,068.16 26.58 7.47936419%
655356JN4 6.233279502 0.000476000 7.50347445%
B-1 791,070.84 0.00 6.00000000%
655356JP9, U65 5.000000032 0.000000000Fixed
B-2 186,134.32 0.00 6.00000000%
655356JQ7, U65 5.000000134 0.000000000Fixed
B-3 186,134.32 0.00 6.00000000%
655356JR5, U65 5.000000134 0.000000000Fixed
B-4 325,735.05 0.00 6.00000000%
655356JS3, U65 5.000000000 0.000000000Fixed
B-5 93,067.16 0.00 6.00000000%
655356JT1, U65 5.000000269 0.000000000Fixed
B-6 139,600.74 0.00 6.00000000%
655356JU8, U65 5.000000179 0.000000000Fixed
B7 232,662.89 0.00 6.00000000%
655356JV6, U65 5.000000000 0.000000000Fixed
B7H 4.97 0.00 6.00000000%
655356KF9 4.970000000 0.000000000Fixed
R 0.00 0.00
655356JW4 0.000000000 0.000000000
24,548,217.74 2,169.42
Total P&I Payment 27,838,850.85
Grantor Trust
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
V-1 0.00 0.00 0.00
655356JH5 1000.000000000 0.000000000 0.000000000
V-2 0.00 0.00 0.00
655356JK1 1000.000000000 0.000000000 0.000000000
0.00 0.00 0.00
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
V-1 0.00 0.00 0.00
655356JH5 0.000000000 0.000000000 0.000000000
V-2 0.00 0.00 0.00
655356JK1 0.000000000 0.000000000 0.000000000
0.00 0.00 0.00
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
V-1 0.00 0.00
655356JH5 0.000000000 0.000000000
V-2 0.00 0.00
655356JK1 0.000000000 0.000000000
0.00 0.00
Lower-Tier
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A-L 511,492,100.00 503,511,982.08 3,290,633.11
None 1000.000000000 984.398355478 6.433399675
A-1B-L 1,786,155,716.00 1,786,155,716.0 0.00
None 1000.000000000 1000.000000000 0.000000000
A-1C-L 382,686,304.00 382,686,304.00 0.00
None 1000.000000000 1000.000000000 0.000000000
A-2-L 223,361,177.00 223,361,177.00 0.00
None 1000.000000000 1000.000000000 0.000000000
A-3-L 204,747,745.00 204,747,745.00 0.00
None 1000.000000000 1000.000000000 0.000000000
A-4-L 167,520,883.00 167,520,883.00 0.00
None 1000.000000000 1000.000000000 0.000000000
A-5-L 55,840,294.00 55,840,294.00 0.00
None 1000.000000000 1000.000000000 0.000000000
B-1-L 158,214,167.00 158,214,167.00 0.00
None 1000.000000000 1000.000000000 0.000000000
B-2-L 37,226,863.00 37,226,863.00 0.00
None 1000.000000000 1000.000000000 0.000000000
B-3-L 37,226,863.00 37,226,863.00 0.00
None 1000.000000000 1000.000000000 0.000000000
B-4-L 65,147,010.00 65,147,010.00 0.00
None 1000.000000000 1000.000000000 0.000000000
B-5-L 18,613,431.00 18,613,431.00 0.00
None 1000.000000000 1000.000000000 0.000000000
B6-L 27,920,147.00 27,920,147.00 0.00
None 1000.000000000 1000.000000000 0.000000000
B7-L 46,532,578.00 46,532,578.00 0.00
None 1000.000000000 1000.000000000 0.000000000
B7H-L 1,000.00 1,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LR 0.00 0.00 0.00
655356KK8 1000.000000000 0.000000000 0.000000000
3,722,686,278.00 3,714,706,160.0 3,290,633.11
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A-L 0.00 0.00 500,221,348.97
None 0.000000000 0.000000000 977.964955803
A-1B-L 0.00 0.00 1,786,155,716.00
None 0.000000000 0.000000000 1000.000000000
A-1C-L 0.00 0.00 382,686,304.00
None 0.000000000 0.000000000 1000.000000000
A-2-L 0.00 0.00 223,361,177.00
None 0.000000000 0.000000000 1000.000000000
A-3-L 0.00 0.00 204,747,745.00
None 0.000000000 0.000000000 1000.000000000
A-4-L 0.00 0.00 167,520,883.00
None 0.000000000 0.000000000 1000.000000000
A-5-L 0.00 0.00 55,840,294.00
None 0.000000000 0.000000000 1000.000000000
B-1-L 0.00 0.00 158,214,167.00
None 0.000000000 0.000000000 1000.000000000
B-2-L 0.00 0.00 37,226,863.00
None 0.000000000 0.000000000 1000.000000000
B-3-L 0.00 0.00 37,226,863.00
None 0.000000000 0.000000000 1000.000000000
B-4-L 0.00 0.00 65,147,010.00
None 0.000000000 0.000000000 1000.000000000
B-5-L 0.00 0.00 18,613,431.00
None 0.000000000 0.000000000 1000.000000000
B6-L 0.00 0.00 27,920,147.00
None 0.000000000 0.000000000 1000.000000000
B7-L 0.00 0.00 46,532,578.00
None 0.000000000 0.000000000 1000.000000000
B7H-L 0.00 0.00 1,000.00
None 0.000000000 0.000000000 1000.000000000
LR 0.00 0.00 0.00
655356KK8 0.000000000 0.000000000 0.000000000
0.00 0.00 3,711,415,526.97
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1A-L 3,327,402.28 294.05 7.92936419%
None 6.505285771 0.000574887 7.95347445%
A-1B-L 11,803,609.11 1,043.13 7.92936419%
None 6.608387502 0.000584008 7.95347445%
A-1C-L 2,528,939.39 223.49 7.92936419%
None 6.608387506 0.000584003 7.95347445%
A-2-L 1,476,057.21 130.44 7.92936419%
None 6.608387500 0.000583987 7.95347445%
A-3-L 1,353,052.43 119.57 7.92936419%
None 6.608387457 0.000583987 7.95347445%
A-4-L 1,107,042.91 97.83 7.92936419%
None 6.608387505 0.000583987 7.95347445%
A-5-L 369,014.30 32.61 7.92936419%
None 6.608387484 0.000583987 7.95347445%
B-1-L 1,045,540.53 92.40 7.92936419%
None 6.608387541 0.000584018 7.95347445%
B-2-L 246,009.54 21.74 7.92936419%
None 6.608387604 0.000583987 7.95347445%
B-3-L 246,009.54 21.74 7.92936419%
None 6.608387604 0.000583987 7.95347445%
B-4-L 430,516.69 38.05 7.92936419%
None 6.608387553 0.000584064 7.95347445%
B-5-L 123,004.76 10.87 7.92936419%
None 6.608387245 0.000583987 7.95347445%
B6-L 184,507.15 16.31 7.92936419%
None 6.608387484 0.000584166 7.95347445%
B7-L 307,505.31 27.18 7.92936419%
None 6.608387569 0.000584107 7.95347445%
B7H-L 6.59 0.00 7.92936419%
None 6.590000000 0.000000000 7.95347445%
LR 0.00 0.00
655356KK8 0.000000000 0.000000000
24,548,217.74 2,169.41
Other Related Information
Amount of Available Funds allocable to principal:
Principal Distribution Amount 3,290,633.11
P&I Advances made by: Beginning Current
UnreimbursePeriod
Servicer 7,412.10 328,914.60
Trustee 0.00 0.00
Fiscal Agent 0.00 0.00
Total P&I Advances 7,412.10 328,914.60
Ending
Reimbursed Unreimbursed
Servicer 7,412.10 328,914.60
Trustee 0.00 0.00
Fiscal Agent 0.00 0.00
Total P&I Advances 7,412.10 328,914.60
Specially Serviced Mortgage Loans:
Amount of Property Advances made during Collection Period 0.00
Amount of P&I Advances made during Collection Period 0.00
Aggregate Amount of Property Advances remaining Unreimburs 0.00
Aggregate Amount of P&I Advances remaining Unreimbursed 0.00
Number of Outstanding Loans 327
Outstanding Principal Balance 3,711,415,527.12
Current Amount of Prepayment Interest Shortfalls 0.00
in excess of Servicer Prepayment Interest Shortfalls 0.00
Summary of Mortgage Loans Repurchase by Seller or Liquidated or Disposed of :
Loan Repurchase Liquidation
Number Proceeds Proceeds
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
Totals 0.00 0.00
Amounts
Number Included in
0 Other Available
0 Proceeds Funds
0 0.00 0.00
0 0.00 0.00
Totals 0.00 0.00
0 0.00 0.00
Summary of Expenses:
Current Period Servicing Fees 154,779.42
Current Period Trustee Fees 6,191.18
Current Period Special Servicing Fees 0.00
Principal Recovery Fees 0.00
Other Servicing Compensation 0.00
Total 160,970.60
Prepayment Premiums received during the Collection Period 0.00
Default Interest received during the Collection Period 0.00
Net Default Interest received during the Collection Period 0.00
Excess Interest received during the Collection Period 0.00
Trust Fund Expenses 0.00
Current Realized Losses on Mortgage Loans 0.00
Cumulative Realized Losses on Mortgage Loans 0.00
Remaining Current
Current UnreimburseReduction
Interest Interest Interest
Class Shortfall Shortfall Shortfall
A-1A 0.00 0.00 0.00
A-1B 0.00 0.00 0.00
A-1C 0.00 0.00 0.00
A-CS1 0.00 0.00 0.00
PS-1 0.00 0.00 0.00
A-2 0.00 0.00 0.00
A-3 0.00 0.00 0.00
A-4 0.00 0.00 0.00
A-5 0.00 0.00 0.00
B-1 0.00 0.00 0.00
B-2 0.00 0.00 0.00
B-3 0.00 0.00 0.00
B-4 0.00 0.00 0.00
B-5 0.00 0.00 0.00
B-6 0.00 0.00 0.00
B7 0.00 0.00 0.00
B7H 0.00 0.00 0.00
Remaining
Unreimbursed
Reduction Reduction
Interest Interest
Class Shortfall Pass-Thru Rate
A-1A 0.00 0.000000%
A-1B 0.00 0.000000%
A-1C 0.00 0.000000%
A-CS1 0.00 0.000000%
PS-1 0.00 0.000000%
A-2 0.00 0.000000%
A-3 0.00 0.000000%
A-4 0.00 0.000000%
A-5 0.00 0.000000%
B-1 0.00 0.000000%
B-2 0.00 0.000000%
B-3 0.00 0.000000%
B-4 0.00 0.000000%
B-5 0.00 0.000000%
B-6 0.00 0.000000%
B7 0.00 0.000000%
B7H 0.00 0.000000%
S&P Fitch DCR Moody's
A-1A AAA AAA AAA Aaa
A-1B AAA AAA AAA Aaa
A-1C AAA AAA AAA Aaa
A-CS1 NR AAA AAA Aaa
PS-1 NR AAA AAA Aaa
A-2 NR AA NR Aa2
A-3 NR A NR A2
A-4 NR BBB NR Baa2
A-5 NR BBB- NR Baa3
REO Property sold of disposed of during the related Collection Period
Realized
Loan Loss Sale Other
Number AttributabProceeds Proceeds
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
Portion Final
Included iRecovery
Loan Available Determination
Number Funds Date
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
Totals 0.00 0.00
REO Property included in the Trust
Most Aggregate
Recent Amount
Loan Appraisal of Net
Number Valuation Income
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
Totals 0.00 0.00
Aggregate Portion
Amount Included in
Loan of Other Available
Number Revenues Funds
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 0.00 0.00 0.00
0 0 0 0
0 0 0 0
0 0 0 0
0 0.00 0 0
Totals 0.00 0.00 0
Appraisal Reduction Amounts
Loan Current
Number Period
0
0
0
Totals 0.00
Loan Total
Number Reduction
0
0
0
0
0
Totals 0.00
DistributionDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
07/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
06/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
05/15/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
04/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
DistributionDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
07/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
06/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
05/15/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
04/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
Date 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
DistributionREO Modifications
Date # Balance # Balance
07/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
06/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
05/15/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
04/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
Date 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
Date 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
DistributionPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
07/17/98 0 0.00 7.9914% 7.9294%
0.00% 0.000%
06/17/98 0 0.00 8.2361% 8.1741%
0.00% 0.000%
05/15/98 0 0.00 7.9912% 7.9292%
0.00% 0.000%
04/17/98 0 0.00 7.9911% 7.9291%
0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
0.00% 0.000%
Date 0 0.00 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
0.00% 0.000%
Date 0 0.00 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
0.00% 0.000%
Note: Foreclosure and REO Totals are Included in the Appropriate Delinquency
Agi
Delinquent Loan Detail
Paid Outstanding
Disclosure Doc Thru Current P&I P&I
Control # Date Advance Advances**
218 06/11/98 20,758.80 20,758.80
187 06/11/98 24,784.82 24,784.82
207 06/11/98 23,042.07 23,042.07
317 06/11/98 7,412.62 7,412.62
75 06/11/98 82,473.66 82,473.66
133 06/11/98 48,757.96 48,757.96
61 06/11/98 121,684.67 121,684.67
Total 328,914.60 328,914.60
Out. Property Special
Disclosure Doc Protection Advance Servicer
Control # Advances Description (Transfer Date
218 0.00 B
187 0.00 B
207 0.00 B
317 0.00 B
75 0.00 B
133 0.00 B
61 0.00 B
Total 0 0.00
Disclosure Doc ForeclosureBankruptcy REO
Control # Date Date Date
218
187
207
317
75
133
61
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but less than 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
Pool Total
Distribution of Principal Balances
Current Scheduled Number Scheduled
Balances of Loans Balance
0to 1,000,000 9 7,641,204
1,000,001to 4,999,999 171 465,205,504
4,999,999to 9,999,999 66 454,614,769
9,999,999to 14,999,999 28 347,636,593
14,999,999to 19,999,999 14 249,272,430
19,999,999to 24,999,999 6 129,789,585
24,999,999to 29,999,999 5 144,521,605
29,999,999to 34,999,999 1 31,389,962
34,999,999to 39,999,999 4 149,932,106
39,999,999to 44,999,999 4 165,136,989
44,999,999to 49,999,999 2 93,011,854
49,999,999to 54,999,999 5 258,607,239
54,999,999to 59,999,999 2 111,031,676
59,999,999to 64,999,999 1 64,659,963
64,999,999to 69,999,999 1 67,063,731
69,999,999to 999,999,999 8 971,900,318
0to 0 0 0
0to 0 0 0
0to 0 0 0
0& Above 0 0
Total 3273,711,415,527
Current Scheduled Based on
Balances Balance
0to 1,000,000 0.21%
1,000,000to 2,500,000 12.53%
2,500,000to 5,000,000 12.25%
5,000,000to 7,500,000 9.37%
7,500,000to 10,000,000 6.72%
10,000,000to 12,500,000 3.50%
12,500,000to 15,000,000 3.89%
15,000,000to 17,500,000 0.85%
17,500,000to 20,000,000 4.04%
20,000,000to 25,000,000 4.45%
25,000,000to 40,000,000 2.51%
40,000,000to 45,000,000 6.97%
45,000,000to 50,000,000 2.99%
50,000,000to 55,000,000 1.74%
55,000,000to 60,000,000 1.81%
60,000,000to 65,000,000 26.19%
65,000,000to 75,000,000 0.00%
75,000,000to 85,000,000 0.00%
85,000,000to 90,000,000 0.00%
90,000,000& Above 0.00%
Total 100.00%
Average Scheduled Balance is 11,349,895
Maximum Scheduled Balance is 176,905,465
Minimum Scheduled Balance is 431,720
Distribution of Property Types
Number Scheduled
Property Types of Loans Balance
Retail 1031,442,210,568
Office 35 758,415,789
Multifamily 109 671,488,980
Lodging 32 553,256,995
Industrial 18 97,855,147
Other 3 69,778,357
Mobile Home 22 68,479,277
Health Care 5 49,930,414
Total 3273,711,415,527
Based on
Property Types Balance
Retail 38.86%
Office 20.43%
Multifamily 18.09%
Lodging 14.91%
Health Care 2.64%
Mixed Use 1.88%
Industrial 1.85%
Mobile Home 1.35%
Total 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled
Interest Rate of Loans Balance
7.000%or less 11 44,574,663
7.000%to 7.250% 48 507,868,261
7.250%to 7.500% 77 582,312,100
7.500%to 7.750% 57 480,607,685
7.750%to 8.000% 39 254,816,205
8.000%to 8.250% 21 379,724,530
8.250%to 8.500% 471,061,268,131
8.500%to 8.750% 6 121,058,217
8.750%to 9.000% 7 26,159,224
9.000%to 9.250% 2 69,513,451
9.250%to 9.500% 12 183,513,059
9.500%to 9.750% 0 0
9.750%to 10.000% 0 0
0.000%to 0.000% 0 0
0.000%& Above 0 0
Total 3273,711,415,527
Current Mortgage Based on
Interest Rate Balance
7.000%or less 1.20%
7.000%to 7.500% 13.68%
7.500%to 8.000% 15.69%
8.000%to 8.500% 12.95%
8.500%to 9.000% 6.87%
9.000%to 9.500% 10.23%
9.500%to 10.000% 28.59%
10.000%to 10.500% 3.26%
10.500%to 11.000% 0.70%
11.000%to 11.500% 1.87%
11.500%to 12.000% 4.94%
12.000%to 12.500% 0.00%
12.500%to 13.000% 0.00%
13.000%to 13.500% 0.00%
13.500%& Above 0.00%
Total 100.00%
W/Avg Mortgage Interest Rate is 7.9914%
Minimum Mortgage Interest Rate is 6.6900%
Maximum Mortgage Interest Rate is 9.5000%
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
California 40 825,564,358 22.24%
Various 14 551,340,110 14.86%
Pennsylvania 17 275,440,374 7.42%
Virginia 16 224,394,248 6.05%
Texas 32 201,880,549 5.44%
Florida 18 173,735,807 4.68%
Michigan 22 169,155,184 4.56%
New York 23 151,595,737 4.08%
Massachusetts 6 133,549,720 3.60%
Georgia 9 132,175,840 3.56%
Ohio 19 118,942,474 3.20%
New Jersey 5 112,979,662 3.04%
Maryland 13 102,033,274 2.75%
Indiana 8 71,468,233 1.93%
Other 2 61,010,322 1.64%
Illinois 7 52,388,288 1.41%
Nevada 4 32,148,924 0.87%
Arizona 8 31,031,051 0.84%
Minnesota 6 29,574,312 0.80%
Washington 6 29,281,930 0.79%
Oklahoma 4 28,925,771 0.78%
North Carolina 8 28,814,903 0.78%
Wisconsin 5 22,616,007 0.61%
District of Columbia 2 20,043,556 0.54%
Colorado 5 17,857,144 0.48%
Louisiana 3 12,402,175 0.33%
Oregon 3 10,902,562 0.29%
Connecticut 1 10,177,092 0.27%
North Dakota 1 9,096,472 0.25%
New Hampshire 3 8,596,175 0.23%
Other 17 62,293,271 1.68%
Total 3273,711,415,527 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 3233,691,360,366 99.46%
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 1 14,287,934 0.38%
5+ to 6 years 1 2,430,023 0.07%
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 1 1,594,411 0.04%
10 years or more 1 1,742,793 0.05%
Total 3273,711,415,527 100.00%
Weighted Average Seasoning is 0.1
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 4 39,368,501 1.06%
61 to 120 months 5 13,518,830 0.36%
121 to 180 months 32 279,475,813 7.53%
181 to 240 months 2803,160,669,96 85.16%
241 to 360 months 2 18,122,573 0.49%
Total 3233,511,155,68 94.60%
Weighted Average Months to Maturity 326
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
1.000or less 0 0 0.00%
1.000to 1.100 0 0 0.00%
1.100to 1.200 0 0 0.00%
1.200to 1.300 0 0 0.00%
1.300to 1.400 0 0 0.00%
1.400to 1.500 0 0 0.00%
1.500to 1.600 0 0 0.00%
1.600to 1.700 0 0 0.00%
1.700to 1.800 0 0 0.00%
1.800to 1.900 0 0 0.00%
1.900to 2.000 0 0 0.00%
2.000to 2.400 0 0 0.00%
2.400to 2.800 0 0 0.00%
2.800to 3.000 0 0 0.00%
3.000& above 0 0 0.00%
Unknown 3273,711,415,52 100.00%
Total 3273,711,415,52 100.00%
Weighted Average Debt Service Coverage Ratio is 0.000
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 0 0 0.00%
61 to 120 months 0 0 0.00%
121 to 180 months 0 0 0.00%
181 to 240 months 4 200,259,845 5.40%
Total 4 200,259,845 5.40%
Weighted Average Months to Maturit 338
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 3233,691,360,366 99.46%
Interest Only / Balloo 4 20,055,161 0.54%
Total 3273,711,415,527 100.00%
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 0 0 0.00%
1 to 2 years 0 0 0.00%
2 Years or More 0 0 0.00%
Unknown 3273,711,415,527 100.00%
Total 3273,711,415,527 100.00%
(1) Debt Service Coverage Ratios are calculated as described in the prospectus,
values are updated periodically as new NOI figures become available from
borrowers on an asset level.
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 DSCR
16NOM980D6 Retail 11/11/27
108NOM980D6 Multifamily 01/11/28
235NOM980D6 Mobile Home 04/11/27
188NOM980D6 Multifamily 05/11/27
242NOM980D6 Multifamily 05/11/22
228NOM980D6 Office 07/11/27
132NOM980D6 Multifamily 08/11/27
223NOM980D6 Industrial 08/11/17
248NOM980D6 Retail 08/11/17
146NOM980D6 Retail 08/13/17
48NOM980D6 Industrial 08/11/17
147NOM980D6 Retail 08/11/17
152NOM980D6 Retail 08/11/17
161NOM980D6 Retail 08/11/17
154NOM980D6 Retail 08/11/17
272NOM980D6 Multifamily 09/11/22
178NOM980D6 Multifamily 09/11/27
164NOM980D6 Multifamily 09/11/27
173NOM980D6 Multifamily 09/11/27
217NOM980D6 Retail 08/11/17
278NOM980D6 Retail 08/11/17
44NOM980D6 Industrial 08/11/17
127NOM980D6 Retail 08/11/17
218NOM980D6 Retail 10/11/27
37NOM980D6 Office 09/11/22
106NOM980D6 Multifamily 10/11/27
27NOM980D6 Retail 10/11/27
213NOM980D6 Multifamily 10/11/27
292NOM980D6 Industrial 10/11/22
56NOM980D6 Retail 10/11/27
69NOM980D6 Retail 10/11/27
246NOM980D6 Retail 10/11/22
83NOM980D6 Retail 10/11/27
219NOM980D6 Mobile Home 11/11/27
196NOM980D6 Mobile Home 11/11/27
304NOM980D6 Multifamily 11/11/27
88NOM980D6 Multifamily 11/11/27
199NOM980D6 Lodging 11/11/22
46NOM980D6 Multifamily 11/11/27
265NOM980D6 Mobile Home 02/11/28
2NOM980D6 Lodging 11/11/22
125NOM980D6 Multifamily 11/11/27
40NOM980D6 Multifamily 11/11/27
115NOM980D6 Retail 11/11/24
148NOM980D6 Multifamily 11/11/27
264NOM980D6 Mobile Home 11/11/27
62NOM980D6 Multifamily 11/11/27
220NOM980D6 Multifamily 11/11/27
221NOM980D6 Retail 11/11/22
197NOM980D6 Multifamily 11/11/24
320NOM980D6 Multifamily 11/11/27
216NOM980D6 Multifamily 11/11/27
198NOM980D6 Multifamily 11/11/27
174NOM980D6 Multifamily 11/11/27
30NOM980D6 Lodging 11/11/22
49NOM980D6 Lodging 11/11/17
25NOM980D6 Retail 11/11/27
169NOM980D6 Retail 11/11/22
145NOM980D6 Multifamily 11/11/27
200NOM980D6 Retail 11/11/17
26NOM980D6 Office 11/11/07
227NOM980D6 Multifamily 11/11/24
263NOM980D6 Retail 11/11/22
13NOM980D6 Office 04/11/28
68NOM980D6 Mobile Home 11/11/27
157NOM980D6 Mobile Home 11/11/27
82NOM980D6 Retail 11/11/27
149NOM980D6 Mobile Home 11/11/27
297NOM980D6 Retail 12/11/22
1NOM980D6 Office 11/11/27
247NOM980D6 Multifamily 11/11/27
214NOM980D6 Retail 10/11/17
194NOM980D6 Retail 12/11/17
251NOM980D6 Multifamily 12/11/25
299NOM980D6 Lodging 12/11/19
65NOM980D6 Retail 12/11/27
260NOM980D6 Lodging 12/11/17
298NOM980D6 Retail 12/11/22
241NOM980D6 Mobile Home 12/11/12
79NOM980D6 Office 12/11/27
116NOM980D6 Multifamily 12/11/27
103NOM980D6 Retail 12/11/17
31NOM980D6 Lodging 12/11/22
138NOM980D6 Multifamily 12/11/27
126NOM980D6 Multifamily 12/11/27
255NOM980D6 Multifamily 12/11/27
53NOM980D6 Retail 12/11/27
244NOM980D6 Multifamily 12/11/22
189NOM980D6 Lodging 12/11/17
307NOM980D6 Multifamily 12/11/27
172NOM980D6 Office 12/11/22
123NOM980D6 Multifamily 03/11/12
206NOM980D6 Multifamily 12/11/27
302NOM980D6 Multifamily 12/11/27
183NOM980D6 Multifamily 12/11/25
266NOM980D6 Multifamily 12/11/27
153NOM980D6 Multifamily 12/11/27
271NOM980D6 Multifamily 12/11/22
66NOM980D6 Multifamily 12/11/27
87NOM980D6 Lodging 12/11/22
315NOM980D6 Mobile Home 12/11/27
280NOM980D6 Mobile Home 12/11/22
151NOM980D6 Multifamily 12/11/27
14NOM980D6 Other 12/11/25
187NOM980D6 Multifamily 12/11/27
150NOM980D6 Industrial 12/11/27
136NOM980D6 Multifamily 11/11/23
253NOM980D6 Retail 12/11/27
160NOM980D6 Mobile Home 12/11/27
321NOM980D6 Mobile Home 12/11/22
167NOM980D6 Retail 12/11/27
201NOM980D6 Lodging 12/11/17
60NOM980D6 Retail 12/11/27
177NOM980D6 Multifamily 06/11/27
234NOM980D6 Lodging 12/11/17
267NOM980D6 Multifamily 12/11/27
208NOM980D6 Mobile Home 01/11/23
76NOM980D6 Retail 01/11/28
24NOM980D6 Office 12/11/27
165NOM980D6 Multifamily 01/11/28
51NOM980D6 Multifamily 01/11/28
303NOM980D6 Multifamily 01/11/28
107NOM980D6 Retail 12/11/27
179NOM980D6 Retail 12/11/17
311NOM980D6 Multifamily 12/11/22
279NOM980D6 Industrial 12/11/22
233NOM980D6 Multifamily 12/11/22
111NOM980D6 Multifamily 12/11/28
36NOM980D6 Retail 12/11/27
55NOM980D6 Multifamily 01/11/28
120NOM980D6 Multifamily 01/11/28
10NOM980D6 Retail 01/11/28
210NOM980D6 Office 01/11/25
28NOM980D6 Health Care 01/11/28
19NOM980D6 Lodging 12/11/22
207NOM980D6 Multifamily 01/11/21
317NOM980D6 Multifamily 01/11/18
316NOM980D6 Mobile Home 01/11/23
139NOM980D6 Mobile Home 01/11/28
308NOM980D6 Mobile Home 01/11/28
28NOM980D6 Health Care 01/11/28
288NOM980D6 Lodging 01/11/18
141NOM980D6 Retail 01/11/28
137NOM980D6 Office 01/11/28
75NOM980D6 Retail 12/11/27
4NOM980D6 Retail 01/11/28
276NOM980D6 Office 01/11/23
124NOM980D6 Multifamily 01/11/28
42NOM980D6 Office 01/11/28
21NOM980D6 Retail 01/11/28
312NOM980D6 Multifamily 01/11/28
291NOM980D6 Multifamily 01/11/28
182NOM980D6 Retail 01/11/23
143NOM980D6 Multifamily 01/11/28
121NOM980D6 Health Care 01/11/23
131NOM980D6 Multifamily 01/11/28
98NOM980D6 Multifamily 01/11/28
184NOM980D6 Multifamily 01/11/28
245NOM980D6 Retail 01/11/23
257NOM980D6 Multifamily 01/11/28
81NOM980D6 Retail 01/11/28
134NOM980D6 Retail 01/11/16
195NOM980D6 Multifamily 01/11/28
277NOM980D6 Multifamily 01/11/23
205NOM980D6 Multifamily 01/11/25
105NOM980D6 Other 02/11/28
72NOM980D6 Multifamily 03/11/30
38NOM980D6 Multifamily 01/11/28
175NOM980D6 Multifamily 01/11/28
236NOM980D6 Multifamily 01/11/28
250NOM980D6 Retail 01/11/23
239NOM980D6 Lodging 01/11/13
90NOM980D6 Office 01/11/23
100NOM980D6 Retail 01/11/23
86NOM980D6 Office 01/11/28
91NOM980D6 Retail 01/11/28
256NOM980D6 Multifamily 02/11/28
305NOM980D6 Industrial 02/11/13
144NOM980D6 Retail 02/11/23
144NOM980D6 Retail 05/11/03
238NOM980D6 Multifamily 02/11/23
281NOM980D6 Retail 02/11/23
168NOM980D6 Lodging 02/11/23
142NOM980D6 Multifamily 02/11/23
313NOM980D6 Multifamily 02/11/23
262NOM980D6 Retail 02/11/23
133NOM980D6 Lodging 02/11/23
93NOM980D6 Industrial 08/11/25
93NOM980D6 Industrial 10/11/05
61NOM980D6 Lodging 01/11/23
57NOM980D6 Retail 02/11/28
287NOM980D6 Multifamily 02/11/23
95NOM980D6 Multifamily 02/11/28
118NOM980D6 Multifamily 02/11/28
47NOM980D6 Office 02/11/28
22NOM980D6 Retail 02/11/28
212NOM980D6 Retail 02/11/23
34NOM980D6 Lodging 02/11/23
225NOM980D6 Multifamily 02/11/28
166NOM980D6 Office 02/11/28
230NOM980D6 Multifamily 02/11/28
99NOM980D6 Multifamily 02/11/28
211NOM980D6 Multifamily 02/11/23
130NOM980D6 Lodging 02/11/23
117NOM980D6 Retail 02/11/28
215NOM980D6 Multifamily 02/11/23
258NOM980D6 Multifamily 02/11/28
249NOM980D6 Multifamily 02/11/28
231NOM980D6 Multifamily 02/11/28
41NOM980D6 Retail 02/11/20
64NOM980D6 Retail 02/11/20
140NOM980D6 Retail 02/11/20
67NOM980D6 Retail 02/11/20
85NOM980D6 Retail 02/11/20
162NOM980D6 Retail 02/11/20
170NOM980D6 Retail 02/11/20
156NOM980D6 Industrial 02/11/20
135NOM980D6 Retail 02/11/20
285NOM980D6 Multifamily 02/11/25
32NOM980D6 Lodging 02/11/23
84NOM980D6 Other 02/11/28
101NOM980D6 Multifamily 02/11/25
192NOM980D6 Office 02/11/23
190NOM980D6 Retail 02/11/23
259NOM980D6 Multifamily 02/11/23
232NOM980D6 Multifamily 02/11/28
113NOM980D6 Retail 02/11/28
3NOM980D6 Multifamily 03/11/28
226NOM980D6 Multifamily 02/11/23
109NOM980D6 Retail 02/11/28
296NOM980D6 Office 02/11/23
114NOM980D6 Retail 03/11/28
314NOM980D6 Multifamily 02/11/28
158NOM980D6 Industrial 02/11/28
202NOM980D6 Retail 02/11/20
97NOM980D6 Office 02/11/23
222NOM980D6 Mobile Home 02/11/28
273NOM980D6 Multifamily 03/11/25
70NOM980D6 Office 01/11/28
289NOM980D6 Multifamily 03/11/25
306NOM980D6 Multifamily 03/11/25
254NOM980D6 Mobile Home 03/11/18
282NOM980D6 Mobile Home 03/11/08
8NOM980D6 Lodging 02/11/23
52NOM980D6 Retail 12/11/27
204NOM980D6 Industrial 03/11/25
203NOM980D6 Lodging 03/11/23
293NOM980D6 Industrial 03/11/23
268NOM980D6 Health Care 03/11/23
300NOM980D6 Office 04/11/23
209NOM980D6 Multifamily 04/01/23
294NOM980D6 Multifamily 03/11/28
180NOM980D6 Industrial 03/11/23
310NOM980D6 Retail 03/11/23
73NOM980D6 Office 03/11/19
96NOM980D6 Retail 03/11/23
185NOM980D6 Lodging 03/11/23
261NOM980D6 Lodging 03/11/18
269NOM980D6 Retail 03/11/28
7NOM980D6 Retail 04/11/28
119NOM980D6 Lodging 03/11/23
129NOM980D6 Retail 04/11/28
6NOM980D6 Office 03/11/28
240NOM980D6 Lodging 04/11/18
318NOM980D6 Multifamily 04/11/23
224NOM980D6 Industrial 03/11/28
295NOM980D6 Retail 04/11/23
15NOM980D6 Retail 04/11/28
274NOM980D6 Multifamily 03/11/23
102NOM980D6 Retail 04/11/28
78NOM980D6 Retail 04/11/23
270NOM980D6 Lodging 03/11/23
171NOM980D6 Lodging 03/11/23
237NOM980D6 Retail 03/11/23
50NOM980D6 Multifamily 03/11/28
155NOM980D6 Office 03/11/23
104NOM980D6 Retail 03/11/28
163NOM980D6 Retail 03/11/23
39NOM980D6 Retail 03/11/28
301NOM980D6 Retail 04/11/28
283NOM980D6 Multifamily 03/11/28
193NOM980D6 Industrial 05/11/28
284NOM980D6 Retail 04/11/23
110NOM980D6 Office 03/11/28
35NOM980D6 Office 04/11/28
191NOM980D6 Office 03/11/28
275NOM980D6 Multifamily 03/11/23
92NOM980D6 Multifamily 03/11/28
20NOM980D6 Retail 04/11/28
54NOM980D6 Industrial 03/11/28
17NOM980D6 Office 03/11/28
122NOM980D6 Lodging 04/11/23
186NOM980D6 Office 04/11/25
77NOM980D6 Health Care 04/11/23
9NOM980D6 Retail 03/11/28
252NOM980D6 Lodging 03/11/23
243NOM980D6 Mobile Home 04/11/28
5NOM980D6 Retail 03/11/18
23NOM980D6 Lodging 03/11/23
12NOM980D6 Multifamily 03/11/28
290NOM980D6 Multifamily 04/11/28
94NOM980D6 Office 03/11/28
159NOM980D6 Industrial 04/11/23
18NOM980D6 Office 03/11/28
112NOM980D6 Office 04/11/28
89NOM980D6 Retail 04/11/28
128NOM980D6 Retail 04/11/28
11NOM980D6 Retail 04/11/28
11NOM980D6 Retail 04/11/28
181NOM980D6 Retail 04/11/28
63NOM980D6 Retail 04/11/20
45NOM980D6 Office 03/11/28
33NOM980D6 Retail 03/11/28
71NOM980D6 Retail 04/11/28
43NOM980D6 Lodging 08/11/17
58NOM980D6 Retail 02/11/18
59NOM980D6 Retail 04/11/28
59NOM980D6 Retail 05/11/16
74NOM980D6 Retail 04/11/28
80NOM980D6 Retail 02/11/23
80NOM980D6 Retail 02/11/23
176NOM980D6 Mobile Home 04/11/28
229NOM980D6 Multifamily 03/11/28
286NOM980D6 Office 04/11/13
309NOM980D6 Multifamily 03/11/23
319NOM980D6 Multifamily 03/11/23
29NOM980D6 Office 04/11/28
Operating Ending
Disclosure Statement Principal
Control # Group Date State Balance
16NOM97D5A PA 51,770,896
108NOM97D5A CA 6,878,759
235NOM97D5A FL 2,531,026
188NOM97D5A OR 3,476,430
242NOM97D5A OK 2,408,347
228NOM97D5A MD 2,645,743
132NOM97D5A HI 5,565,745
223NOM97D5A OH 2,738,469
248NOM97D5A OH 2,285,148
146NOM97D5A OH 5,046,209
48NOM97D5A OH 17,144,205
147NOM97D5A OH 4,992,335
152NOM97D5A OH 4,714,202
161NOM97D5A OH 4,288,869
154NOM97D5A OH 4,565,033
272NOM97D5A OH 1,975,039
178NOM97D5A CA 3,684,775
164NOM97D5A CA 4,182,401
173NOM97D5A MD 3,889,335
217NOM97D5A WV 2,835,433
278NOM97D5A IN 1,841,848
44NOM97D5A OH 18,106,977
127NOM97D5A NC 5,721,855
218NOM97D5A NH 2,832,029
37NOM97D5A OH 21,786,504
106NOM97D5A IN 6,900,000
27NOM97D5A PA 35,788,295
213NOM97D5A WI 2,980,597
292NOM97D5A OH 1,426,922
56NOM97D5A MN 14,669,248
69NOM97D5A MD 12,608,674
246NOM97D5A WA 2,359,081
83NOM97D5A MA 9,941,054
219NOM97D5A AZ 2,786,679
196NOM97D5A FL 3,233,729
304NOM97D5A WA 1,193,480
88NOM97D5A MI 9,246,571
199NOM97D5A GA 3,176,329
46NOM97D5A MI 17,643,439
265NOM97D5A MI 2,051,919
2NOM97D5A VV 143,700,592
125NOM97D5A FL 5,917,560
40NOM97D5A FL 20,186,514
115NOM97D5A NY 6,455,622
148NOM97D5A TX 4,970,827
264NOM97D5A WA 2,079,681
62NOM97D5A FL 13,219,805
220NOM97D5A TX 2,784,020
221NOM97D5A GA 2,775,932
197NOM97D5A GA 3,225,194
320NOM97D5A TX 845,192
216NOM97D5A TX 2,863,709
198NOM97D5A TX 3,206,758
174NOM97D5A TX 3,828,222
30NOM97D5A VV 29,771,206
49NOM97D5A CA 16,758,624
25NOM97D5A TX 38,815,758
169NOM97D5A VA 4,041,488
145NOM97D5A NJ 5,090,910
200NOM97D5A NC 3,161,172
26NOM97D5A NJ 35,774,762
227NOM97D5A NH 2,680,086
263NOM97D5A TX 2,083,725
13NOM97D5A VA 55,169,794
68NOM97D5A MI 12,772,349
157NOM97D5A VA 4,472,807
82NOM97D5A NV 9,948,892
149NOM97D5A MI 4,969,455
297NOM97D5A MI 1,390,210
1NOM97D5A CA 176,905,465
247NOM97D5A MI 2,360,173
214NOM97D5A GA 2,862,205
194NOM97D5A NC 3,219,651
251NOM97D5A IL 2,286,890
299NOM97D5A NC 1,347,860
65NOM97D5A CA 12,989,861
260NOM97D5A VA 2,116,153
298NOM97D5A TX 1,389,435
241NOM97D5A CA 2,430,023
79NOM97D5A WI 10,054,013
116NOM97D5A CO 6,414,891
103NOM97D5A MI 7,059,078
31NOM97D5A MA 29,488,110
138NOM97D5A IN 5,331,899
126NOM97D5A IN 5,856,483
255NOM97D5A IN 2,203,455
53NOM97D5A WA 15,920,503
244NOM97D5A MI 2,381,084
189NOM97D5A WA 3,458,229
307NOM97D5A GA 1,119,899
172NOM97D5A MD 3,968,363
123NOM97D5A CA 5,858,983
206NOM97D5A NY 3,084,771
302NOM97D5A NY 1,343,353
183NOM97D5A GA 3,528,485
266NOM97D5A TX 2,040,855
153NOM97D5A PA 4,615,674
271NOM97D5A NY 1,983,740
66NOM97D5A MI 13,000,000
87NOM97D5A MD 9,444,667
315NOM97D5A TX 995,703
280NOM97D5A OR 1,785,113
151NOM97D5A IN 4,745,969
14NOM97D5A NJ 53,020,639
187NOM97D5A TX 3,483,458
150NOM97D5A DE 4,835,798
136NOM97D5A TX 5,394,653
253NOM97D5A PA 2,266,788
160NOM97D5A AZ 4,377,591
321NOM97D5A FL 645,849
167NOM97D5A NJ 4,131,486
201NOM97D5A WV 3,162,945
60NOM97D5A CA 13,933,983
177NOM97D5A SD 3,730,809
234NOM97D5A WV 2,520,472
267NOM97D5A FL 2,019,914
208NOM97D5A CA 3,032,101
76NOM97D5A MD 10,456,423
24NOM97D5A MI 39,553,290
165NOM97D5A TX 4,182,035
51NOM97D5A OK 16,154,408
303NOM97D5A AZ 1,194,563
107NOM97D5A MI 6,881,523
179NOM97D5A CA 3,624,150
311NOM97D5A MN 1,091,656
279NOM97D5A PA 1,785,788
233NOM97D5A GA 2,579,150
111NOM97D5A CA 6,565,245
36NOM97D5A MI 22,417,819
55NOM97D5A CA 14,935,149
120NOM97D5A NC 6,072,245
10NOM97D5A FL 64,659,963
210NOM97D5A FL 3,008,635
28NOM97D5A VV 19,833,277
19NOM97D5A VV 45,471,710
207NOM97D5A NY 3,036,660
317NOM97D5A NY 919,780
316NOM97D5A CO 993,440
139NOM97D5A CA 5,324,770
308NOM97D5A TX 1,115,116
28NOM97D5A VV 11,947,449
288NOM97D5A MI 1,586,345
141NOM97D5A AZ 5,226,163
137NOM97D5A IL 5,378,868
75NOM97D5A CA 10,684,721
4NOM97D5A CA 134,554,137
276NOM97D5A VA 1,887,848
124NOM97D5A VA 5,922,058
42NOM97D5A IL 19,886,741
21NOM97D5A VV 41,708,547
312NOM97D5A MN 1,060,205
291NOM97D5A MN 1,493,247
182NOM97D5A CA 3,577,208
143NOM97D5A MD 5,174,801
121NOM97D5A CO 5,955,857
131NOM97D5A NV 5,573,480
98NOM97D5A NV 7,713,298
184NOM97D5A DC 3,526,418
245NOM97D5A TN 2,365,611
257NOM97D5A OK 2,190,074
81NOM97D5A FL 9,954,307
134NOM97D5A MI 5,447,863
195NOM97D5A FL 3,235,150
277NOM97D5A NE 1,887,261
205NOM97D5A NH 3,084,060
105NOM97D5A VV 6,926,161
72NOM97D5A PA 11,557,328
38NOM97D5A VA 21,552,116
175NOM97D5A WI 3,807,998
236NOM97D5A WI 2,513,752
250NOM97D5A TX 2,285,513
239NOM97D5A IN 2,454,902
90NOM97D5A MA 8,943,020
100NOM97D5A CA 7,453,557
86NOM97D5A PA 9,459,627
91NOM97D5A NV 8,913,254
256NOM97D5A CA 2,192,308
305NOM97D5A TN 1,180,511
144NOM97D5A VA 3,623,070
144NOM97D5A VA 1,419,226
238NOM97D5A NY 2,486,290
281NOM97D5A CA 1,762,035
168NOM97D5A LA 4,078,647
142NOM97D5A LA 5,168,845
313NOM97D5A NY 1,013,927
262NOM97D5A NC 2,068,558
133NOM97D5A MN 5,557,344
93NOM97D5A MI 7,833,125
93NOM97D5A MI 431,720
61NOM97D5A PA 13,861,335
57NOM97D5A NY 14,442,107
287NOM97D5A TX 1,590,231
95NOM97D5A AZ 7,968,742
118NOM97D5A TX 6,275,239
47NOM97D5A VA 17,386,899
22NOM97D5A XX 41,294,766
212NOM97D5A VA 2,981,482
34NOM97D5A CA 28,055,334
225NOM97D5A TX 2,713,818
166NOM97D5A NM 4,145,935
230NOM97D5A TX 2,589,841
99NOM97D5A FL 7,470,290
211NOM97D5A NC 2,982,055
130NOM97D5A OR 5,641,019
117NOM97D5A TX 6,373,993
215NOM97D5A SD 2,866,684
258NOM97D5A MI 2,180,764
249NOM97D5A OH 2,290,853
231NOM97D5A OH 2,589,352
41NOM97D5A MD 19,995,838
64NOM97D5A FL 12,958,467
140NOM97D5A OH 5,241,627
67NOM97D5A TX 12,764,333
85NOM97D5A FL 9,464,049
162NOM97D5A WA 4,270,956
170NOM97D5A NY 4,028,288
156NOM97D5A NY 4,465,090
135NOM97D5A OH 5,435,762
285NOM97D5A SD 1,642,612
32NOM97D5A CA 28,808,176
84NOM97D5A FL 9,831,557
101NOM97D5A TX 7,408,439
192NOM97D5A VA 3,356,791
190NOM97D5A CA 3,444,758
259NOM97D5A TX 2,141,572
232NOM97D5A MD 2,588,950
113NOM97D5A TX 6,524,458
3NOM97D5A CA 140,613,989
226NOM97D5A NY 2,684,227
109NOM97D5A PA 6,732,942
296NOM97D5A AZ 1,401,879
114NOM97D5A NY 6,519,262
314NOM97D5A FL 996,538
158NOM97D5A PA 4,433,418
202NOM97D5A LA 3,154,683
97NOM97D5A CA 7,794,188
222NOM97D5A CA 2,767,909
273NOM97D5A FL 1,952,735
70NOM97D5A PA 12,231,099
289NOM97D5A TX 1,554,605
306NOM97D5A TX 1,146,023
254NOM97D5A MI 2,233,917
282NOM97D5A CA 1,742,793
8NOM97D5A GA 81,518,683
52NOM97D5A VV 16,058,972
204NOM97D5A KY 3,139,808
203NOM97D5A CO 3,145,895
293NOM97D5A CA 1,414,130
268NOM97D5A OH 2,016,739
300NOM97D5A MD 1,342,932
209NOM97D5A NY 3,019,763
294NOM97D5A PA 1,406,517
180NOM97D5A MD 3,583,361
310NOM97D5A AZ 1,095,392
73NOM97D5A CA 11,226,244
96NOM97D5A SC 7,876,804
185NOM97D5A PA 3,485,939
261NOM97D5A VA 2,086,559
269NOM97D5A IL 2,014,930
7NOM97D5A VA 90,786,880
119NOM97D5A VA 6,187,988
129NOM97D5A MN 5,702,612
6NOM97D5A PA 99,241,019
240NOM97D5A FL 2,449,720
318NOM97D5A MA 916,875
224NOM97D5A MO 2,728,583
295NOM97D5A VA 1,403,091
15NOM97D5A TX 52,161,263
274NOM97D5A TX 1,901,847
102NOM97D5A CA 7,128,278
78NOM97D5A CA 10,058,655
270NOM97D5A PA 1,991,732
171NOM97D5A PA 4,008,361
237NOM97D5A CA 2,489,046
50NOM97D5A DC 16,517,139
155NOM97D5A MI 4,578,584
104NOM97D5A AZ 6,980,041
163NOM97D5A NC 4,241,507
39NOM97D5A MD 20,403,658
301NOM97D5A CO 1,347,061
283NOM97D5A TX 1,720,201
193NOM97D5A WI 3,259,646
284NOM97D5A TX 1,644,267
110NOM97D5A CA 6,656,380
35NOM97D5A CA 23,442,974
191NOM97D5A CA 3,371,097
275NOM97D5A NY 1,891,768
92NOM97D5A KS 8,318,061
20NOM97D5A IN 42,133,676
54NOM97D5A NJ 14,961,865
17NOM97D5A CA 50,912,131
122NOM97D5A MD 5,930,530
186NOM97D5A UT 3,490,200
77NOM97D5A CT 10,177,092
9NOM97D5A VV 67,063,731
252NOM97D5A IL 2,276,033
243NOM97D5A IL 2,394,976
5NOM97D5A VV 104,579,553
23NOM97D5A VV 40,000,000
12NOM97D5A MA 55,861,881
290NOM97D5A MI 1,541,544
94NOM97D5A OK 8,172,942
159NOM97D5A CA 4,385,729
18NOM97D5A CA 47,540,144
112NOM97D5A OH 6,567,452
89NOM97D5A ND 9,096,472
128NOM97D5A OH 5,730,778
11NOM97D5A NY 50,742,309
11NOM97D5A NY 12,197,336
181NOM97D5A NY 3,592,706
63NOM97D5A TX 13,085,439
45NOM97D5A IL 18,149,852
33NOM97D5A MA 28,398,778
71NOM97D5A NY 11,629,379
43NOM97D5A XX 19,715,557
58NOM97D5A VV 14,287,934
59NOM97D5A NY 10,122,688
59NOM97D5A NY 3,945,322
74NOM97D5A PA 10,803,615
80NOM97D5A VV 8,065,623
80NOM97D5A VV 1,925,354
176NOM97D5A CA 3,742,331
229NOM97D5A CA 2,641,820
286NOM97D5A MI 1,594,411
309NOM97D5A NY 1,095,243
319NOM97D5A NY 896,108
29NOM97D5A GA 31,389,962
3,711,415,527
Disclosure Note Scheduled
Control # Rate P&I Prepayment
16 0.08575 402602.24 0
108 0.0854 53282.77 0
235 0.088 20151.99 0
188 0.0884 27759.8 0
242 0.089 20284.59 0
228 0.0886 21143.5 0
132 0.0864 43631.59 0
223 0.0741 22374 0
248 0.0741 18670.25 0
146 0.0741 41228.83 0
48 0.0741 140072.58 0
147 0.0741 40788.67 0
152 0.0741 38516.25 0
161 0.0741 35041.17 0
154 0.0741 37297.5 0
272 0.0808 15503.61 0
178 0.0816 27615.26 0
164 0.0778 30248.28 0
173 0.0778 28128.74 0
217 0.0775 23750 0
278 0.0775 15427.58 0
44 0.0775 151666.67 0
127 0.0775 47927.08 0
218 0.0793 20758.8 0
37 0.0825 173459.03 0
106 0.077 44275 0
27 0.0773 257411.04 0
213 0.0732 20607.92 0
292 0.0797 11085.55 0
56 0.0803 108538.91 0
69 0.0736 87516.98 0
246 0.0815 18606.35 0
83 0.0772 71434.03 0
219 0.0825 21035.46 0
196 0.0803 23915.35 0
304 0.0767 8530.7 0
88 0.0742 64518.26 0
199 0.0855 25875.18 0
46 0.0722 120725.32 0
265 0.0729 14108.76 0
2 0.07458 1067579.04 -0.02
125 0.08 43640.95 0
40 0.08 148871.98 0
115 0.0792 48676.66 0
148 0.0735 34448.61 0
264 0.0809 15467.01 0
62 0.072 90278.83 0
220 0.0745 19482.23 0
221 0.077 21057.38 0
197 0.0734 23079.23 0
320 0.0749 5937.5 0
216 0.0749 20117.66 0
198 0.0749 22527.59 0
174 0.0749 26893.4 0
30 0.0838 239146.95 0
49 0.0758 137783.64 0
25 0.0828 293816.9 0
169 0.0754 30405.39 2724.28
145 0.0747 35694.66 0
200 0.0718 25156.49 0
26 0.0703 240234.66 0
227 0.0752 19495.72 0
263 0.0829 16613.62 0
13 0.085 425045.48 0
68 0.0719 87137.31 0
157 0.0719 30515.01 0
82 0.0794 72958.62 0
149 0.0714 33736.56 0
297 0.0805 10851.84 0
1 0.0711 1197417.36 0
247 0.0704 15864.79 0
214 0.072 22833.13 35.11
194 0.0755 24197.24 2164.86
251 0.0762 16581.74 0
299 0.0842 11331.69 0
65 0.0774 93401.63 0
260 0.0835 18368.75 0
298 0.0762 10455.4 0
241 0.0767 20074.09 0
79 0.085 77605.33 0
116 0.07 42912.01 0
103 0.0734 52096 4806.43
31 0.095 259019.51 0
138 0.0717 36274.26 0
126 0.08 43160.02 0
255 0.08 16238.61 0
53 0.0741 110889.94 0
244 0.0737 17533.34 0
189 0.0783 28906.19 0
307 0.0781 8106.33 0
172 0.0735 29170.48 0
123 0.0725 56376.45 0
206 0.0746 21590.8 0
302 0.0745 9393.22 0
183 0.0732 24879.1 0
266 0.0788 14871.04 0
153 0.0717 31401.6 0
271 0.0719 14378.92 0
66 0.0726 78650 0
87 0.095 82960.67 0
315 0.0804 7365.55 0
280 0.0709 12825.56 0
151 0.08 34975.95 0
14 0.08694 419039.88 0
187 0.0763 24784.82 0
150 0.074 33649.66 0
136 0.0735 39144.61 0
253 0.0876 17913.69 0
160 0.073 30165.12 0
321 0.0855 5255.9 0
167 0.0788 30104.78 0
201 0.0806 26885.7 0
60 0.0764 99235.63 0
177 0.0748 26288.58 0
234 0.0806 21424.54 0
267 0.0741 14069.16 0
208 0.0835 24245.2 0
76 0.0768 74716.01 0
24 0.085 305305.56 0
165 0.0754 29482.13 0
51 0.08 118995.91 0
303 0.0727 8202.4 0
107 0.085 53117.41 0
179 0.0783 30557.97 4439
311 0.0759 8193.41 0
279 0.0736 13138.36 0
233 0.0727 18826.49 0
111 0.0715 44576.85 0
36 0.085 173039.58 0
55 0.0749 104779.48 0
120 0.0725 41612.75 0
10 0.08233 486785.71 0
210 0.0771 22226.15 0
28 0.083826 151391.76 0
19 0.095 399417.47 0
207 0.0736 23042.07 0
317 0.0736 7412.61 0
316 0.0766 7494.3 0
139 0.0708 35881.59 0
308 0.0745 7792.89 0
28 0.0743 83331.3 0
288 0.0932 14726.54 0
141 0.0726 35849.87 0
137 0.0795 39435.23 0
75 0.085 82473.66 0
4 0.0833 1022114.79 0.04
276 0.0781 14426.17 0
124 0.071 39985.9 0
42 0.085 153443.23 0
21 0.0723 285263.68 0
312 0.073 7301.33 0
291 0.073 10283.56 0
182 0.0787 27476.07 0
143 0.0695 34421.29 0
121 0.0697 42291.99 0
131 0.0706 37482.87 0
98 0.0706 51873.61 0
184 0.08 25976.15 0
245 0.0814 18590.5 0
257 0.0729 15067.61 0
81 0.0723 68082.03 0
134 0.0759 46938.41 0
195 0.0723 22126.66 0
277 0.0753 14077.93 0
205 0.0798 23340.72 0
105 0.085 53420.71 0
72 0.083671 87959.53 0
38 0.0728 148131.96 0
175 0.0736 26379.23 0
236 0.0735 17396.55 0
250 0.079 17599.68 0
239 0.076 20292.97 3024.63
90 0.0787 68690.18 0
100 0.08 57886.22 0
86 0.0757 66881.33 0
91 0.085 68773.38 0
256 0.0787 15943.89 0
305 0.068 10652.21 0
144 0.0737 26884.46 6958.31
144 0.0723 29066.77 0
238 0.0782 18998.26 0
281 0.0767 13291.49 0
168 0.0815 32052.95 0
142 0.0727 37652.99 0
313 0.0731 7412.1 0
262 0.0775 15861.9 3904.89
133 0.095 48757.97 0
93 0.085 60416.03 0
93 0.0767 6484.74 0
61 0.095 121684.67 0
57 0.072 98424.29 0
287 0.0715 11462.03 0
95 0.0731 54900.05 0
118 0.0728 43105.37 0
47 0.085 134103.22 0
22 0.085 318501.94 0
212 0.0708 21356.72 0
34 0.095 246146.56 0
225 0.0706 18239.43 0
166 0.085 31977.12 0
230 0.0731 17842.52 0
99 0.0724 51112.36 0
211 0.0728 21742.22 0
130 0.095 49492.1 0
117 0.0711 43053.21 0
215 0.069 20206.91 0
258 0.0692 14452.65 0
249 0.0722 15643.28 0
231 0.0707 17420.27 0
41 0.0764 157803.26 0
64 0.0764 102265.7 0
140 0.0764 41365.9 0
67 0.0764 100733.63 0
85 0.0764 74688.43 0
162 0.0764 33705.55 0
170 0.0764 31790.46 0
156 0.0764 35237.62 0
135 0.0764 42897.97 0
285 0.0796 12400.97 0
32 0.095 252751.71 0
84 0.085 75829.7 0
101 0.0669 49746.19 0
192 0.0793 25892.49 0
190 0.0743 25448.48 0
259 0.0702 15258.6 0
232 0.0688 17088.84 0
113 0.0732 44993.96 0
3 0.07739 906843.05 0
226 0.0743 19829.99 0
109 0.085 51872.71 0
296 0.0752 10438.13 0
114 0.085 50282.37 0
314 0.0792 7281.95 0
158 0.0755 31267.54 0
202 0.0764 24896.14 0
97 0.0778 59353.34 0
222 0.0753 19460.24 0
273 0.0715 13673.41 0
70 0.085 94373.36 0
289 0.0748 11222.72 0
306 0.0748 8273.16 0
254 0.0721 17728.97 0
282 0.0758 13023.55 0
8 0.074 600649.08 0
52 0.07452 112362.1 0
204 0.0779 23313.66 0
203 0.095 27562.33 0
293 0.0756 10549.16 0
268 0.0763 15136.22 0
300 0.0751 9985.16 898.6
209 0.0725 21901.05 0
294 0.08 10343.91 0
180 0.0696 25352.26 0
310 0.0749 8121.75 0
73 0.07155 86775.54 0
96 0.0796 60818.7 0
185 0.0771 26344.66 0
261 0.0801 17578.31 0
269 0.076 14262.71 0
7 0.085 699186.13 0
119 0.0791 47575.45 0
129 0.09 45948.8 0
6 0.080187 731131.39 0
240 0.0916 22387.03 0
318 0.0722 6632.05 0
224 0.0786 19802.18 0
295 0.0707 10014.41 0
15 0.085 401715.01 0
274 0.0739 13978.35 0
102 0.09 57436.1 0
78 0.0772 76014.05 0
270 0.0756 14857.97 0
171 0.0756 29901.66 0
237 0.0725 18070.17 0
50 0.08 121471.53 0
155 0.0692 32277.46 0
104 0.0709 46995.05 0
163 0.073 30928.93 0
39 0.085 157196.21 0
301 0.072 9163.64 0
283 0.0719 11697.42 0
193 0.085 25103.84 0
284 0.0709 11756.76 0
110 0.085 51282.85 0
35 0.085 180543.72 0
191 0.0741 23425.5 0
275 0.0731 13806.86 0
92 0.08 61173.28 0
20 0.085 325448.54 41263.97
54 0.0755 105396.22 0
17 0.085 392243.09 0
122 0.0743 43699.42 0
186 0.0728 24715.96 0
77 0.0943 88621.24 0
9 0.091 545342.88 0
252 0.095 19941.15 0
243 0.0737 16568.03 0
5 0.08049 883964 -0.04
23 0.0702 234000 0
12 0.08 410823.46 0
290 0.0708 10362.07 0
94 0.085 62966.99 0
159 0.0748 32458.39 0
18 0.085 366264.25 0
112 0.085 50578.58 0
89 0.085 68093.18 8896.23
128 0.085 44265.43 16934.6
11 0.085 390786.89 0
11 0.0737 119103.5 0
181 0.085 27669.89 0
63 0.0764 102956.67 0
45 0.085 139832.18 0
33 0.085 218793.13 0
71 0.085 89562.5 0
43 0.0815 169899.27 0
58 0.0801 112489.66 0
59 0.085 77958.88 0
59 0.07266 41041.67 0
74 0.085 83202.97 0
80 0.0803 59682 0
80 0.07743 13957.54 0
176 0.0747 26143.55 0
229 0.0676 17205.47 0
286 0.0706 11369.78 0
309 0.0732 8000.55 0
319 0.0732 6545.91 0
29 0.085 241746.68 0
96,051
Loan
Disclosure Prepayment Status
Control # Group Date Code (1)
16NOM97D5A
108NOM97D5A
235NOM97D5A
188NOM97D5A
242NOM97D5A
228NOM97D5A
132NOM97D5A
223NOM97D5A
248NOM97D5A
146NOM97D5A
48NOM97D5A
147NOM97D5A
152NOM97D5A
161NOM97D5A
154NOM97D5A
272NOM97D5A
178NOM97D5A
164NOM97D5A
173NOM97D5A
217NOM97D5A
278NOM97D5A
44NOM97D5A
127NOM97D5A
218NOM97D5A B
37NOM97D5A
106NOM97D5A
27NOM97D5A
213NOM97D5A
292NOM97D5A
56NOM97D5A
69NOM97D5A
246NOM97D5A
83NOM97D5A
219NOM97D5A
196NOM97D5A
304NOM97D5A
88NOM97D5A
199NOM97D5A
46NOM97D5A
265NOM97D5A
2NOM97D5A
125NOM97D5A
40NOM97D5A
115NOM97D5A
148NOM97D5A
264NOM97D5A
62NOM97D5A
220NOM97D5A
221NOM97D5A
197NOM97D5A
320NOM97D5A
216NOM97D5A
198NOM97D5A
174NOM97D5A
30NOM97D5A
49NOM97D5A
25NOM97D5A
169NOM97D5A
145NOM97D5A
200NOM97D5A
26NOM97D5A
227NOM97D5A
263NOM97D5A
13NOM97D5A
68NOM97D5A
157NOM97D5A
82NOM97D5A
149NOM97D5A
297NOM97D5A
1NOM97D5A
247NOM97D5A
214NOM97D5A
194NOM97D5A
251NOM97D5A
299NOM97D5A
65NOM97D5A
260NOM97D5A
298NOM97D5A
241NOM97D5A
79NOM97D5A
116NOM97D5A
103NOM97D5A
31NOM97D5A
138NOM97D5A
126NOM97D5A
255NOM97D5A
53NOM97D5A
244NOM97D5A
189NOM97D5A
307NOM97D5A
172NOM97D5A
123NOM97D5A
206NOM97D5A
302NOM97D5A
183NOM97D5A
266NOM97D5A
153NOM97D5A
271NOM97D5A
66NOM97D5A
87NOM97D5A
315NOM97D5A
280NOM97D5A
151NOM97D5A
14NOM97D5A
187NOM97D5A B
150NOM97D5A
136NOM97D5A
253NOM97D5A
160NOM97D5A
321NOM97D5A
167NOM97D5A
201NOM97D5A
60NOM97D5A
177NOM97D5A
234NOM97D5A
267NOM97D5A
208NOM97D5A
76NOM97D5A
24NOM97D5A
165NOM97D5A
51NOM97D5A
303NOM97D5A
107NOM97D5A
179NOM97D5A
311NOM97D5A
279NOM97D5A
233NOM97D5A
111NOM97D5A
36NOM97D5A
55NOM97D5A
120NOM97D5A
10NOM97D5A
210NOM97D5A
28NOM97D5A
19NOM97D5A
207NOM97D5A B
317NOM97D5A B
316NOM97D5A
139NOM97D5A
308NOM97D5A
28NOM97D5A
288NOM97D5A
141NOM97D5A
137NOM97D5A
75NOM97D5A B
4NOM97D5A
276NOM97D5A
124NOM97D5A
42NOM97D5A
21NOM97D5A
312NOM97D5A
291NOM97D5A
182NOM97D5A
143NOM97D5A
121NOM97D5A
131NOM97D5A
98NOM97D5A
184NOM97D5A
245NOM97D5A
257NOM97D5A
81NOM97D5A
134NOM97D5A
195NOM97D5A
277NOM97D5A
205NOM97D5A
105NOM97D5A
72NOM97D5A
38NOM97D5A
175NOM97D5A
236NOM97D5A
250NOM97D5A
239NOM97D5A
90NOM97D5A
100NOM97D5A
86NOM97D5A
91NOM97D5A
256NOM97D5A
305NOM97D5A
144NOM97D5A
144NOM97D5A
238NOM97D5A
281NOM97D5A
168NOM97D5A
142NOM97D5A
313NOM97D5A
262NOM97D5A
133NOM97D5A B
93NOM97D5A
93NOM97D5A
61NOM97D5A B
57NOM97D5A
287NOM97D5A
95NOM97D5A
118NOM97D5A
47NOM97D5A
22NOM97D5A
212NOM97D5A
34NOM97D5A
225NOM97D5A
166NOM97D5A
230NOM97D5A
99NOM97D5A
211NOM97D5A
130NOM97D5A
117NOM97D5A
215NOM97D5A
258NOM97D5A
249NOM97D5A
231NOM97D5A
41NOM97D5A
64NOM97D5A
140NOM97D5A
67NOM97D5A
85NOM97D5A
162NOM97D5A
170NOM97D5A
156NOM97D5A
135NOM97D5A
285NOM97D5A
32NOM97D5A
84NOM97D5A
101NOM97D5A
192NOM97D5A
190NOM97D5A
259NOM97D5A
232NOM97D5A
113NOM97D5A
3NOM97D5A
226NOM97D5A
109NOM97D5A
296NOM97D5A
114NOM97D5A
314NOM97D5A
158NOM97D5A
202NOM97D5A
97NOM97D5A
222NOM97D5A
273NOM97D5A
70NOM97D5A
289NOM97D5A
306NOM97D5A
254NOM97D5A
282NOM97D5A
8NOM97D5A
52NOM97D5A
204NOM97D5A
203NOM97D5A
293NOM97D5A
268NOM97D5A
300NOM97D5A
209NOM97D5A
294NOM97D5A
180NOM97D5A
310NOM97D5A
73NOM97D5A
96NOM97D5A
185NOM97D5A
261NOM97D5A
269NOM97D5A
7NOM97D5A
119NOM97D5A
129NOM97D5A
6NOM97D5A
240NOM97D5A
318NOM97D5A
224NOM97D5A
295NOM97D5A
15NOM97D5A
274NOM97D5A
102NOM97D5A
78NOM97D5A
270NOM97D5A
171NOM97D5A
237NOM97D5A
50NOM97D5A
155NOM97D5A
104NOM97D5A
163NOM97D5A
39NOM97D5A
301NOM97D5A
283NOM97D5A
193NOM97D5A
284NOM97D5A
110NOM97D5A
35NOM97D5A
191NOM97D5A
275NOM97D5A
92NOM97D5A
20NOM97D5A
54NOM97D5A
17NOM97D5A
122NOM97D5A
186NOM97D5A
77NOM97D5A
9NOM97D5A
252NOM97D5A
243NOM97D5A
5NOM97D5A
23NOM97D5A
12NOM97D5A
290NOM97D5A
94NOM97D5A
159NOM97D5A
18NOM97D5A
112NOM97D5A
89NOM97D5A
128NOM97D5A
11NOM97D5A
11NOM97D5A
181NOM97D5A
63NOM97D5A
45NOM97D5A
33NOM97D5A
71NOM97D5A
43NOM97D5A
58NOM97D5A
59NOM97D5A
59NOM97D5A
74NOM97D5A
80NOM97D5A
80NOM97D5A
176NOM97D5A
229NOM97D5A
286NOM97D5A
309NOM97D5A
319NOM97D5A
29NOM97D5A
Specially Serviced Loan Detail
Beginning
Disclosure Scheduled Interest Maturity
Control # Balance Rate Date
0
(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
Realized Loss Detail
Specially
Disclosure Property Serviced
Control # Type Status CodeComments
0 0
0 0
0 0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
Modified Loan Detail
Disclosure ModificatiModification
Control # Date Description
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Realized Loss Detail
Beginning
Dist. DisclosureAppraisal Appraisal Scheduled
Date Control # Date Value Balance
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
Current Tota 0 0 0.00 0.00
Cumulative 0 0 0.00 0.00
Gross ProceedAggregate
Dist. DisclosureGross as a % of Liquidation
Date Control # Proceeds Sched PrincipExpenses *
0 0 0.00 0.00
0 0 0.00 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
Current Tota 0 0.00 0 0.00
Cumulative 0 0.00 0 0.00
Net Net Proceeds
Dist. DisclosureLiquidationas a % of Realized
Date Control # Proceeds Sched. BalancLoss
0 0
0 0
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
Current Tota 0 0.00 0 0.00
Cumulative 0 0.00 0 0.00
* Aggregate liquidation expenses also include outstanding
P&I advances and unpaid servicing fees, unpaid trustee fees, etc..
Asset Securitization Corporation
Commercial Mortgage Pass-
Through Certificates, Series 1997-D6
Comparative FINANCIAL
STATUS REPORT as of 7/11/98
Please see accompanying footnotes at
bottom of report
Loan ID City State
1 Los Angeles CA
2 New Orleans LA
2 East Point GA
2 Houston TX
2 Dallas TX
2 Irving TX
2 Atlanta GA
2 Atlanta GA
2 Houston TX
2 Houston TX
2 Houston TX
2 Goleta CA
2 Jackson MS
2 Jackson MS
2 Jonesboro GA
2 Jackson MS
3 Los Angeles CA
4 Westminster CA
4 Fremont CA
4 Benicia CA
4 Placerville CA
4 Santa Rosa CA
4 Castro CA
4 San Jose. CA CA
4 Redding CA
4 Duarte CA
4 Redondo Beach CA
4 Menifee CA
4 Citrus Heights CA
4 Vacaville CA
4 Madera CA
4 Sacramento CA CA
4 San Marcos CA
4 Suisun City CA
4 Sacramento CA
4 Bellflower CA
5 Houston TX
5 El Paso TX
5 Pflugerville TX
5 Pasadena TX
5 Beaumont TX
5 Pueblo CO
5 Redding CA
5 McKinney TX
5 Grand Prairie TX
5 Plano TX
6 Pittsburgh PA
7 Springfield VA
8 Atlanta GA
9 Smithfield NC
9 Branson MO
9 Raleigh NC
9 Cary NC
9 Georgetown KY
9 Boaz AL
9 Graceville FL
9 Story City IA
9 Sulphur Springs TX
9 Lebanon MO
9 Nebraska City NE
10 Tampa FL
11 Brooklyn NY
12 Framingham MA
13 Vienna VA
14 Morristown NJ
14 Morristown NJ
15 Laredo TX
16 Downingtown PA
17 San Jose CA
18 San Jose CA
18 San Jose CA
19 Arlington VA
19 Auburn Hill MI
19 Sterling VA
19 Cincinnati OH
19 Herndon VA
19 Pueblo CO
20 Merryville IN
21 Reseville MN
21 Bloomington IL
21 Joliet IL
22 Tumon Guam
22 Tumon Guam
22 Tumon Guam
22 Tumon Guam
23 El Segundo CA
23 Addison TX
23 Mt. Laurel NJ
23 Lexington MA
23 Schaumburg IL
23 Cohoes NY
23 Lombard IL
23 Westchester IL
24 Livonia MI
25 Abilene TX
25 San Angelo TX
26 Parsippany NJ
27 Harrisburg PA
28 West Palm Beach FL
28 Voorhees NJ
29 Atlanta GA
30 Greensboro NC
30 Albuquerque NM
30 Roswell GA
30 Greenville SC
30 San Antonio TX
30 Eden Prairie MN
30 Amarillo TX
30 Spartanburg SC
30 East Syracuse NY
31 Brewster MA
32 Vacaville CA
32 W. Sacramento CA
32 Modesto CA
32 Auburn CA
32 Placerville CA
32 Sonora Oaks CA
33 Cambridge MA
34 Monterey CA
35 Los Angeles CA
36 Utica MI
37 Cincinnati OH
38 Fairfax VA
39 Potomoac MD
40 Casselberry FL
40 Sunrise FL
41 Laurel MD
42 Burr Ridge IL
43 Grand Cayman BWI
44 Columbus OH
45 Arlington Heights IL
46 Southfield MI
47 Reston VA
48 Westerville OH
49 Menlo Park CA
50 Washington DC DC
51 Tulsa OK
52 Salem OR
52 Bellevue WA
52 Renton WA
53 Lynnwood WA
54 Hillside NJ
55 Huntington Beach CA
56 Roseville MN
57 Corona NY
57 0 0.00
58 City of Industry CA
58 Beaver Creek OH
59 Bronx NY
59
60 San Diego CA
61 Reading PA
62 Orlando FL
62 Tampa FL
63 Irving TX
64 Davie FL
65 Mountain View CA
66 Harper Woods MI
67 Houston TX
68 Romulus MI
69 Germantown MD
70 King of Prussia PA
71 Bronx NY
72 Philadelphia PA
73 Los Angeles CA
74 Philadelphia PA
75 Rancho Palos Verdes CA
76 Baltimore MD
77 West Hartford CT
78 Los Angeles CA
79 West Allis WI
80 Reidsville NC
80 Maryville TN
80 Crestview FL
80 Rock Springs WY
80 Ft. Worth TX
81 Miami FL
82 Las Vegas NV
83 Worcester MA
84 Miami FL
84 Miami FL
85 Boynton Beach FL
86 Springhouse PA
87 Baltimore MD
88 Traverse City MI
89 Fargo ND
90 Clinton MA
91 Las Vegas NV
92 Lawrence KS
93 Auburn Hills MI
93
94 Oklahoma City OK
95 Phoenix AZ
96 Conway SC
97 Loma Linda CA
98 Las Vegas NV
99 Winter Park FL
99 Orlando FL
100 San Diego CA
101 Houston TX
102 Los Angeles CA
103 Midland MI
103 Traverse City MI
104 Glendale AZ
105 St. Louis Park MN
105 Albuquerque NM
105 Largo FL
106 Valparaiso IN
107 Sterling Heights MI
108 Los Angeles CA
109 Philadelphia PA
110 Beverly Hills CA
111 Pasadena CA
112 Beachwood OH
113 Dallas TX
114 Ulster NY
115 Poughkeepsie NY
116 Avon CO
117 Autin TX
118 Bedford TX
119 Virginia Beach VA
120 Garner (Raleigh) NC
121 Denver CO
122 Easton MD
122 Easton MD
123 Marina Del Rey CA
124 Falls Church VA
125 Melbourne FL
126 Indianapolis IN
127 Charlotte NC
128 Columbus OH
129 Edina MN
130 Ontario OR
130 Klamath Falls OR
130 Klamath Falls OR
130 Ontario OR
131 Las Vegas NV
132 Hilo HI
133 Richfield MN
134 Rochester Hills MI
135 Columbus OH
136 Houston TX
137 Chicago IL
138 Indianapolis IN
139 Milpitas CA
140 Columbus OH
141 Mesa AZ
142 Bossier City LA
142 Bossier City LA
143 Silver Spring MD
144 Richmond VA
144
145 Jersey City NJ
146 Melrose Park OH
147 Cincinnati OH
148 New Braunfels TX
149 Kalamazoo MI
150 Newark DE
151 Indianapolis IN
152 Parma OH
153 Philadelphia PA
154 Elyria OH
155 Berkley MI
156 Oyster Bay NY
157 Ashland VA
158 Warminster PA
159 Pomona CA
160 Bullhead City AZ
161 Warrensville Hts. OH
162 Spokane WA
163 Nags Head NC
164 Riverside CA
165 Austin TX
166 Alburquerque NM
167 Cherry Hill NJ
167 Cherry Hill NJ
167 Cherry Hill NJ
168 Shreveport LA
169 Richmond VA
170 Wallkill NY
171 West Hazleton PA
172 Largo MD
173 Camp Springs MD
174 Houston TX
175 Pewaukee WI
176 Hemet CA
177 Sioux Falls SD
178 Oceanside CA
179 Compton CA
180 Laurel MD
181 Bronx NY
182 Citrus Heights CA
183 Augusta GA
184 Washington DC
185 Bethlehem PA
186 Salt Lake City UT
187 Webster TX
188 Corvallis OR
189 Redmond WA
190 Ventura CA
191 Malibu CA
192 Dahlgren VA
193 Milwaukee WI
194 Edenton NC
195 Deerfield Beach FL
196 Fort Myers Beach FL
197 Decautor GA
198 Houston TX
199 Dalton GA
200 Weaverville NC
201 Beckley WV
202 Covington LA
203 Snowmass CO
204 Lexington KY
205 Hudson NH
205 Hudson NH
205 Epping NH
206 Deer Park NY
207 New York NY
207 New York NY
207 New York NY
208 Palm Springs CA
209 Geneva NY
210 West Palm Beach FL
211 Concord NC
212 Newport News VA
213 Milwaukee WI
214 Atlanta GA
215 Sioux Falls SD
216 Houston TX
217 Barboursville WV
218 Merrimack NH
219 Tucson AZ
220 Bryan TX
221 Smyrna GA
222 Walnut CA
223 Columbus OH
224 Kansas City MO
225 Bastrop TX
226 New York NY
227 Hampton NH
228 Owings Mills MD
229 Santa Ana CA
230 Houston TX
231 Parma OH
231 Bedford OH
231 Maple Height OH
232 Baltimore MD
233 Forsyth GA
234 Beaver WV
235 Winter Haven FL
236 Pewaukee WI
237 Sacremento CA
238 New York NY
239 Richmond IN
240 Orlando FL
241 Orange CA
242 Oklahoma City OK
243 Bloomington IL
244 Gross Pointe Woods MI
245 Nashville TN
246 Veradale WA
247 Livonia MI
248 Columbus OH
249 North Olmstead OH
250 Mineral Wells TX
251 North Aurora IL
252 Northlake IL
253 Dublin PA
254 Lapeer Meadows MI
255 Indianapolis IN
256 San Bernadino CA
257 Tulsa OK
258 Jackson MI
259 Temple TX
259 Temple TX
260 Hillsville VA
261 Alexandria VA
262 Kemersville NC
263 The Woodlands TX
264 Pasco WA
265 Kalamazoo MI
266 Houston TX
267 Orlando FL
268 Westlake OH
269 Champaign IL
270 Mansfield PA
271 Brooklyn NY
272 Cincinnati OH
273 Ft. Lauderdale FL
274 Pasadena TX
275 New York NY
276 East Vienna VA
277 Lincoln NE
278 Ft. Wayne IN
279 North Fayette Townshi PA
280 Wood Village OR
281 Fremont CA
282 Whittier CA
283 Austin TX
284 Beaumont TX
285 Pierre SD
286 Southfield MI
287 Dallas TX
287 Dallas TX
287 Dallas TX
288 Dearborn MI
289 Ft. Worth TX
290 Kalamazoo MI
291 Coon Rapids MN
292 Beachwood OH
293 Rancho Cucamonga CA
294 Lancaster PA
295 Tappahannock VA
296 Tempe AZ
297 Jackson MI
298 Allen TX
299 Cornelius NC
300 Frederick MD
301 Englewood CO
302 Farmingdale NY
303 Mesa AZ
304 Seattle WA
305 Portland TN
306 Austin TX
307 Atlanta GA
308 Baytown TX
309 New York NY
310 Phoenix AZ
311 New Hope MN
312 Vadnais Heights MN
313 Central Square NY
314 Pompano Beach FL
315 Baytown TX
316 Denver CO
317 Flushing NY
318 Gardner MA
319 New York NY
320 Houston TX
321 St. Petersburg FL
Loan ID Scheduled Loan Balanc Paid Thru Date
1 176,905,465.40 7/11/98
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
143,700,591.68 7/11/98
3 140,613,989.00 7/11/98
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
134,554,136.64 7/11/98
5
5
5
5
5
5
5
5
5
5
104,579,553.06 7/11/98
6 99,241,019.41 7/11/98
7 90,786,879.93 7/11/98
8 81,518,683.09 7/11/98
9
9
9
9
9
9
9
9
9
9
9
67,063,730.70 7/11/98
10 64,659,962.85 7/11/98
11 62,939,645.54 7/11/98
12 55,861,881.42 7/11/98
13 55,169,794.08 7/11/98
14
14
53,020,639.45 7/11/98
15 52,161,263.20 7/11/98
16 51,770,895.78 7/11/98
17 50,912,131.09 7/11/98
18
18
47,540,143.90 7/11/98
19
19
19
19
19
19
45,471,709.96 7/11/98
20 42,133,676.41 7/11/98
21
21
21
41,708,547.27 7/11/98
22
22
22
22
41,294,765.56 7/11/98
23
23
23
23
23
23
23
23
40,000,000.00 7/11/98
24 39,553,290.37 7/11/98
25
25
38,815,758.16 7/11/98
26 35,774,762.48 7/11/98
27 35,788,295.41 7/11/98
28
28
31,780,726.42 7/11/98
29 31,389,962.44 7/11/98
30
30
30
30
30
30
30
30
30
29,771,206.42 7/11/98
31 29,488,110.23 7/11/98
32
32
32
32
32
32
28,808,176.33 7/11/98
33 28,398,777.76 7/11/98
34 28,055,333.82 7/11/98
35 23,442,973.59 7/11/98
36 22,417,819.34 7/11/98
37 21,786,503.55 7/11/98
38 21,552,116.42 7/11/98
39 20,403,658.10 7/11/98
40
40
20,186,513.72 7/11/98
41 19,995,837.56 7/11/98
42 19,886,740.64 7/11/98
43 19,715,556.70 7/11/98
44 18,106,977.04 7/11/98
45 18,149,851.65 7/11/98
46 17,643,439.28 7/11/98
47 17,386,898.85 7/11/98
48 17,144,205.17 7/11/98
49 16,758,624.35 7/11/98
50 16,517,138.64 7/11/98
51 16,154,407.53 7/11/98
52
52
52
16,058,972.22 7/11/98
53 15,920,503.42 7/11/98
54 14,961,864.53 7/11/98
55 14,935,149.07 7/11/98
56 14,669,248.20 7/11/98
57
57
14,442,107.38 7/11/98
58
58
14,287,934.09 7/11/98
59
59
14,068,010.25 7/11/98
60 13,933,983.20 7/11/98
61 13,861,334.62 7/11/98
62
62
13,219,804.82 7/11/98
63 13,085,439.47 7/11/98
64 12,958,467.43 7/11/98
65 12,989,861.21 7/11/98
66 13,000,000.00 7/11/98
67 12,764,332.98 7/11/98
68 12,772,348.86 7/11/98
69 12,608,673.80 7/11/98
70 12,231,098.67 7/11/98
71 11,629,378.72 7/11/98
72 11,557,328.32 7/11/98
73 11,226,244.28 7/11/98
74 10,803,614.96 7/11/98
75 10,684,720.81 7/11/98
76 10,456,422.68 7/11/98
77 10,177,091.76 7/11/98
78 10,058,655.40 7/11/98
79 10,054,013.49 7/11/98
80
80
80
80
80
9,990,977.03 7/11/98
81 9,954,307.16 7/11/98
82 9,948,892.36 7/11/98
83 9,941,054.43 7/11/98
84
84
9,831,556.52 7/11/98
85 9,464,049.31 7/11/98
86 9,459,626.73 7/11/98
87 9,444,667.48 7/11/98
88 9,246,571.21 7/11/98
89 9,096,472.05 7/11/98
90 8,943,020.35 7/11/98
91 8,913,254.03 7/11/98
92 8,318,060.51 7/11/98
93
93
8,264,844.96 7/11/98
94 8,172,942.30 7/11/98
95 7,968,742.25 7/11/98
96 7,876,803.63 7/11/98
97 7,794,188.45 7/11/98
98 7,713,297.90 7/11/98
99
99
7,470,289.76 7/11/98
100 7,453,556.61 7/11/98
101 7,408,439.16 7/11/98
102 7,128,277.71 7/11/98
103
103
7,059,078.00 7/11/98
104 6,980,040.51 7/11/98
105
105
105
6,926,161.10 7/11/98
106 6,900,000.00 7/11/98
107 6,881,522.82 7/11/98
108 6,878,759.15 7/11/98
109 6,732,942.49 7/11/98
110 6,656,379.64 7/11/98
111 6,565,244.61 7/11/98
112 6,567,451.53 7/11/98
113 6,524,458.00 7/11/98
114 6,519,261.99 7/11/98
115 6,455,622.30 7/11/98
116 6,414,891.46 7/11/98
117 6,373,992.76 7/11/98
118 6,275,238.83 7/11/98
119 6,187,988.00 7/11/98
120 6,072,245.06 7/11/98
121 5,955,856.57 7/11/98
122
122
5,930,529.52 7/11/98
123 5,858,982.81 7/11/98
124 5,922,057.78 7/11/98
125 5,917,559.66 7/11/98
126 5,856,483.49 7/11/98
127 5,721,854.90 7/11/98
128 5,730,777.61 7/11/98
129 5,702,612.38 7/11/98
130
130
130
130
5,641,019.16 7/11/98
131 5,573,479.76 7/11/98
132 5,565,745.02 3/11/98
133 5,557,344.08 7/11/98
134 5,447,863.24 7/11/98
135 5,435,761.67 7/11/98
136 5,394,652.51 7/11/98
137 5,378,868.03 7/11/98
138 5,331,899.38 7/11/98
139 5,324,769.76 7/11/98
140 5,241,627.22 7/11/98
141 5,226,163.04 7/11/98
142
142
5,168,845.41 7/11/98
143 5,174,801.19 7/11/98
144
144
5,042,295.12 7/11/98
145 5,090,909.71 7/11/98
146 5,046,208.81 7/11/98
147 4,992,335.08 7/11/98
148 4,970,827.31 7/11/98
149 4,969,454.55 7/11/98
150 4,835,798.40 7/11/98
151 4,745,968.60 7/11/98
152 4,714,201.63 7/11/98
153 4,615,674.08 7/11/98
154 4,565,033.36 7/11/98
155 4,578,583.95 7/11/98
156 4,465,090.40 7/11/98
157 4,472,807.01 7/11/98
158 4,433,417.67 7/11/98
159 4,385,729.41 7/11/98
160 4,377,591.34 7/11/98
161 4,288,868.89 7/11/98
162 4,270,955.96 7/11/98
163 4,241,507.43 7/11/98
164 4,182,400.55 7/11/98
165 4,182,035.37 7/11/98
166 4,145,935.09 7/11/98
167
167
167
4,131,486.01 7/11/98
168 4,078,646.61 7/11/98
169 4,041,487.63 7/11/98
170 4,028,287.64 7/11/98
171 4,008,361.03 7/11/98
172 3,968,363.40 7/11/98
173 3,889,334.53 7/11/98
174 3,828,222.41 7/11/98
175 3,807,997.76 7/11/98
176 3,742,330.59 7/11/98
177 3,730,808.99 7/11/98
178 3,684,774.54 7/11/98
179 3,624,149.53 7/11/98
180 3,583,361.33 7/11/98
181 3,592,705.86 7/11/98
182 3,577,208.15 7/11/98
183 3,528,485.35 7/11/98
184 3,526,417.54 7/11/98
185 3,485,939.04 7/11/98
186 3,490,199.97 7/11/98
187 3,483,457.97 7/11/98
188 3,476,429.90 7/11/98
189 3,458,229.24 7/11/98
190 3,444,757.62 7/11/98
191 3,371,096.77 7/11/98
192 3,356,790.75 7/11/98
193 3,259,646.18 7/11/98
194 3,219,651.28 7/11/98
195 3,235,149.83 7/11/98
196 3,233,729.49 7/11/98
197 3,225,193.78 7/11/98
198 3,206,757.74 7/11/98
199 3,176,329.16 7/11/98
200 3,161,172.35 7/11/98
201 3,162,944.89 7/11/98
202 3,154,683.11 7/11/98
203 3,145,894.61 7/11/98
204 3,139,808.23 7/11/98
205
205
205
3,084,060.22 7/11/98
206 3,084,770.56 7/11/98
207
207
207
3,036,659.83 7/11/98
208 3,032,101.06 7/11/98
209 3,019,763.48 7/11/98
210 3,008,634.79 7/11/98
211 2,982,054.50 7/11/98
212 2,981,482.00 7/11/98
213 2,980,597.10 7/11/98
214 2,862,205.24 7/11/98
215 2,866,683.94 7/11/98
216 2,863,709.23 7/11/98
217 2,835,433.44 7/11/98
218 2,832,028.81 7/11/98
219 2,786,679.32 7/11/98
220 2,784,020.48 7/11/98
221 2,775,931.89 7/11/98
222 2,767,908.91 7/11/98
223 2,738,469.24 7/11/98
224 2,728,583.07 7/11/98
225 2,713,817.82 7/11/98
226 2,684,226.69 7/11/98
227 2,680,085.58 7/11/98
228 2,645,742.82 7/11/98
229 2,641,819.91 7/11/98
230 2,589,841.21 7/11/98
231
231
231
2,589,351.58 7/11/98
232 2,588,949.78 7/11/98
233 2,579,150.38 7/11/98
234 2,520,471.73 7/11/98
235 2,531,026.07 7/11/98
236 2,513,752.37 7/11/98
237 2,489,046.11 7/11/98
238 2,486,289.51 7/11/98
239 2,454,901.76 7/11/98
240 2,449,719.84 7/11/98
241 2,430,022.72 7/11/98
242 2,408,347.14 7/11/98
243 2,394,976.13 7/11/98
244 2,381,083.60 7/11/98
245 2,365,611.04 7/11/98
246 2,359,080.95 7/11/98
247 2,360,172.65 7/11/98
248 2,285,148.42 7/11/98
249 2,290,853.01 7/11/98
250 2,285,512.59 7/11/98
251 2,286,889.71 7/11/98
252 2,276,032.55 7/11/98
253 2,266,788.01 7/11/98
254 2,233,917.25 7/11/98
255 2,203,455.40 7/11/98
256 2,192,307.70 7/11/98
257 2,190,074.47 7/11/98
258 2,180,764.47 7/11/98
259
259
2,141,572.39 7/11/98
260 2,116,153.37 7/11/98
261 2,086,559.06 7/11/98
262 2,068,557.69 7/11/98
263 2,083,725.19 7/11/98
264 2,079,680.54 7/11/98
265 2,051,919.40 7/11/98
266 2,040,854.50 7/11/98
267 2,019,913.88 7/11/98
268 2,016,739.48 7/11/98
269 2,014,929.63 7/11/98
270 1,991,732.17 7/11/98
271 1,983,739.74 7/11/98
272 1,975,038.77 7/11/98
273 1,952,735.24 7/11/98
274 1,901,847.08 7/11/98
275 1,891,767.51 7/11/98
276 1,887,847.90 7/11/98
277 1,887,260.68 7/11/98
278 1,841,847.82 7/11/98
279 1,785,788.12 7/11/98
280 1,785,113.13 7/11/98
281 1,762,034.54 7/11/98
282 1,742,793.05 7/11/98
283 1,720,200.53 7/11/98
284 1,644,266.79 7/11/98
285 1,642,611.54 7/11/98
286 1,594,411.30 7/11/98
287
287
287
1,590,231.49 7/11/98
288 1,586,344.74 3/11/98
289 1,554,604.66 7/11/98
290 1,541,543.58 7/11/98
291 1,493,246.96 7/11/98
292 1,426,922.22 7/11/98
293 1,414,129.84 7/11/98
294 1,406,517.04 7/11/98
295 1,403,090.54 7/11/98
296 1,401,879.28 7/11/98
297 1,390,210.00 7/11/98
298 1,389,435.45 7/11/98
299 1,347,859.88 7/11/98
300 1,342,932.04 7/11/98
301 1,347,061.31 7/11/98
302 1,343,352.79 7/11/98
303 1,194,563.07 7/11/98
304 1,193,479.89 7/11/98
305 1,180,511.14 7/11/98
306 1,146,022.67 7/11/98
307 1,119,898.86 7/11/98
308 1,115,116.20 7/11/98
309 1,095,242.71 7/11/98
310 1,095,392.08 7/11/98
311 1,091,655.55 7/11/98
312 1,060,205.32 7/11/98
313 1,013,927.30 7/11/98
314 996,538.29 7/11/98
315 995,702.89 7/11/98
316 993,439.97 7/11/98
317 919,779.63 7/11/98
318 916,875.42 7/11/98
319 896,107.65 7/11/98
320 845,192.00 7/11/98
321 645,848.62 7/11/98
Loan ID Prospectus Loan # Annual Debt Service
1 1 14,369,008.32
2 2
2 2
2 2
2 2
2 2
2 2
2 2
2 2
2 2
2 2
2 2
2 2
2 2
2 2
2 2
12,810,948.48
3 3 10,882,116.60
4 4
4 4
4 4
4 4
4 4
4 4
4 4
4 4
4 4
4 4
4 4
4 4
4 4
4 4
4 4
4 4
4 4
4 4
4 4
12,265,377.48
5 5
5 5
5 5
5 5
5 5
5 5
5 5
5 5
5 5
5 5
10,607,568.00
6 6 8,773,576.68
7 7 -
8 8 7,207,788.96
9 9
9 9
9 9
9 9
9 9
9 9
9 9
9 9
9 9
9 9
9 9
6,544,114.56
10 10 5,841,428.52
11 11 6,118,684.68
12 12 4,929,881.52
13 13 5,100,545.76
14 14
14 14
5,028,478.56
15 15 4,820,580.12
16 16 4,831,226.88
17 17 4,706,917.08
18 18
18 18
4,395,171.00
19 19
19 19
19 19
19 19
19 19
19 19
4,793,009.64
20 20 3,905,382.48
21 21
21 21
21 21
3,423,164.16
22 22
22 22
22 22
22 22
3,822,023.28
23 23
23 23
23 23
23 23
23 23
23 23
23 23
23 23
-
24 24 3,663,666.72
25 25
25 25
3,525,802.80
26 26 2,882,815.92
27 27 3,088,932.48
28 28
28 28
2,816,676.72
29 29 2,900,960.16
30 30
30 30
30 30
30 30
30 30
30 30
30 30
30 30
30 30
2,869,763.40
31 31 3,108,234.12
32 32
32 32
32 32
32 32
32 32
32 32
3,033,020.52
33 33 2,625,517.56
34 34 2,953,758.72
35 35 -
36 36 2,076,474.96
37 37 2,081,508.36
38 38 1,777,583.52
39 39 1,886,354.52
40 40
40 40
1,786,463.76
41 41 1,893,639.12
42 42 1,841,318.76
43 43 2,038,791.24
44 44 1,820,000.04
45 45 1,677,986.16
46 46 1,448,703.84
47 47 1,609,238.64
48 48 1,680,870.96
49 49 1,653,403.68
50 50 1,457,658.36
51 51 1,427,950.92
52 52
52 52
52 52
1,348,345.20
53 53 1,330,679.28
54 54 1,264,754.64
55 55 1,257,353.76
56 56 1,302,466.92
57 57
57 57
1,181,091.48
58 58
58 58
1,349,875.92
59 59
59 59
0.00
60 60 1,190,827.56
61 61 1,460,216.04
62 62
62 62
1,083,345.96
63 63 1,235,480.04
64 64 1,227,188.40
65 65 1,120,819.56
66 66 943,800.00
67 67 1,208,803.56
68 68 1,045,647.72
69 69 1,050,203.76
70 70 1,132,480.32
71 71 1,074,750.00
72 72 1,055,514.36
73 73 1,041,306.48
74 74 998,435.64
75 75 989,683.92
76 76 896,592.12
77 77 1,063,454.88
78 78 912,168.60
79 79 931,263.96
80 80
80 80
80 80
80 80
80 80
883,674.48
81 81 816,984.36
82 82 875,503.44
83 83 857,208.36
84 84
84 84
909,956.40
85 85 896,261.16
86 86 802,575.96
87 87 995,528.04
88 88 774,219.12
89 89 843,151.08
90 90 824,282.16
91 91 825,280.56
92 92 734,079.36
93 93
93 93
802,809.24
94 94 755,603.88
95 95 658,800.60
96 96 729,824.40
97 97 712,240.08
98 98 622,483.32
99 99
99 99
613,348.32
100 100 694,634.64
101 101 596,954.28
102 102
103 103
103 103
625,152.00
104 104 563,940.60
105 105
105 105
105 105
641,048.52
106 106 531,300.00
107 107 637,408.92
108 108 639,393.24
109 109 622,472.52
110 110 615,394.20
111 111 534,922.20
112 112 606,942.96
113 113 539,927.52
114 114 603,388.44
115 115 584,119.92
116 116 514,944.12
117 117 516,638.52
118 118 517,264.44
119 119 570,905.40
120 120 499,353.00
121 121 507,503.88
122 122
122 122
524,393.04
123 123 676,517.40
124 124 479,830.80
125 125 523,691.40
126 126 517,920.24
127 127 575,124.96
128 128 531,185.16
129 129 551,385.60
130 130
130 130
130 130
130 130
593,905.20
131 131 449,794.44
132 132 523,579.08
133 133 585,095.64
134 134 563,260.92
135 135 514,775.64
136 136 469,735.32
137 137 473,222.76
138 138 435,291.12
139 139 430,579.08
140 140 496,390.80
141 141 430,198.44
142 142
142 142
451,835.88
143 143 413,055.48
144 144
144 144
671,414.76
145 145 428,335.92
146 146 494,745.96
147 147 489,464.04
148 148 413,383.32
149 149 404,838.72
150 150 403,795.92
151 151 419,711.40
152 152 462,195.00
153 153 376,819.20
154 154 447,570.00
155 155 387,329.52
156 156 422,851.44
157 157 366,180.12
158 158 375,210.48
159 159 389,500.68
160 160 361,981.44
161 161 420,494.04
162 162 404,466.60
163 163 371,147.16
164 164 362,979.36
165 165 353,785.56
166 166 383,725.44
167 167
167 167
167 167
361,257.36
168 168 384,635.40
169 169 364,864.68
170 170 381,485.52
171 171 358,819.92
172 172 350,045.76
173 173 337,544.88
174 174 322,720.80
175 175 316,550.76
176 176 313,722.60
177 177 315,462.96
178 178 331,383.12
179 179 366,695.64
180 180 304,227.12
181 181 332,038.68
182 182 329,712.84
183 183 298,549.20
184 184 311,713.80
185 185 316,135.92
186 186 296,591.52
187 187 297,417.84
188 188 333,117.60
189 189 346,874.28
190 190 305,381.76
191 191 281,106.00
192 192 310,709.88
193 193 301,246.08
194 194 290,366.88
195 195 265,519.92
196 196 286,984.20
197 197 276,950.76
198 198 270,331.08
199 199 310,502.16
200 200 301,877.88
201 201 322,628.40
202 202 298,753.68
203 203 330,747.96
204 204 279,763.92
205 205
205 205
205 205
280,088.64
206 206 259,089.60
207 207
207 207
207 207
276,504.84
208 208 290,942.40
209 209 262,812.60
210 210 266,713.80
211 211 260,906.64
212 212 256,280.64
213 213 247,295.04
214 214 273,997.56
215 215 242,482.92
216 216 241,411.92
217 217 285,000.00
218 218 249,105.60
219 219 252,425.52
220 220 233,786.76
221 221 252,688.56
222 222 233,522.88
223 223 268,488.00
224 224 237,626.16
225 225 218,873.16
226 226 237,959.88
227 227 233,948.64
228 228 253,722.00
229 229 206,465.64
230 230 214,110.24
231 231
231 231
231 231
209,043.24
232 232 205,066.08
233 233 225,917.88
234 234 257,094.48
235 235 241,823.88
236 236 208,758.60
237 237 216,842.04
238 238 227,979.12
239 239 243,515.64
240 240 268,644.36
241 241 240,889.08
242 242 243,415.08
243 243 198,816.36
244 244 210,400.08
245 245 223,086.00
246 246 223,276.20
247 247 190,377.48
248 248 224,043.00
249 249 187,719.36
250 250 211,196.16
251 251 198,980.88
252 252 239,293.80
253 253 214,964.28
254 254 212,747.64
255 255 194,863.32
256 256 191,326.68
257 257 180,811.32
258 258 173,431.80
259 259
259 259
183,103.20
260 260 220,425.00
261 261 210,939.72
262 262 190,342.80
263 263 199,363.44
264 264 185,604.12
265 265 169,305.12
266 266 178,452.48
267 267 168,829.92
268 268 181,634.64
269 269 171,152.52
270 270 178,295.64
271 271 172,547.04
272 272 186,043.32
273 273 164,080.92
274 274 167,740.20
275 275 165,682.32
276 276 173,114.04
277 277 168,935.16
278 278 185,130.96
279 279 157,660.32
280 280 153,906.72
281 281 159,497.88
282 282 156,282.60
283 283 140,369.04
284 284 141,081.12
285 285 148,811.64
286 286 136,437.36
287 287
287 287
287 287
137,544.36
288 288 176,718.48
289 289 134,672.64
290 290
291 291 123,402.72
292 292 133,026.60
293 293 126,589.92
294 294 124,126.92
295 295 120,172.92
296 296 125,257.56
297 297 130,222.08
298 298 125,464.80
299 299 135,980.28
300 300 119,821.92
301 301 109,963.68
302 302 112,718.64
303 303 98,428.80
304 304 102,368.40
305 305 127,826.52
306 306 99,277.92
307 307 97,275.96
308 308 93,514.68
309 309 96,006.60
310 310 97,461.00
311 311 98,320.92
312 312 87,615.96
313 313 88,945.20
314 314 87,383.40
315 315 88,386.60
316 316 89,931.60
317 317 88,951.32
318 318 -
319 319 78,550.92
320 320 71,250.00
321 321 63,070.80
Original Underwriting
Base Year
Loan ID Fin. Info as of Date %
Occ
1 N/A 91%
2 N/A 75%
2 N/A 75%
2 N/A 80%
2 N/A 65%
2 N/A 80%
2 N/A 62%
2 N/A 69%
2 N/A 74%
2 N/A 75%
2 N/A 74%
2 N/A 75%
2 N/A 66%
2 N/A 56%
2 N/A 67%
2 N/A 61%
3 N/A 95%
4 N/A 84%
4 N/A 94%
4 N/A 87%
4 N/A 92%
4 N/A 95%
4 N/A 97%
4 N/A 92%
4 N/A 89%
4 N/A 88%
4 N/A 95%
4 N/A 97%
4 N/A 90%
4 N/A 82%
4 N/A 92%
4 N/A 91%
4 N/A 88%
4 N/A 91%
4 N/A 85%
4 N/A 87%
5 N/A 100%
5 N/A 100%
5 N/A 100%
5 N/A 100%
5 N/A 100%
5 N/A 100%
5 N/A 100%
5 N/A 100%
5 N/A 100%
5 N/A 100%
6 N/A 89%
7 N/A 87%
8 N/A 87%
9 N/A 95%
9 N/A 85%
9 N/A 95%
9 N/A 94%
9 N/A 95%
9 N/A 88%
9 N/A 96%
9 N/A 92%
9 N/A 95%
9 N/A 93%
9 N/A 91%
10 N/A 86%
11 N/A 93%
12 N/A 95%
13 N/A 95%
14 N/A 92%
14 N/A 71%
15 N/A 90%
16 N/A 85%
17 N/A 95%
18 N/A 95%
18 N/A 95%
19 N/A 57%
19 N/A 70%
19 N/A 75%
19 N/A 56%
19 N/A 75%
19 N/A 70%
20 N/A 95%
21 N/A 95%
21 N/A 95%
21 N/A 95%
22 N/A 94%
22 N/A 100%
22 N/A 100%
22 N/A 100%
23 N/A 80%
23 N/A 75%
23 N/A 75%
23 N/A 64%
23 N/A 71%
23 N/A 69%
23 N/A 64%
23 N/A 73%
24 N/A 95%
25 N/A 91%
25 N/A 87%
26 N/A 82%
27 N/A 95%
28 N/A 94%
28 N/A 95%
29 N/A 91%
30 N/A 75%
30 N/A 70%
30 N/A 57%
30 N/A 67%
30 N/A 58%
30 N/A 65%
30 N/A 67%
30 N/A 54%
30 N/A 61%
31 N/A 47%
32 N/A 66%
32 N/A 69%
32 N/A 75%
32 N/A 71%
32 N/A 62%
32 N/A 65%
33 N/A 95%
34 N/A 75%
35 N/A 95%
36 N/A 92%
37 N/A 88%
38 N/A 95%
39 N/A 95%
40 N/A 89%
40 N/A 90%
41 N/A 100%
42 N/A 95%
43 N/A 71%
44 N/A 100%
45 N/A 94%
46 N/A 95%
47 N/A 95%
48 N/A 100%
49 N/A 80%
50 N/A 93%
51 N/A 88%
52 N/A 90%
52 N/A 95%
52 N/A 78%
53 N/A 91%
54 N/A 95%
55 N/A 95%
56 N/A 95%
57 N/A 90%
57 N/A
58 N/A 100%
58 N/A 100%
59 N/A 95%
59 N/A
60 N/A 85%
61 N/A 64%
62 N/A 94%
62 N/A 88%
63 N/A 100%
64 N/A 100%
65 N/A 95%
66 N/A 93%
67 N/A 100%
68 N/A 95%
69 N/A 94%
70 N/A 94%
71 N/A 100%
72 N/A 95%
73 N/A 95%
74 N/A 95%
75 N/A 74%
76 N/A 87%
77 N/A 71%
78 N/A 94%
79 N/A 92%
80 N/A 91%
80 N/A 95%
80 N/A 93%
80 N/A 95%
80 N/A 95%
81 N/A 95%
82 N/A 95%
83 N/A 90%
84 N/A 93%
84 N/A 95%
85 N/A 100%
86 N/A 95%
87 N/A 75%
88 N/A 94%
89 N/A 95%
90 N/A 90%
91 N/A 95%
92 N/A 95%
93 N/A 95%
93 N/A
94 N/A 74%
95 N/A 94%
96 N/A 95%
97 N/A 79%
98 N/A 95%
99 N/A 93%
99 N/A 93%
100 N/A 95%
101 N/A 78%
102 N/A 95%
103 N/A 91%
103 N/A 91%
104 N/A 94%
105 N/A 83%
105 N/A 83%
105 N/A 83%
106 N/A 95%
107 N/A 95%
108 N/A 92%
109 N/A 83%
110 N/A 93%
111 N/A 95%
112 N/A 86%
113 N/A 91%
114 N/A 95%
115 N/A 99%
116 N/A 95%
117 N/A 96%
118 N/A 92%
119 N/A 75%
120 N/A 94%
121 N/A 94%
122 N/A 70%
122 N/A 46%
123 N/A 95%
124 N/A 95%
125 N/A 94%
126 N/A 91%
127 N/A 100%
128 N/A 96%
129 N/A 96%
130 N/A 68%
130 N/A 64%
130 N/A 62%
130 N/A 57%
131 N/A 95%
132 N/A 83%
133 N/A 75%
134 N/A 95%
135 N/A 100%
136 N/A 91%
137 N/A 95%
138 N/A 92%
139 N/A 95%
140 N/A 100%
141 N/A 92%
142 N/A 88%
142 N/A 91%
143 N/A 93%
144 N/A 62%
144 N/A
145 N/A 95%
146 N/A 100%
147 N/A 100%
148 N/A 93%
149 N/A 91%
150 N/A 95%
151 N/A 93%
152 N/A 100%
153 N/A 95%
154 N/A 100%
155 N/A 94%
156 N/A 100%
157 N/A 95%
158 N/A 95%
159 N/A 90%
160 N/A 95%
161 N/A 100%
162 N/A 100%
163 N/A 92%
164 N/A 92%
165 N/A 95%
166 N/A 91%
167 N/A 79%
167 N/A 95%
167 N/A 86%
168 N/A 75%
169 N/A 92%
170 N/A 100%
171 N/A 76%
172 N/A 94%
173 N/A 95%
174 N/A 94%
175 N/A 95%
176 N/A 76%
177 N/A 95%
178 N/A 95%
179 N/A 87%
180 N/A 95%
181 N/A 95%
182 N/A 95%
183 N/A 90%
184 N/A 91%
185 N/A 77%
186 N/A 90%
187 N/A 76%
188 N/A 95%
189 N/A 61%
190 N/A 94%
191 N/A 94%
192 N/A 90%
193 N/A 95%
194 N/A 95%
195 N/A 95%
196 N/A 55%
197 N/A 90%
198 N/A 90%
199 N/A 64%
200 N/A 88%
201 N/A 75%
202 N/A 100%
203 N/A 51%
204 N/A 95%
205 N/A 95%
205 N/A 95%
205 N/A 95%
206 N/A 94%
207 N/A 95%
207 N/A 95%
207 N/A 95%
208 N/A 83%
209 N/A 83%
210 N/A 92%
211 N/A 95%
212 N/A 94%
213 N/A 94%
214 N/A 100%
215 N/A 94%
216 N/A 95%
217 N/A 100%
218 N/A 95%
219 N/A 82%
220 N/A 95%
221 N/A 95%
222 N/A 100%
223 N/A 100%
224 N/A 91%
225 N/A 95%
226 N/A 94%
227 N/A 95%
228 N/A 95%
229 N/A 96%
230 N/A 85%
231 N/A 95%
231 N/A 95%
231 N/A 95%
232 N/A 95%
233 N/A 95%
234 N/A 68%
235 N/A 95%
236 N/A 80%
237 N/A 92%
238 N/A 94%
239 N/A 74%
240 N/A 75%
241 N/A 95%
242 N/A 91%
243 N/A 93%
244 N/A 95%
245 N/A 95%
246 N/A 95%
247 N/A 93%
248 N/A 100%
249 N/A 93%
250 N/A 95%
251 N/A 95%
252 N/A 60%
253 N/A 90%
254 N/A 95%
255 N/A 89%
256 N/A 92%
257 N/A 92%
258 N/A 95%
259 N/A 92%
259 N/A 92%
260 N/A 70%
261 N/A 66%
262 N/A 93%
263 N/A 95%
264 N/A 95%
265 N/A 95%
266 N/A 86%
267 N/A 95%
268 N/A 91%
269 N/A 95%
270 N/A 67%
271 N/A 90%
272 N/A 84%
273 N/A 95%
274 N/A 88%
275 N/A 93%
276 N/A 91%
277 N/A 95%
278 N/A 100%
279 N/A 95%
280 N/A 95%
281 N/A 93%
282 N/A 95%
283 N/A 94%
284 N/A 95%
285 N/A 95%
286 N/A 91%
287 N/A 95%
287 N/A 95%
287 N/A 95%
288 N/A 75%
289 N/A 92%
290 N/A 91%
291 N/A 95%
292 N/A 89%
293 N/A 93%
294 N/A 93%
295 N/A 95%
296 N/A 95%
297 N/A 95%
298 N/A 95%
299 N/A 62%
300 N/A 90%
301 N/A 93%
302 N/A 95%
303 N/A 95%
304 N/A 95%
305 N/A 93%
306 N/A 95%
307 N/A 95%
308 N/A 95%
309 N/A 95%
310 N/A 95%
311 N/A 95%
312 N/A 91%
313 N/A 95%
314 N/A 94%
315 N/A 91%
316 N/A 95%
317 N/A 95%
318 N/A 95%
319 N/A 87%
320 N/A 93%
321 N/A 95%
Original Underwriting
Base Year
Loan ID Total Revenue Net Cash Flow
1 28,354,341 18,708,894.00
2 10,191,844 4,753,519.00
2 11,514,278 3,369,073.00
2 10,020,853 2,887,638.00
2 9,121,211 2,596,470.00
2 5,066,005 2,006,063.00
2 7,300,000 1,868,475.00
2 8,319,000 2,037,850.00
2 5,853,000 1,763,601.00
2 8,990,894 1,896,783.00
2 7,241,000 1,434,548.00
2 3,735,000 1,182,525.00
2 4,832,000 864,274.00
2 7,366,000 670,243.00
2 3,440,199 715,092.00
2 3,929,000 166,635.00
3 52,646,857 32,024,147.00
4 5,450,638 3,999,873.00
4 3,520,447 2,317,717.00
4 2,230,660 1,568,179.00
4 1,891,095 1,445,829.00
4 2,092,298 1,455,306.00
4 1,922,748 1,349,885.00
4 1,922,199 1,363,279.00
4 1,650,702 1,103,608.00
4 1,406,337 954,725.00
4 1,092,639 856,924.00
4 1,379,161 848,712.00
4 1,246,682 810,634.00
4 1,120,275 698,101.00
4 939,053 616,798.00
4 1,468,183 608,497.00
4 728,604 475,056.00
4 827,834 513,739.00
4 769,163 428,333.00
4 474,598 267,634.00
5 1,813,260 1,813,260.00
5 1,591,644 1,591,644.00
5 1,420,392 1,420,392.00
5 1,218,912 1,218,912.00
5 1,138,320 1,138,320.00
5 876,408 876,408.00
5 815,964 815,964.00
5 685,008 685,008.00
5 654,792 654,792.00
5 392,868 392,868.00
6 24,101,955 12,196,058.00
7 31,697,674 19,880,511.00
8 31,697,674 19,880,511.00
9 4,296,701 3,120,622.00
9 2,608,323 1,451,682.00
9 1,774,914 1,276,891.00
9 1,640,108 1,045,402.00
9 1,470,872 1,006,116.00
9 886,858 424,590.00
9 620,161 299,078.00
9 842,571 291,816.00
9 660,951 260,392.00
9 602,621 251,433.00
9 643,810 235,547.00
10 15,923,376 8,590,294.00
11 11,296,179 5,577,665.00
12 9,477,084 5,664,933.00
13 9,015,674 6,142,349.00
14 13,278,271 6,135,562.00
14 12,463,755 2,123,202.00
15 10,770,770 6,954,214.00
16 7,205,214 5,629,971.00
17 10,709,886 5,865,353.00
18 5,920,713 3,902,959.00
18 4,379,578 1,642,639.00
19 8,474,847 2,083,224.00
19 6,664,360 1,902,753.00
19 2,647,701 1,005,636.00
19 5,134,981 951,898.00
19 2,172,490 774,638.00
19 3,679,727 840,909.00
28,774,106 7,559,058.00
20 7,888,894 5,375,922.00
21 4,105,196 1,913,236.00
21 2,435,785 1,585,990.00
21 2,530,227 1,558,730.00
9,071,208 5,057,956.00
22 3,754,078 2,728,651.00
22 840,000 806,400.00
22 970,264 725,491.00
22 634,440 609,062.00
6,198,782 4,869,604.00
23 4,089,721 1,751,009.00
23 4,041,521 1,426,795.00
23 3,564,075 1,335,736.00
23 3,459,374 1,132,808.00
23 2,386,399 735,029.00
23 2,209,632 739,825.00
23 2,064,438 632,302.00
23 2,320,663 708,823.00
24,135,823 8,462,327.00
24 7,626,680 4,408,033.00
25 5,898,791 2,858,602.00
25 4,661,185 2,259,705.00
10,559,976 5,118,307.00
26 12,876,438 6,126,856.00
27 7,133,250 4,459,099.00
28 7,106,261 2,401,605.00
28 3,630,565 1,259,285.00
10,736,826 3,660,890.00
29 10,178,914 3,844,539.00
30 2,240,418 889,559.00
30 1,883,414 690,367.00
30 1,769,369 507,540.00
30 1,955,144 644,073.00
30 1,571,220 403,941.00
30 1,831,844 433,389.00
30 1,557,087 447,333.00
30 1,211,512 212,992.00
30 1,637,999 428,151.00
15,658,007 4,657,345.00
31 16,579,274 4,435,508.00
32 2,406,193 758,778.00
32 2,248,182 770,704.00
32 2,583,053 831,655.00
32 1,803,591 701,876.00
32 1,589,512 634,456.00
32 1,756,031 667,276.00
12,386,562 4,364,745.00
33 5,278,364 3,213,870.00
34 22,472,008 4,403,445.00
35 3,992,210 2,772,151.00
36 4,547,355 2,935,095.00
37 7,476,872 3,105,987.00
38 3,577,148 2,356,425.00
39 3,070,674 2,258,480.00
40 2,336,666 1,170,880.00
40 2,058,117 1,125,877.00
4,394,783 2,296,757.00
41 1,899,320 1,899,320.04
42 3,883,559 2,278,167.00
43 33,260,703 14,094,736.00
44 1,820 1,820,000.04
45 4,850,534 2,107,407.00
46 3,825,383 1,975,137.00
47 3,404,521 2,263,154.00
48 1,680,871 1,680,870.96
49 12,471,497 2,883,956.00
50 4,501,540 2,310,791.00
51 3,487,649 1,823,893.00
52 1,506,266 1,049,862.00
52 1,375,126 909,801.00
52 543,622 327,555.00
3,425,014 2,287,218.00
53 2,389,584 1,777,506.00
54 3,180,254 1,756,099.00
55 2,790,557 1,708,972.00
56 2,964,657 1,779,986.00
57 2,480,060 1,702,705.00
57
58 1,349,872 1,360,000.00
58 1,349,872 1,360,000.00
2,699,744 2,720,000.00
59 2,911,671 1,154,691.00
59
60 2,569,386 1,655,267.00
61 8,529,051 2,001,504.00
62 2,016,026 1,060,322.00
62 1,418,171 781,944.00
3,434,197 1,842,266.00
63 105,280 1,263,360.00
64 1,230,870 1,230,870.00
65 1,987,597 1,430,802.00
66 3,083,511 1,450,855.00
67 1,212,430 1,212,429.96
68 2,786,034 1,562,015.00
69 2,108,267 1,554,884.00
70 2,664,889 1,303,932.00
71 1,350,000 1,289,700.00
72 2,562,162 1,306,429.00
73 2,085,250 1,268,886.00
74 2,085,250 1,268,886.00
75 2,105,520 1,423,395.00
76 1,797,673 1,290,730.00
77 8,428,361 1,452,432.00
78 1,906,305 1,311,723.00
79 3,471,267 1,295,623.00
80 926,207 556,530.00
80 488,131 374,947.00
80 277,863 162,218.00
80 50,522 33,528.00
80 50,027 34,832.00
1,792,750 1,162,055.00
81 1,815,779 1,161,178.00
82 1,585,631 1,219,960.00
83 1,971,532 1,186,126.00
84 2,326,946 1,029,838.00
84 136,800 120,123.00
2,463,746 1,149,961.00
85 898,950 898,950.00
86 2,322,916 1,056,929.00
87 4,011,005 1,345,335.00
88 1,874,578 1,131,288.00
89 1,565,095 1,043,213.00
90 1,998,256 1,657,258.00
91 1,284,716 1,065,160.00
92 1,908,401 931,106.00
93 957,490 849,929.00
93
94 2,485,802 989,648.00
95 1,699,885 901,334.00
96 1,413,279 1,000,304.00
97 1,322,854 933,107.00
98 1,566,105 905,806.00
99 1,836,772 657,073.00
99 825,572 225,843.00
2,662,344 882,916.00
100 1,093,830 991,076.00
101 2,400,535 883,760.00
102 1,238,824 806,798.00
103 833,508 531,459.00
103 645,477 323,236.00
1,478,985 854,695.00
104 1,625,447 958,564.00
105 1,253,343 801,421.00
105 1,253,343 801,421.00
105 1,253,343 801,421.00
3,760,029 2,404,263.00
106 1,548,814 850,389.00
107 1,506,115 1,024,711.00
108 1,585,553 813,010.00
109 1,253,343 801,421.00
110 1,313,721 760,828.00
111 1,354,619 888,352.00
112 1,862,550 884,621.00
113 1,409,055 872,632.00
114 1,107,122 753,578.00
115 1,328,776 892,503.00
116 1,367,208 915,128.00
117 1,143,429 720,388.00
118 1,659,119 763,941.00
119 3,063,653 1,103,367.00
120 1,109,442 684,900.00
121 2,917,246 1,140,480.00
122 1,350,635 531,993.00
122 1,007,934 371,214.00
2,358,569 903,207.00
123 2,636,416 1,218,490.00
124 2,125,815 938,919.00
125 1,342,666 733,483.00
126 1,312,758 622,335.00
127 575,125 575,124.96
128 1,082,620 697,386.00
129 1,082,620 697,386.00
130 840,448 281,969.00
130 755,310 240,002.00
130 601,434 183,588.00
130 649,798 222,540.00
2,846,990 928,099.00
131 1,313,994 615,411.00
132 1,198,112 634,038.00
133 3,200,547 847,422.00
134 958,043 643,179.00
135 516,320 516,320.00
136 1,533,885 588,029.00
137 1,999,213 627,326.00
138 1,165,724 628,399.00
139 1,272,646 871,540.00
140 497,880 497,880.00
141 949,374 621,700.00
142 858,952 431,634.00
142 643,686 165,897.00
1,502,638 597,531.00
143 1,777,248 764,098.00
144 1,154,948 452,302.00
144
145 1,050,724 578,973.00
146 494,746 494,745.96
147 489,468 489,464.04
148 969,164 573,438.00
149 1,533,874 767,447.00
150 611,556 539,806.00
151 1,220,394 549,618.00
152 462,195 462,195.00
153 1,008,449 535,948.00
154 447,570 447,570.00
155 887,925 521,370.00
156 424,145 424,119.96
157 898,504 626,769.00
158 617,500 499,898.00
159 865,251 573,851.00
160 647,935 483,994.00
161 420,494 420,494.04
162 405,704 405,680.04
163 1,019,089 470,064.00
164 1,019,329 466,949.00
165 1,052,613 462,216.00
166 1,529,038 713,990.00
167 386,825 221,454.00
167 314,779 200,936.00
167 154,265 90,153.00
855,869 512,543.00
168 1,920,880 563,179.00
169 780,780 512,285.00
170 382,630 382,629.96
171 2,183,819 628,412.00
172 1,349,249 693,959.00
173 1,272,031 529,134.00
174 1,249,118 455,984.00
175 761,441 481,895.00
176 2,183,819 628,412.00
177 822,968 445,495.00
178 1,208,931 471,934.00
179 1,878,602 902,228.00
180 603,323 430,647.00
181 445,544 400,942.00
182 710,726 434,827.00
183 927,179 385,669.00
184 1,168,266 434,059.00
185 1,946,876 535,121.00
186 1,610,174 722,307.00
187 1,385,743 459,356.00
188 679,825 431,620.00
189 2,188,317 755,523.00
190 742,350 474,345.00
191 700,786 413,148.00
192 563,468 402,544.00
193 679,536 414,676.00
194 584,775 418,320.00
195 816,981 408,921.00
196 904,151 406,394.00
197 902,523 410,795.00
198 1,096,635 413,419.00
199 1,100,559 462,072.00
200 837,952 590,477.00
201 1,789,397 513,774.00
202 299,650 299,650.00
203 1,672,408 506,890.00
204 537,727 351,036.00
205 315,962 193,121.00
205 258,685 105,859.00
205 180,167 100,023.00
754,814 399,003.00
206 837,561 376,666.00
207 255,700 166,427.00
207 234,646 155,390.00
207 137,855 79,305.00
628,201 401,122.00
208 934,458 357,802.00
209 1,100,491 378,912.00
210 971,484 415,264.00
211 623,723 369,635.00
212 490,867 349,009.00
213 908,720 482,822.00
214 280,689 280,668.00
215 729,709 382,768.00
216 804,341 354,603.00
217 285,000 285,000.00
218 596,080 332,307.00
219 695,506 328,957.00
220 634,453 286,108.00
221 504,986 338,276.00
222 695,700 344,542.00
223 268,488 268,488.00
224 478,742 298,089.00
225 507,078 286,761.00
226 488,200 340,488.00
227 627,993 317,306.00
228 454,783 307,080.00
229 819,296 462,739.00
230 1,223,908 404,784.00
231 340,307 151,367.00
231 182,481 93,711.00
231 114,627 54,893.00
637,415 299,971.00
232 507,154 287,894.00
233 505,070 288,247.00
234 1,162,463 373,783.00
235 517,616 336,445.00
236 445,690 272,668.00
237 598,439 394,427.00
238 413,852 301,092.00
239 2,547,318 506,339.00
240 1,499,046 439,960.00
241 668,975 322,697.00
242 624,088 346,936.00
243 500,030 288,257.00
244 478,059 301,544.00
245 466,631 318,513.00
246 364,377 288,223.00
247 550,182 311,584.00
248 224,043 224,043.00
249 606,394 267,155.00
250 439,074 266,335.00
251 600,622 243,992.00
252 1,160,289 370,269.00
253 470,853 284,898.00
254 692,892 375,105.00
255 638,575 267,865.00
256 602,308 262,199.00
257 903,193 332,747.00
258 390,450 221,861.00
259 476,977 183,277.00
259 115,500 59,883.00
592,477 243,160.00
260 846,231 348,162.00
261 1,305,212 341,066.00
262 431,064 305,032.00
263 509,015 298,064.00
264 562,055 249,266.00
265 390,105 215,112.00
266 1,127,120 243,763.00
267 484,385 286,306.00
268 1,127,629 330,873.00
269 337,324 226,178.00
270 1,276,285 297,854.00
271 587,017 228,779.00
272 611,511 230,807.00
273 433,002 244,432.00
274 872,604 250,740.00
275 408,476 230,354.00
276 389,040 215,853.00
277 312,207 198,993.00
278 185,131 185,130.96
279 416,639 262,382.00
280 511,120 334,860.00
281 381,150 225,494.00
282 499,540 216,335.00
283 406,423 203,924.00
284 272,544 178,659.00
285 385,094 191,770.00
286 565,448 225,037.00
287 224,404 94,964.00
287 124,055 55,988.00
287 98,935 37,554.00
447,394 188,506.00
288 1,786,988 275,195.00
289 487,109 186,096.00
290 422,175 173,862.00
291 289,030 161,938.00
292 290,283 160,156.00
293 286,671 180,507.00
294 400,773 162,715.00
295 224,160 162,889.00
296 328,140 174,362.00
297 352,520 174,786.00
298 277,801 154,648.00
299 671,264 205,156.00
300 351,345 216,585.00
301 283,123 192,619.00
302 469,532 183,490.00
303 230,952 141,491.00
304 244,045 166,361.00
305 345,848 235,189.00
306 275,890 143,070.00
307 211,165 131,256.00
308 220,238 122,445.00
309 259,935 136,937.00
310 192,854 155,963.00
311 275,967 131,289.00
312 212,862 123,265.00
313 315,393 161,503.00
314 276,807 131,632.00
315 311,363 127,064.00
316 238,592 164,606.00
317 240,389 132,466.00
318 340,629 120,684.00
319 182,384 107,199.00
320 357,423 116,952.00
321 164,137 81,399.00
Original Underwriting
Loan ID (2)
DSCR
1 1.36
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2.62
3 1.31
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
1.92
5
5
5
5
5
5
5
5
5
5
1.00
6 1.62
7 1.21
8 1.21
9
9
9
9
9
9
9
9
9
9
9
1.67
10 1.59
11 1.21
12 1.20
13 1.32
14
14
1.79
15 1.54
16 1.22
17 1.41
18
18
1.34
19
19
19
19
19
19
1.88
20 1.45
21
21
21
1.63
22
22
22
22
1.33
23
23
23
23
23
23
23
23
2.76
24 1.35
25
25
1.67
26 2.13
27 1.54
28
28
1.34
29 1.71
30
30
30
30
30
30
30
30
30
1.90
31 1.69
32
32
32
32
32
32
1.64
33 1.31
34 1.87
35 1.40
36 1.52
37 1.95
38 1.37
39 1.24
40
40
1.38
41 1.00
42 1.28
43 2.15
44 1.00
45 1.48
46 1.45
47 1.55
48 1.00
49 2.12
50 1.66
51 1.40
52
52
52
1.91
53 1.41
54 1.60
55 1.42
56 1.52
57
57
1.53
58
58
1.00
59 1.30
59
60 1.47
61 1.66
62
62
1.82
63 1.02
64 1.00
65 1.36
66 1.43
67 1.00
68 1.53
69 1.56
70 1.41
71 1.22
72 1.33
73 1.31
74 1.31
75 1.55
76 1.61
77 1.38
78 1.54
79 1.84
80
80
80
80
80
1.47
81 1.56
82 1.53
83 1.54
84
84
1.47
85 1.00
86 1.49
87 1.55
88 1.55
89 1.36
90 2.28
91 1.37
92 1.40
93
93
1.27
94 1.64
95 1.48
96 1.51
97 1.43
98 1.55
99
99
1.63
100 1.53
101 1.69
102 1.26
103
103
1.62
104 1.87
105
105
105
1.33
106 1.51
107 1.69
108 1.37
109 1.33
110 1.38
111 1.73
112 1.77
113 1.82
114 1.28
115 1.63
116 1.84
117 1.57
118 1.62
119 2.20
120 1.45
121 2.33
122
122
1.95
123 1.89
124 2.11
125 1.51
126 1.31
127 1.00
128 1.39
129 1.39
130
130
130
130
1.80
131 1.53
132 1.34
133 1.72
134 1.27
135 1.00
136 1.41
137 1.72
138 1.55
139 2.05
140 1.00
141 1.61
142
142
1.48
143 1.98
144 1.70
144
145 1.45
146 1.00
147 1.00
148 1.47
149 1.96
150 1.47
151 1.44
152 1.00
153 1.52
154 1.00
155 1.52
156 1.00
157 1.75
158 1.58
159 1.78
160 1.37
161 1.00
162 1.00
163 1.58
164 1.40
165 1.42
166 2.24
167
167
167
1.59
168 1.71
169 1.58
170 1.00
171 2.06
172 2.37
173 1.70
174 1.65
175 1.58
176 2.06
177 1.52
178 1.56
179 2.96
180 1.55
181 1.24
182 1.53
183 1.48
184 1.55
185 2.00
186 2.99
187 1.76
188 1.37
189 2.49
190 1.76
191 1.70
192 1.47
193 1.83
194 1.64
195 1.65
196 1.47
197 1.61
198 1.74
199 1.67
200 2.52
201 1.87
202 1.00
203 1.79
204 1.47
205
205
205
1.53
206 1.55
207
207
207
1.52
208 1.27
209 1.64
210 1.94
211 1.54
212 1.49
213 2.12
214 1.02
215 1.71
216 1.60
217 1.00
218 1.50
219 1.36
220 1.38
221 1.54
222 1.51
223 1.00
224 1.50
225 1.41
226 1.47
227 1.45
228 1.42
229 2.36
230 2.13
231
231
231
1.59
232 1.47
233 1.38
234 1.68
235 1.43
236 1.36
237 2.05
238 1.37
239 2.60
240 1.92
241 1.36
242 1.59
243 1.51
244 1.51
245 1.58
246 1.38
247 1.76
248 1.00
249 1.56
250 1.42
251 1.35
252 1.79
253 1.50
254 1.82
255 1.51
256 1.51
257 2.15
258 1.36
259
259
1.55
260 1.77
261 1.93
262 1.81
263 1.77
264 1.40
265 1.32
266 1.75
267 1.82
268 1.93
269 1.48
270 2.03
271 1.49
272 1.44
273 1.57
274 1.86
275 1.46
276 1.43
277 1.26
278 1.00
279 1.95
280 2.21
281 1.57
282 1.41
283 1.61
284 1.47
285 1.49
286 2.18
287
287
287
1.51
288 2.06
289 1.61
290 1.58
291 1.39
292 1.39
293 1.76
294 1.45
295 1.55
296 1.68
297 1.63
298 1.37
299 1.76
300 2.25
301 1.94
302 1.73
303 1.55
304 1.69
305 2.22
306 1.57
307 1.43
308 1.39
309 1.50
310 1.73
311 1.44
312 1.51
313 1.98
314 1.64
315 1.53
316 1.88
317 1.58
318 1.70
319 1.43
320 1.91
321 1.34
(6)
1996 Annual Operating
Loan ID Fin. Info as of Date %
Occ
1 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
3 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
5 N/A
5 N/A
5 N/A
5 N/A
5 N/A
5 N/A
5 N/A
5 N/A
5 N/A
5 N/A
6 N/A
7 N/A
8 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
10 N/A
11 N/A
12 N/A
13 N/A
14 N/A
14 N/A
15 N/A
16 N/A
17 N/A
18 N/A
18 N/A
19 N/A
19 N/A
19 N/A
19 N/A
19 N/A
19 N/A
20 N/A
21 N/A
21 N/A
21 N/A
22 N/A
22 N/A
22 N/A
22 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
24 N/A
25 N/A
25 N/A
26 N/A
27 N/A
28 N/A
28 N/A
29 N/A
30 N/A
30 N/A
30 N/A
30 N/A
30 N/A
30 N/A
30 N/A
30 N/A
30 N/A
31 N/A
32 N/A
32 N/A
32 N/A
32 N/A
32 N/A
32 N/A
33 N/A
34 N/A
35 N/A
36 N/A
37 N/A
38 N/A
39 N/A
40 N/A
40 N/A
41 N/A
42 N/A
43 N/A
44 N/A
45 N/A
46 N/A
47 N/A
48 N/A
49 N/A
50 N/A
51 N/A
52 N/A
52 N/A
52 N/A
53 N/A
54 N/A
55 N/A
56 N/A
57 N/A
57 N/A
58 N/A
58 N/A
59 N/A
59 N/A
60 N/A
61 N/A
62 N/A
62 N/A
63 N/A
64 N/A
65 N/A
66 N/A
67 N/A
68 N/A
69 N/A
70 N/A
71 N/A
72 N/A
73 N/A
74 N/A
75 N/A
76 N/A
77 N/A
78 N/A
79 N/A
80 N/A
80 N/A
80 N/A
80 N/A
80 N/A
81 N/A
82 N/A
83 N/A
84 N/A
84 N/A
85 N/A
86 N/A
87 N/A
88 N/A
89 N/A
90 N/A
91 N/A
92 N/A
93 N/A
93 N/A
94 N/A
95 N/A
96 N/A
97 N/A
98 N/A
99 N/A
99 N/A
100 N/A
101 N/A
102 N/A
103 N/A
103 N/A
104 N/A
105 N/A
105 N/A
105 N/A
106 N/A
107 N/A
108 N/A
109 N/A
110 N/A
111 N/A
112 N/A
113 N/A
114 N/A
115 N/A
116 N/A
117 N/A
118 N/A
119 N/A
120 N/A
121 N/A
122 N/A
122 N/A
123 N/A
124 N/A
125 N/A
126 N/A
127 N/A
128 N/A
129 N/A
130 N/A
130 N/A
130 N/A
130 N/A
131 N/A
132 N/A
133 N/A
134 N/A
135 N/A
136 N/A
137 N/A
138 N/A
139 N/A
140 N/A
141 N/A
142 N/A
142 N/A
143 N/A
144 N/A
144 N/A
145 N/A
146 N/A
147 N/A
148 N/A
149 N/A
150 N/A
151 N/A
152 N/A
153 N/A
154 N/A
155 N/A
156 N/A
157 N/A
158 N/A
159 N/A
160 N/A
161 N/A
162 N/A
163 N/A
164 N/A
165 N/A
166 N/A
167 N/A
167 N/A
167 N/A
168 N/A
169 N/A
170 N/A
171 N/A
172 N/A
173 N/A
174 N/A
175 N/A
176 N/A
177 N/A
178 N/A
179 N/A
180 N/A
181 N/A
182 N/A
183 N/A
184 N/A
185 N/A
186 N/A
187 N/A
188 N/A
189 N/A
190 N/A
191 N/A
192 N/A
193 N/A
194 N/A
195 N/A
196 N/A
197 N/A
198 N/A
199 N/A
200 N/A
201 N/A
202 N/A
203 N/A
204 N/A
205 N/A
205 N/A
205 N/A
206 N/A
207 N/A
207 N/A
207 N/A
208 N/A
209 N/A
210 N/A
211 N/A
212 N/A
213 N/A
214 N/A
215 N/A
216 N/A
217 N/A
218 N/A
219 N/A
220 N/A
221 N/A
222 N/A
223 N/A
224 N/A
225 N/A
226 N/A
227 N/A
228 N/A
229 N/A
230 N/A
231 N/A
231 N/A
231 N/A
232 N/A
233 N/A
234 N/A
235 N/A
236 N/A
237 N/A
238 N/A
239 N/A
240 N/A
241 N/A
242 N/A
243 N/A
244 N/A
245 N/A
246 N/A
247 N/A
248 N/A
249 N/A
250 N/A
251 N/A
252 N/A
253 N/A
254 N/A
255 N/A
256 N/A
257 N/A
258 N/A
259 N/A
259 N/A
260 N/A
261 N/A
262 N/A
263 N/A
264 N/A
265 N/A
266 N/A
267 N/A
268 N/A
269 N/A
270 N/A
271 N/A
272 N/A
273 N/A
274 N/A
275 N/A
276 N/A
277 N/A
278 N/A
279 N/A
280 N/A
281 N/A
282 N/A
283 N/A
284 N/A
285 N/A
286 N/A
287 N/A
287 N/A
287 N/A
288 N/A
289 N/A
290 N/A
291 N/A
292 N/A
293 N/A
294 N/A
295 N/A
296 N/A
297 N/A
298 N/A
299 N/A
300 N/A
301 N/A
302 N/A
303 N/A
304 N/A
305 N/A
306 N/A
307 N/A
308 N/A
309 N/A
310 N/A
311 N/A
312 N/A
313 N/A
314 N/A
315 N/A
316 N/A
317 N/A
318 N/A
319 N/A
320 N/A
321 N/A
(6)
1996 Annual Operating
Loan ID Total Revenue (1)
$
NOI
1 32,294,954.00 22,377,070.00
2 9,480,000.00 5,756,000.00
2 9,795,000.00 2,976,175.00
2 6,920,000.00 1,504,800.00
2 8,867,000.00 2,909,655.00
2 5,192,000.00 2,552,280.00
2 8,098,000.00 2,965,570.00
2 8,881,000.00 3,370,165.00
2 6,071,000.00 2,126,515.00
2 7,752,000.00 1,675,680.00
2 5,540,000.00 974,100.00
2 2,852,000.00 729,180.00
2 5,847,000.00 1,511,355.00
2 8,501,000.00 1,619,465.00
2 3,955,000.00 1,190,575.00
2 3,090,000.00 33,850.00
3 50,436,005.00 31,363,028.00
4 5,808,570.00 4,886,326.00
4 3,185,490.00 2,190,348.00
4 2,178,790.00 1,722,221.00
4 2,006,867.00 1,673,322.00
4 1,848,936.00 1,359,239.00
4 1,822,245.00 1,384,340.00
4 1,597,819.00 1,134,849.00
4 1,496,468.00 1,132,803.00
4 1,332,859.00 977,098.00
4 1,070,213.00 1,070,213.00
4 1,208,986.00 794,345.00
4 1,274,042.00 929,705.00
4 963,827.00 621,196.00
4 883,240.00 686,058.00
4 1,506,347.00 885,042.00
4 793,700.00 635,230.00
4 847,370.00 607,256.00
4 988,927.00 733,494.00
4 475,687.00 354,976.00
5
5
5
5
5
5
5
5
5
5
6 24,172,335.00 13,941,825.00
7 31,211,584.00 20,067,097.00
8 31,211,584.00 20,067,097.00
9 3,472,478.00 2,817,167.00
9 1,787,488.00 1,073,617.00
9 1,666,711.00 1,186,715.00
9 1,552,660.00 1,107,927.00
9 1,689,324.00 1,443,543.00
9 1,024,779.00 703,179.00
9 679,035.00 396,616.00
9 798,374.00 347,189.00
9 664,174.00 306,262.00
9 705,458.00 389,250.00
9 610,941.00 344,933.00
10 12,850,445.00 7,165,577.00
11
12 9,121,769.00 5,611,170.00
13 9,730,275.00 7,380,254.00
14 13,210,053.00 7,835,944.00
14 11,848,105.00 2,413,113.00
15 9,314,714.00 6,061,258.00
16
17 8,888,810.00 5,479,895.00
18
18
19 7,924,166.00 2,135,714.00
19 6,871,800.00 2,228,461.00
19 2,335,788.00 851,825.00
19 4,895,052.00 526,179.00
19 1,787,841.00 597,038.00
19 4,069,347.00 1,090,737.00
20 6,481,825.00 4,717,294.00
21 4,100,295.00 2,203,876.00
21 2,180,323.00 1,557,670.00
21 2,352,998.00 1,728,669.00
22
22
22
22
23 3,821,624.00 1,882,285.00
23 2,458,232.00 864,626.00
23 1,024,862.00 313,680.00
23 2,593,578.00 1,143,503.00
23 2,342,131.00 872,426.00
23 2,128,215.00 1,002,664.00
23 2,048,907.00 821,810.00
23 2,201,837.00 835,970.00
24 7,837,525.00 5,105,201.00
25 6,027,757.00 3,423,513.00
25 4,685,240.00 2,532,591.00
26 13,675,006.00 8,228,854.00
27 6,718,384.00 4,507,585.00
28 6,578,764.00 2,377,618.00
28 3,806,914.00 1,377,835.00
29 10,480,502.00 5,155,558.00
30 2,338,767.00 1,081,964.00
30 1,945,757.00 783,559.00
30 2,380,139.00 1,051,483.00
30 2,158,403.00 843,515.00
30 1,711,398.00 573,477.00
30 1,970,920.00 629,635.00
30 1,549,385.00 484,198.00
30 1,458,912.00 434,194.00
30 1,507,871.00 297,656.00
31 14,950,610.00 4,455,143.00
32 1,797,182.00 619,650.00
32 2,292,238.00 813,509.00
32 2,623,976.00 903,783.00
32 1,888,160.00 744,660.00
32 1,578,338.00 687,762.00
32 1,671,073.00 680,711.00
33 5,268,289.00 3,671,579.00
34 20,929,126.00 5,323,702.00
35 3,981,470.00 3,285,342.00
36 3,475,466.00 2,171,935.00
37 4,680,613.00 1,605,791.00
38 3,478,821.00 2,308,539.00
39 2,936,928.00 2,160,664.00
40 2,129,176.00 1,073,283.00
40 1,985,591.00 1,234,152.00
41
42 3,827,921.00 2,425,217.00
43 29,778,000.00 14,473,800.00
44
45 4,991,015.00 2,672,497.00
46 3,697,395.00 2,007,505.00
47 3,779,872.00 2,978,721.00
48
49 11,788,135.00 3,801,056.00
50 3,869,871.00 1,803,946.00
51 3,339,762.00 1,855,299.00
52 606,960.00 256,721.00
52 1,215,082.00 908,271.00
52 586,422.00 422,391.00
53 2,205,237.00 1,804,950.00
54 3,131,447.00 2,097,724.00
55 2,550,822.00 1,527,036.00
56 2,894,897.00 2,000,768.00
57 2,626,260.00 2,090,290.00
57
58
58
59
59
60 2,265,113.00 1,541,275.00
61 8,298,724.00 2,555,452.00
62
62
63
64
65 2,014,601.00 1,532,447.00
66 3,012,686.00 1,505,567.00
67
68 2,669,552.00 1,549,793.00
69 1,952,903.00 1,490,372.00
70
71
72 2,155,814.00 1,161,587.00
73
74
75 2,006,951.00 1,437,527.00
76 1,629,126.00 1,320,357.00
77 7,258,485.00 1,466,789.00
78 1,680,886.00 1,254,272.00
79 3,307,511.00 1,394,018.00
80 939,011.00 642,088.00
80 470,863.00 387,716.00
80 250,748.00 188,437.00
80 45,019.00 31,576.00
80
81 1,608,325.00 1,151,575.00
82 1,567,068.00 1,378,312.00
83 1,266,723.00 851,284.00
84 2,335,534.00 1,350,956.00
84 139,000.00 139,000.00
85
86
87 4,010,832.00 1,681,960.00
88 1,845,498.00 1,184,412.00
89 1,441,028.00 1,045,819.00
90 2,192,684.00 2,144,385.00
91 1,245,332.00 1,147,851.00
92 1,903,104.00 1,000,116.00
93 1,197,131.00 1,156,263.00
93
94 2,564,626.00 1,418,934.00
95 1,633,607.00 970,790.00
96 1,443,687.00 1,126,083.00
97 1,410,981.00 1,112,890.00
98 1,481,376.00 922,108.00
99 1,672,873.00 516,726.00
99 798,295.00 232,601.00
100
101 2,422,226.00 1,038,720.00
102 1,292,420.00 995,952.00
103 755,221.00 582,146.00
103 690,137.00 470,017.00
104 1,591,562.00 1,014,560.00
105 1,285,511.00 852,511.00
105 1,285,511.00 852,511.00
105 1,285,511.00 852,511.00
106 1,492,072.00 828,747.00
107 1,449,310.00 1,075,034.00
108 1,472,649.00 859,193.00
109 1,285,511.00 852,511.00
110 1,240,386.00 799,846.00
111 1,320,008.00 968,242.00
112 1,873,358.00 1,145,492.00
113 1,256,207.00 850,788.00
114 1,066,907.00 823,369.00
115 1,156,120.00 823,764.00
116 1,287,983.00 869,611.00
117 1,097,120.00 786,826.00
118 1,583,275.00 778,513.00
119 3,093,255.00 1,402,510.00
120 1,043,753.00 691,731.00
121 2,514,308.00 933,489.00
122 1,257,259.00 689,612.00
122 1,126,776.00 570,209.00
2,384,035.00 1,259,821.00
123 2,577,204.00 1,300,304.00
124 2,016,892.00 960,365.00
125 1,174,843.00 626,516.00
126 1,305,625.00 702,975.00
127
128 1,079,689.00 776,629.00
129 1,079,689.00 776,629.00
130 845,601.00 394,880.00
130 933,344.00 477,863.00
130 692,987.00 323,021.00
130 724,250.00 370,575.00
131 1,362,137.00 810,740.00
132 1,209,468.00 766,567.00
133 3,208,974.00 1,057,946.00
134 937,452.00 746,835.00
135
136 1,413,176.00 620,421.00
137 2,013,612.00 736,382.00
138 1,134,293.00 604,003.00
139 1,298,066.00 942,397.00
140
141 923,290.00 681,039.00
142 823,170.00 487,426.00
142 615,768.00 215,774.00
143 1,675,453.00 724,748.00
144 912,583.00 804,433.00
144
145 1,041,686.00 615,308.00
146
147
148 1,021,763.00 655,597.00
149 1,534,078.00 779,891.00
150
151 1,180,564.00 591,559.00
152
153 991,528.00 563,754.00
154
155 918,011.00 612,660.00
156
157 877,788.00 624,268.00
158
159 710,303.00 557,072.00
160 635,097.00 498,597.00
161
162
163 996,972.00 586,554.00
164
165 1,032,148.00 463,776.00
166 1,308,257.00 681,640.00
167 403,331.00 223,928.00
167 333,245.00 227,043.00
167 180,707.00 109,667.00
168 1,809,045.00 697,527.00
169 738,915.00 550,187.00
170
171 2,184,168.00 706,216.00
172 1,408,345.00 904,744.00
173 1,072,551.00 371,804.00
174 1,174,928.00 485,434.00
175 735,289.00 536,480.00
176 2,184,168.00 706,216.00
177 808,353.00 486,501.00
178 951,384.00 318,412.00
179 1,989,756.00 1,316,283.00
180 524,035.00 518,399.00
181
182 711,506.00 557,086.00
183 924,139.00 476,323.00
184 1,126,323.00 470,704.00
185 1,977,522.00 632,110.00
186 1,444,066.00 717,292.00
187 1,277,170.00 439,212.00
188 445,141.00 274,299.00
189 2,193,226.00 1,077,935.00
190 569,483.00 342,302.00
191 740,178.00 523,483.00
192 704,959.00 603,121.00
193 936,446.00 836,648.00
194 583,101.00 487,334.00
195 794,160.00 415,675.00
196 811,421.00 436,203.00
197
198 951,206.00 338,712.00
199 1,160,143.00 663,131.00
200 758,555.00 643,000.00
201 1,773,681.00 566,228.00
202
203 1,584,281.00 514,788.00
204 543,315.00 442,765.00
205 315,377.00 206,210.00
205 244,404.00 137,398.00
205 173,155.00 110,636.00
206 844,720.00 448,967.00
207
207 184,615.00 126,246.00
207 98,425.00 50,072.00
208 930,427.00 374,184.00
209 1,091,821.00 471,622.00
210 853,983.00 472,342.00
211 594,972.00 410,684.00
212 522,807.00 412,719.00
213 895,238.00 523,945.00
214
215 702,396.00 390,706.00
216 697,034.00 328,560.00
217
218 585,513.00 386,364.00
219 644,536.00 349,151.00
220 642,793.00 358,979.00
221 496,244.00 384,544.00
222 684,431.00 362,748.00
223
224 423,002.00 322,746.00
225 518,682.00 330,136.00
226 383,032.00 259,559.00
227 562,897.00 308,219.00
228
229 795,271.00 454,970.00
230 1,144,504.00 480,124.00
231 346,826.00 194,002.00
231 181,839.00 109,845.00
231 109,000.00 65,488.00
232 486,715.00 284,298.00
233 503,976.00 316,194.00
234 1,160,025.00 445,559.00
235 515,367.00 356,020.00
236 493,906.00 338,505.00
237 584,181.00 442,720.00
238 402,869.00 324,268.00
239 2,609,159.00 689,204.00
240 1,483,616.00 653,622.00
241 584,801.00 330,252.00
242 564,570.00 312,849.00
243 419,149.00 239,094.00
244 451,083.00 270,166.00
245 456,905.00 352,250.00
246 185,327.00 161,846.00
247 543,843.00 329,823.00
248
249 609,146.00 301,347.00
250 507,472.00 377,539.00
251 590,922.00 261,478.00
252
253 475,556.00 350,180.00
254 663,995.00 361,553.00
255 612,759.00 275,204.00
256 575,822.00 257,875.00
257 843,173.00 335,492.00
258 400,515.00 260,936.00
259 501,883.00 287,058.00
259 116,075.00 79,185.00
260 852,584.00 368,722.00
261 1,214,894.00 343,621.00
262 400,761.00 348,168.00
263 514,101.00 358,142.00
264 550,834.00 290,664.00
265 361,400.00 192,812.00
266 1,122,622.00 410,589.00
267 459,837.00 312,954.00
268 1,135,812.00 429,109.00
269 146,725.00 130,069.00
270 1,246,952.00 354,566.00
271 537,242.00 278,287.00
272 562,952.00 215,363.00
273 438,312.00 322,410.00
274 771,717.00 265,800.00
275 358,100.00 207,073.00
276 361,230.00 249,863.00
277 328,642.00 246,490.00
278
279 109,454.00 103,265.00
280 497,812.00 347,154.00
281 393,531.00 279,025.00
282 510,113.00 231,129.00
283 419,724.00 245,381.00
284 277,219.00 215,362.00
285 375,566.00 233,882.00
286 552,645.00 275,013.00
287 187,415.00 73,961.00
287 111,251.00 54,048.00
287 100,204.00 52,332.00
288 1,748,531.00 507,310.00
289 309,049.00 124,203.00
290 416,258.00 198,799.00
291 287,598.00 198,199.00
292 295,869.00 203,192.00
293 267,027.00 209,236.00
294 352,118.00 116,904.00
295
296 283,871.00 189,216.00
297 355,118.00 221,319.00
298
299
300 295,642.00 216,777.00
301 291,775.00 234,141.00
302 491,266.00 227,551.00
303 223,355.00 159,100.00
304 233,323.00 173,283.00
305 318,548.00 290,409.00
306 250,128.00 122,344.00
307 180,689.00 126,746.00
308 218,051.00 139,464.00
309
310 193,500.00 184,466.00
311 267,035.00 142,847.00
312 190,438.00 119,797.00
313 395,594.00 252,366.00
314 276,959.00 157,444.00
315 265,682.00 101,467.00
316 207,860.00 142,594.00
317 203,390.00 125,248.00
318 295,501.00 70,944.00
319 168,901.00 108,099.00
320 348,065.00 130,039.00
321 164,959.00 98,102.00
(6)
1996 Annual Operating
Loan ID (2) DSCR
1 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
3 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
5 N/A
5 N/A
5 N/A
5 N/A
5 N/A
5 N/A
5 N/A
5 N/A
5 N/A
5 N/A
6 N/A
7 N/A
8 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
10 N/A
11 N/A
12 N/A
13 N/A
14 N/A
14 N/A
15 N/A
16 N/A
17 N/A
18 N/A
18 N/A
19 N/A
19 N/A
19 N/A
19 N/A
19 N/A
19 N/A
20 N/A
21 N/A
21 N/A
21 N/A
22 N/A
22 N/A
22 N/A
22 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
24 N/A
25 N/A
25 N/A
26 N/A
27 N/A
28 N/A
28 N/A
29 N/A
30 N/A
30 N/A
30 N/A
30 N/A
30 N/A
30 N/A
30 N/A
30 N/A
30 N/A
31 N/A
32 N/A
32 N/A
32 N/A
32 N/A
32 N/A
32 N/A
33 N/A
34 N/A
35 N/A
36 N/A
37 N/A
38 N/A
39 N/A
40 N/A
40 N/A
41 N/A
42 N/A
43 N/A
44 N/A
45 N/A
46 N/A
47 N/A
48 N/A
49 N/A
50 N/A
51 N/A
52 N/A
52 N/A
52 N/A
53 N/A
54 N/A
55 N/A
56 N/A
57 N/A
57 N/A
58 N/A
58 N/A
59 N/A
59 N/A
60 N/A
61 N/A
62 N/A
62 N/A
63 N/A
64 N/A
65 N/A
66 N/A
67 N/A
68 N/A
69 N/A
70 N/A
71 N/A
72 N/A
73 N/A
74 N/A
75 N/A
76 N/A
77 N/A
78 N/A
79 N/A
80 N/A
80 N/A
80 N/A
80 N/A
80 N/A
81 N/A
82 N/A
83 N/A
84 N/A
84 N/A
85 N/A
86 N/A
87 N/A
88 N/A
89 N/A
90 N/A
91 N/A
92 N/A
93 N/A
93 N/A
94 N/A
95 N/A
96 N/A
97 N/A
98 N/A
99 N/A
99 N/A
100 N/A
101 N/A
102 N/A
103 N/A
103 N/A
104 N/A
105 N/A
105 N/A
105 N/A
106 N/A
107 N/A
108 N/A
109 N/A
110 N/A
111 N/A
112 N/A
113 N/A
114 N/A
115 N/A
116 N/A
117 N/A
118 N/A
119 N/A
120 N/A
121 N/A
122 N/A
122 N/A
123 N/A
124 N/A
125 N/A
126 N/A
127 N/A
128 N/A
129 N/A
130 N/A
130 N/A
130 N/A
130 N/A
131 N/A
132 N/A
133 N/A
134 N/A
135 N/A
136 N/A
137 N/A
138 N/A
139 N/A
140 N/A
141 N/A
142 N/A
142 N/A
143 N/A
144 N/A
144 N/A
145 N/A
146 N/A
147 N/A
148 N/A
149 N/A
150 N/A
151 N/A
152 N/A
153 N/A
154 N/A
155 N/A
156 N/A
157 N/A
158 N/A
159 N/A
160 N/A
161 N/A
162 N/A
163 N/A
164 N/A
165 N/A
166 N/A
167 N/A
167 N/A
167 N/A
168 N/A
169 N/A
170 N/A
171 N/A
172 N/A
173 N/A
174 N/A
175 N/A
176 N/A
177 N/A
178 N/A
179 N/A
180 N/A
181 N/A
182 N/A
183 N/A
184 N/A
185 N/A
186 N/A
187 N/A
188 N/A
189 N/A
190 N/A
191 N/A
192 N/A
193 N/A
194 N/A
195 N/A
196 N/A
197 N/A
198 N/A
199 N/A
200 N/A
201 N/A
202 N/A
203 N/A
204 N/A
205 N/A
205 N/A
205 N/A
206 N/A
207 N/A
207 N/A
207 N/A
208 N/A
209 N/A
210 N/A
211 N/A
212 N/A
213 N/A
214 N/A
215 N/A
216 N/A
217 N/A
218 N/A
219 N/A
220 N/A
221 N/A
222 N/A
223 N/A
224 N/A
225 N/A
226 N/A
227 N/A
228 N/A
229 N/A
230 N/A
231 N/A
231 N/A
231 N/A
232 N/A
233 N/A
234 N/A
235 N/A
236 N/A
237 N/A
238 N/A
239 N/A
240 N/A
241 N/A
242 N/A
243 N/A
244 N/A
245 N/A
246 N/A
247 N/A
248 N/A
249 N/A
250 N/A
251 N/A
252 N/A
253 N/A
254 N/A
255 N/A
256 N/A
257 N/A
258 N/A
259 N/A
259 N/A
260 N/A
261 N/A
262 N/A
263 N/A
264 N/A
265 N/A
266 N/A
267 N/A
268 N/A
269 N/A
270 N/A
271 N/A
272 N/A
273 N/A
274 N/A
275 N/A
276 N/A
277 N/A
278 N/A
279 N/A
280 N/A
281 N/A
282 N/A
283 N/A
284 N/A
285 N/A
286 N/A
287 N/A
287 N/A
287 N/A
288 N/A
289 N/A
290 N/A
291 N/A
292 N/A
293 N/A
294 N/A
295 N/A
296 N/A
297 N/A
298 N/A
299 N/A
300 N/A
301 N/A
302 N/A
303 N/A
304 N/A
305 N/A
306 N/A
307 N/A
308 N/A
309 N/A
310 N/A
311 N/A
312 N/A
313 N/A
314 N/A
315 N/A
316 N/A
317 N/A
318 N/A
319 N/A
320 N/A
321 N/A
(6)
1997 Annual Operating
Loan ID Financial Info as of %
Occ
1 YTD 12/31/97 92%
2 TTM 11/30/97 76%
2 TTM 11/30/97 84%
2 TTM 11/30/97 86%
2 TTM 11/30/97 65%
2 TTM 11/30/97 83%
2 TTM 11/30/97 62%
2 TTM 11/30/97 69%
2 TTM 11/30/97 74%
2 TTM 11/30/97 77%
2 TTM 11/30/97 74%
2 TTM 11/30/97 75%
2 TTM 11/30/97 66%
2 TTM 11/30/97 56%
2 TTM 11/30/97 55%
2 TTM 11/30/97 61%
3 TTM 12/31/97 98%
4 YTD 12/31/97 84%
4 YTD 12/31/97 94%
4 YTD 12/31/97 87%
4 YTD 12/31/97 93%
4 YTD 12/31/97 95%
4 YTD 12/31/97 97%
4 YTD 12/31/97 92%
4 YTD 12/31/97 88%
4 YTD 12/31/97 92%
4 YTD 12/31/97 100%
4 YTD 12/31/97 97%
4 YTD 12/31/97 90%
4 YTD 12/31/97 82%
4 YTD 12/31/97 92%
4 YTD 12/31/97 91%
4 YTD 12/31/97 74%
4 YTD 12/31/97 91%
4 YTD 12/31/97 87%
4 YTD 12/31/97 87%
5 4/11/98 100%
5 4/11/98 100%
5 4/11/98 100%
5 4/11/98 100%
5 4/11/98 100%
5 4/11/98 100%
5 4/11/98 100%
5 4/11/98 100%
5 4/11/98 100%
5 4/11/98 100%
6 YTD 12/31/97 91%
7 TTM 11/30/97 93%
8 TTM 11/30/97 93%
9 YTD 12/312/97 99%
9 YTD 12/312/97 85%
9 YTD 12/312/97 96%
9 YTD 12/312/97 94%
9 YTD 12/312/97 95%
9 YTD 12/312/97 88%
9 YTD 12/312/97 96%
9 YTD 12/312/97 92%
9 YTD 12/312/97 100%
9 YTD 12/312/97 93%
9 YTD 12/312/97 91%
10 TTM 9/30/97 86%
11 TTM 1/1/98 99%
12 94%
13 YTD 12/31/97 96%
14 94%
14 TTM 8/31/97 72%
15 YTD 12/31/97 93%
16 TTM 12/31/97 85%
17 YTD 12/31/97 96%
18 YTD 12/31/97 100%
18 n/a 100%
19 TTM 9/30/97 60%
19 TTM 10/31/97 73%
19 TTM 10/31/97 77%
19 TTM 10/31/97 58%
19 TTM 10/31/97 75%
19 TTM 10/31/97 75%
20 YTD 12/31/97 100%
21 YTD 12/31/97 99%
21 YTD 12/31/97 100%
21 YTD 12/31/97 100%
22 Ann. 9mo. 96%
22 n/a 0%
22 YTD 12/31/97 96%
22 n/a 0%
23 YTD 12/31/97 83%
23 YTD 12/31/97 78%
23 YTD 12/31/97 79%
23 TTM 11/30/97 61%
23 TTM 11/30/97 71%
23 TTM 11/30/97 69%
23 TTM 11/30/97 64%
23 TTM 11/30/97 73%
24 YTD 12/31/97 98%
25 YTD 12/31/97 91%
25 YTD 12/31/97 87%
26 YTD 12/31/97 92%
27 TTM 8/31/97 96%
28 YTD 12/31/97 92%
28 YTD 12/31/97 91%
29 YTD 12/31/97 88%
30 YTD 12/31/97 75%
30 YTD 12/31/97 70%
30 YTD 12/31/97 59%
30 YTD 12/31/97 68%
30 YTD 12/31/97 58%
30 YTD 12/31/97 65%
30 YTD 12/31/97 67%
30 YTD 12/31/97 54%
30 YTD 12/31/97 62%
31 TTM 8/31/97 48%
32 9m. 9/30/97 68%
32 YTD 9/30/97 69%
32 YTD 9/30/97 78%
32 YTD 9/30/97 74%
32 YTD 9/30/97 62%
32 YTD 9/30/97 65%
33 YTD 12/31/97 99%
34 YTD 12/31/97 78%
35 YTD 12/31/97 94%
36 TTM 12/31/97 92%
37 YTD 12/31/97 88%
38 TTM 11/30/97 98%
39 YTD 12/31/97 95%
40 YTD 12/31/97 91%
40 YTD 12/31/97 97%
41 3/11/98 100%
42 YTD 12/31/97 97%
43 TTM 6/30/97 74%
44 10/11/97 100%
45 YTD 12/31/97 96%
46 YTD 12/31/97 98%
47 TTM 11/30/97 100%
48 10/11/97 100%
49 YTD 12/31/97 87%
50 YTD 12/31/97 98%
51 TTM 10/27/97 93%
52 YTD 12/31/97 86%
52 YTD 12/31/97 100%
52 YTD 12/31/97 78%
53 YTD 12/31/97 91%
54 YTD 12/31/97 100%
55 YTD 12/31/97 97%
56 TTM 8/31/97 99%
57 YTD 12/31/97 84%
57
58 2/11/98
58 3/11/98
59 TTM 1/31/98 100%
59
60 TTM 9/30/97 85%
61 TTM 10/31/97 65%
62 Ann. 7mo. 97%
62 Ann. 8mo. 93%
63 3/11/98 100%
64 3/11/98 100%
65 TTM 9/30/97 100%
66 TTM 10/31/97 97%
67 3/11/98 100%
68 Ann. 11mo. 100%
69 Ann. 11mo. 97%
70 YTD 12/31/97 98%
71 Ann. 6mo. 1/98 100%
72 YTD 12/31/97 86%
73 Ann. 12/31/97 100%
74 Ann. 12/31/97 100%
75 TTM 9/30/97 90%
76 YTD 12/31/97 86%
77 TTM 1/31/98 80%
78 YTD 12/31/97 99%
79 YTD 12/31/97 98%
80 YTD 12/31/97 91%
80 TTM 1/31/98 100%
80 TTM 11/30/97 93%
80 YTD 12/31/97 100%
80 Ann. 2/98 100%
81 TTM 10/31/97 98%
82 YTD 12/31/97 100%
83 Ann. 100%
84 TTM 11/30/97 98%
84 YTD 12/31/97 100%
85 2/11/98 100%
86 YTD 12/31/97 100%
87 YTD 12/31/97 81%
88 YTD 12/31/97 95%
89 YTD 12/31/97 95%
90 TTM 10/31/97 100%
91 TTM 11/30/97 100%
92 YTD 12/31/97 98%
93 YTD 12/31/97 100%
93
94 Ann. T-11 74%
95 YTD 12/31/97 96%
96 YTD 12/31/97 100%
97 YTD 12/31/97 79%
98 TTM 10/31/97 94%
99 YTD 12/31/97 97%
99 YTD 12/31/97 97%
100 Pro-forma 100%
101 TTM 11/30/97 83%
102 TTM 10/31/97 100%
103 Ann. 2/97-12/97 92%
103 YTD 12/31/97 100%
104 YTD 12/31/97 99%
105 YTD 12/31/97 83%
105 YTD 12/31/97 83%
105 YTD 12/31/97 83%
106 Ann. 7mo. 97%
107 TTM 9/30/97 100%
108 Ann.4/1-9/30/97 93%
109 YTD 12/31/97 83%
110 YTD 12/31/97 100%
111 TTM 10/31/97 99%
112 YTD 12/31/97 85%
113 YTD 12/31/97 90%
114 YTD 12/31/97 100%
115 YTD 12/31/97 99%
116 YTD 12/31/97 95%
117 YTD 12/31/97 96%
118 TTM 11/30/97 95%
119 YTD 12/31/97 76%
120 TTM 11/25/97 96%
121 TTM 11/30/97 95%
122 YTD 12/31/97 71%
122 YTD 12/31/97 49%
123 YTD 12/31/97 98%
124 Ann. 11mo. 98%
125 YTD 12/31/97 100%
126 TTM 10/31/97 94%
127 10/11/97 100%
128 YTD 12/31/97 98%
129 YTD 12/31/97 98%
130 TTM 11/30/97 69%
130 TTM 11/30/97 64%
130 TTM 11/30/97 62%
130 TTM 11/30/97 58%
131 TTM 10/31/97 98%
132 YTD 12/31/97 88%
133 TTM 11/23/97 77%
134 YTD 12/31/97 100%
135 3/11/98 100%
136 YTD 12/31/97 92%
137 TTM 9/30/97 98%
138 TTM 10/31/97 98%
139 TTM 11/30/97 100%
140 3/11/98 100%
141 TTM 10/31/97 92%
142 TTM 11/30/97 90%
142 TTM 11/30/97 92%
143 TTM 11/31/97 97%
144 YTD 12/31/97 54%
144
145 YTD 12/31/97 97%
146 10/11/97 100%
147 10/11/97 100%
148 TTM 12/31/97 93%
149 TTM 11/30/97 91%
150 YTD 12/31/97 100%
151 TTM 10/31/97 91%
152 10/11/97 100%
153 TTM 11/30/97 96%
154 10/11/97 100%
155 YTD 12/31/97 100%
156 3/11/98 100%
157 YTD 11/30/97 100%
158 n/a 100%
159 YTD 12/31/97 97%
160 YTD 12/31/97 99%
161 3/11/98 100%
162 3/11/98 100%
163 TTM 11/30/97 88%
164 YTD 12/31/97 93%
165 TTM 11/30/97 97%
166 YTD 12/31/97 100%
167 TTM 9/30/97 79%
167 TTM 9/30/97 100%
167 TTM 9/30/97 86%
168 TTM 11/30/97 79%
169 YTD 12/31/97 100%
170 2/11/98 100%
171 TTM 10/31/97 77%
172 YTD 12/31/97 98%
173 YTD 12/31/97 99%
174 YTD 12/31/97 99%
175 YTD 12/31/97 96%
176 TTM 10/31/97 77%
177 YTD 12/31/97 95%
178 YTD 12/31/97 96%
179 YTD 12/31/97 92%
180 TTM 10/31/97 100%
181 Ann. 5mo. 100%
182 IMP 11/30/97 98%
183 YTD 12/31/97 89%
184 YTD 12/31/97 93%
185 TTM 10/31/97 80%
186 YTD 12/31/97 100%
187 TTM 10/31/97 76%
188 YTD 12/31/97 100%
189 YTD 12/31/97 69%
190 TTM 1/15/98 96%
191 YTD 12/31/97 100%
192 TTM 11/30/97 91%
193 TTM 10/31/97 100%
194 YTD 12/31/97 100%
195 TTM 10/31/97 98%
196 TTM 11/30/97 63%
197 TTM 1/31/98 96%
198 YTD 12/31/97 91%
199 TTM 11/30/97 66%
200 TTM 11/30/97 100%
201 TTM 10/31/97 78%
202 3/11/98 100%
203 YTD 12/31/97 54%
204 YTD 12/31/97 97%
205 TTM 11/30/97 100%
205 TTM 11/30/97 100%
205 TTM 11/30/97 100%
206 TTM 1/31/98 88%
207 YTD 12/31/97 93%
207 TTM 1/31/98 100%
207 TTM 1/31/98 100%
208 TTM 11/30/97 81%
209 YTD 12/31/97 83%
210 YTD 12/31/97 99%
211 TTM 10/31/97 100%
212 YTD 12/25/97 95%
213 YTD 12/31/97 95%
214 10/1/97 100%
215 YTD 12/31/97 97%
216 YTD 12/31/97 95%
217 10/11/97 100%
218 YTD 12/31/97 100%
219 TTM 11/30/97 82%
220 YTD 12/31/97 93%
221 YTD 12/31/97 100%
222 YTD 12/31/97 100%
223 10/11/97 100%
224 YTD 12/31/97 91%
225 YTD 12/31/97 100%
226 YTD 12/31/97 94%
227 YTD 12/31/97 94%
228 TTM 1/31/98 100%
229 YTD 12/31/97 100%
230 YTD 12/31/97 97%
231 YTD 12/31/97 99%
231 YTD 12/31/97 100%
231 YTD 12/31/97 96%
232 TTM 11/30/97 100%
233 YTD 12/31/97 98%
234 TTM 10/31/97 68%
235 Ann. 11mo. 99%
236 YTD 12/31/97 79%
237 YTD 12/31/97 100%
238 TTM 11/30/97 100%
239 YTD 12/31/97 80%
240 YTD 12/31/97 79%
241 YTD 12/31/97 99%
242 YTD 12/31/97 91%
243 YTD 12/31/97 94%
244 YTD 12/31/97 98%
245 TTM 10/31/97 100%
246 YTD 12/31/97 100%
247 Ann. 11mo. 95%
248 3/11/98 100%
249 TTM 11/30/97 100%
250 TTM 11/30/97 96%
251 TTM 9/30/97 100%
252 TTM 1/31/98 60%
253 YTD 12/31/97 91%
254 YTD 12/31/97 100%
255 TTM 10/31/97 94%
256 TTM 11/30/97 96%
257 TTM 10/31/97 94%
258 YTD 12/31/97 100%
259 TTM 11/30/97 92%
259 TTM 11/30/97 92%
260 TTM 7/31/97 72%
261 TTM 10/31/97 70%
262 YTD 12/31/97 96%
263 TTM 1/31/98 98%
264 TTM 8/31/97 98%
265 YTD 11/30/97 98%
266 YTD 12/25/97 88%
267 TTM 9/30/97 100%
268 YTD 12/31/97 87%
269 YTD 12/31/97 100%
270 TTM 10/31/97 70%
271 YTD 12/31/97 100%
272 YTD 12/31/97 83%
273 YTD 12/31/97 100%
274 YTD 12/31/97 89%
275 TTM 1/31/98 97%
276 YTD 12/31/97 91%
277 Ann. 11mo. 98%
278 3/11/98 100%
279 YTD 12/31/97 100%
280 YTD 12/31/97 100%
281 YTD 12/31/97 100%
282 TTM 11/30/97 100%
283 YTD 12/31/97 93%
284 YTD 12/31/97 96%
285 YTD 12/31/97 91%
286 YTD 12/31/97 100%
287 YTD 12/31/97 96%
287 YTD 12/31/97 96%
287 YTD 12/31/97 96%
288 YTD 12/31/97 76%
289 YTD 12/31/97 94%
290 YTD 12/31/97 91%
291 TTM 10/31/97 100%
292 YTD 12/31/97 89%
293 YTD 12/31/97 96%
294 YTD 12/31/97 93%
295 Ann. 3/97-12/97 100%
296 YTD 12/31/97 100%
297 YTD 12/31/97 100%
298 Ann. 3/97-1/98 100%
299 TTM 7/31/97 62%
300 YTD 12/31/97 97%
301 YTD 12/31/97 93%
302 Ann. 9mo. 96%
303 TTM 10/31/97 100%
304 TTM 9/30/97 100%
305 YTD 12/31/97 100%
306 YTD 12/31/97 100%
307 YTD 12/31/97 100%
308 TTM 7/31/97 100%
309 Ann. 4/97-1/98 100%
310 YTD 12/31/97 100%
311 YTD 12/31/97 98%
312 YTD 12/31/97 96%
313 TTM 11/30/97 100%
314 YTD 12/31/97 94%
315 TTM 6/30/97 91%
316 TTM 10/31/97 100%
317 Ann. 11mo. 97%
318 YTD 12/31/97 98%
319 YTD 12/31/97 90%
320 YTD 12/31/97 93%
321 YTD 12/31/97 100%
(6)
1997 Annual Operating
Loan ID Total Revenue (1)
NOI
1 29,820,382.00 20,695,362.00
2 10,244,000.00 5,803,000.00
2 12,494,000 4,620,710
2 10,594,000 3,742,210
2 9,326,000 3,132,590
2 5,211,000 2,488,615
2 7,300,000 2,246,500
2 9,319,000 2,426,835
2 5,853,000 2,274,145
2 9,171,000 2,531,015
2 7,241,000 1,806,565
2 3,735,000 1,362,275
2 4,832,000 1,101,880
2 7,366,000 1,035,190
2 3,002,000 530,930
2 3,929,000 374,485
3 52,134,561 32,890,411
4 6,259,701 5,133,672
4 3,444,761 2,487,925
4 2,287,139 1,805,168
4 2,092,983 1,759,350
4 1,981,222 1,503,542
4 1,919,972 1,558,658
4 1,804,485 1,364,849
4 1,602,529 1,204,997
4 1,419,195 1,072,388
4 1,051,982 1,048,878
4 1,300,408 818,320
4 1,269,965 971,892
4 1,094,307 746,047
4 923,962 707,607
4 1,557,502 904,266
4 768,289 607,138
4 859,163 623,282
4 947,456 731,631
4 516,362 396,914
5
5
5
5
5
5
5
5
5
5
6 24,356,395 13,751,585
7 31,683,698 20,427,592
8 31,683,698 20,427,592
9 4,379,572 3,641,319
9 2,648,336 1,730,258
9 1,794,960 1,453,066
9 1,680,760 1,260,451
9 1,606,040 1,294,493
9 1,072,872 745,391
9 643,545 391,400
9 851,082 392,111
9 708,160 372,404
9 623,100 337,747
9 714,540 376,736
10 16,219,924 9,710,480
11 10,885,080 7,434,910
12 9,477,084 6,017,198
13 9,926,195 7,772,819
14 13,370,278 8,089,156
14 12,918,406 3,271,096
15 10,698,163 7,352,911
16 6,479,032 5,314,835
17 10,059,859 6,241,093
18
18
6,224,488 4,487,060
19 8,474,847 2,495,611
19 6,972,826 2,271,569
19 2,715,370 966,435
19 5,279,990 1,044,191
19 2,184,480 902,154
19 3,944,668 783,601
20 7,073,590 4,877,694
21 4,095,010 2,154,092
21 2,280,245 1,650,128
21 2,562,270 1,819,349
22 3,526,951 2,897,668
22 0 0
22 1,014,247 914,941
22 0 0
23 4,305,378 2,317,993
23 4,207,460 1,827,242
23 3,756,888 1,642,190
23 3,279,033 1,495,756
23 2,607,570 1,014,782
23 2,288,644 947,859
23 2,217,800 762,902
23 2,455,257 1,007,625
24 8,080,833 5,371,130
25 5,857,650 3,123,640
25 4,632,019 2,438,192
26 11,289,967 6,072,106
27 7,212,886 4,893,349
28 7,034,815 2,755,644
28 3,630,565 1,439,526
29 10,755,896 5,529,946
30 2,245,575 1,049,383
30 1,877,365 810,030
30 1,859,104 656,555
30 1,982,503 809,870
30 1,571,220 536,799
30 1,826,580 630,072
30 1,557,197 581,211
30 1,211,512 299,548
30 1,678,996 533,962
31 16,588,812 4,966,941
32 2,396,243 826,200
32 2,258,215 828,224
32 2,681,756 947,742
32 1,959,975 849,091
32 1,646,625 703,437
32 1,780,316 722,785
33 5,537,340 3,944,644
34 23,348,278 5,935,419
35 3,985,827 3,206,322
36 4,407,247 2,996,321
37 6,075,280 2,783,612
38 3,582,219 2,444,769
39 2,997,444 2,307,628
40 2,236,132 1,185,832
40 1,949,574 1,092,130
41
42 4,010,606 2,524,441
43 33,232,998 17,048,273
44
45 5,197,947 3,008,013
46 3,821,272 2,134,479
47 3,856,352 2,980,405
48
49 13,517,704 4,350,462
50 4,632,051 2,550,978
51 3,390,744 2,012,527
52 1,111,680 810,348
52 1,302,826 983,052
52 529,604 358,656
53 2,382,384 1,963,263
54 3,310,709 2,260,147
55 2,733,123 1,693,854
56 2,995,735 2,137,995
57 2,518,907 1,926,597
57
58
58
59 3,011,328 1,914,830
59
60 2,456,836 1,692,111
61 8,566,407 2,675,268
62 1,896,114 1,011,696
62 1,342,176 748,196
63 105,280
64
65 2,067,987 1,611,119
66 3,058,073 1,527,144
67
68 2,812,911 1,653,260
69 2,074,636 1,604,310
70 2,612,723 1,649,538
71 1,351,046 1,341,733
72 2,690,139 1,536,757
73 1,918,411 1,235,535
74 1,918,411 1,235,535
75 2,124,223 1,543,833
76 1,678,578 1,357,981
77 8,428,361 1,571,789
78 1,810,863 1,403,883
79 3,357,044 2,219,584
80 941,662 644,050
80 485,831 405,449
80 269,808 189,431
80 50,572 47,326
80 48,000 43,085
81 1,783,795 1,101,658
82 1,605,501 1,422,506
83 1,539,234 1,116,594
84 2,426,291 1,418,448
84 144,500 144,500
85
86 2,458,924 1,400,876
87 4,327,491 1,826,458
88 1,827,541 1,149,178
89 1,644,551 1,220,100
90 2,205,776 2,159,778
91 1,319,843 1,235,716
92 1,967,807 1,064,025
93 1,204,033 1,165,021
93
94 2,649,331 1,457,359
95 1,680,627 1,034,663
96 1,438,864 1,134,215
97 1,387,217 1,096,590
98 1,525,361 929,168
99 1,794,154 717,654
99 817,732 274,213
100 1,151,400 1,151,400
101 2,498,452 1,120,344
102 1,303,521 1,075,869
103 882,853 702,418
103 691,977 465,341
104 1,682,787 1,115,271
105 1,332,488 927,061
105 1,332,488 927,061
105 1,332,488 927,061
106 1,543,713 919,060
107 1,463,364 1,064,777
108 1,518,136 837,027
109 1,332,488 927,061
110 1,129,495 686,561
111 1,350,652 975,061
112 1,835,420 1,052,385
113 1,417,419 996,045
114 1,135,882 864,987
115 1,256,376 919,793
116 1,348,186 952,751
117 1,264,866 930,015
118 1,608,174 798,795
119 3,141,114 1,423,185
120 1,076,321 701,192
121 2,810,164 1,196,150
122 1,377,749 822,673
122 1,071,451 543,112
2,449,200 1,365,785
123 2,659,930 1,145,683
124 2,041,227 926,203
125 1,296,144 730,759
126 1,273,516 651,308
127
128 1,090,015 800,178
129 1,090,015 800,178
130 853,546 398,180
130 755,106 315,836
130 624,991 265,646
130 660,627 294,841
131 1,299,582 689,771
132 1,227,809 779,563
133 3,298,424 1,139,283
134 1,005,105 777,876
135
136 1,504,285 619,568
137 2,098,116 919,287
138 1,122,075 639,701
139 1,325,071 951,557
140
141 963,682 713,669
142 840,385 496,405
142 644,431 222,993
143 1,719,139 793,906
144 1,170,789 922,973
144
145 1,051,941 634,081
146
147
148 1,040,221 669,083
149 1,524,082 806,051
150 781,267 779,419
151 1,173,521 556,427
152
153 1,008,614 586,802
154
155 924,561 643,133
156
157 921,347 665,905
158
159 789,489 620,853
160 669,338 521,494
161
162
163 1,014,008 622,497
164 996,011 499,883
165 1,042,940 505,844
166 1,668,111 1,015,660
167 410,767 272,605
167 346,064 257,715
167 180,035 125,796
168 2,010,556 728,125
169 826,712 660,437
170
171 2,209,017 745,148
172 1,360,245 818,954
173 1,181,469 452,637
174 1,218,642 520,997
175 798,382 587,242
176 2,209,017 745,148
177 798,503 465,522
178 1,143,690 458,577
179 1,791,204 1,022,672
180 543,244 540,022
181 450,000 423,996
182 704,584 548,704
183 919,475 464,713
184 1,130,539 460,765
185 2,016,563 698,440
186 1,751,692 1,056,104
187 1,349,801 453,868
188 679,499 475,782
189 2,618,892 1,388,448
190 723,571 489,247
191 771,449 573,648
192 563,697 459,184
193 935,301 837,175
194 595,370 497,491
195 818,414 445,110
196 919,753 423,213
197 835,027 456,588
198 1,008,769 421,328
199 1,132,565 626,760
200 818,404 676,995
201 1,848,041 674,755
202
203 1,731,678 625,981
204 551,676 428,514
205 336,601 205,980
205 260,395 101,927
205 181,622 107,537
206 872,459 467,413
207 248,321 162,781
207 213,498 169,615
207 123,110 81,255
208 952,039 379,811
209 1,060,307 482,443
210 950,445 514,699
211 601,659 403,613
212 514,950 404,478
213 902,737 533,530
214
215 729,269 416,891
216 752,020 352,045
217
218 596,857 420,893
219 695,506 385,839
220 626,103 315,720
221 508,468 390,444
222 695,700 370,422
223
224 471,361 365,708
225 514,581 323,954
226 459,620 333,143
227 624,278 338,938
228 468,747 376,342
229 787,667 460,769
230 1,115,381 384,306
231 338,572 187,554
231 188,704 120,952
231 113,300 64,347
232 498,154 329,916
233 513,462 310,180
234 1,162,396 444,229
235 534,663 378,197
236 466,758 309,878
237 617,479 473,674
238 406,869 333,741
239 2,748,216 823,840
240 1,570,279 659,799
241 686,957 362,889
242 605,943 393,509
243 472,745 290,044
244 483,658 326,647
245 467,462 407,921
246 381,954 346,601
247 526,965 317,788
248
249 596,210 338,656
250 498,755 366,256
251 602,257 281,990
252 1,173,303 557,841
253 477,384 360,321
254 709,197 404,519
255 597,156 255,059
256 586,140 347,936
257 877,635 383,824
258 410,455 279,386
259 486,136 257,411
259 118,822 79,629
260 865,613 398,222
261 1,415,648 524,479
262 442,116 380,541
263 532,610 374,734
264 570,312 304,705
265 393,710 225,640
266 1,103,075 281,644
267 478,987 336,009
268 1,152,643 434,858
269 342,397 290,428
270 1,327,161 396,480
271 571,029 322,112
272 591,806 222,915
273 426,293 316,029
274 820,556 296,891
275 406,281 253,962
276 377,667 250,686
277 313,721 235,271
278
279 328,363 309,796
280 517,922 368,700
281 398,094 283,776
282 512,996 241,152
283 394,728 223,795
284 265,540 203,291
285 383,662 236,773
286 575,172 318,635
287 213,944 110,765
287 121,298 60,051
287 96,396 49,942
288 1,878,557 487,109
289 459,813 192,871
290 421,885 220,621
291 304,189 216,104
292 319,442 211,988
293 286,671 222,469
294 382,330 167,149
295 234,943 213,576
296 308,338 207,033
297 365,204 257,143
298 259,249 182,861
299 671,264 257,148
300 327,868 253,086
301 287,280 222,368
302 476,534 216,640
303 231,947 166,766
304 241,964 177,033
305 352,460 323,410
306 271,183 169,533
307 229,937 175,398
308 225,266 152,700
309 270,664 171,320
310 191,511 180,914
311 275,543 141,464
312 197,247 130,967
313 402,707 262,893
314 267,603 161,895
315 288,748 145,742
316 225,505 155,901
317 233,301 156,400
318 324,097 137,850
319 183,851 122,745
320 333,443 125,530
321 171,076 98,286
Loan ID (2)
DSCR
1 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
3 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
5 N/A
5 N/A
5 N/A
5 N/A
5 N/A
5 N/A
5 N/A
5 N/A
5 N/A
5 N/A
6 N/A
7 N/A
8 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
10 N/A
11 N/A
12 N/A
13 N/A
14 N/A
14 N/A
15 N/A
16 N/A
17 N/A
18 N/A
18 N/A
19 N/A
19 N/A
19 N/A
19 N/A
19 N/A
19 N/A
20 N/A
21 N/A
21 N/A
21 N/A
22 N/A
22 N/A
22 N/A
22 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
24 N/A
N/A
25 N/A
25 N/A
26 N/A
27 N/A
28 N/A
28 N/A
29 N/A
30 N/A
30 N/A
30 N/A
30 N/A
30 N/A
30 N/A
30 N/A
30 N/A
30 N/A
31 N/A
32 N/A
32 N/A
32 N/A
32 N/A
32 N/A
32 N/A
33 N/A
34 N/A
35 N/A
36 N/A
37 N/A
38 N/A
39 N/A
40 N/A
40 N/A
41 N/A
42 N/A
43 N/A
44 N/A
45 N/A
46 N/A
47 N/A
48 N/A
49 N/A
50 N/A
51 N/A
52 N/A
52 N/A
52 N/A
53 N/A
54 N/A
55 N/A
56 N/A
57 N/A
57 N/A
58 N/A
58 N/A
59 N/A
59 N/A
60 N/A
61 N/A
62 N/A
62 N/A
63 N/A
64 N/A
65 N/A
66 N/A
67 N/A
68 N/A
69 N/A
70 N/A
71 N/A
72 N/A
73 N/A
74 N/A
75 N/A
76 N/A
77 N/A
78 N/A
79 N/A
80 N/A
80 N/A
80 N/A
80 N/A
80 N/A
81 N/A
82 N/A
83 N/A
84 N/A
84 N/A
85 N/A
86 N/A
87 N/A
88 N/A
89 N/A
90 N/A
91 N/A
92 N/A
93 N/A
93 N/A
94 N/A
95 N/A
96 N/A
97 N/A
98 N/A
99 N/A
99 N/A
100 N/A
101 N/A
102 N/A
103 N/A
103 N/A
104 N/A
105 N/A
105 N/A
105 N/A
106 N/A
107 N/A
108 N/A
109 N/A
110 N/A
111 N/A
112 N/A
113 N/A
114 N/A
115 N/A
116 N/A
117 N/A
118 N/A
119 N/A
120 N/A
121 N/A
122 N/A
122 N/A
123 N/A
124 N/A
125 N/A
126 N/A
127 N/A
128 N/A
129 N/A
130 N/A
130 N/A
130 N/A
130 N/A
131 N/A
132 N/A
133 N/A
134 N/A
135 N/A
136 N/A
137 N/A
138 N/A
139 N/A
140 N/A
141 N/A
142 N/A
142 N/A
143 N/A
144 N/A
144 N/A
145 N/A
146 N/A
147 N/A
148 N/A
149 N/A
150 N/A
151 N/A
152 N/A
153 N/A
154 N/A
155 N/A
156 N/A
157 N/A
158 N/A
159 N/A
160 N/A
161 N/A
162 N/A
163 N/A
164 N/A
165 N/A
166 N/A
167 N/A
167 N/A
167 N/A
168 N/A
169 N/A
170 N/A
171 N/A
172 N/A
173 N/A
174 N/A
175 N/A
176 N/A
177 N/A
178 N/A
179 N/A
180 N/A
181 N/A
182 N/A
183 N/A
184 N/A
185 N/A
186 N/A
187 N/A
188 N/A
189 N/A
190 N/A
191 N/A
192 N/A
193 N/A
194 N/A
195 N/A
196 N/A
197 N/A
198 N/A
199 N/A
200 N/A
201 N/A
202 N/A
203 N/A
204 N/A
205 N/A
205 N/A
205 N/A
206 N/A
207 N/A
207 N/A
207 N/A
208 N/A
209 N/A
210 N/A
211 N/A
212 N/A
213 N/A
214 N/A
215 N/A
216 N/A
217 N/A
218 N/A
219 N/A
220 N/A
221 N/A
222 N/A
223 N/A
224 N/A
225 N/A
226 N/A
227 N/A
228 N/A
229 N/A
230 N/A
231 N/A
231 N/A
231 N/A
232 N/A
233 N/A
234 N/A
235 N/A
236 N/A
237 N/A
238 N/A
239 N/A
240 N/A
241 N/A
242 N/A
243 N/A
244 N/A
245 N/A
246 N/A
247 N/A
248 N/A
249 N/A
250 N/A
251 N/A
252 N/A
253 N/A
254 N/A
255 N/A
256 N/A
257 N/A
258 N/A
259 N/A
259 N/A
260 N/A
261 N/A
262 N/A
263 N/A
264 N/A
265 N/A
266 N/A
267 N/A
268 N/A
269 N/A
270 N/A
271 N/A
272 N/A
273 N/A
274 N/A
275 N/A
276 N/A
277 N/A
278 N/A
279 N/A
280 N/A
281 N/A
282 N/A
283 N/A
284 N/A
285 N/A
286 N/A
287 N/A
287 N/A
287 N/A
288 N/A
289 N/A
290 N/A
291 N/A
292 N/A
293 N/A
294 N/A
295 N/A
296 N/A
297 N/A
298 N/A
299 N/A
300 N/A
301 N/A
302 N/A
303 N/A
304 N/A
305 N/A
306 N/A
307 N/A
308 N/A
309 N/A
310 N/A
311 N/A
312 N/A
313 N/A
314 N/A
315 N/A
316 N/A
317 N/A
318 N/A
319 N/A
320 N/A
321 N/A
(5)
YTD or Trailing 12 Months
Loan ID FS Start Date FS End Date
1
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
3
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
5
5
5
5
5
5
5
5
5
5
6
7 1/98 3/98
8
9
9
9
9
9
9
9
9
9
9
9
10
11
12
13
14
14
15 1/98 3/98
16 1/98 4/98
17
18
18
19
19
19
19
19
19
20
21
21
21
22
22
22
22
23
23
23
23
23
23
23
23
24 1/98 2/98
25
25
26
27
28
28
29
30 4/98 4/98
30
30
30
30
30
30
30
30
31
32
32
32
32
32
32
33
34
35
36
37
38
39 1/98 3/98
40 2/98 2/98
40
41
42
43
44
45
46
47
48
49
50
51
52
52
52
53
54
55
56
57
57
58
58
59
59
60
61
62
62
63
64
65 4/98 6/98
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
80
80
80
80
81
82
83
84
84
85
86
87
88
89
90
91
92
93
93
94
95
96 1/98 3/98
97
98
99
99
100
101
102
103
103
104 1/98 3/98
105
105
105
106 1/98 2/98
107
108 1/98 2/98
109
110
111
112
113
114
115
116
117
118
119 1/98 3/98
120
121
122
122
123
124
125
126 4/98 5/98
127
128
129
130
130
130
130
131
132
133
134
135
136
137
138
139
140
141
142
142
143
144
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164 1/98 5/98
165 4/98 5/98
166
167
167
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194 4/98 4/98
195
196
197
198
199
200
201
202
203
204 1/98 3/98
205
205
205
206
207
207
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
231
231
232
233
234
235
236
237
238
239
240
241
242
243
244 1/98 3/98
245
246
247
248
249
250
251
252
253
254
255 4/98 5/98
256
257
258
259
259
260
261
262
263 4/98 5/98
264 1/98 3/98
265
266
267
268 1/98 3/98
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
287
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303 1/98 3/98
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
(5)
YTD or Trailing 12 Months
Loan ID Total Revenue $
NOI
1 -
2 -
2 -
2 -
2 -
2 -
2 -
2 -
2 -
2 -
2 -
2 -
2 -
2 -
2 -
2 -
3 -
4 -
4 -
4 -
4 -
4 -
4 -
4 -
4 -
4 -
4 -
4 -
4 -
4 -
4 -
4 -
4 -
4 -
4 -
4 -
5 -
5 -
5 -
5 -
5 -
5 -
5 -
5 -
5 -
5 -
6 -
7 5,446,043.00
8 -
9 -
9 -
9 -
9 -
9 -
9 -
9 -
9 -
9 -
9 -
9 -
10 -
11 -
12 -
13 -
14 -
14 -
15 1,594,063.00
16
17
18 -
18 -
19 -
19 -
19 -
19 -
19 -
19 -
20
21 -
21 -
21 -
22 -
22 -
22 -
22 -
23 -
23 -
23 -
23 -
23 -
23 -
23 -
23 -
24 942,672.00
25 -
25 -
26 -
27 -
28 -
28 -
29 -
30 35,932.00
30 -
30 -
30 -
30 -
30 -
30 -
30 -
30 -
31 -
32 -
32 -
32 -
32 -
32 -
32 -
33 -
34 -
35 -
36 -
37 -
38 -
39 228,032.00
40 129,542.00
40 -
41 -
42 -
43 -
44 -
45 -
46 -
47 -
48 -
49 -
50 -
51 -
52 -
52 -
52 -
53 -
54 -
55 -
56 -
57 -
57 -
58 -
58 -
59 -
59 -
60 -
61 -
62 -
62 -
63 -
64 -
65 1,548,461.66
66 -
67 -
68 -
69 -
70 -
71 -
72 -
73 -
74 -
75 -
76 -
77 -
78 -
79 -
80 -
80 -
80 -
80 -
80 -
81 -
82 -
83 -
84 -
84 -
85 -
86 -
87 -
88 -
89 -
90 -
91 -
92 -
93 -
93 -
94 -
95 -
96 124,172.00
97 -
98 -
99 -
99 -
100 -
101 -
102 -
103 -
103 -
104 353,369.00
105 -
105 -
105 -
106 64,950.00
107 -
108 137,504.00
109 -
110 -
111 -
112 -
113 -
114 -
115 -
116 -
117 -
118 -
119 105,448.00
120 -
121 -
122 -
122 -
123 -
124 -
125 -
126 125,160.00
127 -
128 -
129 -
130 -
130 -
130 -
130 -
131 -
132 -
133 -
134 -
135 -
136 -
137 -
138 -
139 -
140 -
141 -
142 -
142 -
143 -
144 -
144 -
145 -
146 -
147 -
148 -
149 -
150 -
151 -
152 -
153 -
154 -
155 -
156 -
157 -
158 -
159 -
160 -
161 -
162 -
163 -
164 205,701.00
165 80,312.00
166 -
167 -
167 -
167 -
168 -
169 -
170 -
171 -
172 -
173 -
174 -
175 -
176 -
177 -
178 -
179 -
180 -
181 -
182 -
183 -
184 -
185 -
186 -
187 -
188 -
189 -
190 -
191 -
192 -
193 -
194 39,987.00
195 -
196 -
197 -
198 -
199 -
200 -
201 -
202 -
203 -
204 84,772.00
205 -
205 -
205 -
206 -
207 -
207 -
207 -
208 -
209 -
210 -
211 -
212 -
213 -
214 -
215 -
216 -
217 -
218 -
219 -
220 -
221 -
222 -
223 -
224 -
225 -
226 -
227 -
228 -
229 -
230 -
231 -
231 -
231 -
232 -
233 -
234 -
235 -
236 -
237 -
238 -
239 -
240 -
241 -
242 -
243 -
244 91,862.00
245 -
246 -
247 -
248 -
249 -
250 -
251 -
252 -
253 -
254 -
255 70,195.00
256 -
257 -
258 -
259 -
259 -
260 -
261 -
262 -
263 71,871.00
264 22,368.00
265 -
266 -
267 -
268 87,073.00
269 -
270 -
271 -
272 -
273 -
274 -
275 -
276 -
277 -
278 -
279 -
280 -
281 -
282 -
283 -
284 -
285 -
286 -
287 -
287 -
287 -
288 -
289 -
290 -
291 -
292 -
293 -
294 -
295 -
296 -
297 -
298 -
299 -
300 -
301 -
302 -
303 47,233.00
304 -
305 -
306 -
307 -
308 -
309 -
310 -
311 -
312 -
313 -
314 -
315 -
316 -
317 -
318 -
319 -
320 -
321 -
(5)
YTD or Trailing 12 Months
Loan ID (2)
DSCR
1 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
3 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
5 N/A
5 N/A
5 N/A
5 N/A
5 N/A
5 N/A
5 N/A
5 N/A
5 N/A
5 N/A
6 N/A
7 N/A
8 N/A
N/A
N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
10 N/A
11 N/A
12 N/A
13 N/A
14 N/A
14 N/A
15 N/A
16 N/A
17 N/A
18 N/A
18 N/A
19 N/A
19 N/A
19 N/A
19 N/A
19 N/A
19 N/A
20 N/A
21 N/A
21 N/A
21 N/A
22 N/A
22 N/A
22 N/A
22 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
24 N/A
N/A
25 N/A
25 N/A
26 N/A
27 N/A
28 N/A
28 N/A
29 N/A
30 N/A
30 N/A
30 N/A
30 N/A
30 N/A
30 N/A
30 N/A
30 N/A
30 N/A
31 N/A
32 N/A
32 N/A
32 N/A
32 N/A
32 N/A
32 N/A
33 N/A
34 N/A
35 N/A
36 N/A
37 N/A
38 N/A
39 N/A
40 N/A
40 N/A
41 N/A
42 N/A
43 N/A
44 N/A
45 N/A
46 N/A
47 N/A
48 N/A
49 N/A
50 N/A
51 N/A
52 N/A
52 N/A
52 N/A
53 N/A
54 N/A
55 N/A
56 N/A
57 N/A
57 N/A
58 N/A
58 N/A
59 N/A
59 N/A
60 N/A
61 N/A
62 N/A
62 N/A
63 N/A
64 N/A
65 N/A
66 N/A
67 N/A
68 N/A
69 N/A
70 N/A
71 N/A
72 N/A
73 N/A
74 N/A
75 N/A
76 N/A
77 N/A
78 N/A
79 N/A
80 N/A
80 N/A
80 N/A
80 N/A
80 N/A
81 N/A
82 N/A
83 N/A
84 N/A
84 N/A
85 N/A
86 N/A
87 N/A
88 N/A
89 N/A
90 N/A
91 N/A
92 N/A
93 N/A
93 N/A
94 N/A
95 N/A
96 N/A
97 N/A
98 N/A
99 N/A
99 N/A
100 N/A
101 N/A
102 N/A
103 N/A
103 N/A
104 N/A
105 N/A
105 N/A
105 N/A
106 N/A
107 N/A
108 N/A
109 N/A
110 N/A
111 N/A
112 N/A
113 N/A
114 N/A
115 N/A
116 N/A
117 N/A
118 N/A
119 N/A
120 N/A
121 N/A
122 N/A
122 N/A
N/A
123 N/A
124 N/A
125 N/A
126 N/A
127 N/A
128 N/A
129 N/A
130 N/A
130 N/A
130 N/A
130 N/A
131 N/A
132 N/A
133 N/A
134 N/A
135 N/A
136 N/A
137 N/A
138 N/A
139 N/A
140 N/A
141 N/A
142 N/A
142 N/A
143 N/A
144 N/A
144 N/A
145 N/A
146 N/A
147 N/A
148 N/A
149 N/A
150 N/A
151 N/A
152 N/A
153 N/A
154 N/A
155 N/A
156 N/A
157 N/A
158 N/A
159 N/A
160 N/A
161 N/A
162 N/A
163 N/A
164 N/A
165 N/A
166 N/A
167 N/A
167 N/A
167 N/A
168 N/A
169 N/A
170 N/A
171 N/A
172 N/A
173 N/A
174 N/A
175 N/A
176 N/A
177 N/A
178 N/A
179 N/A
180 N/A
181 N/A
182 N/A
183 N/A
184 N/A
185 N/A
186 N/A
187 N/A
188 N/A
189 N/A
190 N/A
191 N/A
192 N/A
193 N/A
194 N/A
195 N/A
196 N/A
197 N/A
198 N/A
199 N/A
200 N/A
201 N/A
202 N/A
203 N/A
204 N/A
205 N/A
205 N/A
205 N/A
206 N/A
207 N/A
207 N/A
207 N/A
208 N/A
209 N/A
210 N/A
211 N/A
212 N/A
213 N/A
214 N/A
215 N/A
216 N/A
217 N/A
218 N/A
219 N/A
220 N/A
221 N/A
222 N/A
223 N/A
224 N/A
225 N/A
226 N/A
227 N/A
228 N/A
229 N/A
230 N/A
231 N/A
231 N/A
231 N/A
232 N/A
233 N/A
234 N/A
235 N/A
236 N/A
237 N/A
238 N/A
239 N/A
240 N/A
241 N/A
242 N/A
243 N/A
244 N/A
245 N/A
246 N/A
247 N/A
248 N/A
249 N/A
250 N/A
251 N/A
252 N/A
253 N/A
254 N/A
255 N/A
256 N/A
257 N/A
258 N/A
259 N/A
259 N/A
260 N/A
261 N/A
262 N/A
263 N/A
264 N/A
265 N/A
266 N/A
267 N/A
268 N/A
269 N/A
270 N/A
271 N/A
272 N/A
273 N/A
274 N/A
275 N/A
276 N/A
277 N/A
278 N/A
279 N/A
280 N/A
281 N/A
282 N/A
283 N/A
284 N/A
285 N/A
286 N/A
287 N/A
287 N/A
287 N/A
288 N/A
289 N/A
290 N/A
291 N/A
292 N/A
293 N/A
294 N/A
295 N/A
296 N/A
297 N/A
298 N/A
299 N/A
300 N/A
301 N/A
302 N/A
303 N/A
304 N/A
305 N/A
306 N/A
307 N/A
308 N/A
309 N/A
310 N/A
311 N/A
312 N/A
313 N/A
314 N/A
315 N/A
316 N/A
317 N/A
318 N/A
319 N/A
320 N/A
321 N/A
(4)
Net Change (3)
Loan ID %
Occ %
Total Revenue
1 N/A N/A
2 N/A N/A
2 N/A N/A
2 N/A N/A
2 N/A N/A
2 N/A N/A
2 N/A N/A
2 N/A N/A
2 N/A N/A
2 N/A N/A
2 N/A N/A
2 N/A N/A
2 N/A N/A
2 N/A N/A
2 N/A N/A
2 N/A N/A
3 N/A N/A
4 N/A N/A
4 N/A N/A
4 N/A N/A
4 N/A N/A
4 N/A N/A
4 N/A N/A
4 N/A N/A
4 N/A N/A
4 N/A N/A
4 N/A N/A
4 N/A N/A
4 N/A N/A
4 N/A N/A
4 N/A N/A
4 N/A N/A
4 N/A N/A
4 N/A N/A
4 N/A N/A
4 N/A N/A
5 N/A N/A
5 N/A N/A
5 N/A N/A
5 N/A N/A
5 N/A N/A
5 N/A N/A
5 N/A N/A
5 N/A N/A
5 N/A N/A
5 N/A N/A
6 N/A N/A
7 N/A N/A
8 N/A N/A
9 N/A N/A
9 N/A N/A
9 N/A N/A
9 N/A N/A
9 N/A N/A
9 N/A N/A
9 N/A N/A
9 N/A N/A
9 N/A N/A
9 N/A N/A
9 N/A N/A
10 N/A N/A
11 N/A N/A
12 N/A N/A
13 N/A N/A
14 N/A N/A
14 N/A N/A
15 N/A N/A
16 0 N/A
17 N/A N/A
18 N/A N/A
18 N/A N/A
19 N/A N/A
19 N/A N/A
19 N/A N/A
19 N/A N/A
19 N/A N/A
19 N/A N/A
20 N/A N/A
21 N/A N/A
21 N/A N/A
21 N/A N/A
22 N/A N/A
22 N/A N/A
22 N/A N/A
22 N/A N/A
23 N/A N/A
23 N/A N/A
23 N/A N/A
23 N/A N/A
23 N/A N/A
23 N/A N/A
23 N/A N/A
23 N/A N/A
24 N/A N/A
25 N/A N/A
25 N/A N/A
26 N/A N/A
27 N/A N/A
28 N/A N/A
28 N/A N/A
29 N/A N/A
30 0.93 N/A
30 N/A N/A
30 N/A N/A
30 N/A N/A
30 N/A N/A
30 N/A N/A
30 N/A N/A
30 N/A N/A
30 N/A N/A
31 N/A N/A
32 N/A N/A
32 N/A N/A
32 N/A N/A
32 N/A N/A
32 N/A N/A
32 N/A N/A
33 N/A N/A
34 N/A N/A
35 N/A N/A
36 N/A N/A
37 N/A N/A
38 N/A N/A
39 N/A N/A
40 0 N/A
40 N/A N/A
41 N/A N/A
42 N/A N/A
43 N/A N/A
44 N/A N/A
45 N/A N/A
46 N/A N/A
47 N/A N/A
48 N/A N/A
49 N/A N/A
50 N/A N/A
51 N/A N/A
52 N/A N/A
52 N/A N/A
52 N/A N/A
53 N/A N/A
54 N/A N/A
55 N/A N/A
56 N/A N/A
57 N/A N/A
57 N/A N/A
58 N/A N/A
58 N/A N/A
59 N/A N/A
59 N/A N/A
60 N/A N/A
61 N/A N/A
62 N/A N/A
62 N/A N/A
63 N/A N/A
64 N/A N/A
65 N/A 0
66 N/A N/A
67 N/A N/A
68 N/A N/A
69 N/A N/A
70 N/A N/A
71 N/A N/A
72 N/A N/A
73 N/A N/A
74 N/A N/A
75 N/A N/A
76 N/A N/A
77 N/A N/A
78 N/A N/A
79 N/A N/A
80 N/A N/A
80 N/A N/A
80 N/A N/A
80 N/A N/A
80 N/A N/A
81 N/A N/A
82 N/A N/A
83 N/A N/A
84 N/A N/A
84 N/A N/A
85 N/A N/A
86 N/A N/A
87 N/A N/A
88 N/A N/A
89 N/A N/A
90 N/A N/A
91 N/A N/A
92 N/A N/A
93 N/A N/A
93 N/A N/A
94 N/A N/A
95 N/A N/A
96 N/A N/A
97 N/A N/A
98 N/A N/A
99 N/A N/A
99 N/A N/A
100 N/A N/A
101 N/A N/A
102 N/A N/A
103 N/A N/A
103 N/A N/A
104 N/A N/A
105 N/A N/A
105 N/A N/A
105 N/A N/A
106 0.95 N/A
107 N/A N/A
108 0.96 N/A
109 N/A N/A
110 N/A N/A
111 N/A N/A
112 N/A N/A
113 N/A N/A
114 N/A N/A
115 N/A N/A
116 N/A N/A
117 N/A N/A
118 N/A N/A
119 N/A N/A
120 N/A N/A
121 N/A N/A
122 N/A N/A
122 N/A N/A
123 N/A N/A
124 N/A N/A
125 N/A N/A
126 0 N/A
127 N/A N/A
128 N/A N/A
129 N/A N/A
130 N/A N/A
130 N/A N/A
130 N/A N/A
130 N/A N/A
131 N/A N/A
132 N/A N/A
133 N/A N/A
134 N/A N/A
135 N/A N/A
136 N/A N/A
137 N/A N/A
138 N/A N/A
139 N/A N/A
140 N/A N/A
141 N/A N/A
142 N/A N/A
142 N/A N/A
143 N/A N/A
144 N/A N/A
144 N/A N/A
145 N/A N/A
146 N/A N/A
147 N/A N/A
148 N/A N/A
149 N/A N/A
150 N/A N/A
151 N/A N/A
152 N/A N/A
153 N/A N/A
154 N/A N/A
155 N/A N/A
156 N/A N/A
157 N/A N/A
158 N/A N/A
159 N/A N/A
160 N/A N/A
161 N/A N/A
162 N/A N/A
163 N/A N/A
164 0 N/A
165 0 N/A
166 N/A N/A
167 N/A N/A
167 N/A N/A
167 N/A N/A
168 N/A N/A
169 N/A N/A
170 N/A N/A
171 N/A N/A
172 N/A N/A
173 N/A N/A
174 N/A N/A
175 N/A N/A
176 N/A N/A
177 N/A N/A
178 N/A N/A
179 N/A N/A
180 N/A N/A
181 N/A N/A
182 N/A N/A
183 N/A N/A
184 N/A N/A
185 N/A N/A
186 N/A N/A
187 N/A N/A
188 N/A N/A
189 N/A N/A
190 N/A N/A
191 N/A N/A
192 N/A N/A
193 N/A N/A
194 0 N/A
195 N/A N/A
196 N/A N/A
197 N/A N/A
198 N/A N/A
199 N/A N/A
200 N/A N/A
201 N/A N/A
202 N/A N/A
203 N/A N/A
204 N/A N/A
205 N/A N/A
205 N/A N/A
205 N/A N/A
206 N/A N/A
207 N/A N/A
207 N/A N/A
207 N/A N/A
208 N/A N/A
209 N/A N/A
210 N/A N/A
211 N/A N/A
212 N/A N/A
213 N/A N/A
214 N/A N/A
215 N/A N/A
216 N/A N/A
217 N/A N/A
218 N/A N/A
219 N/A N/A
220 N/A N/A
221 N/A N/A
222 N/A N/A
223 N/A N/A
224 N/A N/A
225 N/A N/A
226 N/A N/A
227 N/A N/A
228 N/A N/A
229 N/A N/A
230 N/A N/A
231 N/A N/A
231 N/A N/A
231 N/A N/A
232 N/A N/A
233 N/A N/A
234 N/A N/A
235 N/A N/A
236 N/A N/A
237 N/A N/A
238 N/A N/A
239 N/A N/A
240 N/A N/A
241 N/A N/A
242 N/A N/A
243 N/A N/A
244 0 N/A
245 N/A N/A
246 N/A N/A
247 N/A N/A
248 N/A N/A
249 N/A N/A
250 N/A N/A
251 N/A N/A
252 N/A N/A
253 N/A N/A
254 N/A N/A
255 0 N/A
256 N/A N/A
257 N/A N/A
258 N/A N/A
259 N/A N/A
259 N/A N/A
260 N/A N/A
261 N/A N/A
262 N/A N/A
263 0 N/A
264 0.98 N/A
265 N/A N/A
266 N/A N/A
267 N/A N/A
268 N/A N/A
269 N/A N/A
270 N/A N/A
271 N/A N/A
272 N/A N/A
273 N/A N/A
274 N/A N/A
275 N/A N/A
276 N/A N/A
277 N/A N/A
278 N/A N/A
279 N/A N/A
280 N/A N/A
281 N/A N/A
282 N/A N/A
283 N/A N/A
284 N/A N/A
285 N/A N/A
286 N/A N/A
287 N/A N/A
287 N/A N/A
287 N/A N/A
288 N/A N/A
289 N/A N/A
290 N/A N/A
291 N/A N/A
292 N/A N/A
293 N/A N/A
294 N/A N/A
295 N/A N/A
296 N/A N/A
297 N/A N/A
298 N/A N/A
299 N/A N/A
300 N/A N/A
301 N/A N/A
302 N/A N/A
303 0 N/A
304 N/A N/A
305 N/A N/A
306 N/A N/A
307 N/A N/A
308 N/A N/A
309 N/A N/A
310 N/A N/A
311 N/A N/A
312 N/A N/A
313 N/A N/A
314 N/A N/A
315 N/A N/A
316 N/A N/A
317 N/A N/A
318 N/A N/A
319 N/A N/A
320 N/A N/A
321 N/A N/A
(4)
Net Change (3)
Loan ID (1)
DSCR
1 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
3 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
4 N/A
5 N/A
5 N/A
5 N/A
5 N/A
5 N/A
5 N/A
5 N/A
5 N/A
5 N/A
5 N/A
6 N/A
7 N/A
8 N/A
N/A
N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
9 N/A
10 N/A
11 N/A
12 N/A
13 N/A
14 N/A
14 N/A
15 N/A
16 N/A
17 N/A
18 N/A
18 N/A
19 N/A
19 N/A
19 N/A
19 N/A
19 N/A
19 N/A
20 N/A
21 N/A
21 N/A
21 N/A
22 N/A
22 N/A
22 N/A
22 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
24 N/A
N/A
25 N/A
25 N/A
26 N/A
27 N/A
28 N/A
28 N/A
29 N/A
30 N/A
30 N/A
30 N/A
30 N/A
30 N/A
30 N/A
30 N/A
30 N/A
30 N/A
31 N/A
32 N/A
32 N/A
32 N/A
32 N/A
32 N/A
32 N/A
33 N/A
34 N/A
35 N/A
36 N/A
37 N/A
38 N/A
39 N/A
40 N/A
40 N/A
41 N/A
42 N/A
43 N/A
44 N/A
45 N/A
46 N/A
47 N/A
48 N/A
49 N/A
50 N/A
51 N/A
52 N/A
52 N/A
52 N/A
53 N/A
54 N/A
55 N/A
56 N/A
57 N/A
57 N/A
58 N/A
58 N/A
59 N/A
59 N/A
60 N/A
61 N/A
62 N/A
62 N/A
63 N/A
64 N/A
65 N/A
66 N/A
67 N/A
68 N/A
69 N/A
70 N/A
71 N/A
72 N/A
73 N/A
74 N/A
75 N/A
76 N/A
77 N/A
78 N/A
79 N/A
80 N/A
80 N/A
80 N/A
80 N/A
80 N/A
81 N/A
82 N/A
83 N/A
84 N/A
84 N/A
85 N/A
86 N/A
87 N/A
88 N/A
89 N/A
90 N/A
91 N/A
92 N/A
93 N/A
93 N/A
94 N/A
95 N/A
96 N/A
97 N/A
98 N/A
99 N/A
99 N/A
100 N/A
101 N/A
102 N/A
103 N/A
103 N/A
104 N/A
105 N/A
105 N/A
105 N/A
106 N/A
107 N/A
108 N/A
109 N/A
110 N/A
111 N/A
112 N/A
113 N/A
114 N/A
115 N/A
116 N/A
117 N/A
118 N/A
119 N/A
120 N/A
121 N/A
122 N/A
122 N/A
N/A
123 N/A
124 N/A
125 N/A
126 N/A
127 N/A
128 N/A
129 N/A
130 N/A
130 N/A
130 N/A
130 N/A
131 N/A
132 N/A
133 N/A
134 N/A
135 N/A
136 N/A
137 N/A
138 N/A
139 N/A
140 N/A
141 N/A
142 N/A
142 N/A
143 N/A
144 N/A
144 N/A
145 N/A
146 N/A
147 N/A
148 N/A
149 N/A
150 N/A
151 N/A
152 N/A
153 N/A
154 N/A
155 N/A
156 N/A
157 N/A
158 N/A
159 N/A
160 N/A
161 N/A
162 N/A
163 N/A
164 N/A
165 N/A
166 N/A
167 N/A
167 N/A
167 N/A
168 N/A
169 N/A
170 N/A
171 N/A
172 N/A
173 N/A
174 N/A
175 N/A
176 N/A
177 N/A
178 N/A
179 N/A
180 N/A
181 N/A
182 N/A
183 N/A
184 N/A
185 N/A
186 N/A
187 N/A
188 N/A
189 N/A
190 N/A
191 N/A
192 N/A
193 N/A
194 N/A
195 N/A
196 N/A
197 N/A
198 N/A
199 N/A
200 N/A
201 N/A
202 N/A
203 N/A
204 N/A
205 N/A
205 N/A
205 N/A
206 N/A
207 N/A
207 N/A
207 N/A
208 N/A
209 N/A
210 N/A
211 N/A
212 N/A
213 N/A
214 N/A
215 N/A
216 N/A
217 N/A
218 N/A
219 N/A
220 N/A
221 N/A
222 N/A
223 N/A
224 N/A
225 N/A
226 N/A
227 N/A
228 N/A
229 N/A
230 N/A
231 N/A
231 N/A
231 N/A
232 N/A
233 N/A
234 N/A
235 N/A
236 N/A
237 N/A
238 N/A
239 N/A
240 N/A
241 N/A
242 N/A
243 N/A
244 N/A
245 N/A
246 N/A
247 N/A
248 N/A
249 N/A
250 N/A
251 N/A
252 N/A
253 N/A
254 N/A
255 N/A
256 N/A
257 N/A
258 N/A
259 N/A
259 N/A
260 N/A
261 N/A
262 N/A
263 N/A
264 N/A
265 N/A
266 N/A
267 N/A
268 N/A
269 N/A
270 N/A
271 N/A
272 N/A
273 N/A
274 N/A
275 N/A
276 N/A
277 N/A
278 N/A
279 N/A
280 N/A
281 N/A
282 N/A
283 N/A
284 N/A
285 N/A
286 N/A
287 N/A
287 N/A
287 N/A
288 N/A
289 N/A
290 N/A
291 N/A
292 N/A
293 N/A
294 N/A
295 N/A
296 N/A
297 N/A
298 N/A
299 N/A
300 N/A
301 N/A
302 N/A
303 N/A
304 N/A
305 N/A
306 N/A
307 N/A
308 N/A
309 N/A
310 N/A
311 N/A
312 N/A
313 N/A
314 N/A
315 N/A
316 N/A
317 N/A
318 N/A
319 N/A
320 N/A
321 N/A
Current Full Year:
Current Full Yr. received with DSCR less than 1:
Prior Full Year:
Prior Full Yr. received with DSCR less than 1:
Quarterly Financials:
(1) NOI or Net Cash Flow (as applicable)
(2) DSCR calculated using NOI (or Net Cash Flow as applicable) / Debt Service
(3) Net change should compare the latest year to the underwriting year
(4) Information will not be available until March of 1999.
(5) First full year will be approximately March 1999.
(6) Information obtained from the prospectus.
S4 S55 S61
Prospectus IDShort Name (When Appr Property Type
90 + DAYS DELINQUENT
Nothing to Report
60 DAYS DELINQUENT
Nothing to Report
30 DAYS DELINQUENT
Nothing to Report
Current & at Special Servicer
Nothing to Report
FCL - Foreclosure
LTM - Latest 12 Months either Last Annual or Trailing 12 months
*Workout Strategy should match the CSSA Loan file using abreviated words in
place of a code number such as (FCL - In Foreclosure, MOD - Modification, DPO -
Discount Payoff, NS - Note Sale, BK - Bankrupcy, PP - Payment Plan, TBD - To Be
Dete
It is possible to combine the status codes if the loan is going in more than
one direction. (i.e. FCL/Mod, BK/Mod, BK/FCL/DPO)
**App - Appraisal, BPO - Broker opinion, Int. - Internal Value
S57 S58 S62 or S63
City State Sq Ft or Units
P8 P7 P37
(a) (b)
Paid Thru DatScheduled Loan BalancTotal P&I Advances To Date
P38 P25
(d) (e)=a+b+c+d
Other Advance Total Exposure Current Monthly P&I
P11 P58 P54
Maturity Date LTM NOI Date LTM NOI
P55 P74
(f)
LTM DSCR Value Valuation Date
P77
(g)=(.92*f)-e(h)=(g/e)
Loss using 92Estimated Recovery % Transfer
Date
P42 P76
Date NOI FileExpected FCL Sale DatWorkout Strategy
Comments
S4 S57 S58 P49
Prospectus ID City State Mod / Extention
Flag
THIS REPORT IS HISTORICAL
Information is as of modification each line it should not change in the future
only new modifications should be added.
Nothing to Report
Total For All Loans:
Nothing to Report
Total For Loans in Current Month:
Modifications:
Maturity Date Extentions:
Total:
* The information in these columns is from a particular point in time and should
not change on this report once assigned.
(1) Actual principal loss taken by bonds
(2) Expected future loss due to a rate reduction. This is just an estimate
calculated at the time of the modification.
As of _________
P48 P7* P7* P50*
Effect Date Balance When Sent to Balance at the E Old Rate
Nothing to Report
# of Loans $ Balance
P50* P25* P25*
# Mths for Ra New Rate Old P&I New P&I
P11* P11* P47
Old Maturity New Maturity Total # Mths for(1) Realized Loss to Trust $
(2) Est. Futu COMMENT
S4 S55 S61
Prospectus IDShort Name (When Appr Property Type
THIS REPORT IS HISTORICAL
All information is from the liquidation date and does not need to be updated.
Nothing to Report
Total all Loans:
Nothing to Report
Current Month Only:
Nothing to Report
S57 S58 P45/P7 P75
(c)=b/a (a)
City State %
Received FromLatest Appraisal or Brokers Opinion
P45 P7
(b) (d) (e)
Effect Date o Sales Price Net Amt ReceivedScheduled Balance
P37 P39+P38
(f) (g) (h) (i)=d-(f+g+h)
Total P&I Adv Total Expenses Servicing Fees E Net Proceeds
(k)=i-e (m)
Actual LossesDate Loss Passed thruMinor Adj to TruDate Minor Adj Passed thru
(n)=k+m (o)=n/e
Total Loss wiLoss % of Scheduled Balance
S4 S55 S61
Prospectus IDShort Name (When Appr Property Type
Nothing to Report
(1) Use the following codes; App. - Appraisal, BPO - Brokers Opinion, Int -
Internal Value
S58 S62 or P8 P37
S63 (b)
State Sq Ft or Units Paid Thru Date Total P&I Advances To Date
P39 P38 P25
(c) (d) (e)=a+b+c+d
Total ExpensOther Advances (Taxes Total Exposure Current Monthly P&I
P11 P58 P54
Maturity Date LTM NOI Date LTM NOI / DSC Cap Rate Assign
P74 P75
(f) (g)=(.92*f)-e
Valuation DatValue using NOI & CapAppraisal
BPO Loss using 92% Appr. or BPO (f)
(h)=(g/e)
Estimated Rec Transfer Date REO Aquisition DPending Closing Date
Pending Offer Comments
|
|