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: May 15, 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 33-48481-06 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 335 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 May 11, 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
May 11, 1998
5.2 99 Comparative Financial Status
Report as of 5/11/98
Delinquent Loan Status Report as of
5/11/98
REO Status Report as of 5/11/98
Watch List as of 5/11/98
Historical Loan Modification Report
as of 5/11/98
Historical Loss Estimate Report as of
5/11/98
<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: ______________________
John W. Benson
Deputy General Counsel
Date: May 22, 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
May 11, 1998
5.2 99 Comparative Financial Status
Report as of 5/11/98
Delinquent Loan Status Report as of
5/11/98
REO Status Report as of 5/11/98
Watch List as of 5/11/98
Historical Loan Modification Report
as of 5/11/98
Historical Loss Estimate Report as of
5/11/98
ABN AMRO
LaSalle National Bank
Administrator:
Juliana Man (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: 05/15/98
Payment Date: 05/15/98
Prior Payment: 04/17/98
Record Date: 05/08/98
WAC: 7.991196%
WAMM: 329
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 511,492,100.00 509,316,080.60 3,204,637.03
655356JE4 1000.000000000 995.745741919 6.265271800
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 197,823,980.60 0.00
655356JH7 1000.000000000 989.119903000 0.000000000
PS-1 3,722,686,278.0N 3,720,510,258.6 0.00
655356JJ3 1000.000000000 999.415470647 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 3,720,510,258.6 3,204,637.03
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A 0.00 0.00 506,111,443.57
655356JE4 0.000000000 0.000000000 989.480470119
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 0.00 194,619,343.57
655356JH7 0.000000000 0.000000000 973.096717850
PS-1 0.00 0.00 3,717,305,621.57
655356JJ3 0.000000000 0.000000000 998.554630708
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 3,717,305,621.57
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1A 2,665,432.09 0.00 6.28000000%
655356JE4 5.211091413 0.000000000Fixed
A-1B 9,808,971.81 0.00 6.59000000%
655356JF1 5.491666668 0.000000000Fixed
A-1C 2,133,476.14 0.00 6.69000000%
655356JG9 5.574999987 0.000000000Fixed
A-CS1 271,877.95 0.00 1.64919604%
655356JH7 1.359389750 0.000000000 1.67331486%
PS-1 3,924,947.95 0.00 1.26593798%
655356JJ3 1.054332183 0.000000000 1.28565851%
A-2 1,259,979.66 0.00 6.76919604%
655356JK0 5.640996689 0.000000000 6.79331486%
A-3 1,190,812.21 0.00 6.97919604%
655356JL8 5.815996704 0.000000000 7.00331486%
A-4 1,025,953.17 0.00 7.34919604%
655356JM6 6.124330004 0.000000000 7.37331486%
A-5 348,033.75 0.00 7.47919604%
655356JN4 6.232663281 0.000000000 7.50331486%
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 5.00 0.00 6.00000000%
655356KF9 5.000000000 0.000000000Fixed
R 0.00 0.00
655356JW4 0.000000000 0.000000000
24,583,895.05 0.00
Total P&I Payment 27,788,532.08
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 511,492,100.00 509,316,080.60 3,204,637.03
None 1000.000000000 995.745741919 6.265271800
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 3,720,510,258.6 3,204,637.03
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 0.00 506,111,443.57
None 0.000000000 0.000000000 989.480470119
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 3,717,305,621.57
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1A-L 3,365,391.36 0.00 7.92919604%
None 6.579556869 0.000000000 7.95331486%
A-1B-L 11,802,323.23 0.00 7.92919604%
None 6.607667587 0.000000000 7.95331486%
A-1C-L 2,528,663.88 0.00 7.92919604%
None 6.607667569 0.000000000 7.95331486%
A-2-L 1,475,896.41 0.00 7.92919604%
None 6.607667589 0.000000000 7.95331486%
A-3-L 1,352,905.03 0.00 7.92919604%
None 6.607667547 0.000000000 7.95331486%
A-4-L 1,106,922.31 0.00 7.92919604%
None 6.607667594 0.000000000 7.95331486%
A-5-L 368,974.11 0.00 7.92919604%
None 6.607667753 0.000000000 7.95331486%
B-1-L 1,045,426.63 0.00 7.92919604%
None 6.607667631 0.000000000 7.95331486%
B-2-L 245,982.74 0.00 7.92919604%
None 6.607667694 0.000000000 7.95331486%
B-3-L 245,982.74 0.00 7.92919604%
None 6.607667694 0.000000000 7.95331486%
B-4-L 430,469.78 0.00 7.92919604%
None 6.607667489 0.000000000 7.95331486%
B-5-L 122,991.37 0.00 7.92919604%
None 6.607667872 0.000000000 7.95331486%
B6-L 184,487.05 0.00 7.92919604%
None 6.607667574 0.000000000 7.95331486%
B7-L 307,471.81 0.00 7.92919604%
None 6.607667643 0.000000000 7.95331486%
B7H-L 6.60 0.00 7.92919604%
None 6.600000000 0.000000000 7.95331486%
LR 0.00 0.00
655356KK8 0.000000000 0.000000000
24,583,895.05 0.00
Other Related Information
Amount of Available Funds allocable to principal:
Principal Distribution Amount 3,204,637.03
P&I Advances made by: Beginning Current
UnreimbursePeriod
Servicer 28,506.04 193,251.32
Trustee 0.00 0.00
Fiscal Agent 0.00 0.00
Total P&I Advances 28,506.04 193,251.32
Ending
Reimbursed Unreimbursed
Servicer 28,506.04 193,251.32
Trustee 0.00 0.00
Fiscal Agent 0.00 0.00
Total P&I Advances 28,506.04 193,251.32
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 3,717,305,621.72
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 155,021.26
Current Period Trustee Fees 6,200.85
Current Period Special Servicing Fees 0.00
Principal Recovery Fees 0.00
Other Servicing Compensation 0.00
Total 161,222.11
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
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%
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
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%
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
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%
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
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%
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%
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%
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%
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**
169 04/11/98 30,405.39 30,405.39
298 04/11/98 10,455.39 10,455.39
99 04/11/98 51,112.36 51,112.36
84 04/11/98 75,829.70 75,829.70
190 04/11/98 25,448.48 25,448.48
Total 193,251.32 193,251.32
Out. Property Special
Disclosure Doc Protection Advance Servicer
Control # Advances Description (Transfer Date
169 0.00 B
298 0.00 B
99 0.00 B
84 0.00 B
190 0.00 B
Total 0 0.00
Disclosure Doc ForeclosureBankruptcy REO
Control # Date Date Date
169
298
99
84
190
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 7,662,484
1,000,001to 4,999,999 170 461,238,233
4,999,999to 9,999,999 67 460,412,144
9,999,999to 14,999,999 28 348,237,169
14,999,999to 19,999,999 13 229,722,803
19,999,999to 24,999,999 7 150,008,087
24,999,999to 29,999,999 5 144,729,000
29,999,999to 34,999,999 1 31,420,990
34,999,999to 39,999,999 4 150,114,542
39,999,999to 44,999,999 4 165,404,188
44,999,999to 49,999,999 2 93,125,136
49,999,999to 54,999,999 5 258,868,266
54,999,999to 59,999,999 2 111,150,241
59,999,999to 64,999,999 1 64,730,709
64,999,999to 69,999,999 1 67,119,616
69,999,999to 999,999,999 8 973,362,015
0to 0 0 0
0to 0 0 0
0to 0 0 0
0& Above 0 0
Total 3273,717,305,622
Current Scheduled Based on
Balances Balance
0to 1,000,000 0.21%
1,000,000to 2,500,000 12.41%
2,500,000to 5,000,000 12.39%
5,000,000to 7,500,000 9.37%
7,500,000to 10,000,000 6.18%
10,000,000to 12,500,000 4.04%
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 6.96%
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 26.18%
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 11,367,907
Maximum Scheduled Balance is 177,166,554
Minimum Scheduled Balance is 439,007
Distribution of Property Types
Number Scheduled
Property Types of Loans Balance
Retail 1031,444,812,480
Office 35 759,386,708
Multifamily 109 672,247,209
Lodging 32 554,310,641
Industrial 18 98,109,406
Other 3 69,851,635
Mobile Home 22 68,587,493
Health Care 5 50,000,050
Total 3273,717,305,622
Based on
Property Types Balance
Retail 38.87%
Office 20.43%
Multifamily 18.08%
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 44,666,617
7.000%to 7.250% 48 508,678,237
7.250%to 7.500% 77 583,584,953
7.500%to 7.750% 57 481,410,714
7.750%to 8.000% 39 255,189,404
8.000%to 8.250% 21 380,502,330
8.250%to 8.500% 471,062,546,530
8.500%to 8.750% 6 121,186,381
8.750%to 9.000% 7 26,185,013
9.000%to 9.250% 2 69,576,007
9.250%to 9.500% 12 183,779,437
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 3273,717,305,622
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% 15.70%
8.000%to 8.500% 12.95%
8.500%to 9.000% 6.86%
9.000%to 9.500% 10.24%
9.500%to 10.000% 28.58%
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 7.9912%
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 40 826,565,555 22.24%
Various 14 552,365,081 14.86%
Pennsylvania 17 275,764,728 7.42%
Virginia 16 224,731,867 6.05%
Texas 32 202,188,228 5.44%
Florida 18 173,990,116 4.68%
Michigan 22 169,400,686 4.56%
New York 23 151,903,228 4.09%
Massachusetts 6 133,717,139 3.60%
Georgia 9 132,425,631 3.56%
Ohio 19 119,313,481 3.21%
New Jersey 5 113,120,877 3.04%
Maryland 13 102,213,128 2.75%
Indiana 8 71,679,247 1.93%
Other 2 61,118,899 1.64%
Illinois 7 52,445,453 1.41%
Nevada 4 32,189,508 0.87%
Arizona 8 31,075,595 0.84%
Minnesota 6 29,610,307 0.80%
Washington 6 29,336,832 0.79%
Oklahoma 4 28,959,955 0.78%
North Carolina 8 28,899,933 0.78%
Wisconsin 5 22,642,388 0.61%
District of Columbia 2 20,066,500 0.54%
Colorado 5 17,889,280 0.48%
Louisiana 3 12,430,927 0.33%
Oregon 3 10,918,209 0.29%
Connecticut 1 10,191,534 0.27%
North Dakota 1 9,132,370 0.25%
New Hampshire 3 8,609,322 0.23%
Other 17 62,409,617 1.68%
Total 3273,717,305,622 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 3233,697,200,824 99.46%
1+ to 2 years 0 0 0.00%
2+ to 3 years 0 0 0.00%
3+ to 4 years 1 14,321,830 0.39%
4+ to 5 years 0 0 0.00%
5+ to 6 years 1 2,438,505 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 1,598,044 0.04%
10 years or more 1 1,746,420 0.05%
Total 3273,717,305,622 100.00%
Weighted Average Seasoning is 0.0
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 4 39,473,605 1.06%
61 to 120 months 5 13,593,853 0.37%
121 to 180 months 32 280,491,538 7.55%
181 to 240 months 2803,165,297,15 85.15%
241 to 360 months 2 18,144,024 0.49%
Total 3233,517,000,17 94.61%
Weighted Average Months to Maturity 328
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 3273,717,305,62 100.00%
Total 3273,717,305,62 100.00%
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 4 200,305,450 5.39%
Total 4 200,305,450 5.39%
Weighted Average Months to Maturit 340
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 3233,697,200,824 99.46%
Interest Only / Balloo 4 20,104,797 0.54%
Total 3273,717,305,622 100.00%
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 3273,717,305,622 100.00%
Total 3273,717,305,622 100.00%
(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
1NOM980D6 Office 11/11/27 0.000
2NOM980D6 Lodging 11/11/22 0.000
3NOM980D6 Multifamily 03/11/28 0.000
4NOM980D6 Retail 01/11/28 0.000
5NOM980D6 Retail 03/11/18 0.000
6NOM980D6 Office 03/11/28 0.000
7NOM980D6 Retail 04/11/28 0.000
8NOM980D6 Lodging 02/11/23 0.000
9NOM980D6 Retail 03/11/28 0.000
10NOM980D6 Retail 01/11/28 0.000
11NOM980D6 Retail 04/11/28 0.000
11NOM980D6 Retail 04/11/28 0.000
12NOM980D6 Multifamily 03/11/28 0.000
13NOM980D6 Office 04/11/28 0.000
14NOM980D6 Other 12/11/25 0.000
15NOM980D6 Retail 04/11/28 0.000
16NOM980D6 Retail 11/11/27 0.000
17NOM980D6 Office 03/11/28 0.000
18NOM980D6 Office 03/11/28 0.000
19NOM980D6 Lodging 12/11/22 0.000
20NOM980D6 Retail 04/11/28 0.000
21NOM980D6 Retail 01/11/28 0.000
22NOM980D6 Retail 02/11/28 0.000
23NOM980D6 Lodging 03/11/23 0.000
24NOM980D6 Office 12/11/27 0.000
25NOM980D6 Retail 11/11/27 0.000
26NOM980D6 Office 11/11/07 0.000
27NOM980D6 Retail 10/11/27 0.000
28NOM980D6 Health Care 01/11/28 0.000
28NOM980D6 Health Care 01/11/28 0.000
29NOM980D6 Office 04/11/28 0.000
30NOM980D6 Lodging 11/11/22 0.000
31NOM980D6 Lodging 12/11/22 0.000
32NOM980D6 Lodging 02/11/23 0.000
33NOM980D6 Retail 03/11/28 0.000
34NOM980D6 Lodging 02/11/23 0.000
35NOM980D6 Office 04/11/28 0.000
36NOM980D6 Retail 12/11/27 0.000
37NOM980D6 Office 09/11/22 0.000
38NOM980D6 Multifamily 01/11/28 0.000
39NOM980D6 Retail 03/11/28 0.000
40NOM980D6 Multifamily 11/11/27 0.000
41NOM980D6 Retail 02/11/20 0.000
42NOM980D6 Office 01/11/28 0.000
43NOM980D6 Lodging 08/11/17 0.000
44NOM980D6 Industrial 08/11/17 0.000
45NOM980D6 Office 03/11/28 0.000
46NOM980D6 Multifamily 11/11/27 0.000
47NOM980D6 Office 02/11/28 0.000
48NOM980D6 Industrial 08/11/17 0.000
49NOM980D6 Lodging 11/11/17 0.000
50NOM980D6 Multifamily 03/11/28 0.000
51NOM980D6 Multifamily 01/11/28 0.000
52NOM980D6 Retail 12/11/27 0.000
53NOM980D6 Retail 12/11/27 0.000
54NOM980D6 Industrial 03/11/28 0.000
55NOM980D6 Multifamily 01/11/28 0.000
56NOM980D6 Retail 10/11/27 0.000
57NOM980D6 Retail 02/11/28 0.000
58NOM980D6 Retail 02/11/18 0.000
59NOM980D6 Retail 04/11/28 0.000
59NOM980D6 Retail 05/11/16 0.000
60NOM980D6 Retail 12/11/27 0.000
61NOM980D6 Lodging 01/11/23 0.000
62NOM980D6 Multifamily 11/11/27 0.000
63NOM980D6 Retail 04/11/20 0.000
64NOM980D6 Retail 02/11/20 0.000
65NOM980D6 Retail 12/11/27 0.000
66NOM980D6 Multifamily 12/11/27 0.000
67NOM980D6 Retail 02/11/20 0.000
68NOM980D6 Mobile Home 11/11/27 0.000
69NOM980D6 Retail 10/11/27 0.000
70NOM980D6 Office 01/11/28 0.000
71NOM980D6 Retail 04/11/28 0.000
72NOM980D6 Multifamily 03/11/30 0.000
73NOM980D6 Office 03/11/19 0.000
74NOM980D6 Retail 04/11/28 0.000
75NOM980D6 Retail 12/11/27 0.000
76NOM980D6 Retail 01/11/28 0.000
77NOM980D6 Health Care 04/11/23 0.000
78NOM980D6 Retail 04/11/23 0.000
79NOM980D6 Office 12/11/27 0.000
80NOM980D6 Retail 02/11/23 0.000
80NOM980D6 Retail 02/11/23 0.000
81NOM980D6 Retail 01/11/28 0.000
82NOM980D6 Retail 11/11/27 0.000
83NOM980D6 Retail 10/11/27 0.000
84NOM980D6 Other 02/11/28 0.000
85NOM980D6 Retail 02/11/20 0.000
86NOM980D6 Office 01/11/28 0.000
87NOM980D6 Lodging 12/11/22 0.000
88NOM980D6 Multifamily 11/11/27 0.000
89NOM980D6 Retail 04/11/28 0.000
90NOM980D6 Office 01/11/23 0.000
91NOM980D6 Retail 01/11/28 0.000
92NOM980D6 Multifamily 03/11/28 0.000
93NOM980D6 Industrial 08/11/25 0.000
93NOM980D6 Industrial 10/11/05 0.000
94NOM980D6 Office 03/11/28 0.000
95NOM980D6 Multifamily 02/11/28 0.000
96NOM980D6 Retail 03/11/23 0.000
97NOM980D6 Office 02/11/23 0.000
98NOM980D6 Multifamily 01/11/28 0.000
99NOM980D6 Multifamily 02/11/28 0.000
100NOM980D6 Retail 01/11/23 0.000
101NOM980D6 Multifamily 02/11/25 0.000
102NOM980D6 Retail 04/11/28 0.000
103NOM980D6 Retail 12/11/17 0.000
104NOM980D6 Retail 03/11/28 0.000
105NOM980D6 Other 02/11/28 0.000
106NOM980D6 Multifamily 10/11/27 0.000
107NOM980D6 Retail 12/11/27 0.000
108NOM980D6 Multifamily 01/11/28 0.000
109NOM980D6 Retail 02/11/28 0.000
110NOM980D6 Office 03/11/28 0.000
111NOM980D6 Multifamily 12/11/28 0.000
112NOM980D6 Office 04/11/28 0.000
113NOM980D6 Retail 02/11/28 0.000
114NOM980D6 Retail 03/11/28 0.000
115NOM980D6 Retail 11/11/24 0.000
116NOM980D6 Multifamily 12/11/27 0.000
117NOM980D6 Retail 02/11/28 0.000
118NOM980D6 Multifamily 02/11/28 0.000
119NOM980D6 Lodging 03/11/23 0.000
120NOM980D6 Multifamily 01/11/28 0.000
121NOM980D6 Health Care 01/11/23 0.000
122NOM980D6 Lodging 04/11/23 0.000
123NOM980D6 Multifamily 03/11/12 0.000
124NOM980D6 Multifamily 01/11/28 0.000
125NOM980D6 Multifamily 11/11/27 0.000
126NOM980D6 Multifamily 12/11/27 0.000
127NOM980D6 Retail 08/11/17 0.000
128NOM980D6 Retail 04/11/28 0.000
129NOM980D6 Retail 04/11/28 0.000
130NOM980D6 Lodging 02/11/23 0.000
131NOM980D6 Multifamily 01/11/28 0.000
132NOM980D6 Multifamily 08/11/27 0.000
133NOM980D6 Lodging 02/11/23 0.000
134NOM980D6 Retail 01/11/16 0.000
135NOM980D6 Retail 02/11/20 0.000
136NOM980D6 Multifamily 11/11/23 0.000
137NOM980D6 Office 01/11/28 0.000
138NOM980D6 Multifamily 12/11/27 0.000
139NOM980D6 Mobile Home 01/11/28 0.000
140NOM980D6 Retail 02/11/20 0.000
141NOM980D6 Retail 01/11/28 0.000
142NOM980D6 Multifamily 02/11/23 0.000
143NOM980D6 Multifamily 01/11/28 0.000
144NOM980D6 Retail 02/11/23 0.000
144NOM980D6 Retail 05/11/03 0.000
145NOM980D6 Multifamily 11/11/27 0.000
146NOM980D6 Retail 08/13/17 0.000
147NOM980D6 Retail 08/11/17 0.000
148NOM980D6 Multifamily 11/11/27 0.000
149NOM980D6 Mobile Home 11/11/27 0.000
150NOM980D6 Industrial 12/11/27 0.000
151NOM980D6 Multifamily 12/11/27 0.000
152NOM980D6 Retail 08/11/17 0.000
153NOM980D6 Multifamily 12/11/27 0.000
154NOM980D6 Retail 08/11/17 0.000
155NOM980D6 Office 03/11/23 0.000
156NOM980D6 Industrial 02/11/20 0.000
157NOM980D6 Mobile Home 11/11/27 0.000
158NOM980D6 Industrial 02/11/28 0.000
159NOM980D6 Industrial 04/11/23 0.000
160NOM980D6 Mobile Home 12/11/27 0.000
161NOM980D6 Retail 08/11/17 0.000
162NOM980D6 Retail 02/11/20 0.000
163NOM980D6 Retail 03/11/23 0.000
164NOM980D6 Multifamily 09/11/27 0.000
165NOM980D6 Multifamily 01/11/28 0.000
166NOM980D6 Office 02/11/28 0.000
167NOM980D6 Retail 12/11/27 0.000
168NOM980D6 Lodging 02/11/23 0.000
169NOM980D6 Retail 11/11/22 0.000
170NOM980D6 Retail 02/11/20 0.000
171NOM980D6 Lodging 03/11/23 0.000
172NOM980D6 Office 12/11/22 0.000
173NOM980D6 Multifamily 09/11/27 0.000
174NOM980D6 Multifamily 11/11/27 0.000
175NOM980D6 Multifamily 01/11/28 0.000
176NOM980D6 Mobile Home 04/11/28 0.000
177NOM980D6 Multifamily 06/11/27 0.000
178NOM980D6 Multifamily 09/11/27 0.000
179NOM980D6 Retail 12/11/17 0.000
180NOM980D6 Industrial 03/11/23 0.000
181NOM980D6 Retail 04/11/28 0.000
182NOM980D6 Retail 01/11/23 0.000
183NOM980D6 Multifamily 12/11/25 0.000
184NOM980D6 Multifamily 01/11/28 0.000
185NOM980D6 Lodging 03/11/23 0.000
186NOM980D6 Office 04/11/25 0.000
187NOM980D6 Multifamily 12/11/27 0.000
188NOM980D6 Multifamily 05/11/27 0.000
189NOM980D6 Lodging 12/11/17 0.000
190NOM980D6 Retail 02/11/23 0.000
191NOM980D6 Office 03/11/28 0.000
192NOM980D6 Office 02/11/23 0.000
193NOM980D6 Industrial 05/11/28 0.000
194NOM980D6 Retail 12/11/17 0.000
195NOM980D6 Multifamily 01/11/28 0.000
196NOM980D6 Mobile Home 11/11/27 0.000
197NOM980D6 Multifamily 11/11/24 0.000
198NOM980D6 Multifamily 11/11/27 0.000
199NOM980D6 Lodging 11/11/22 0.000
200NOM980D6 Retail 11/11/17 0.000
201NOM980D6 Lodging 12/11/17 0.000
202NOM980D6 Retail 02/11/20 0.000
203NOM980D6 Lodging 03/11/23 0.000
204NOM980D6 Industrial 03/11/25 0.000
205NOM980D6 Multifamily 01/11/25 0.000
206NOM980D6 Multifamily 12/11/27 0.000
207NOM980D6 Multifamily 01/11/21 0.000
208NOM980D6 Mobile Home 01/11/23 0.000
209NOM980D6 Multifamily 04/01/23 0.000
210NOM980D6 Office 01/11/25 0.000
211NOM980D6 Multifamily 02/11/23 0.000
212NOM980D6 Retail 02/11/23 0.000
213NOM980D6 Multifamily 10/11/27 0.000
214NOM980D6 Retail 10/11/17 0.000
215NOM980D6 Multifamily 02/11/23 0.000
216NOM980D6 Multifamily 11/11/27 0.000
217NOM980D6 Retail 08/11/17 0.000
218NOM980D6 Retail 10/11/27 0.000
219NOM980D6 Mobile Home 11/11/27 0.000
220NOM980D6 Multifamily 11/11/27 0.000
221NOM980D6 Retail 11/11/22 0.000
222NOM980D6 Mobile Home 02/11/28 0.000
223NOM980D6 Industrial 08/11/17 0.000
224NOM980D6 Industrial 03/11/28 0.000
225NOM980D6 Multifamily 02/11/28 0.000
226NOM980D6 Multifamily 02/11/23 0.000
227NOM980D6 Multifamily 11/11/24 0.000
228NOM980D6 Office 07/11/27 0.000
229NOM980D6 Multifamily 03/11/28 0.000
230NOM980D6 Multifamily 02/11/28 0.000
231NOM980D6 Multifamily 02/11/28 0.000
232NOM980D6 Multifamily 02/11/28 0.000
233NOM980D6 Multifamily 12/11/22 0.000
234NOM980D6 Lodging 12/11/17 0.000
235NOM980D6 Mobile Home 04/11/27 0.000
236NOM980D6 Multifamily 01/11/28 0.000
237NOM980D6 Retail 03/11/23 0.000
238NOM980D6 Multifamily 02/11/23 0.000
239NOM980D6 Lodging 01/11/13 0.000
240NOM980D6 Lodging 04/11/18 0.000
241NOM980D6 Mobile Home 12/11/12 0.000
242NOM980D6 Multifamily 05/11/22 0.000
243NOM980D6 Mobile Home 04/11/28 0.000
244NOM980D6 Multifamily 12/11/22 0.000
245NOM980D6 Retail 01/11/23 0.000
246NOM980D6 Retail 10/11/22 0.000
247NOM980D6 Multifamily 11/11/27 0.000
248NOM980D6 Retail 08/11/17 0.000
249NOM980D6 Multifamily 02/11/28 0.000
250NOM980D6 Retail 01/11/23 0.000
251NOM980D6 Multifamily 12/11/25 0.000
252NOM980D6 Lodging 03/11/23 0.000
253NOM980D6 Retail 12/11/27 0.000
254NOM980D6 Mobile Home 03/11/18 0.000
255NOM980D6 Multifamily 12/11/27 0.000
256NOM980D6 Multifamily 02/11/28 0.000
257NOM980D6 Multifamily 01/11/28 0.000
258NOM980D6 Multifamily 02/11/28 0.000
259NOM980D6 Multifamily 02/11/23 0.000
260NOM980D6 Lodging 12/11/17 0.000
261NOM980D6 Lodging 03/11/18 0.000
262NOM980D6 Retail 02/11/23 0.000
263NOM980D6 Retail 11/11/22 0.000
264NOM980D6 Mobile Home 11/11/27 0.000
265NOM980D6 Mobile Home 02/11/28 0.000
266NOM980D6 Multifamily 12/11/27 0.000
267NOM980D6 Multifamily 12/11/27 0.000
268NOM980D6 Health Care 03/11/23 0.000
269NOM980D6 Retail 03/11/28 0.000
270NOM980D6 Lodging 03/11/23 0.000
271NOM980D6 Multifamily 12/11/22 0.000
272NOM980D6 Multifamily 09/11/22 0.000
273NOM980D6 Multifamily 03/11/25 0.000
274NOM980D6 Multifamily 03/11/23 0.000
275NOM980D6 Multifamily 03/11/23 0.000
276NOM980D6 Office 01/11/23 0.000
277NOM980D6 Multifamily 01/11/23 0.000
278NOM980D6 Retail 08/11/17 0.000
279NOM980D6 Industrial 12/11/22 0.000
280NOM980D6 Mobile Home 12/11/22 0.000
281NOM980D6 Retail 02/11/23 0.000
282NOM980D6 Mobile Home 03/11/08 0.000
283NOM980D6 Multifamily 03/11/28 0.000
284NOM980D6 Retail 04/11/23 0.000
285NOM980D6 Multifamily 02/11/25 0.000
286NOM980D6 Office 04/11/13 0.000
287NOM980D6 Multifamily 02/11/23 0.000
288NOM980D6 Lodging 01/11/18 0.000
289NOM980D6 Multifamily 03/11/25 0.000
290NOM980D6 Multifamily 04/11/28 0.000
291NOM980D6 Multifamily 01/11/28 0.000
292NOM980D6 Industrial 10/11/22 0.000
293NOM980D6 Industrial 03/11/23 0.000
294NOM980D6 Multifamily 03/11/28 0.000
295NOM980D6 Retail 04/11/23 0.000
296NOM980D6 Office 02/11/23 0.000
297NOM980D6 Retail 12/11/22 0.000
298NOM980D6 Retail 12/11/22 0.000
299NOM980D6 Lodging 12/11/19 0.000
300NOM980D6 Office 04/11/23 0.000
301NOM980D6 Retail 04/11/28 0.000
302NOM980D6 Multifamily 12/11/27 0.000
303NOM980D6 Multifamily 01/11/28 0.000
304NOM980D6 Multifamily 11/11/27 0.000
305NOM980D6 Industrial 02/11/13 0.000
306NOM980D6 Multifamily 03/11/25 0.000
307NOM980D6 Multifamily 12/11/27 0.000
308NOM980D6 Mobile Home 01/11/28 0.000
309NOM980D6 Multifamily 03/11/23 0.000
310NOM980D6 Retail 03/11/23 0.000
311NOM980D6 Multifamily 12/11/22 0.000
312NOM980D6 Multifamily 01/11/28 0.000
313NOM980D6 Multifamily 02/11/23 0.000
314NOM980D6 Multifamily 02/11/28 0.000
315NOM980D6 Mobile Home 12/11/27 0.000
316NOM980D6 Mobile Home 01/11/23 0.000
317NOM980D6 Multifamily 01/11/18 0.000
318NOM980D6 Multifamily 04/11/23 0.000
319NOM980D6 Multifamily 03/11/23 0.000
320NOM980D6 Multifamily 11/11/27 0.000
321NOM980D6 Mobile Home 12/11/22 0.000
Operating Ending
Disclosure Statement Principal
Control # Group Date State Balance
1NOM980D6 CA 177,166,554
2NOM980D6 VV 144,016,674
3NOM980D6 CA 140,613,989
4NOM980D6 CA 134,697,536
5NOM980D6 VV 104,940,907
6NOM980D6 PA 99,353,642
7NOM980D6 VA 90,876,617
8NOM980D6 GA 81,696,097
9NOM980D6 VV 67,119,616
10NOM980D6 FL 64,730,709
11NOM980D6 NY 50,792,465
11NOM980D6 NY 12,282,413
12NOM980D6 MA 55,925,596
13NOM980D6 VA 55,224,644
14NOM980D6 NJ 53,076,973
15NOM980D6 TX 52,212,822
16NOM980D6 PA 51,823,258
17NOM980D6 CA 50,962,748
18NOM980D6 CA 47,587,409
19NOM980D6 VV 45,537,727
20NOM980D6 IN 42,300,127
21NOM980D6 VV 41,767,539
22NOM980D6 XX 41,336,522
23NOM980D6 VV 40,000,000
24NOM980D6 MI 39,593,751
25NOM980D6 TX 38,858,325
26NOM980D6 NJ 35,828,580
27NOM980D6 PA 35,833,885
28NOM980D6 VV 19,854,112
28NOM980D6 VV 11,963,536
29NOM980D6 GA 31,420,990
30NOM980D6 VV 29,826,153
31NOM980D6 MA 29,530,922
32NOM980D6 CA 28,849,417
33NOM980D6 MA 28,427,012
34NOM980D6 CA 28,095,497
35NOM980D6 CA 23,466,146
36NOM980D6 MI 22,440,752
37NOM980D6 OH 21,828,405
38NOM980D6 VA 21,582,229
39NOM980D6 MD 20,423,944
40NOM980D6 FL 20,210,359
41NOM980D6 MD 20,056,253
42NOM980D6 IL 19,906,966
43NOM980D6 XX 19,782,377
44NOM980D6 OH 18,175,762
45NOM980D6 IL 18,167,896
46NOM980D6 MI 17,668,797
47NOM980D6 VA 17,404,480
48NOM980D6 OH 17,211,991
49NOM980D6 CA 16,818,355
50NOM980D6 DC 16,535,978
51NOM980D6 OK 16,173,213
52NOM980D6 VV 16,080,702
53NOM980D6 WA 15,942,173
54NOM980D6 NJ 14,981,054
55NOM980D6 CA 14,954,961
56NOM980D6 MN 14,686,542
57NOM980D6 NY 14,462,565
58NOM980D6 VV 14,321,830
59NOM980D6 NY 10,132,694
59NOM980D6 NY 3,978,520
60NOM980D6 CA 13,951,887
61NOM980D6 PA 13,881,318
62NOM980D6 FL 13,238,897
63NOM980D6 TX 13,124,359
64NOM980D6 FL 12,997,620
65NOM980D6 CA 13,006,132
66NOM980D6 MI 13,000,000
67NOM980D6 TX 12,802,899
68NOM980D6 MI 12,790,840
69NOM980D6 MD 12,626,290
70NOM980D6 PA 12,243,538
71NOM980D6 NY 11,640,874
72NOM980D6 PA 11,569,256
73NOM980D6 CA 11,263,345
74NOM980D6 PA 10,814,294
75NOM980D6 CA 10,695,651
76NOM980D6 MD 10,469,645
77NOM980D6 CT 10,191,534
78NOM980D6 CA 10,078,898
79NOM980D6 WI 10,064,298
80NOM980D6 VV 8,075,139
80NOM980D6 VV 1,927,981
81NOM980D6 FL 9,968,386
82NOM980D6 NV 9,960,830
83NOM980D6 MA 9,953,750
84NOM980D6 FL 9,841,498
85NOM980D6 FL 9,492,644
86NOM980D6 PA 9,471,926
87NOM980D6 MD 9,458,379
88NOM980D6 MI 9,259,227
89NOM980D6 ND 9,132,370
90NOM980D6 MA 8,960,956
91NOM980D6 NV 8,922,319
92NOM980D6 KS 8,327,548
93NOM980D6 MI 7,841,046
93NOM980D6 MI 439,007
94NOM980D6 OK 8,181,068
95NOM980D6 AZ 7,979,731
96NOM980D6 SC 7,892,040
97NOM980D6 CA 7,809,983
98NOM980D6 NV 7,724,666
99NOM980D6 FL 7,480,769
100NOM980D6 CA 7,468,137
101NOM980D6 TX 7,423,815
102NOM980D6 CA 7,134,367
103NOM980D6 MI 7,084,841
104NOM980D6 AZ 6,990,080
105NOM980D6 VV 6,933,165
106NOM980D6 IN 6,900,000
107NOM980D6 MI 6,888,562
108NOM980D6 CA 6,885,704
109NOM980D6 PA 6,739,636
110NOM980D6 CA 6,662,997
111NOM980D6 CA 6,574,768
112NOM980D6 OH 6,573,943
113NOM980D6 TX 6,533,433
114NOM980D6 NY 6,525,854
115NOM980D6 NY 6,466,229
116NOM980D6 CO 6,424,538
117NOM980D6 TX 6,383,221
118NOM980D6 TX 6,283,956
119NOM980D6 VA 6,200,074
120NOM980D6 NC 6,080,792
121NOM980D6 CO 5,969,971
122NOM980D6 MD 5,943,141
123NOM980D6 CA 5,899,382
124NOM980D6 VA 5,930,702
125NOM980D6 FL 5,924,550
126NOM980D6 IN 5,863,341
127NOM980D6 NC 5,743,591
128NOM980D6 OH 5,753,393
129NOM980D6 MN 5,707,484
130NOM980D6 OR 5,649,095
131NOM980D6 NV 5,581,694
132NOM980D6 HI 5,571,458
133NOM980D6 MN 5,565,300
134NOM980D6 MI 5,471,443
135NOM980D6 OH 5,452,185
136NOM980D6 TX 5,405,649
137NOM980D6 IL 5,385,212
138NOM980D6 IN 5,339,596
139NOM980D6 CA 5,332,580
140NOM980D6 OH 5,257,464
141NOM980D6 AZ 5,233,501
142NOM980D6 LA 5,180,368
143NOM980D6 MD 5,182,631
144NOM980D6 VA 3,652,344
144NOM980D6 VA 1,459,598
145NOM980D6 NJ 5,097,792
146NOM980D6 OH 5,066,161
147NOM980D6 OH 5,012,074
148NOM980D6 TX 4,977,749
149NOM980D6 MI 4,976,736
150NOM980D6 DE 4,842,397
151NOM980D6 IN 4,751,526
152NOM980D6 OH 4,732,841
153NOM980D6 PA 4,622,337
154NOM980D6 OH 4,583,083
155NOM980D6 MI 4,589,355
156NOM980D6 NY 4,478,581
157NOM980D6 VA 4,479,282
158NOM980D6 PA 4,439,177
159NOM980D6 CA 4,394,968
160NOM980D6 AZ 4,383,713
161NOM980D6 OH 4,305,826
162NOM980D6 WA 4,283,860
163NOM980D6 NC 4,250,811
164NOM980D6 CA 4,187,706
165NOM980D6 TX 4,187,514
166NOM980D6 NM 4,150,127
167NOM980D6 NJ 4,136,478
168NOM980D6 LA 4,086,344
169NOM980D6 VA 4,055,970
170NOM980D6 NY 4,040,459
171NOM980D6 PA 4,016,734
172NOM980D6 MD 3,977,196
173NOM980D6 MD 3,894,268
174NOM980D6 TX 3,833,372
175NOM980D6 WI 3,813,215
176NOM980D6 CA 3,747,200
177NOM980D6 SD 3,736,048
178NOM980D6 CA 3,689,010
179NOM980D6 CA 3,645,840
180NOM980D6 MD 3,591,730
181NOM980D6 NY 3,596,259
182NOM980D6 CA 3,584,382
183NOM980D6 GA 3,534,421
184NOM980D6 DC 3,530,523
185NOM980D6 PA 3,493,015
186NOM980D6 UT 3,496,517
187NOM980D6 TX 3,487,945
188NOM980D6 OR 3,479,835
189NOM980D6 WA 3,470,039
190NOM980D6 CA 3,452,213
191NOM980D6 CA 3,375,576
192NOM980D6 VA 3,363,401
193NOM980D6 WI 3,262,868
194NOM980D6 NC 3,231,074
195NOM980D6 FL 3,239,726
196NOM980D6 FL 3,237,519
197NOM980D6 GA 3,231,182
198NOM980D6 TX 3,211,071
199NOM980D6 GA 3,181,998
200NOM980D6 NC 3,172,916
201NOM980D6 WV 3,173,409
202NOM980D6 LA 3,164,215
203NOM980D6 CO 3,150,322
204NOM980D6 KY 3,144,938
205NOM980D6 NH 3,088,987
206NOM980D6 NY 3,088,917
207NOM980D6 NY 3,044,795
208NOM980D6 CA 3,037,630
209NOM980D6 NY 3,026,405
210NOM980D6 FL 3,013,729
211NOM980D6 NC 2,988,690
212NOM980D6 VA 2,988,364
213NOM980D6 WI 2,984,802
214NOM980D6 GA 2,872,922
215NOM980D6 SD 2,873,520
216NOM980D6 TX 2,867,561
217NOM980D6 WV 2,846,205
218NOM980D6 NH 2,835,456
219NOM980D6 AZ 2,789,760
220NOM980D6 TX 2,787,803
221NOM980D6 GA 2,781,769
222NOM980D6 CA 2,771,477
223NOM980D6 OH 2,749,297
224NOM980D6 MO 2,731,813
225NOM980D6 TX 2,717,794
226NOM980D6 NY 2,690,036
227NOM980D6 NH 2,684,879
228NOM980D6 MD 2,648,279
229NOM980D6 CA 2,645,933
230NOM980D6 TX 2,593,412
231NOM980D6 OH 2,593,137
232NOM980D6 MD 2,592,910
233NOM980D6 GA 2,584,976
234NOM980D6 WV 2,528,810
235NOM980D6 FL 2,533,559
236NOM980D6 WI 2,517,205
237NOM980D6 CA 2,494,557
238NOM980D6 NY 2,491,827
239NOM980D6 IN 2,469,777
240NOM980D6 FL 2,456,391
241NOM980D6 CA 2,438,505
242NOM980D6 OK 2,412,547
243NOM980D6 IL 2,398,172
244NOM980D6 MI 2,386,364
245NOM980D6 TN 2,370,115
246NOM980D6 WA 2,363,666
247NOM980D6 MI 2,363,715
248NOM980D6 OH 2,294,184
249NOM980D6 OH 2,294,082
250NOM980D6 TX 2,290,070
251NOM980D6 IL 2,290,489
252NOM980D6 IL 2,279,236
253NOM980D6 PA 2,268,943
254NOM980D6 MI 2,242,008
255NOM980D6 IN 2,206,036
256NOM980D6 CA 2,194,932
257NOM980D6 OK 2,193,127
258NOM980D6 MI 2,184,069
259NOM980D6 TX 2,146,570
260NOM980D6 VA 2,122,877
261NOM980D6 VA 2,093,325
262NOM980D6 NC 2,080,804
263NOM980D6 TX 2,087,639
264NOM980D6 WA 2,082,080
265NOM980D6 MI 2,054,763
266NOM980D6 TX 2,043,320
267NOM980D6 FL 2,022,663
268NOM980D6 OH 2,020,896
269NOM980D6 IL 2,017,481
270NOM980D6 PA 1,995,892
271NOM980D6 NY 1,988,287
272NOM980D6 OH 1,978,963
273NOM980D6 FL 1,956,390
274NOM980D6 TX 1,905,949
275NOM980D6 NY 1,895,909
276NOM980D6 VA 1,891,678
277NOM980D6 NE 1,891,297
278NOM980D6 IN 1,848,845
279NOM980D6 PA 1,789,756
280NOM980D6 OR 1,789,280
281NOM980D6 CA 1,765,680
282NOM980D6 CA 1,746,420
283NOM980D6 TX 1,722,615
284NOM980D6 TX 1,647,992
285NOM980D6 SD 1,645,230
286NOM980D6 MI 1,598,044
287NOM980D6 TX 1,593,855
288NOM980D6 MI 1,590,692
289NOM980D6 TX 1,557,319
290NOM980D6 MI 1,543,753
291NOM980D6 MN 1,495,323
292NOM980D6 OH 1,429,793
293NOM980D6 CA 1,417,084
294NOM980D6 PA 1,408,121
295NOM980D6 VA 1,406,281
296NOM980D6 AZ 1,404,863
297NOM980D6 MI 1,392,922
298NOM980D6 TX 1,392,377
299NOM980D6 NC 1,351,255
300NOM980D6 MD 1,348,464
301NOM980D6 CO 1,348,936
302NOM980D6 NY 1,345,163
303NOM980D6 AZ 1,196,236
304NOM980D6 WA 1,195,014
305NOM980D6 TN 1,188,146
306NOM980D6 TX 1,148,024
307NOM980D6 GA 1,121,277
308NOM980D6 TX 1,116,610
309NOM980D6 NY 1,097,636
310NOM980D6 AZ 1,097,711
311NOM980D6 MN 1,093,979
312NOM980D6 MN 1,061,679
313NOM980D6 NY 1,016,171
314NOM980D6 FL 997,716
315NOM980D6 TX 996,857
316NOM980D6 CO 995,513
317NOM980D6 NY 923,102
318NOM980D6 MA 918,903
319NOM980D6 NY 898,066
320NOM980D6 TX 846,329
321NOM980D6 FL 646,991
3,717,305,622
Disclosure Note Scheduled
Control # Rate P&I Prepayment
1 0.0711 1197417.36 0
2 0.07458 1067579.04 0
3 0.07739 906843.05 0
4 0.0833 1022114.79 0
5 0.08049 883964 0
6 0.080187 731131.39 0
7 0.085 699186.13 0
8 0.074 600649.08 0
9 0.091 545342.88 0
10 0.08233 486785.71 0
11 0.085 390786.89 0
11 0.0737 119103.5 0
12 0.08 410823.46 0
13 0.085 425045.48 0
14 0.08694 419039.88 0
15 0.085 401715.01 0
16 0.08575 402602.24 0
17 0.085 392243.09 0
18 0.085 366264.25 0
19 0.095 399417.47 0
20 0.085 325448.54 0
21 0.0723 285263.68 0
22 0.085 318501.94 0
23 0.0702 234000 0
24 0.085 305305.56 0
25 0.0828 293816.9 0
26 0.0703 240234.66 0
27 0.0773 257411.04 0
28 0.083826 151391.59 0
28 0.0743 83331.3 0
29 0.085 241746.67 0
30 0.0838 239146.95 0
31 0.095 259019.51 0
32 0.095 252751.71 0
33 0.085 218793.13 0
34 0.095 246146.56 0
35 0.085 180543.72 0
36 0.085 173039.58 0
37 0.0825 173459.03 0
38 0.0728 148131.96 0
39 0.085 157196.21 0
40 0.08 148871.98 0
41 0.0764 157803.26 0
42 0.085 153443.23 0
43 0.0815 169899.27 0
44 0.0775 151666.67 0
45 0.085 139832.18 0
46 0.0722 120725.32 0
47 0.085 134103.22 0
48 0.0741 140072.58 0
49 0.0758 137783.64 0
50 0.08 121471.53 0
51 0.08 118995.91 0
52 0.07452 112360.44 0
53 0.0741 110889.94 0
54 0.0755 105396.22 0
55 0.0749 104779.48 0
56 0.0803 108538.91 0
57 0.072 98424.29 0
58 0.0801 112489.66 0
59 0.085 77958.88 0
59 0.07266 41041.67 0
60 0.0764 99235.63 0
61 0.095 121684.67 0
62 0.072 90278.83 0
63 0.0764 102956.67 0
64 0.0764 102265.7 0
65 0.0774 93401.63 0
66 0.0726 78650 0
67 0.0764 100733.63 0
68 0.0719 87137.31 0
69 0.0736 87516.98 0
70 0.085 94373.36 0
71 0.085 89562.5 0
72 0.083671 87960.49 0
73 0.07155 86775.54 0
74 0.085 83202.97 0
75 0.085 82473.66 0
76 0.0768 74716.01 0
77 0.0943 88621.24 0
78 0.0772 76014.05 0
79 0.085 77605.33 0
80 0.0803 59682 0
80 0.07743 13957.54 0
81 0.0723 68082.03 0
82 0.0794 72958.62 0
83 0.0772 71434.03 0
84 0.085 75829.7 0
85 0.0764 74688.43 0
86 0.0757 66881.33 0
87 0.095 82960.67 0
88 0.0742 64518.26 0
89 0.085 70262.59 0
90 0.0787 68690.18 0
91 0.085 68773.38 0
92 0.08 61173.29 0
93 0.085 60416.03 0
93 0.0767 6484.74 0
94 0.085 62966.99 0
95 0.0731 54900.05 0
96 0.0796 60818.69 0
97 0.0778 59353.34 0
98 0.0706 51873.61 0
99 0.0724 51112.36 0
100 0.08 57886.22 0
101 0.0669 49746.19 0
102 0.09 57436.1 0
103 0.0734 52096 9642.25
104 0.0709 46995.04 0
105 0.085 53420.71 0
106 0.077 44275 0
107 0.085 53117.41 0
108 0.0854 53282.77 0
109 0.085 51872.71 0
110 0.085 51282.85 0
111 0.0715 44576.85 0
112 0.085 50578.58 0
113 0.0732 44993.96 0
114 0.085 50282.37 0
115 0.0792 48676.66 0
116 0.07 42912.01 0
117 0.0711 43053.21 0
118 0.0728 43105.37 0
119 0.0791 47575.45 0
120 0.0725 41612.75 0
121 0.0697 42291.99 0
122 0.0743 43699.42 0
123 0.0725 56376.45 0
124 0.071 39985.9 0
125 0.08 43640.95 0
126 0.08 43160.02 0
127 0.0775 47927.08 0
128 0.085 44265.43 0
129 0.09 45948.8 0
130 0.095 49492.1 0
131 0.0706 37482.87 0
132 0.0864 41462.12 0
133 0.095 48757.97 0
134 0.0759 46938.41 0
135 0.0764 42897.97 0
136 0.0735 39144.61 0
137 0.0795 39435.23 0
138 0.0717 36274.26 0
139 0.0708 35881.59 0
140 0.0764 41365.9 0
141 0.0726 35849.87 0
142 0.0727 37652.99 0
143 0.0695 34421.29 0
144 0.0737 26884.46 13959.36
144 0.0723 29066.77 0
145 0.0747 35694.66 0
146 0.0741 41228.83 0
147 0.0741 40788.67 0
148 0.0735 34448.61 0
149 0.0714 33736.56 0
150 0.074 33649.66 0
151 0.08 34975.95 0
152 0.0741 38516.25 0
153 0.0717 31401.6 0
154 0.0741 37297.5 0
155 0.0692 32277.46 0
156 0.0764 35237.62 0
157 0.0719 30515.01 0
158 0.0755 31267.54 0
159 0.0748 32458.39 0
160 0.073 30165.12 0
161 0.0741 35041.17 0
162 0.0764 33705.55 0
163 0.073 30928.93 0
164 0.0778 30248.28 0
165 0.0754 29482.13 0
166 0.085 31977.12 0
167 0.0788 30104.78 0
168 0.0815 32052.95 0
169 0.0754 30405.39 2724.28
170 0.0764 31790.46 0
171 0.0756 29901.66 0
172 0.0735 29170.48 0
173 0.0778 28128.74 0
174 0.0749 26893.4 0
175 0.0736 26379.23 0
176 0.0747 26143.55 0
177 0.0748 26288.58 0
178 0.0816 27615.26 0
179 0.0783 30557.97 4439
180 0.0696 25352.26 0
181 0.085 27669.89 0
182 0.0787 27476.07 0
183 0.0732 24879.1 0
184 0.08 25976.15 0
185 0.0771 26344.66 0
186 0.0728 24715.96 0
187 0.0763 24784.82 0
188 0.0884 27759.8 0
189 0.0783 28906.19 0
190 0.0743 25448.48 0
191 0.0741 23425.5 0
192 0.0793 25892.49 0
193 0.085 25103.84 0
194 0.0755 24197.24 4343.34
195 0.0723 22126.66 0
196 0.0803 23915.35 0
197 0.0734 23079.23 0
198 0.0749 22527.59 0
199 0.0855 25875.18 0
200 0.0718 22985.7 4354.56
201 0.0806 26885.7 0
202 0.0764 24896.14 0
203 0.095 27562.33 0
204 0.0779 23313.66 0
205 0.0798 23340.72 0
206 0.0746 21590.8 0
207 0.0736 23042.07 0
208 0.0835 24245.2 0
209 0.0725 21901.05 0
210 0.0771 22226.15 0
211 0.0728 21742.22 0
212 0.0708 21356.72 0
213 0.0732 20607.92 0
214 0.072 22833.13 35.11
215 0.069 20206.91 0
216 0.0749 20117.66 0
217 0.0775 23750 0
218 0.0793 20758.8 0
219 0.0825 21035.46 0
220 0.0745 19482.23 0
221 0.077 21057.38 0
222 0.0753 19460.24 0
223 0.0741 22374 0
224 0.0786 19802.18 0
225 0.0706 18239.43 0
226 0.0743 19829.99 0
227 0.0752 19495.72 0
228 0.0886 21143.5 0
229 0.0676 17205.47 0
230 0.0731 17842.52 0
231 0.0707 17420.27 0
232 0.0688 17088.84 0
233 0.0727 18826.49 0
234 0.0806 21424.54 0
235 0.088 20151.99 0
236 0.0735 17396.55 0
237 0.0725 18070.17 0
238 0.0782 18998.26 0
239 0.076 20292.97 3024.63
240 0.0916 22387.03 0
241 0.0767 20074.09 0
242 0.089 20284.59 0
243 0.0737 16568.03 0
244 0.0737 17533.34 0
245 0.0814 18590.5 0
246 0.0815 18606.35 0
247 0.0704 15864.79 0
248 0.0741 18670.25 0
249 0.0722 15643.28 0
250 0.079 17599.68 0
251 0.0762 16581.74 0
252 0.095 19941.15 0
253 0.0876 17913.69 0
254 0.0721 17728.97 0
255 0.08 16238.61 0
256 0.0787 15943.89 0
257 0.0729 15067.61 0
258 0.0692 14452.65 0
259 0.0702 15258.6 0
260 0.0835 18368.75 0
261 0.0801 17578.31 0
262 0.0775 15861.9 7834.99
263 0.0829 16613.62 0
264 0.0809 15467.01 0
265 0.0729 14108.76 0
266 0.0788 14871.04 0
267 0.0741 14069.16 0
268 0.0763 15136.22 0
269 0.076 14262.71 0
270 0.0756 14857.97 0
271 0.0719 14378.92 0
272 0.0808 15503.61 0
273 0.0715 13673.41 0
274 0.0739 13978.35 0
275 0.0731 13806.86 0
276 0.0781 14426.17 0
277 0.0753 14077.93 0
278 0.0775 15427.58 0
279 0.0736 13138.36 0
280 0.0709 12825.56 0
281 0.0767 13291.49 0
282 0.0758 13023.55 0
283 0.0719 11697.42 0
284 0.0709 11756.76 0
285 0.0796 12400.97 0
286 0.0706 11369.78 0
287 0.0715 11462.03 0
288 0.0932 14726.54 0
289 0.0748 11222.72 0
290 0.0708 10362.07 0
291 0.073 10283.56 0
292 0.0797 11085.55 0
293 0.0756 10549.16 0
294 0.08 10343.91 0
295 0.0707 10014.41 0
296 0.0752 10438.13 0
297 0.0805 10851.84 0
298 0.0762 10455.4 0
299 0.0842 11331.69 0
300 0.0751 9985.16 0
301 0.072 9163.64 0
302 0.0745 9393.22 0
303 0.0727 8202.4 0
304 0.0767 8530.7 0
305 0.068 10652.21 0
306 0.0748 8273.16 0
307 0.0781 8106.33 0
308 0.0745 7792.89 0
309 0.0732 8000.55 0
310 0.0749 8121.75 0
311 0.0759 8193.41 0
312 0.073 7301.33 0
313 0.0731 7412.1 0
314 0.0792 7281.95 0
315 0.0804 7365.55 0
316 0.0766 7494.3 0
317 0.0736 7412.61 0
318 0.0722 6632.05 0
319 0.0732 6545.91 0
320 0.0749 5937.5 0
321 0.0855 5255.9 0
50,358
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..
Nomura Asset Securities Corporation
Commercial Mortgage Pass-Through Certificates
Series 1998-D6
Comparative FINANCIAL STATUS REPORT
as of 5/11/98
Please see accompanying footnotes at
bottom of report
Loan ID City State
400029374 Los Angeles CA
400029336 New Orleans LA
400029336 East Point GA
400029336 Houston TX
400029336 Dallas TX
400029336 Irving TX
400029336 Atlanta GA
400029336 Atlanta GA
400029336 Houston TX
400029336 Houston TX
400029336 Houston TX
400029336 Goleta CA
400029336 Jackson MS
400029336 Jackson MS
400029336 Jonesboro GA
400029336 Jackson MS
400029901 Los Angeles CA
400029664 Westminster CA
400029664 Fremont CA
400029664 Benicia CA
400029664 Placerville CA
400029664 Santa Rosa CA
400029664 Castro CA
400029664 San Jose. CA CA
400029664 Redding CA
400029664 Duarte CA
400029664 Redondo Beach CA
400029664 Menifee CA
400029664 Citrus Heights CA
400029664 Vacaville CA
400029664 Madera CA
400029664 Sacramento CA CA
400029664 San Marcos CA
400029664 Suisun City CA
400029664 Sacramento CA
400029664 Bellflower CA
400030610 Houston TX
400030610 El Paso TX
400030610 Pflugerville TX
400030610 Pasadena TX
400030610 Beaumont TX
400030610 Pueblo CO
400030610 Redding CA
400030610 McKinney TX
400030610 Grand Prairie TX
400030610 Plano TX
400029948 Pittsburgh PA
400029944 Springfield VA
400029927 Atlanta GA
400030607 Smithfield NC
400030607 Branson MO
400030607 Raleigh NC
400030607 Cary NC
400030607 Georgetown KY
400030607 Boaz AL
400030607 Graceville FL
400030607 Story City IA
400030607 Sulphur Springs TX
400030607 Lebanon MO
400030607 Nebraska City NE
400029644 Tampa FL
400030620 Brooklyn NY
400030612 Framingham MA
400029366 Vienna VA
400029416 Morristown NJ
400029416 Morristown NJ
400029953 Laredo TX
400028060 Downingtown PA
400030603 San Jose CA
400030616 San Jose CA
400030616 San Jose CA
400029647 Arlington VA
400029647 Auburn Hill MI
400029647 Sterling VA
400029647 Cincinnati OH
400029647 Herndon VA
400029647 Pueblo CO
400030601 Merryville IN
400029668 Reseville MN
400029668 Bloomington IL
400029668 Joliet IL
400029842 Tumon Guam
400029842 Tumon Guam
400029842 Tumon Guam
400029842 Tumon Guam
400030611 El Segundo CA
400030611 Addison TX
400030611 Mt. Laurel NJ
400030611 Lexington MA
400030611 Schaumburg IL
400030611 Cohoes NY
400030611 Lombard IL
400030611 Westchester IL
400029447 Livonia MI
400029357 Abilene TX
400029357 San Angelo TX
400029363 Parsippany NJ
400029066 Harrisburg PA
400029646 West Palm Beach FL
400029656 Voorhees NJ
400030641 Atlanta GA
400029354 Greensboro NC
400029354 Albuquerque NM
400029354 Roswell GA
400029354 Greenville SC
400029354 San Antonio TX
400029354 Eden Prairie MN
400029354 Amarillo TX
400029354 Spartanburg SC
400029354 East Syracuse NY
400029391 Brewster MA
400029881 Vacaville CA
400029881 W. Sacramento CA
400029881 Modesto CA
400029881 Auburn CA
400029881 Placerville CA
400029881 Sonora Oaks CA
400030626 Cambridge MA
400029852 Monterey CA
400030597 Los Angeles CA
400029463 Utica MI
400029049 Cincinnati OH
400029700 Fairfax VA
400030591 Potomoac MD
400029340 Casselberry FL
400029337 Sunrise FL
400029871 Laurel MD
400029667 Burr Ridge IL
400030628 Grand Cayman BWI
400028508 Columbus OH
400030625 Arlington Heights IL
400029334 Southfield MI
400029841 Reston VA
400028462 Westerville OH
400029356 Menlo Park CA
400030587 Washington DC DC
400029452 Tulsa OK
400029425 Salem OR
400029929 Bellevue WA
400029928 Renton WA
400029396 Lynnwood WA
400030602 Hillside NJ
400029464 Huntington Beach CA
400029316 Roseville MN
400029830 Corona NY
400029831 0 0.00
400030629 City of Industry CA
400030629 Beaver Creek OH
400030630 Bronx NY
400030631
400029434 San Diego CA
400029732 Reading PA
400029344 Orlando FL
400029344 Tampa FL
400030624 Irving TX
400029872 Davie FL
400029381 Mountain View CA
400029411 Harper Woods MI
400029874 Houston TX
400029367 Romulus MI
400029321 Germantown MD
400029920 King of Prussia PA
400030627 Bronx NY
400029699 Philadelphia PA
400029939 Los Angeles CA
400030632 Philadelphia PA
400029660 Rancho Palos Verd CA
400029443 Baltimore MD
400030606 West Hartford CT
400029956 Los Angeles CA
400029387 West Allis WI
400030633 Reidsville NC
400030633 Maryville TN
400030634 Crestview FL
400030633 Rock Springs WY
400030634 Ft. Worth TX
400029685 Miami FL
400029370 Las Vegas NV
400029324 Worcester MA
400029883 Miami FL
400029883 Miami FL
400029875 Boynton Beach FL
400029710 Springhouse PA
400029412 Baltimore MD
400029332 Traverse City MI
400030618 Fargo ND
400029708 Clinton MA
400029713 Las Vegas NV
400030600 Lawrence KS
400029729 Auburn Hills MI
400029730
400030614 Oklahoma City OK
400029833 Phoenix AZ
400029940 Conway SC
400029912 Loma Linda CA
400029678 Las Vegas NV
400029859 Winter Park FL
400029859 Orlando FL
400029709 San Diego CA
400029885 Houston TX
400029955 Los Angeles CA
400029390 Midland MI
400029389 Traverse City MI
400030589 Glendale AZ
400029697 St. Louis Park MN
400029697 Albuquerque NM
400029697 Largo FL
400029053 Valparaiso IN
400029456 Sterling Heights MI
400028336 Los Angeles CA
400029905 Philadelphia PA
400030596 Beverly Hills CA
400029462 Pasadena CA
400030617 Beachwood OH
400029893 Dallas TX
400029908 Ulster NY
400029341 Poughkeepsie NY
400029388 Avon CO
400029863 Autin TX
400029834 Bedford TX
400029945 Virginia Beach VA
400029642 Garner (Raleigh) NC
400029674 Denver CO
400030604 Easton MD
400030604 Easton MD
400029402 Marina Del Rey CA
400029666 Falls Church VA
400029339 Melbourne FL
400029394 Indianapolis IN
400028509 Charlotte NC
400030619 Columbus OH
400029947 Edina MN
400029861 Ontario OR
400029861 Klamath Falls OR
400029861 Klamath Falls OR
400029861 Ontario OR
400029677 Las Vegas NV
400028432 Hilo HI
400029728 Richfield MN
400029688 Rochester Hills MI
400029879 Columbus OH
400029420 Houston TX
400029659 Chicago IL
400029392 Indianapolis IN
400029649 Milpitas CA
400029873 Columbus OH
400029658 Mesa AZ
400029725 Bossier City LA
400029725 Bossier City LA
400029673 Silver Spring MD
400029717 Richmond VA
400030640
400029360 Jersey City NJ
400028461 Melrose Park OH
400028463 Cincinnati OH
400029342 New Braunfels TX
400029372 Kalamazoo MI
400029419 Newark DE
400029415 Indianapolis IN
400028465 Parma OH
400029409 Philadelphia PA
400028468 Elyria OH
400030588 Berkley MI
400029878 Oyster Bay NY
400029369 Ashland VA
400029910 Warminster PA
400030615 Pomona CA
400029424 Bullhead City AZ
400028467 Warrensville Hts. OH
400029876 Spokane WA
400030590 Nags Head NC
400028494 Riverside CA
400029449 Austin TX
400029856 Alburquerque NM
400029430 Cherry Hill NJ
400029430 Cherry Hill NJ
400029430 Cherry Hill NJ
400029722 Shreveport LA
400029359 Richmond VA
400029877 Wallkill NY
400030585 West Hazleton PA
400029401 Largo MD
400028502 Camp Springs MD
400029351 Houston TX
400029703 Pewaukee WI
400030635 Hemet CA
400029437 Sioux Falls SD
400028478 Oceanside CA
400029458 Compton CA
400029937 Laurel MD
400030622 Bronx NY
400029671 Citrus Heights CA
400029406 Augusta GA
400029679 Washington DC
400029941 Bethlehem PA
400030605 Salt Lake City UT
400029417 Webster TX
400028378 Corvallis OR
400029399 Redmond WA
400029888 Ventura CA
400030598 Malibu CA
400029887 Dahlgren VA
400030594 Milwaukee WI
400029378 Edenton NC
400029689 Deerfield Beach FL
400029327 Fort Myers Beach FL
400029347 Decautor GA
400029350 Houston TX
400029333 Dalton GA
400029361 Weaverville NC
400029432 Beckley WV
400029911 Covington LA
400029931 Snowmass CO
400029930 Lexington KY
400029696 Hudson NH
400029696 Hudson NH
400029696 Epping NH
400029403 Deer Park NY
400029650 New York NY
400029650 New York NY
400029650 New York NY
400029441 Palm Springs CA
400029935 Geneva NY
400029645 West Palm Beach FL
400029860 Concord NC
400029843 Newport News VA
400029072 Milwaukee WI
400029377 Atlanta GA
400029864 Sioux Falls SD
400029349 Houston TX
400028506 Barboursville WV
400029048 Merrimack NH
400029326 Tucson AZ
400029345 Bryan TX
400029346 Smyrna GA
400029918 Walnut CA
400028459 Columbus OH
400029951 Kansas City MO
400029853 Bastrop TX
400029902 New York NY
400029364 Hampton NH
400028429 Owings Mills MD
400030636 Santa Ana CA
400029857 Houston TX
400029869 Parma OH
400029869 Bedford OH
400029869 Maple Height OH
400029892 Baltimore MD
400029461 Forsyth GA
400029439 Beaver WV
400028337 Winter Haven FL
400029704 Pewaukee WI
400030586 Sacremento CA
400029719 New York NY
400029707 Richmond IN
400029949 Orlando FL
400029385 Orange CA
400028379 Oklahoma City OK
400030609 Bloomington IL
400029397 Gross Pointe Wood MI
400029680 Nashville TN
400029322 Veradale WA
400029375 Livonia MI
400028460 Columbus OH
400029868 North Olmstead OH
400029705 Mineral Wells TX
400029379 North Aurora IL
400030608 Northlake IL
400029423 Dublin PA
400029925 Lapeer Meadows MI
400029395 Indianapolis IN
400029714 San Bernadino CA
400029682 Tulsa OK
400029865 Jackson MI
400029891 Temple TX
400029891 Temple TX
400029383 Hillsville VA
400029942 Alexandria VA
400029727 Kemersville NC
400029365 The Woodlands TX
400029343 Pasco WA
400029335 Kalamazoo MI
400029407 Houston TX
400029440 Orlando FL
400029933 Westlake OH
400029943 Champaign IL
400029957 Mansfield PA
400029410 Brooklyn NY
400028477 Cincinnati OH
400029919 Ft. Lauderdale FL
400029954 Pasadena TX
400030599 New York NY
400029665 East Vienna VA
400029691 Lincoln NE
400028507 Ft. Wayne IN
400029460 North Fayette Tow PA
400029414 Wood Village OR
400029720 Fremont CA
400029926 Whittier CA
400030593 Austin TX
400030595 Beaumont TX
400029880 Pierre SD
400030637 Southfield MI
400029832 Dallas TX
400029832 Dallas TX
400029832 Dallas TX
400029657 Dearborn MI
400029922 Ft. Worth TX
400030613 Kalamazoo MI
400029670 Coon Rapids MN
400029073 Beachwood OH
400029932 Rancho Cucamonga CA
400029936 Lancaster PA
400029952 Tappahannock VA
400029907 Tempe AZ
400029373 Jackson MI
400029384 Allen TX
400029380 Cornelius NC
400029934 Frederick MD
400030592 Englewood CO
400029405 Farmingdale NY
400029455 Mesa AZ
400029331 Seattle WA
400029716 Portland TN
400029924 Austin TX
400029400 Atlanta GA
400029654 Baytown TX
400030638 New York NY
400029938 Phoenix AZ
400029459 New Hope MN
400029669 Vadnais Heights MN
400029726 Central Square NY
400029909 Pompano Beach FL
400029413 Baytown TX
400029652 Denver CO
400029651 Flushing NY
400029950 Gardner MA
400030639 New York NY
400029348 Houston TX
400029429 St. Petersburg FL
Loan ID Scheduled Loan Ba Paid Thru Date
400029374 177,166,553.90 5/11/97
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
144,016,673.81 5/11/97
400029901 140,613,989.00 5/11/97
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
134,697,536.10 5/11/97
400030610
400030610
400030610
400030610
400030610
400030610
400030610
400030610
400030610
400030610
104,940,906.64 5/11/97
400029948 99,353,641.59 5/11/97
400029944 90,876,617.44 5/11/97
400029927 81,696,096.70 5/11/97
400030607
400030607
400030607
400030607
400030607
400030607
400030607
400030607
400030607
400030607
400030607
67,119,616.28 5/11/97
400029644 64,730,708.76 5/11/97
400030620 63,074,877.71 5/11/97
400030612 55,925,596.20 5/11/97
400029366 55,224,644.31 5/11/97
400029416
400029416
53,076,972.85 5/11/97
400029953 52,212,822.00 5/11/97
400028060 51,823,257.99 5/11/97
400030603 50,962,748.31 5/11/97
400030616
400030616
47,587,408.68 5/11/97
400029647
400029647
400029647
400029647
400029647
400029647
45,537,726.90 5/11/97
400030601 42,300,126.98 5/11/97
400029668
400029668
400029668
41,767,539.45 5/11/97
400029842
400029842
400029842
400029842
41,336,521.63 5/11/97
400030611
400030611
400030611
400030611
400030611
400030611
400030611
400030611
40,000,000.00 5/11/97
400029447 39,593,751.29 5/11/97
400029357
400029357
38,858,325.28 5/11/97
400029363 35,828,580.49 5/11/97
400029066 35,833,884.94 5/11/97
400029646
400029656
31,817,648.73 5/11/97
400030641 31,420,989.58 5/11/97
400029354
400029354
400029354
400029354
400029354
400029354
400029354
400029354
400029354
29,826,152.55 5/11/97
400029391 29,530,921.52 5/11/97
400029881
400029881
400029881
400029881
400029881
400029881
28,849,416.86 5/11/97
400030626 28,427,012.03 5/11/97
400029852 28,095,496.61 5/11/97
400030597 23,466,145.57 5/11/97
400029463 22,440,751.58 5/11/97
400029049 21,828,405.10 5/11/97
400029700 21,582,229.42 5/11/97
400030591 20,423,943.57 5/11/97
400029340
400029337
20,210,359.33 5/11/97
400029871 20,056,252.84 5/11/97
400029667 19,906,966.28 5/11/97
400030628 19,782,377.10 5/11/97
400028508 18,175,761.53 5/11/97
400030625 18,167,896.38 5/11/97
400029334 17,668,797.24 5/11/97
400029841 17,404,479.98 5/11/97
400028462 17,211,990.89 5/11/97
400029356 16,818,355.45 5/11/97
400030587 16,535,977.72 5/11/97
400029452 16,173,213.00 5/11/97
400029425
400029929
400029928
16,080,702.35 5/11/97
400029396 15,942,172.63 5/11/97
400030602 14,981,053.84 5/11/97
400029464 14,954,960.77 5/11/97
400029316 14,686,541.96 5/11/97
400029830
400029831
14,462,565.21 5/11/97
400030629
400030629
14,321,829.74 5/11/97
400030630
400030631
14,111,214.18 5/11/97
400029434 13,951,886.95 5/11/97
400029732 13,881,317.65 5/11/97
400029344
400029344
13,238,897.12 5/11/97
400030624 13,124,359.47 5/11/97
400029872 12,997,620.05 5/11/97
400029381 13,006,132.36 5/11/97
400029411 13,000,000.00 5/11/97
400029874 12,802,899.04 5/11/97
400029367 12,790,839.57 5/11/97
400029321 12,626,289.86 5/11/97
400029920 12,243,538.13 5/11/97
400030627 11,640,873.67 5/11/97
400029699 11,569,256.35 5/11/97
400029939 11,263,345.01 5/11/97
400030632 10,814,293.71 5/11/97
400029660 10,695,650.71 5/11/97
400029443 10,469,644.77 5/11/97
400030606 10,191,533.76 5/11/97
400029956 10,078,898.28 5/11/97
400029387 10,064,298.21 5/11/97
400030633
400030633
400030634
400030633
400030634
10,003,120.20 5/11/97
400029685 9,968,386.46 5/11/97
400029370 9,960,829.82 5/11/97
400029324 9,953,750.24 5/11/97
400029883
400029883
9,841,497.89 5/11/97
400029875 9,492,643.91 5/11/97
400029710 9,471,925.93 5/11/97
400029412 9,458,379.40 5/11/97
400029332 9,259,226.66 5/11/97
400030618 9,132,370.24 5/11/97
400029708 8,960,956.09 5/11/97
400029713 8,922,319.17 5/11/97
400030600 8,327,547.91 5/11/97
400029729
400029730
8,280,052.49 5/11/97
400030614 8,181,068.04 5/11/97
400029833 7,979,730.75 5/11/97
400029940 7,892,039.54 5/11/97
400029912 7,809,983.44 5/11/97
400029678 7,724,665.56 5/11/97
400029859
400029859
7,480,769.06 5/11/97
400029709 7,468,137.23 5/11/97
400029885 7,423,815.32 5/11/97
400029955 7,134,366.90 5/11/97
400029390
400029389
7,084,841.27 5/11/97
400030589 6,990,080.02 5/11/97
400029697
400029697
400029697
6,933,164.63 5/11/97
400029053 6,900,000.00 5/11/97
400029456 6,888,562.31 5/11/97
400028336 6,885,703.56 5/11/97
400029905 6,739,636.44 5/11/97
400030596 6,662,997.47 5/11/97
400029462 6,574,767.58 5/11/97
400030617 6,573,943.08 5/11/97
400029893 6,533,432.83 5/11/97
400029908 6,525,854.13 5/11/97
400029341 6,466,229.04 5/11/97
400029388 6,424,537.74 5/11/97
400029863 6,383,220.86 5/11/97
400029834 6,283,956.00 5/11/97
400029945 6,200,074.19 5/11/97
400029642 6,080,791.78 5/11/97
400029674 5,969,971.06 5/11/97
400030604
400030604
5,943,141.00 5/11/97
400029402 5,899,381.54 5/11/97
400029666 5,930,701.99 5/11/97
400029339 5,924,549.84 5/11/97
400029394 5,863,341.13 5/11/97
400028509 5,743,590.97 5/11/97
400030619 5,753,393.48 5/11/97
400029947 5,707,483.72 5/11/97
400029861
400029861
400029861
400029861
5,649,094.59 5/11/97
400029677 5,581,693.82 5/11/97
400028432 5,571,457.75 3/11/98
400029728 5,565,299.73 5/11/97
400029688 5,471,443.44 5/11/97
400029879 5,452,185.23 5/11/97
400029420 5,405,649.08 5/11/97
400029659 5,385,212.21 5/11/97
400029392 5,339,596.01 5/11/97
400029649 5,332,579.65 5/11/97
400029873 5,257,464.23 5/11/97
400029658 5,233,500.95 5/11/97
400029725
400029725
5,180,368.09 5/11/97
400029673 5,182,630.81 5/11/97
400029717
400030640
5,111,941.85 5/11/97
400029360 5,097,791.80 5/11/97
400028461 5,066,160.80 5/11/97
400028463 5,012,074.06 5/11/97
400029342 4,977,748.85 5/11/97
400029372 4,976,736.13 5/11/97
400029419 4,842,396.67 5/11/97
400029415 4,751,525.89 5/11/97
400028465 4,732,840.92 5/11/97
400029409 4,622,336.84 5/11/97
400028468 4,583,082.84 5/11/97
400030588 4,589,354.57 5/11/97
400029878 4,478,581.19 5/11/97
400029369 4,479,282.35 5/11/97
400029910 4,439,177.25 5/11/97
400030615 4,394,968.28 5/11/97
400029424 4,383,713.35 5/11/97
400028467 4,305,826.47 5/11/97
400029876 4,283,860.19 5/11/97
400030590 4,250,810.72 5/11/97
400028494 4,187,705.74 5/11/97
400029449 4,187,513.90 5/11/97
400029856 4,150,127.30 5/11/97
400029430
400029430
400029430
4,136,477.77 5/11/97
400029722 4,086,344.15 5/11/97
400029359 4,055,970.14 5/11/97
400029877 4,040,458.68 5/11/97
400030585 4,016,733.63 5/11/97
400029401 3,977,196.18 5/11/97
400028502 3,894,267.96 5/11/97
400029351 3,833,371.94 5/11/97
400029703 3,813,214.76 5/11/97
400030635 3,747,200.20 5/11/97
400029437 3,736,047.68 5/11/97
400028478 3,689,009.87 5/11/97
400029458 3,645,840.24 5/11/97
400029937 3,591,729.58 5/11/97
400030622 3,596,259.06 5/11/97
400029671 3,584,382.44 5/11/97
400029406 3,534,420.82 5/11/97
400029679 3,530,522.67 5/11/97
400029941 3,493,015.29 5/11/97
400030605 3,496,517.37 5/11/97
400029417 3,487,945.20 5/11/97
400028378 3,479,834.80 5/11/97
400029399 3,470,038.83 5/11/97
400029888 3,452,212.99 5/11/97
400030598 3,375,576.25 5/11/97
400029887 3,363,401.22 5/11/97
400030594 3,262,868.15 5/11/97
400029378 3,231,073.87 5/11/97
400029689 3,239,725.60 5/11/97
400029327 3,237,519.47 5/11/97
400029347 3,231,181.57 5/11/97
400029350 3,211,071.30 5/11/97
400029333 3,181,997.77 5/11/97
400029361 3,172,916.42 5/11/97
400029432 3,173,408.99 5/11/97
400029911 3,164,214.64 5/11/97
400029931 3,150,322.02 5/11/97
400029930 3,144,937.64 5/11/97
400029696
400029696
400029696
3,088,987.46 5/11/97
400029403 3,088,917.40 5/11/97
400029650
400029650
400029650
3,044,794.97 5/11/97
400029441 3,037,629.94 5/11/97
400029935 3,026,405.20 5/11/97
400029645 3,013,729.48 5/11/97
400029860 2,988,690.02 3/11/98
400029843 2,988,363.55 5/11/97
400029072 2,984,802.39 5/11/97
400029377 2,872,922.40 5/11/97
400029864 2,873,519.54 5/11/97
400029349 2,867,561.35 5/11/97
400028506 2,846,204.63 5/11/97
400029048 2,835,455.78 5/11/97
400029326 2,789,760.08 5/11/97
400029345 2,787,802.72 5/11/97
400029346 2,781,769.06 5/11/97
400029918 2,771,477.00 5/11/97
400028459 2,749,296.75 5/11/97
400029951 2,731,812.83 5/11/97
400029853 2,717,794.41 5/11/97
400029902 2,690,036.08 5/11/97
400029364 2,684,878.92 5/11/97
400028429 2,648,278.73 5/11/97
400030636 2,645,933.31 5/11/97
400029857 2,593,412.48 5/11/97
400029869
400029869
400029869
2,593,136.68 5/11/97
400029892 2,592,909.80 5/11/97
400029461 2,584,976.06 5/11/97
400029439 2,528,810.30 5/11/97
400028337 2,533,558.86 5/11/97
400029704 2,517,204.75 5/11/97
400030586 2,494,556.59 5/11/97
400029719 2,491,827.20 5/11/97
400029707 2,469,777.03 5/11/97
400029949 2,456,390.97 5/11/97
400029385 2,438,504.52 5/11/97
400028379 2,412,547.09 5/11/97
400030609 2,398,171.97 5/11/97
400029397 2,386,363.91 5/11/97
400029680 2,370,114.98 5/11/97
400029322 2,363,665.79 5/11/97
400029375 2,363,714.75 5/11/97
400028460 2,294,183.57 5/11/97
400029868 2,294,082.33 5/11/97
400029705 2,290,070.12 5/11/97
400029379 2,290,489.01 5/11/97
400030608 2,279,235.75 5/11/97
400029423 2,268,942.55 5/11/97
400029925 2,242,007.60 5/11/97
400029395 2,206,035.53 5/11/97
400029714 2,194,932.45 5/11/97
400029682 2,193,126.99 5/11/97
400029865 2,184,068.65 5/11/97
400029891
400029891
2,146,569.50 5/11/97
400029383 2,122,876.72 5/11/97
400029942 2,093,324.98 5/11/97
400029727 2,080,804.24 5/11/97
400029365 2,087,639.29 5/11/97
400029343 2,082,079.78 5/11/97
400029335 2,054,762.82 5/11/97
400029407 2,043,320.32 5/11/97
400029440 2,022,663.16 5/11/97
400029933 2,020,896.35 5/11/97
400029943 2,017,481.09 5/11/97
400029957 1,995,892.48 5/11/97
400029410 1,988,286.56 5/11/97
400028477 1,978,963.46 5/11/97
400029919 1,956,389.56 5/11/97
400029954 1,905,948.98 5/11/97
400030599 1,895,909.17 5/11/97
400029665 1,891,677.60 5/11/97
400029691 1,891,296.56 5/11/97
400028507 1,848,844.60 5/11/97
400029460 1,789,755.61 5/11/97
400029414 1,789,279.77 5/11/97
400029720 1,765,680.47 5/11/97
400029926 1,746,419.59 5/11/97
400030593 1,722,614.84 5/11/97
400030595 1,647,991.99 5/11/97
400029880 1,645,230.43 5/11/97
400030637 1,598,043.55 5/11/97
400029832
400029832
400029832
1,593,855.37 5/11/97
400029657 1,590,692.48 3/11/98
400029922 1,557,319.37 5/11/97
400030613 1,543,753.43 5/11/97
400029670 1,495,323.14 5/11/97
400029073 1,429,792.82 5/11/97
400029932 1,417,083.66 5/11/97
400029936 1,408,121.28 5/11/97
400029952 1,406,281.06 5/11/97
400029907 1,404,862.87 5/11/97
400029373 1,392,921.86 5/11/97
400029384 1,392,376.72 5/11/97
400029380 1,351,255.37 5/11/97
400029934 1,348,463.59 5/11/97
400030592 1,348,936.36 5/11/97
400029405 1,345,163.15 5/11/97
400029455 1,196,236.23 5/11/97
400029331 1,195,014.49 5/11/97
400029716 1,188,146.41 5/11/97
400029924 1,148,023.90 5/11/97
400029400 1,121,276.66 5/11/97
400029654 1,116,610.24 5/11/97
400030638 1,097,636.06 5/11/97
400029938 1,097,710.61 5/11/97
400029459 1,093,979.48 5/11/97
400029669 1,061,679.42 5/11/97
400029726 1,016,171.00 5/11/97
400029909 997,716.00 5/11/97
400029413 996,856.59 5/11/97
400029652 995,513.28 5/11/97
400029651 923,102.32 5/11/97
400029950 918,903.28 5/11/97
400030639 898,065.86 5/11/97
400029348 846,328.90 5/11/97
400029429 646,990.65 5/11/97
Loan ID Prospectus Loan #Annual Debt Service
400029374 1 14,369,008.32
400029336 2
400029336 2
400029336 2
400029336 2
400029336 2
400029336 2
400029336 2
400029336 2
400029336 2
400029336 2
400029336 2
400029336 2
400029336 2
400029336 2
400029336 2
12,810,948.48
400029901 3 10,882,116.60
400029664 4
400029664 4
400029664 4
400029664 4
400029664 4
400029664 4
400029664 4
400029664 4
400029664 4
400029664 4
400029664 4
400029664 4
400029664 4
400029664 4
400029664 4
400029664 4
400029664 4
400029664 4
400029664 4
12,265,377.48
400030610 5
400030610 5
400030610 5
400030610 5
400030610 5
400030610 5
400030610 5
400030610 5
400030610 5
400030610 5
10,607,568.00
400029948 6 8,773,576.68
400029944 7 -
400029927 8 7,207,788.96
400030607 9
400030607 9
400030607 9
400030607 9
400030607 9
400030607 9
400030607 9
400030607 9
400030607 9
400030607 9
400030607 9
6,544,114.56
400029644 10 5,841,428.52
400030620 11 6,118,684.68
400030612 12 4,929,881.52
400029366 13 5,100,545.76
400029416 14
400029416 14
5,028,478.56
400029953 15 4,820,580.12
400028060 16 4,831,226.88
400030603 17 4,706,917.08
400030616 18
400030616 18
4,395,171.00
400029647 19
400029647 19
400029647 19
400029647 19
400029647 19
400029647 19
4,793,009.64
400030601 20 3,905,382.48
400029668 21
400029668 21
400029668 21
3,423,164.16
400029842 22
400029842 22
400029842 22
400029842 22
3,822,023.28
400030611 23
400030611 23
400030611 23
400030611 23
400030611 23
400030611 23
400030611 23
400030611 23
-
400029447 24 3,663,666.72
400029357 25
400029357 25
3,525,802.80
400029363 26 2,882,815.92
400029066 27 3,088,932.48
400029646 28
400029656 28
2,816,676.72
400030641 29 2,900,960.16
400029354 30
400029354 30
400029354 30
400029354 30
400029354 30
400029354 30
400029354 30
400029354 30
400029354 30
2,869,763.40
400029391 31 3,108,234.12
0 0
400029881 32
400029881 32
400029881 32
400029881 32
400029881 32
400029881 32
3,033,020.52
400030626 33 2,625,517.56
400029852 34 2,953,758.72
400030597 35 -
400029463 36 2,076,474.96
400029049 37 2,081,508.36
400029700 38 1,777,583.52
400030591 39 1,886,354.52
400029340 40
400029337 40
1,786,463.76
400029871 41 1,893,639.12
400029667 42 1,841,318.76
400030628 43 2,038,791.24
400028508 44 1,820,000.04
400030625 45 1,677,986.16
400029334 46 1,448,703.84
400029841 47 1,609,238.64
400028462 48 1,680,870.96
400029356 49 1,653,403.68
400030587 50 1,457,658.36
400029452 51 1,427,950.92
400029425 52
400029929 52
400029928 52
1,348,345.20
400029396 53 1,330,679.28
400030602 54 1,264,754.64
400029464 55 1,257,353.76
400029316 56 1,302,466.92
400029830 57
400029831 57
1,181,091.48
400030629 58
400030629 58
1,349,875.92
400030630 59
400030631 59
1,428,006.60
400029434 60 1,190,827.56
400029732 61 1,460,216.04
400029344 62
400029344 62
1,083,345.96
400030624 63
400029872 64 1,227,188.40
400029381 65 1,120,819.56
400029411 66 943,800.00
400029874 67 1,208,803.56
400029367 68 1,045,647.72
400029321 69 1,050,203.76
400029920 70 1,132,480.32
400030627 71 1,074,750.00
400029699 72 1,055,514.36
400029939 73 1,041,306.48
400030632 74 998,435.64
400029660 75 989,683.92
400029443 76 896,592.12
400030606 77 1,063,454.88
400029956 78 912,168.60
400029387 79 931,263.96
400030633 80
400030633 80
400030634 80
400030633 80
400030634 80
883,674.48
400029685 81 816,984.36
400029370 82 875,503.44
400029324 83 857,208.36
400029883 84
400029883 84
909,956.40
400029875 85 896,261.16
400029710 86 802,575.96
400029412 87 995,528.04
400029332 88 774,219.12
400030618 89 843,151.08
400029708 90 824,282.16
400029713 91 825,280.56
400030600 92 734,079.36
400029729 93
400029730 93
802,809.24
400030614 94 755,603.88
400029833 95 658,800.60
400029940 96 729,824.28
400029912 97 712,240.08
400029678 98 622,483.32
400029859 99
400029859 99
613,348.32
400029709 100 694,634.64
400029885 101 596,954.28
400029955 102
400029390 103
400029389 103
682,829.16
400030589 104 563,940.60
400029697 105
400029697 105
400029697 105
641,048.52
400029053 106
400029456 107 637,408.92
400028336 108 639,393.24
400029905 109 622,472.52
400030596 110 615,394.20
400029462 111 534,922.20
400030617 112 606,942.96
400029893 113 539,927.52
400029908 114 603,388.44
400029341 115 584,119.92
400029388 116 514,944.12
400029863 117 516,638.52
400029834 118 517,264.44
400029945 119 570,905.40
400029642 120 499,353.00
400029674 121 507,503.88
400030604 122
400030604 122
524,393.04
400029402 123 676,517.40
400029666 124 479,830.80
400029339 125 523,691.40
400029394 126 517,920.24
400028509 127 575,124.96
400030619 128 531,185.16
400029947 129 551,385.60
400029861 130
400029861 130
400029861 130
400029861 130
593,905.20
400029677 131 449,794.44
400028432 132 523,579.08
400029728 133 585,095.64
400029688 134 563,260.92
400029879 135 514,775.64
400029420 136 469,735.32
400029659 137 473,222.76
400029392 138 435,291.12
400029649 139 430,579.08
400029873 140 496,390.80
400029658 141 430,198.44
400029725 142
400029725 142
451,835.88
400029673 143 413,055.48
400029717 144 754,914.48
400030640 144
400029360 145 428,335.92
400028461 146 494,745.96
400028463 147 489,464.04
400029342 148 413,383.32
400029372 149 404,838.72
400029419 150 403,795.92
400029415 151 419,711.40
400028465 152 462,195.00
400029409 153 376,819.20
400028468 154 447,570.00
400030588 155 387,329.52
400029878 156 422,851.44
400029369 157 366,180.12
400029910 158 375,210.48
400030615 159 389,500.68
400029424 160 361,981.44
400028467 161 420,494.04
400029876 162 404,466.60
400030590 163 371,147.16
400028494 164 362,979.36
400029449 165 353,785.56
400029856 166 383,725.44
400029430 167
400029430 167
400029430 167
361,257.36
400029722 168 384,635.40
400029359 169 364,864.68
400029877 170 381,485.52
400030585 171 358,819.92
400029401 172 350,045.76
400028502 173 337,544.88
400029351 174 322,720.80
400029703 175 316,550.76
400030635 176 313,722.60
400029437 177 315,462.96
400028478 178 331,383.12
400029458 179 366,695.64
400029937 180 304,227.12
400030622 181 332,038.68
400029671 182 329,712.84
400029406 183 298,549.20
400029679 184 311,713.80
400029941 185 316,135.92
400030605 186 296,591.52
400029417 187 297,417.84
400028378 188 333,117.60
400029399 189 346,874.28
400029888 190 305,381.76
400030598 191 281,106.00
400029887 192 310,709.88
400030594 193 301,246.08
400029378 194 316,345.20
400029689 195 265,519.92
400029327 196 286,984.20
400029347 197 276,950.76
400029350 198 270,331.08
400029333 199 310,502.16
400029361 200 301,877.88
400029432 201 322,628.40
400029911 202 298,753.68
400029931 203 330,747.96
400029930 204 279,763.92
400029696 205
400029696 205
400029696 205
280,088.64
400029403 206 259,089.60
400029650 207
400029650 207
400029650 207
276,504.84
400029441 208 290,942.40
400029935 209 262,812.60
400029645 210 266,713.80
400029860 211 260,906.64
400029843 212 256,280.64
400029072 213 247,295.04
400029377 214 273,997.56
400029864 215 242,482.92
400029349 216 241,411.92
400028506 217 285,000.00
400029048 218 249,105.60
400029326 219 252,425.52
400029345 220 233,786.76
400029346 221 252,688.56
400029918 222 233,522.88
400028459 223 268,488.00
400029951 224 237,626.16
400029853 225 218,873.16
400029902 226 237,959.88
400029364 227 233,948.64
400028429 228 253,722.00
400030636 229 206,465.64
400029857 230 214,110.24
400029869 231
400029869 231
400029869 231
209,043.24
400029892 232 205,066.08
400029461 233 225,917.88
400029439 234 257,094.48
400028337 235 241,823.88
400029704 236 208,758.60
400030586 237 216,842.04
400029719 238 227,979.12
400029707 239 243,515.64
400029949 240 268,644.36
400029385 241 240,889.08
400028379 242 243,415.08
400030609 243 198,816.36
400029397 244 210,400.08
400029680 245 223,086.00
400029322 246 223,276.20
400029375 247 190,377.48
400028460 248 224,043.00
400029868 249 187,719.36
400029705 250 211,196.16
400029379 251 198,980.88
400030608 252 239,293.80
400029423 253 214,964.28
400029925 254 212,747.64
400029395 255 194,863.32
400029714 256 191,326.68
400029682 257 180,811.32
400029865 258 173,431.80
400029891 259
400029891 259
183,103.20
400029383 260 220,425.00
400029942 261 210,939.72
400029727 262 237,201.48
400029365 263 199,363.44
400029343 264 185,604.12
400029335 265 169,305.12
400029407 266 178,452.48
400029440 267 168,829.92
400029933 268 181,634.64
400029943 269 171,152.52
400029957 270 178,295.64
400029410 271 172,547.04
400028477 272 186,043.32
400029919 273 164,080.92
400029954 274 167,740.20
400030599 275 165,682.32
400029665 276 173,114.04
400029691 277 168,935.16
400028507 278 185,130.96
400029460 279 157,660.32
400029414 280 153,906.72
400029720 281 159,497.88
400029926 282 156,282.60
400030593 283 140,369.04
400030595 284 141,081.12
400029880 285 148,811.64
400030637 286 136,437.36
400029832 287
400029832 287
400029832 287
137,544.36
400029657 288 176,718.48
400029922 289 134,672.64
400030613 290 -
400029670 291 123,402.72
400029073 292 133,026.60
400029932 293 126,589.92
400029936 294 124,126.92
400029952 295 120,172.92
400029907 296 125,257.56
400029373 297 130,222.08
400029384 298 125,464.80
400029380 299 135,980.28
400029934 300 119,821.92
400030592 301 109,963.68
400029405 302 112,718.64
400029455 303 98,428.80
400029331 304 102,368.40
400029716 305 127,826.52
400029924 306 99,277.92
400029400 307 97,275.96
400029654 308 93,514.68
400030638 309 96,006.60
400029938 310 97,461.00
400029459 311 98,320.92
400029669 312 87,615.96
400029726 313 88,945.20
400029909 314 87,383.40
400029413 315 88,386.60
400029652 316 89,931.60
400029651 317 88,951.32
400029950 318 -
400030639 319 78,550.92
400029348 320 71,250.00
400029429 321 63,070.80
Original Underwriting
Base Year
Loan ID Fin. Info as of D %
Occ
400029374 N/A 91%
400029336 N/A 75%
400029336 N/A 75%
400029336 N/A 80%
400029336 N/A 65%
400029336 N/A 80%
400029336 N/A 62%
400029336 N/A 69%
400029336 N/A 74%
400029336 N/A 75%
400029336 N/A 74%
400029336 N/A 75%
400029336 N/A 66%
400029336 N/A 56%
400029336 N/A 67%
400029336 N/A 61%
400029901 N/A 95%
400029664 N/A 84%
400029664 N/A 94%
400029664 N/A 87%
400029664 N/A 92%
400029664 N/A 95%
400029664 N/A 97%
400029664 N/A 92%
400029664 N/A 89%
400029664 N/A 88%
400029664 N/A 95%
400029664 N/A 97%
400029664 N/A 90%
400029664 N/A 82%
400029664 N/A 92%
400029664 N/A 91%
400029664 N/A 88%
400029664 N/A 91%
400029664 N/A 85%
400029664 N/A 87%
400030610 N/A 100%
400030610 N/A 100%
400030610 N/A 100%
400030610 N/A 100%
400030610 N/A 100%
400030610 N/A 100%
400030610 N/A 100%
400030610 N/A 100%
400030610 N/A 100%
400030610 N/A 100%
400029948 N/A 89%
400029944 N/A 87%
400029927 N/A 87%
400030607 N/A 95%
400030607 N/A 85%
400030607 N/A 95%
400030607 N/A 94%
400030607 N/A 95%
400030607 N/A 88%
400030607 N/A 96%
400030607 N/A 92%
400030607 N/A 95%
400030607 N/A 93%
400030607 N/A 91%
400029644 N/A 86%
400030620 N/A 93%
400030612 N/A 95%
400029366 N/A 95%
400029416 N/A 92%
400029416 N/A 71%
400029953 N/A 90%
400028060 N/A 85%
400030603 N/A 95%
400030616 N/A 95%
400030616 N/A 95%
400029647 N/A 57%
400029647 N/A 70%
400029647 N/A 75%
400029647 N/A 56%
400029647 N/A 75%
400029647 N/A 70%
400030601 N/A 95%
400029668 N/A 95%
400029668 N/A 95%
400029668 N/A 95%
400029842 N/A 94%
400029842 N/A 100%
400029842 N/A 100%
400029842 N/A 100%
400030611 N/A 80%
400030611 N/A 75%
400030611 N/A 75%
400030611 N/A 64%
400030611 N/A 71%
400030611 N/A 69%
400030611 N/A 64%
400030611 N/A 73%
400029447 N/A 95%
400029357 N/A 91%
400029357 N/A 87%
400029363 N/A 82%
400029066 N/A 95%
400029646 N/A 94%
400029656 N/A 95%
400030641 N/A 91%
400029354 N/A 75%
400029354 N/A 70%
400029354 N/A 57%
400029354 N/A 67%
400029354 N/A 58%
400029354 N/A 65%
400029354 N/A 67%
400029354 N/A 54%
400029354 N/A 61%
400029391 N/A 47%
400029881 N/A 66%
400029881 N/A 69%
400029881 N/A 75%
400029881 N/A 71%
400029881 N/A 62%
400029881 N/A 65%
400030626 N/A 95%
400029852 N/A 75%
400030597 N/A 95%
400029463 N/A 92%
400029049 N/A 88%
400029700 N/A 95%
400030591 N/A 95%
400029340 N/A 89%
400029337 N/A 90%
400029871 N/A 100%
400029667 N/A 95%
400030628 N/A 71%
400028508 N/A 100%
400030625 N/A 94%
400029334 N/A 95%
400029841 N/A 95%
400028462 N/A 100%
400029356 N/A 80%
400030587 N/A 93%
400029452 N/A 88%
400029425 N/A 90%
400029929 N/A 95%
400029928 N/A 78%
400029396 N/A 91%
400030602 N/A 95%
400029464 N/A 95%
400029316 N/A 95%
400029830 N/A 90%
400029831 N/A
400030629 N/A 100%
400030629 N/A 100%
400030630 N/A 95%
400030631 N/A
400029434 N/A 85%
400029732 N/A 64%
400029344 N/A 94%
400029344 N/A 88%
400030624 N/A 100%
400029872 N/A 100%
400029381 N/A 95%
400029411 N/A 93%
400029874 N/A 100%
400029367 N/A 95%
400029321 N/A 94%
400029920 N/A 94%
400030627 N/A 100%
400029699 N/A 95%
400029939 N/A 95%
400030632 N/A 95%
400029660 N/A 74%
400029443 N/A 87%
400030606 N/A 71%
400029956 N/A 94%
400029387 N/A 92%
400030633 N/A 91%
400030633 N/A 95%
400030634 N/A 93%
400030633 N/A 95%
400030634 N/A 95%
400029685 N/A 95%
400029370 N/A 95%
400029324 N/A 90%
400029883 N/A 93%
400029883 N/A 95%
400029875 N/A 100%
400029710 N/A 95%
400029412 N/A 75%
400029332 N/A 94%
400030618 N/A 95%
400029708 N/A 90%
400029713 N/A 95%
400030600 N/A 95%
400029729 N/A 95%
400029730 N/A
400030614 N/A 74%
400029833 N/A 94%
400029940 N/A 95%
400029912 N/A 79%
400029678 N/A 95%
400029859 N/A 93%
400029859 N/A 93%
400029709 N/A 95%
400029885 N/A 78%
400029955 N/A 95%
400029390 N/A 91%
400029389 N/A 91%
400030589 N/A 94%
400029697 N/A 83%
400029697 N/A 83%
400029697 N/A 83%
400029053 N/A 95%
400029456 N/A 95%
400028336 N/A 92%
400029905 N/A 83%
400030596 N/A 93%
400029462 N/A 95%
400030617 N/A 86%
400029893 N/A 91%
400029908 N/A 95%
400029341 N/A 99%
400029388 N/A 95%
400029863 N/A 96%
400029834 N/A 92%
400029945 N/A 75%
400029642 N/A 94%
400029674 N/A 94%
400030604 N/A 70%
400030604 N/A 46%
400029402 N/A 95%
400029666 N/A 95%
400029339 N/A 94%
400029394 N/A 91%
400028509 N/A 100%
400030619 N/A 96%
400029947 N/A 96%
400029861 N/A 68%
400029861 N/A 64%
400029861 N/A 62%
400029861 N/A 57%
400029677 N/A 95%
400028432 N/A 83%
400029728 N/A 75%
400029688 N/A 95%
400029879 N/A 100%
400029420 N/A 91%
400029659 N/A 95%
400029392 N/A 92%
400029649 N/A 95%
400029873 N/A 100%
400029658 N/A 92%
400029725 N/A 88%
400029725 N/A 91%
400029673 N/A 93%
400029717 N/A 62%
400030640 N/A
400029360 N/A 95%
400028461 N/A 100%
400028463 N/A 100%
400029342 N/A 93%
400029372 N/A 91%
400029419 N/A 95%
400029415 N/A 93%
400028465 N/A 100%
400029409 N/A 95%
400028468 N/A 100%
400030588 N/A 94%
400029878 N/A 100%
400029369 N/A 95%
400029910 N/A 95%
400030615 N/A 90%
400029424 N/A 95%
400028467 N/A 100%
400029876 N/A 100%
400030590 N/A 92%
400028494 N/A 92%
400029449 N/A 95%
400029856 N/A 91%
400029430 N/A 79%
400029430 N/A 95%
400029430 N/A 86%
400029722 N/A 75%
400029359 N/A 92%
400029877 N/A 100%
400030585 N/A 76%
400029401 N/A 94%
400028502 N/A 95%
400029351 N/A 94%
400029703 N/A 95%
400030635 N/A 76%
400029437 N/A 95%
400028478 N/A 95%
400029458 N/A 87%
400029937 N/A 95%
400030622 N/A 95%
400029671 N/A 95%
400029406 N/A 90%
400029679 N/A 91%
400029941 N/A 77%
400030605 N/A 90%
400029417 N/A 76%
400028378 N/A 95%
400029399 N/A 61%
400029888 N/A 94%
400030598 N/A 94%
400029887 N/A 90%
400030594 N/A 95%
400029378 N/A 95%
400029689 N/A 95%
400029327 N/A 55%
400029347 N/A 90%
400029350 N/A 90%
400029333 N/A 64%
400029361 N/A 88%
400029432 N/A 75%
400029911 N/A 100%
400029931 N/A 51%
400029930 N/A 95%
400029696 N/A 95%
400029696 N/A 95%
400029696 N/A 95%
400029403 N/A 94%
400029650 N/A 95%
400029650 N/A 95%
400029650 N/A 95%
400029441 N/A 83%
400029935 N/A 83%
400029645 N/A 92%
400029860 N/A 95%
400029843 N/A 94%
400029072 N/A 94%
400029377 N/A 100%
400029864 N/A 94%
400029349 N/A 95%
400028506 N/A 100%
400029048 N/A 95%
400029326 N/A 82%
400029345 N/A 95%
400029346 N/A 95%
400029918 N/A 100%
400028459 N/A 100%
400029951 N/A 91%
400029853 N/A 95%
400029902 N/A 94%
400029364 N/A 95%
400028429 N/A 95%
400030636 N/A 96%
400029857 N/A 85%
400029869 N/A 95%
400029869 N/A 95%
400029869 N/A 95%
400029892 N/A 95%
400029461 N/A 95%
400029439 N/A 68%
400028337 N/A 95%
400029704 N/A 80%
400030586 N/A 92%
400029719 N/A 94%
400029707 N/A 74%
400029949 N/A 75%
400029385 N/A 95%
400028379 N/A 91%
400030609 N/A 93%
400029397 N/A 95%
400029680 N/A 95%
400029322 N/A 95%
400029375 N/A 93%
400028460 N/A 100%
400029868 N/A 93%
400029705 N/A 95%
400029379 N/A 95%
400030608 N/A 60%
400029423 N/A 90%
400029925 N/A 95%
400029395 N/A 89%
400029714 N/A 92%
400029682 N/A 92%
400029865 N/A 95%
400029891 N/A 92%
400029891 N/A 92%
400029383 N/A 70%
400029942 N/A 66%
400029727 N/A 93%
400029365 N/A 95%
400029343 N/A 95%
400029335 N/A 95%
400029407 N/A 86%
400029440 N/A 95%
400029933 N/A 91%
400029943 N/A 95%
400029957 N/A 67%
400029410 N/A 90%
400028477 N/A 84%
400029919 N/A 95%
400029954 N/A 88%
400030599 N/A 93%
400029665 N/A 91%
400029691 N/A 95%
400028507 N/A 100%
400029460 N/A 95%
400029414 N/A 95%
400029720 N/A 93%
400029926 N/A 95%
400030593 N/A 94%
400030595 N/A 95%
400029880 N/A 95%
400030637 N/A 91%
400029832 N/A 95%
400029832 N/A 95%
400029832 N/A 95%
400029657 N/A 75%
400029922 N/A 92%
400030613 N/A 91%
400029670 N/A 95%
400029073 N/A 89%
400029932 N/A 93%
400029936 N/A 93%
400029952 N/A 95%
400029907 N/A 95%
400029373 N/A 95%
400029384 N/A 95%
400029380 N/A 62%
400029934 N/A 90%
400030592 N/A 93%
400029405 N/A 95%
400029455 N/A 95%
400029331 N/A 95%
400029716 N/A 93%
400029924 N/A 95%
400029400 N/A 95%
400029654 N/A 95%
400030638 N/A 95%
400029938 N/A 95%
400029459 N/A 95%
400029669 N/A 91%
400029726 N/A 95%
400029909 N/A 94%
400029413 N/A 91%
400029652 N/A 95%
400029651 N/A 95%
400029950 N/A 95%
400030639 N/A 87%
400029348 N/A 93%
400029429 N/A 95%
Original Underwriting
Base Year
Loan ID Total Revenue Net Cash Flow
400029374 28,354,341 18,708,894.00
400029336 10,191,844 4,753,519.00
400029336 11,514,278 3,369,073.00
400029336 10,020,853 2,887,638.00
400029336 9,121,211 2,596,470.00
400029336 5,066,005 2,006,063.00
400029336 7,300,000 1,868,475.00
400029336 8,319,000 2,037,850.00
400029336 5,853,000 1,763,601.00
400029336 8,990,894 1,896,783.00
400029336 7,241,000 1,434,548.00
400029336 3,735,000 1,182,525.00
400029336 4,832,000 864,274.00
400029336 7,366,000 670,243.00
400029336 3,440,199 715,092.00
400029336 3,929,000 166,635.00
400029901 52,646,857 32,024,147.00
400029664 5,450,638 3,999,873.00
400029664 3,520,447 2,317,717.00
400029664 2,230,660 1,568,179.00
400029664 1,891,095 1,445,829.00
400029664 2,092,298 1,455,306.00
400029664 1,922,748 1,349,885.00
400029664 1,922,199 1,363,279.00
400029664 1,650,702 1,103,608.00
400029664 1,406,337 954,725.00
400029664 1,092,639 856,924.00
400029664 1,379,161 848,712.00
400029664 1,246,682 810,634.00
400029664 1,120,275 698,101.00
400029664 939,053 616,798.00
400029664 1,468,183 608,497.00
400029664 728,604 475,056.00
400029664 827,834 513,739.00
400029664 769,163 428,333.00
400029664 474,598 267,634.00
400030610 1,813,260 1,813,260.00
400030610 1,591,644 1,591,644.00
400030610 1,420,392 1,420,392.00
400030610 1,218,912 1,218,912.00
400030610 1,138,320 1,138,320.00
400030610 876,408 876,408.00
400030610 815,964 815,964.00
400030610 685,008 685,008.00
400030610 654,792 654,792.00
400030610 392,868 392,868.00
400029948 24,101,955 12,196,058.00
400029944 31,697,674 19,880,511.00
400029927 31,697,674 19,880,511.00
400030607 4,296,701 3,120,622.00
400030607 2,608,323 1,451,682.00
400030607 1,774,914 1,276,891.00
400030607 1,640,108 1,045,402.00
400030607 1,470,872 1,006,116.00
400030607 886,858 424,590.00
400030607 620,161 299,078.00
400030607 842,571 291,816.00
400030607 660,951 260,392.00
400030607 602,621 251,433.00
400030607 643,810 235,547.00
400029644 15,923,376 8,590,294.00
400030620 11,296,179 5,577,665.00
400030612 9,477,084 5,664,933.00
400029366 9,015,674 6,142,349.00
400029416 13,278,271 6,135,562.00
400029416 12,463,755 2,123,202.00
400029953 10,770,770 6,954,214.00
400028060 7,205,214 5,629,971.00
400030603 10,709,886 5,865,353.00
400030616 5,920,713 3,902,959.00
400030616 4,379,578 1,642,639.00
400029647 8,474,847 2,083,224.00
400029647 6,664,360 1,902,753.00
400029647 2,647,701 1,005,636.00
400029647 5,134,981 951,898.00
400029647 2,172,490 774,638.00
400029647 3,679,727 840,909.00
28,774,106 7,559,058.00
400030601 7,888,894 5,375,922.00
400029668 4,105,196 1,913,236.00
400029668 2,435,785 1,585,990.00
400029668 2,530,227 1,558,730.00
9,071,208 5,057,956.00
400029842 3,754,078 2,728,651.00
400029842 840,000 806,400.00
400029842 970,264 725,491.00
400029842 634,440 609,062.00
6,198,782 4,869,604.00
400030611 4,089,721 1,751,009.00
400030611 4,041,521 1,426,795.00
400030611 3,564,075 1,335,736.00
400030611 3,459,374 1,132,808.00
400030611 2,386,399 735,029.00
400030611 2,209,632 739,825.00
400030611 2,064,438 632,302.00
400030611 2,320,663 708,823.00
24,135,823 8,462,327.00
400029447 7,626,680 4,408,033.00
400029357 5,898,791 2,858,602.00
400029357 4,661,185 2,259,705.00
10,559,976 5,118,307.00
400029363 12,876,438 6,126,856.00
400029066 7,133,250 4,459,099.00
400029646 7,106,261 2,401,605.00
400029656 3,630,565 1,259,285.00
10,736,826 3,660,890.00
400030641 10,178,914 3,844,539.00
400029354 2,240,418 889,559.00
400029354 1,883,414 690,367.00
400029354 1,769,369 507,540.00
400029354 1,955,144 644,073.00
400029354 1,571,220 403,941.00
400029354 1,831,844 433,389.00
400029354 1,557,087 447,333.00
400029354 1,211,512 212,992.00
400029354 1,637,999 428,151.00
15,658,007 4,657,345.00
400029391 16,579,274 4,435,508.00
400029881 2,406,193 758,778.00
400029881 2,248,182 770,704.00
400029881 2,583,053 831,655.00
400029881 1,803,591 701,876.00
400029881 1,589,512 634,456.00
400029881 1,756,031 667,276.00
12,386,562 4,364,745.00
400030626 5,278,364 3,213,870.00
400029852 22,472,008 4,403,445.00
400030597 3,992,210 2,772,151.00
400029463 4,547,355 2,935,095.00
400029049 7,476,872 3,105,987.00
400029700 3,577,148 2,356,425.00
400030591 3,070,674 2,258,480.00
400029340 2,336,666 1,170,880.00
400029337 2,058,117 1,125,877.00
4,394,783 2,296,757.00
400029871 1,899,320 1,899,320.04
400029667 3,883,559 2,278,167.00
400030628 33,260,703 14,094,736.00
400028508 1,820 1,820,000.04
400030625 4,850,534 2,107,407.00
400029334 3,825,383 1,975,137.00
400029841 3,404,521 2,263,154.00
400028462 1,680,871 1,680,870.96
400029356 12,471,497 2,883,956.00
400030587 4,501,540 2,310,791.00
400029452 3,487,649 1,823,893.00
400029425 1,506,266 1,049,862.00
400029929 1,375,126 909,801.00
400029928 543,622 327,555.00
3,425,014 2,287,218.00
400029396 2,389,584 1,777,506.00
400030602 3,180,254 1,756,099.00
400029464 2,790,557 1,708,972.00
400029316 2,964,657 1,779,986.00
400029830 2,480,060 1,702,705.00
400029831
400030629 1,349,872 1,360,000.00
400030629 1,349,872 1,360,000.00
2,699,744 2,720,000.00
400030630 2,911,671 1,154,691.00
400030631
400029434 2,569,386 1,655,267.00
400029732 8,529,051 2,001,504.00
400029344 2,016,026 1,060,322.00
400029344 1,418,171 781,944.00
3,434,197 1,842,266.00
400030624 105,280 1,263,360.00
400029872 1,230,870 1,230,870.00
400029381 1,987,597 1,430,802.00
400029411 3,083,511 1,450,855.00
400029874 1,212,430 1,212,429.96
400029367 2,786,034 1,562,015.00
400029321 2,108,267 1,554,884.00
400029920 2,664,889 1,303,932.00
400030627 1,350,000 1,289,700.00
400029699 2,562,162 1,306,429.00
400029939 2,085,250 1,268,886.00
400030632 2,085,250 1,268,886.00
400029660 2,105,520 1,423,395.00
400029443 1,797,673 1,290,730.00
400030606 8,428,361 1,452,432.00
400029956 1,906,305 1,311,723.00
400029387 3,471,267 1,295,623.00
400030633 926,207 556,530.00
400030633 488,131 374,947.00
400030634 277,863 162,218.00
400030633 50,522 33,528.00
400030634 50,027 34,832.00
1,792,750 1,162,055.00
400029685 1,815,779 1,161,178.00
400029370 1,585,631 1,219,960.00
400029324 1,971,532 1,186,126.00
400029883 2,326,946 1,029,838.00
400029883 136,800 120,123.00
2,463,746 1,149,961.00
400029875 898,950 898,950.00
400029710 2,322,916 1,056,929.00
400029412 4,011,005 1,345,335.00
400029332 1,874,578 1,131,288.00
400030618 1,565,095 1,043,213.00
400029708 1,998,256 1,657,258.00
400029713 1,284,716 1,065,160.00
400030600 1,908,401 931,106.00
400029729 957,490 849,929.00
400029730
400030614 2,485,802 989,648.00
400029833 1,699,885 901,334.00
400029940 1,413,279 1,000,304.00
400029912 1,322,854 933,107.00
400029678 1,566,105 905,806.00
400029859 1,836,772 657,073.00
400029859 825,572 225,843.00
2,662,344 882,916.00
400029709 1,093,830 991,076.00
400029885 2,400,535 883,760.00
400029955 1,238,824 806,798.00
400029390 833,508 531,459.00
400029389 645,477 323,236.00
1,478,985 854,695.00
400030589 1,625,447 958,564.00
400029697 1,253,343 801,421.00
400029697 1,253,343 801,421.00
400029697 1,253,343 801,421.00
3,760,029 2,404,263.00
400029053 1,548,814 850,389.00
400029456 1,506,115 1,024,711.00
400028336 1,585,553 813,010.00
400029905 1,253,343 801,421.00
400030596 1,313,721 760,828.00
400029462 1,354,619 888,352.00
400030617 1,862,550 884,621.00
400029893 1,409,055 872,632.00
400029908 1,107,122 753,578.00
400029341 1,328,776 892,503.00
400029388 1,367,208 915,128.00
400029863 1,143,429 720,388.00
400029834 1,659,119 763,941.00
400029945 3,063,653 1,103,367.00
400029642 1,109,442 684,900.00
400029674 2,917,246 1,140,480.00
400030604 1,350,635 531,993.00
400030604 1,007,934 371,214.00
2,358,569 903,207.00
400029402 2,636,416 1,218,490.00
400029666 2,125,815 938,919.00
400029339 1,342,666 733,483.00
400029394 1,312,758 622,335.00
400028509 575,125 575,124.96
400030619 1,082,620 697,386.00
400029947 1,082,620 697,386.00
400029861 840,448 281,969.00
400029861 755,310 240,002.00
400029861 601,434 183,588.00
400029861 649,798 222,540.00
2,846,990 928,099.00
400029677 1,313,994 615,411.00
400028432 1,198,112 634,038.00
400029728 3,200,547 847,422.00
400029688 958,043 643,179.00
400029879 516,320 516,320.00
400029420 1,533,885 588,029.00
400029659 1,999,213 627,326.00
400029392 1,165,724 628,399.00
400029649 1,272,646 871,540.00
400029873 497,880 497,880.00
400029658 949,374 621,700.00
400029725 858,952 431,634.00
400029725 643,686 165,897.00
1,502,638 597,531.00
400029673 1,777,248 764,098.00
400029717 1,154,948 452,302.00
400030640
400029360 1,050,724 578,973.00
400028461 494,746 494,745.96
400028463 489,468 489,464.04
400029342 969,164 573,438.00
400029372 1,533,874 767,447.00
400029419 611,556 539,806.00
400029415 1,220,394 549,618.00
400028465 462,195 462,195.00
400029409 1,008,449 535,948.00
400028468 447,570 447,570.00
400030588 887,925 521,370.00
400029878 424,145 424,119.96
400029369 898,504 626,769.00
400029910 617,500 499,898.00
400030615 865,251 573,851.00
400029424 647,935 483,994.00
400028467 420,494 420,494.04
400029876 405,704 405,680.04
400030590 1,019,089 470,064.00
400028494 1,019,329 466,949.00
400029449 1,052,613 462,216.00
400029856 1,529,038 713,990.00
400029430 386,825 221,454.00
400029430 314,779 200,936.00
400029430 154,265 90,153.00
855,869 512,543.00
400029722 1,920,880 563,179.00
400029359 780,780 512,285.00
400029877 382,630 382,629.96
400030585 2,183,819 628,412.00
400029401 1,349,249 693,959.00
400028502 1,272,031 529,134.00
400029351 1,249,118 455,984.00
400029703 761,441 481,895.00
400030635 2,183,819 628,412.00
400029437 822,968 445,495.00
400028478 1,208,931 471,934.00
400029458 1,878,602 902,228.00
400029937 603,323 430,647.00
400030622 445,544 400,942.00
400029671 710,726 434,827.00
400029406 927,179 385,669.00
400029679 1,168,266 434,059.00
400029941 1,946,876 535,121.00
400030605 1,610,174 722,307.00
400029417 1,385,743 459,356.00
400028378 679,825 431,620.00
400029399 2,188,317 755,523.00
400029888 742,350 474,345.00
400030598 700,786 413,148.00
400029887 563,468 402,544.00
400030594 679,536 414,676.00
400029378 584,775 418,320.00
400029689 816,981 408,921.00
400029327 904,151 406,394.00
400029347 902,523 410,795.00
400029350 1,096,635 413,419.00
400029333 1,100,559 462,072.00
400029361 837,952 590,477.00
400029432 1,789,397 513,774.00
400029911 299,650 299,650.00
400029931 1,672,408 506,890.00
400029930 537,727 351,036.00
400029696 315,962 193,121.00
400029696 258,685 105,859.00
400029696 180,167 100,023.00
754,814 399,003.00
400029403 837,561 376,666.00
400029650 255,700 166,427.00
400029650 234,646 155,390.00
400029650 137,855 79,305.00
628,201 401,122.00
400029441 934,458 357,802.00
400029935 1,100,491 378,912.00
400029645 971,484 415,264.00
400029860 623,723 369,635.00
400029843 490,867 349,009.00
400029072 908,720 482,822.00
400029377 280,689 280,668.00
400029864 729,709 382,768.00
400029349 804,341 354,603.00
400028506 285,000 285,000.00
400029048 596,080 332,307.00
400029326 695,506 328,957.00
400029345 634,453 286,108.00
400029346 504,986 338,276.00
400029918 695,700 344,542.00
400028459 268,488 268,488.00
400029951 478,742 298,089.00
400029853 507,078 286,761.00
400029902 488,200 340,488.00
400029364 627,993 317,306.00
400028429 454,783 307,080.00
400030636 819,296 462,739.00
400029857 1,223,908 404,784.00
400029869 340,307 151,367.00
400029869 182,481 93,711.00
400029869 114,627 54,893.00
637,415 299,971.00
400029892 507,154 287,894.00
400029461 505,070 288,247.00
400029439 1,162,463 373,783.00
400028337 517,616 336,445.00
400029704 445,690 272,668.00
400030586 598,439 394,427.00
400029719 413,852 301,092.00
400029707 2,547,318 506,339.00
400029949 1,499,046 439,960.00
400029385 668,975 322,697.00
400028379 624,088 346,936.00
400030609 500,030 288,257.00
400029397 478,059 301,544.00
400029680 466,631 318,513.00
400029322 364,377 288,223.00
400029375 550,182 311,584.00
400028460 224,043 224,043.00
400029868 606,394 267,155.00
400029705 439,074 266,335.00
400029379 600,622 243,992.00
400030608 1,160,289 370,269.00
400029423 470,853 284,898.00
400029925 692,892 375,105.00
400029395 638,575 267,865.00
400029714 602,308 262,199.00
400029682 903,193 332,747.00
400029865 390,450 221,861.00
400029891 476,977 183,277.00
400029891 115,500 59,883.00
592,477 243,160.00
400029383 846,231 348,162.00
400029942 1,305,212 341,066.00
400029727 431,064 305,032.00
400029365 509,015 298,064.00
400029343 562,055 249,266.00
400029335 390,105 215,112.00
400029407 1,127,120 243,763.00
400029440 484,385 286,306.00
400029933 1,127,629 330,873.00
400029943 337,324 226,178.00
400029957 1,276,285 297,854.00
400029410 587,017 228,779.00
400028477 611,511 230,807.00
400029919 433,002 244,432.00
400029954 872,604 250,740.00
400030599 408,476 230,354.00
400029665 389,040 215,853.00
400029691 312,207 198,993.00
400028507 185,131 185,130.96
400029460 416,639 262,382.00
400029414 511,120 334,860.00
400029720 381,150 225,494.00
400029926 499,540 216,335.00
400030593 406,423 203,924.00
400030595 272,544 178,659.00
400029880 385,094 191,770.00
400030637 565,448 225,037.00
400029832 224,404 94,964.00
400029832 124,055 55,988.00
400029832 98,935 37,554.00
447,394 188,506.00
400029657 1,786,988 275,195.00
400029922 487,109 186,096.00
400030613 422,175 173,862.00
400029670 289,030 161,938.00
400029073 290,283 160,156.00
400029932 286,671 180,507.00
400029936 400,773 162,715.00
400029952 224,160 162,889.00
400029907 328,140 174,362.00
400029373 352,520 174,786.00
400029384 277,801 154,648.00
400029380 671,264 205,156.00
400029934 351,345 216,585.00
400030592 283,123 192,619.00
400029405 469,532 183,490.00
400029455 230,952 141,491.00
400029331 244,045 166,361.00
400029716 345,848 235,189.00
400029924 275,890 143,070.00
400029400 211,165 131,256.00
400029654 220,238 122,445.00
400030638 259,935 136,937.00
400029938 192,854 155,963.00
400029459 275,967 131,289.00
400029669 212,862 123,265.00
400029726 315,393 161,503.00
400029909 276,807 131,632.00
400029413 311,363 127,064.00
400029652 238,592 164,606.00
400029651 240,389 132,466.00
400029950 340,629 120,684.00
400030639 182,384 107,199.00
400029348 357,423 116,952.00
400029429 164,137 81,399.00
Original Underwriting
Loan ID (2)
DSCR
400029374 1.36
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
2.62
400029901 1.31
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
1.92
400030610
400030610
400030610
400030610
400030610
400030610
400030610
400030610
400030610
400030610
1.00
400029948 1.62
400029944 1.21
400029927 1.21
400030607
400030607
400030607
400030607
400030607
400030607
400030607
400030607
400030607
400030607
400030607
1.67
400029644 1.59
400030620 1.21
400030612 1.20
400029366 1.32
400029416
400029416
1.79
400029953 1.54
400028060 1.22
400030603 1.41
400030616
400030616
1.34
400029647
400029647
400029647
400029647
400029647
400029647
1.88
400030601 1.45
400029668
400029668
400029668
1.63
400029842
400029842
400029842
400029842
1.33
400030611
400030611
400030611
400030611
400030611
400030611
400030611
400030611
2.76
400029447 1.35
400029357
400029357
1.67
400029363 2.13
400029066 1.54
400029646
400029656
1.34
400030641 1.71
400029354
400029354
400029354
400029354
400029354
400029354
400029354
400029354
400029354
1.90
400029391 1.69
400029881
400029881
400029881
400029881
400029881
400029881
1.64
400030626 1.31
400029852 1.87
400030597 1.40
400029463 1.52
400029049 1.95
400029700 1.37
400030591 1.24
400029340
400029337
1.38
400029871 1.00
400029667 1.28
400030628 2.15
400028508 1.00
400030625 1.48
400029334 1.45
400029841 1.55
400028462 1.00
400029356 2.12
400030587 1.66
400029452 1.40
400029425
400029929
400029928
1.91
400029396 1.41
400030602 1.60
400029464 1.42
400029316 1.52
400029830
400029831
1.53
400030629
400030629
1.00
400030630 1.30
400030631
400029434 1.47
400029732 1.66
400029344
400029344
1.82
400030624 1.02
400029872 1.00
400029381 1.36
400029411 1.43
400029874 1.00
400029367 1.53
400029321 1.56
400029920 1.41
400030627 1.22
400029699 1.33
400029939 1.31
400030632 1.31
400029660 1.55
400029443 1.61
400030606 1.38
400029956 1.54
400029387 1.84
400030633
400030633
400030634
400030633
400030634
1.47
400029685 1.56
400029370 1.53
400029324 1.54
400029883
400029883
1.47
400029875 1.00
400029710 1.49
400029412 1.55
400029332 1.55
400030618 1.36
400029708 2.28
400029713 1.37
400030600 1.40
400029729
400029730
1.27
400030614 1.64
400029833 1.48
400029940 1.51
400029912 1.43
400029678 1.55
400029859
400029859
1.63
400029709 1.53
400029885 1.69
400029955 1.26
400029390
400029389
1.62
400030589 1.87
400029697
400029697
400029697
1.33
400029053 1.51
400029456 1.69
400028336 1.37
400029905 1.33
400030596 1.38
400029462 1.73
400030617 1.77
400029893 1.82
400029908 1.28
400029341 1.63
400029388 1.84
400029863 1.57
400029834 1.62
400029945 2.20
400029642 1.45
400029674 2.33
400030604
400030604
1.95
400029402 1.89
400029666 2.11
400029339 1.51
400029394 1.31
400028509 1.00
400030619 1.39
400029947 1.39
400029861
400029861
400029861
400029861
1.80
400029677 1.53
400028432 1.34
400029728 1.72
400029688 1.27
400029879 1.00
400029420 1.41
400029659 1.72
400029392 1.55
400029649 2.05
400029873 1.00
400029658 1.61
400029725
400029725
1.48
400029673 1.98
400029717 1.70
400030640
400029360 1.45
400028461 1.00
400028463 1.00
400029342 1.47
400029372 1.96
400029419 1.47
400029415 1.44
400028465 1.00
400029409 1.52
400028468 1.00
400030588 1.52
400029878 1.00
400029369 1.75
400029910 1.58
400030615 1.78
400029424 1.37
400028467 1.00
400029876 1.00
400030590 1.58
400028494 1.40
400029449 1.42
400029856 2.24
400029430
400029430
400029430
1.59
400029722 1.71
400029359 1.58
400029877 1.00
400030585 2.06
400029401 2.37
400028502 1.70
400029351 1.65
400029703 1.58
400030635 2.06
400029437 1.52
400028478 1.56
400029458 2.96
400029937 1.55
400030622 1.24
400029671 1.53
400029406 1.48
400029679 1.55
400029941 2.00
400030605 2.99
400029417 1.76
400028378 1.37
400029399 2.49
400029888 1.76
400030598 1.70
400029887 1.47
400030594 1.83
400029378 1.64
400029689 1.65
400029327 1.47
400029347 1.61
400029350 1.74
400029333 1.67
400029361 2.52
400029432 1.87
400029911 1.00
400029931 1.79
400029930 1.47
400029696
400029696
400029696
1.53
400029403 1.55
400029650
400029650
400029650
1.52
400029441 1.27
400029935 1.64
400029645 1.94
400029860 1.54
400029843 1.49
400029072 2.12
400029377 1.02
400029864 1.71
400029349 1.60
400028506 1.00
400029048 1.50
400029326 1.36
400029345 1.38
400029346 1.54
400029918 1.51
400028459 1.00
400029951 1.50
400029853 1.41
400029902 1.47
400029364 1.45
400028429 1.42
400030636 2.36
400029857 2.13
400029869
400029869
400029869
1.59
400029892 1.47
400029461 1.38
400029439 1.68
400028337 1.43
400029704 1.36
400030586 2.05
400029719 1.37
400029707 2.60
400029949 1.92
400029385 1.36
400028379 1.59
400030609 1.51
400029397 1.51
400029680 1.58
400029322 1.38
400029375 1.76
400028460 1.00
400029868 1.56
400029705 1.42
400029379 1.35
400030608 1.79
400029423 1.50
400029925 1.82
400029395 1.51
400029714 1.51
400029682 2.15
400029865 1.36
400029891
400029891
1.55
400029383 1.77
400029942 1.93
400029727 1.81
400029365 1.77
400029343 1.40
400029335 1.32
400029407 1.75
400029440 1.82
400029933 1.93
400029943 1.48
400029957 2.03
400029410 1.49
400028477 1.44
400029919 1.57
400029954 1.86
400030599 1.46
400029665 1.43
400029691 1.26
400028507 1.00
400029460 1.95
400029414 2.21
400029720 1.57
400029926 1.41
400030593 1.61
400030595 1.47
400029880 1.49
400030637 2.18
400029832
400029832
400029832
1.51
400029657 2.06
400029922 1.61
400030613 1.58
400029670 1.39
400029073 1.39
400029932 1.76
400029936 1.45
400029952 1.55
400029907 1.68
400029373 1.63
400029384 1.37
400029380 1.76
400029934 2.25
400030592 1.94
400029405 1.73
400029455 1.55
400029331 1.69
400029716 2.22
400029924 1.57
400029400 1.43
400029654 1.39
400030638 1.50
400029938 1.73
400029459 1.44
400029669 1.51
400029726 1.98
400029909 1.64
400029413 1.53
400029652 1.88
400029651 1.58
400029950 1.70
400030639 1.43
400029348 1.91
400029429 1.34
(6)
1996 Annual Operating
Loan ID Fin. Info as of D %
Occ
400029374 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029901 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400029948 N/A
400029944 N/A
400029927 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400029644 N/A
400030620 N/A
400030612 N/A
400029366 N/A
400029416 N/A
400029416 N/A
400029953 N/A
400028060 N/A
400030603 N/A
400030616 N/A
400030616 N/A
400029647 N/A
400029647 N/A
400029647 N/A
400029647 N/A
400029647 N/A
400029647 N/A
400030601 N/A
400029668 N/A
400029668 N/A
400029668 N/A
400029842 N/A
400029842 N/A
400029842 N/A
400029842 N/A
400030611 N/A
400030611 N/A
400030611 N/A
400030611 N/A
400030611 N/A
400030611 N/A
400030611 N/A
400030611 N/A
400029447 N/A
400029357 N/A
400029357 N/A
400029363 N/A
400029066 N/A
400029646 N/A
400029656 N/A
400030641 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029391 N/A
400029881 N/A
400029881 N/A
400029881 N/A
400029881 N/A
400029881 N/A
400029881 N/A
400030626 N/A
400029852 N/A
400030597 N/A
400029463 N/A
400029049 N/A
400029700 N/A
400030591 N/A
400029340 N/A
400029337 N/A
400029871 N/A
400029667 N/A
400030628 N/A
400028508 N/A
400030625 N/A
400029334 N/A
400029841 N/A
400028462 N/A
400029356 N/A
400030587 N/A
400029452 N/A
400029425 N/A
400029929 N/A
400029928 N/A
400029396 N/A
400030602 N/A
400029464 N/A
400029316 N/A
400029830 N/A
400029831 N/A
400030629 N/A
400030629 N/A
400030630 N/A
400030631 N/A
400029434 N/A
400029732 N/A
400029344 N/A
400029344 N/A
400030624 N/A
400029872 N/A
400029381 N/A
400029411 N/A
400029874 N/A
400029367 N/A
400029321 N/A
400029920 N/A
400030627 N/A
400029699 N/A
400029939 N/A
400030632 N/A
400029660 N/A
400029443 N/A
400030606 N/A
400029956 N/A
400029387 N/A
400030633 N/A
400030633 N/A
400030634 N/A
400030633 N/A
400030634 N/A
400029685 N/A
400029370 N/A
400029324 N/A
400029883 N/A
400029883 N/A
400029875 N/A
400029710 N/A
400029412 N/A
400029332 N/A
400030618 N/A
400029708 N/A
400029713 N/A
400030600 N/A
400029729 N/A
400029730 N/A
400030614 N/A
400029833 N/A
400029940 N/A
400029912 N/A
400029678 N/A
400029859 N/A
400029859 N/A
400029709 N/A
400029885 N/A
400029955 N/A
400029390 N/A
400029389 N/A
400030589 N/A
400029697 N/A
400029697 N/A
400029697 N/A
400029053 N/A
400029456 N/A
400028336 N/A
400029905 N/A
400030596 N/A
400029462 N/A
400030617 N/A
400029893 N/A
400029908 N/A
400029341 N/A
400029388 N/A
400029863 N/A
400029834 N/A
400029945 N/A
400029642 N/A
400029674 N/A
400030604 N/A
400030604 N/A
400029402 N/A
400029666 N/A
400029339 N/A
400029394 N/A
400028509 N/A
400030619 N/A
400029947 N/A
400029861 N/A
400029861 N/A
400029861 N/A
400029861 N/A
400029677 N/A
400028432 N/A
400029728 N/A
400029688 N/A
400029879 N/A
400029420 N/A
400029659 N/A
400029392 N/A
400029649 N/A
400029873 N/A
400029658 N/A
400029725 N/A
400029725 N/A
400029673 N/A
400029717 N/A
400030640 N/A
400029360 N/A
400028461 N/A
400028463 N/A
400029342 N/A
400029372 N/A
400029419 N/A
400029415 N/A
400028465 N/A
400029409 N/A
400028468 N/A
400030588 N/A
400029878 N/A
400029369 N/A
400029910 N/A
400030615 N/A
400029424 N/A
400028467 N/A
400029876 N/A
400030590 N/A
400028494 N/A
400029449 N/A
400029856 N/A
400029430 N/A
400029430 N/A
400029430 N/A
400029722 N/A
400029359 N/A
400029877 N/A
400030585 N/A
400029401 N/A
400028502 N/A
400029351 N/A
400029703 N/A
400030635 N/A
400029437 N/A
400028478 N/A
400029458 N/A
400029937 N/A
400030622 N/A
400029671 N/A
400029406 N/A
400029679 N/A
400029941 N/A
400030605 N/A
400029417 N/A
400028378 N/A
400029399 N/A
400029888 N/A
400030598 N/A
400029887 N/A
400030594 N/A
400029378 N/A
400029689 N/A
400029327 N/A
400029347 N/A
400029350 N/A
400029333 N/A
400029361 N/A
400029432 N/A
400029911 N/A
400029931 N/A
400029930 N/A
400029696 N/A
400029696 N/A
400029696 N/A
400029403 N/A
400029650 N/A
400029650 N/A
400029650 N/A
400029441 N/A
400029935 N/A
400029645 N/A
400029860 N/A
400029843 N/A
400029072 N/A
400029377 N/A
400029864 N/A
400029349 N/A
400028506 N/A
400029048 N/A
400029326 N/A
400029345 N/A
400029346 N/A
400029918 N/A
400028459 N/A
400029951 N/A
400029853 N/A
400029902 N/A
400029364 N/A
400028429 N/A
400030636 N/A
400029857 N/A
400029869 N/A
400029869 N/A
400029869 N/A
400029892 N/A
400029461 N/A
400029439 N/A
400028337 N/A
400029704 N/A
400030586 N/A
400029719 N/A
400029707 N/A
400029949 N/A
400029385 N/A
400028379 N/A
400030609 N/A
400029397 N/A
400029680 N/A
400029322 N/A
400029375 N/A
400028460 N/A
400029868 N/A
400029705 N/A
400029379 N/A
400030608 N/A
400029423 N/A
400029925 N/A
400029395 N/A
400029714 N/A
400029682 N/A
400029865 N/A
400029891 N/A
400029891 N/A
400029383 N/A
400029942 N/A
400029727 N/A
400029365 N/A
400029343 N/A
400029335 N/A
400029407 N/A
400029440 N/A
400029933 N/A
400029943 N/A
400029957 N/A
400029410 N/A
400028477 N/A
400029919 N/A
400029954 N/A
400030599 N/A
400029665 N/A
400029691 N/A
400028507 N/A
400029460 N/A
400029414 N/A
400029720 N/A
400029926 N/A
400030593 N/A
400030595 N/A
400029880 N/A
400030637 N/A
400029832 N/A
400029832 N/A
400029832 N/A
400029657 N/A
400029922 N/A
400030613 N/A
400029670 N/A
400029073 N/A
400029932 N/A
400029936 N/A
400029952 N/A
400029907 N/A
400029373 N/A
400029384 N/A
400029380 N/A
400029934 N/A
400030592 N/A
400029405 N/A
400029455 N/A
400029331 N/A
400029716 N/A
400029924 N/A
400029400 N/A
400029654 N/A
400030638 N/A
400029938 N/A
400029459 N/A
400029669 N/A
400029726 N/A
400029909 N/A
400029413 N/A
400029652 N/A
400029651 N/A
400029950 N/A
400030639 N/A
400029348 N/A
400029429 N/A
(6)
1996 Annual Operating
Loan ID Total Revenue (1)
$
NOI
400029374 32,294,954.00 22,377,070.00
400029336 9,480,000.00 5,756,000.00
400029336 9,795,000.00 2,976,175.00
400029336 6,920,000.00 1,504,800.00
400029336 8,867,000.00 2,909,655.00
400029336 5,192,000.00 2,552,280.00
400029336 8,098,000.00 2,965,570.00
400029336 8,881,000.00 3,370,165.00
400029336 6,071,000.00 2,126,515.00
400029336 7,752,000.00 1,675,680.00
400029336 5,540,000.00 974,100.00
400029336 2,852,000.00 729,180.00
400029336 5,847,000.00 1,511,355.00
400029336 8,501,000.00 1,619,465.00
400029336 3,955,000.00 1,190,575.00
400029336 3,090,000.00 33,850.00
400029901 50,436,005.00 31,363,028.00
400029664 5,808,570.00 4,886,326.00
400029664 3,185,490.00 2,190,348.00
400029664 2,178,790.00 1,722,221.00
400029664 2,006,867.00 1,673,322.00
400029664 1,848,936.00 1,359,239.00
400029664 1,822,245.00 1,384,340.00
400029664 1,597,819.00 1,134,849.00
400029664 1,496,468.00 1,132,803.00
400029664 1,332,859.00 977,098.00
400029664 1,070,213.00 1,070,213.00
400029664 1,208,986.00 794,345.00
400029664 1,274,042.00 929,705.00
400029664 963,827.00 621,196.00
400029664 883,240.00 686,058.00
400029664 1,506,347.00 885,042.00
400029664 793,700.00 635,230.00
400029664 847,370.00 607,256.00
400029664 988,927.00 733,494.00
400029664 475,687.00 354,976.00
400030610
400030610
400030610
400030610
400030610
400030610
400030610
400030610
400030610
400030610
400029948 24,172,335.00 13,941,825.00
400029944 31,211,584.00 20,067,097.00
400029927 31,211,584.00 20,067,097.00
400030607 3,472,478.00 2,817,167.00
400030607 1,787,488.00 1,073,617.00
400030607 1,666,711.00 1,186,715.00
400030607 1,552,660.00 1,107,927.00
400030607 1,689,324.00 1,443,543.00
400030607 1,024,779.00 703,179.00
400030607 679,035.00 396,616.00
400030607 798,374.00 347,189.00
400030607 664,174.00 306,262.00
400030607 705,458.00 389,250.00
400030607 610,941.00 344,933.00
400029644 12,850,445.00 7,165,577.00
400030620
400030612 9,121,769.00 5,611,170.00
400029366 9,730,275.00 7,380,254.00
400029416 13,210,053.00 7,835,944.00
400029416 11,848,105.00 2,413,113.00
400029953 9,314,714.00 6,061,258.00
400028060
400030603 8,888,810.00 5,479,895.00
400030616
400030616
400029647 7,924,166.00 2,135,714.00
400029647 6,871,800.00 2,228,461.00
400029647 2,335,788.00 851,825.00
400029647 4,895,052.00 526,179.00
400029647 1,787,841.00 597,038.00
400029647 4,069,347.00 1,090,737.00
400030601 6,481,825.00 4,717,294.00
400029668 4,100,295.00 2,203,876.00
400029668 2,180,323.00 1,557,670.00
400029668 2,352,998.00 1,728,669.00
400029842
400029842
400029842
400029842
400030611 3,821,624.00 1,882,285.00
400030611 2,458,232.00 864,626.00
400030611 1,024,862.00 313,680.00
400030611 2,593,578.00 1,143,503.00
400030611 2,342,131.00 872,426.00
400030611 2,128,215.00 1,002,664.00
400030611 2,048,907.00 821,810.00
400030611 2,201,837.00 835,970.00
400029447 7,837,525.00 5,105,201.00
400029357 6,027,757.00 3,423,513.00
400029357 4,685,240.00 2,532,591.00
400029363 13,675,006.00 8,228,854.00
400029066 6,718,384.00 4,507,585.00
400029646 6,578,764.00 2,377,618.00
400029656 3,806,914.00 1,377,835.00
400030641 10,480,502.00 5,155,558.00
400029354 2,338,767.00 1,081,964.00
400029354 1,945,757.00 783,559.00
400029354 2,380,139.00 1,051,483.00
400029354 2,158,403.00 843,515.00
400029354 1,711,398.00 573,477.00
400029354 1,970,920.00 629,635.00
400029354 1,549,385.00 484,198.00
400029354 1,458,912.00 434,194.00
400029354 1,507,871.00 297,656.00
400029391 14,950,610.00 4,455,143.00
400029881 1,797,182.00 619,650.00
400029881 2,292,238.00 813,509.00
400029881 2,623,976.00 903,783.00
400029881 1,888,160.00 744,660.00
400029881 1,578,338.00 687,762.00
400029881 1,671,073.00 680,711.00
400030626 5,268,289.00 3,671,579.00
400029852 20,929,126.00 5,323,702.00
400030597 3,981,470.00 3,285,342.00
400029463 3,475,466.00 2,171,935.00
400029049 4,680,613.00 1,605,791.00
400029700 3,478,821.00 2,308,539.00
400030591 2,936,928.00 2,160,664.00
400029340 2,129,176.00 1,073,283.00
400029337 1,985,591.00 1,234,152.00
400029871
400029667 3,827,921.00 2,425,217.00
400030628 29,778,000.00 14,473,800.00
400028508
400030625 4,991,015.00 2,672,497.00
400029334 3,697,395.00 2,007,505.00
400029841 3,779,872.00 2,978,721.00
400028462
400029356 11,788,135.00 3,801,056.00
400030587 3,869,871.00 1,803,946.00
400029452 3,339,762.00 1,855,299.00
400029425 606,960.00 256,721.00
400029929 1,215,082.00 908,271.00
400029928 586,422.00 422,391.00
400029396 2,205,237.00 1,804,950.00
400030602 3,131,447.00 2,097,724.00
400029464 2,550,822.00 1,527,036.00
400029316 2,894,897.00 2,000,768.00
400029830 2,626,260.00 2,090,290.00
400029831
400030629
400030629
400030630
400030631
400029434 2,265,113.00 1,541,275.00
400029732 8,298,724.00 2,555,452.00
400029344
400029344
400030624
400029872
400029381 2,014,601.00 1,532,447.00
400029411 3,012,686.00 1,505,567.00
400029874
400029367 2,669,552.00 1,549,793.00
400029321 1,952,903.00 1,490,372.00
400029920
400030627
400029699 2,155,814.00 1,161,587.00
400029939
400030632
400029660 2,006,951.00 1,437,527.00
400029443 1,629,126.00 1,320,357.00
400030606 7,258,485.00 1,466,789.00
400029956 1,680,886.00 1,254,272.00
400029387 3,307,511.00 1,394,018.00
400030633 939,011.00 642,088.00
400030633 470,863.00 387,716.00
400030634 250,748.00 188,437.00
400030633 45,019.00 31,576.00
400030634
400029685 1,608,325.00 1,151,575.00
400029370 1,567,068.00 1,378,312.00
400029324 1,266,723.00 851,284.00
400029883 2,335,534.00 1,350,956.00
400029883 139,000.00 139,000.00
400029875
400029710
400029412 4,010,832.00 1,681,960.00
400029332 1,845,498.00 1,184,412.00
400030618 1,441,028.00 1,045,819.00
400029708 2,192,684.00 2,144,385.00
400029713 1,245,332.00 1,147,851.00
400030600 1,903,104.00 1,000,116.00
400029729 1,197,131.00 1,156,263.00
400029730
400030614 2,564,626.00 1,418,934.00
400029833 1,633,607.00 970,790.00
400029940 1,443,687.00 1,126,083.00
400029912 1,410,981.00 1,112,890.00
400029678 1,481,376.00 922,108.00
400029859 1,672,873.00 516,726.00
400029859 798,295.00 232,601.00
400029709
400029885 2,422,226.00 1,038,720.00
400029955 1,292,420.00 995,952.00
400029390 755,221.00 582,146.00
400029389 690,137.00 470,017.00
400030589 1,591,562.00 1,014,560.00
400029697 1,285,511.00 852,511.00
400029697 1,285,511.00 852,511.00
400029697 1,285,511.00 852,511.00
400029053 1,492,072.00 828,747.00
400029456 1,449,310.00 1,075,034.00
400028336 1,472,649.00 859,193.00
400029905 1,285,511.00 852,511.00
400030596 1,240,386.00 799,846.00
400029462 1,320,008.00 968,242.00
400030617 1,873,358.00 1,145,492.00
400029893 1,256,207.00 850,788.00
400029908 1,066,907.00 823,369.00
400029341 1,156,120.00 823,764.00
400029388 1,287,983.00 869,611.00
400029863 1,097,120.00 786,826.00
400029834 1,583,275.00 778,513.00
400029945 3,093,255.00 1,402,510.00
400029642 1,043,753.00 691,731.00
400029674 2,514,308.00 933,489.00
400030604 1,257,259.00 689,612.00
400030604 1,126,776.00 570,209.00
2,384,035.00 1,259,821.00
400029402 2,577,204.00 1,300,304.00
400029666 2,016,892.00 960,365.00
400029339 1,174,843.00 626,516.00
400029394 1,305,625.00 702,975.00
400028509
400030619 1,079,689.00 776,629.00
400029947 1,079,689.00 776,629.00
400029861 845,601.00 394,880.00
400029861 933,344.00 477,863.00
400029861 692,987.00 323,021.00
400029861 724,250.00 370,575.00
400029677 1,362,137.00 810,740.00
400028432 1,209,468.00 766,567.00
400029728 3,208,974.00 1,057,946.00
400029688 937,452.00 746,835.00
400029879
400029420 1,413,176.00 620,421.00
400029659 2,013,612.00 736,382.00
400029392 1,134,293.00 604,003.00
400029649 1,298,066.00 942,397.00
400029873
400029658 923,290.00 681,039.00
400029725 823,170.00 487,426.00
400029725 615,768.00 215,774.00
400029673 1,675,453.00 724,748.00
400029717 912,583.00 804,433.00
400030640
400029360 1,041,686.00 615,308.00
400028461
400028463
400029342 1,021,763.00 655,597.00
400029372 1,534,078.00 779,891.00
400029419
400029415 1,180,564.00 591,559.00
400028465
400029409 991,528.00 563,754.00
400028468
400030588 918,011.00 612,660.00
400029878
400029369 877,788.00 624,268.00
400029910
400030615 710,303.00 557,072.00
400029424 635,097.00 498,597.00
400028467
400029876
400030590 996,972.00 586,554.00
400028494
400029449 1,032,148.00 463,776.00
400029856 1,308,257.00 681,640.00
400029430 403,331.00 223,928.00
400029430 333,245.00 227,043.00
400029430 180,707.00 109,667.00
400029722 1,809,045.00 697,527.00
400029359 738,915.00 550,187.00
400029877
400030585 2,184,168.00 706,216.00
400029401 1,408,345.00 904,744.00
400028502 1,072,551.00 371,804.00
400029351 1,174,928.00 485,434.00
400029703 735,289.00 536,480.00
400030635 2,184,168.00 706,216.00
400029437 808,353.00 486,501.00
400028478 951,384.00 318,412.00
400029458 1,989,756.00 1,316,283.00
400029937 524,035.00 518,399.00
400030622
400029671 711,506.00 557,086.00
400029406 924,139.00 476,323.00
400029679 1,126,323.00 470,704.00
400029941 1,977,522.00 632,110.00
400030605 1,444,066.00 717,292.00
400029417 1,277,170.00 439,212.00
400028378 445,141.00 274,299.00
400029399 2,193,226.00 1,077,935.00
400029888 569,483.00 342,302.00
400030598 740,178.00 523,483.00
400029887 704,959.00 603,121.00
400030594 936,446.00 836,648.00
400029378 583,101.00 487,334.00
400029689 794,160.00 415,675.00
400029327 811,421.00 436,203.00
400029347
400029350 951,206.00 338,712.00
400029333 1,160,143.00 663,131.00
400029361 758,555.00 643,000.00
400029432 1,773,681.00 566,228.00
400029911
400029931 1,584,281.00 514,788.00
400029930 543,315.00 442,765.00
400029696 315,377.00 206,210.00
400029696 244,404.00 137,398.00
400029696 173,155.00 110,636.00
400029403 844,720.00 448,967.00
400029650
400029650 184,615.00 126,246.00
400029650 98,425.00 50,072.00
400029441 930,427.00 374,184.00
400029935 1,091,821.00 471,622.00
400029645 853,983.00 472,342.00
400029860 594,972.00 410,684.00
400029843 522,807.00 412,719.00
400029072 895,238.00 523,945.00
400029377
400029864 702,396.00 390,706.00
400029349 697,034.00 328,560.00
400028506
400029048 585,513.00 386,364.00
400029326 644,536.00 349,151.00
400029345 642,793.00 358,979.00
400029346 496,244.00 384,544.00
400029918 684,431.00 362,748.00
400028459
400029951 423,002.00 322,746.00
400029853 518,682.00 330,136.00
400029902 383,032.00 259,559.00
400029364 562,897.00 308,219.00
400028429
400030636 795,271.00 454,970.00
400029857 1,144,504.00 480,124.00
400029869 346,826.00 194,002.00
400029869 181,839.00 109,845.00
400029869 109,000.00 65,488.00
400029892 486,715.00 284,298.00
400029461 503,976.00 316,194.00
400029439 1,160,025.00 445,559.00
400028337 515,367.00 356,020.00
400029704 493,906.00 338,505.00
400030586 584,181.00 442,720.00
400029719 402,869.00 324,268.00
400029707 2,609,159.00 689,204.00
400029949 1,483,616.00 653,622.00
400029385 584,801.00 330,252.00
400028379 564,570.00 312,849.00
400030609 419,149.00 239,094.00
400029397 451,083.00 270,166.00
400029680 456,905.00 352,250.00
400029322 185,327.00 161,846.00
400029375 543,843.00 329,823.00
400028460
400029868 609,146.00 301,347.00
400029705 507,472.00 377,539.00
400029379 590,922.00 261,478.00
400030608
400029423 475,556.00 350,180.00
400029925 663,995.00 361,553.00
400029395 612,759.00 275,204.00
400029714 575,822.00 257,875.00
400029682 843,173.00 335,492.00
400029865 400,515.00 260,936.00
400029891 501,883.00 287,058.00
400029891 116,075.00 79,185.00
400029383 852,584.00 368,722.00
400029942 1,214,894.00 343,621.00
400029727 400,761.00 348,168.00
400029365 514,101.00 358,142.00
400029343 550,834.00 290,664.00
400029335 361,400.00 192,812.00
400029407 1,122,622.00 410,589.00
400029440 459,837.00 312,954.00
400029933 1,135,812.00 429,109.00
400029943 146,725.00 130,069.00
400029957 1,246,952.00 354,566.00
400029410 537,242.00 278,287.00
400028477 562,952.00 215,363.00
400029919 438,312.00 322,410.00
400029954 771,717.00 265,800.00
400030599 358,100.00 207,073.00
400029665 361,230.00 249,863.00
400029691 328,642.00 246,490.00
400028507
400029460 109,454.00 103,265.00
400029414 497,812.00 347,154.00
400029720 393,531.00 279,025.00
400029926 510,113.00 231,129.00
400030593 419,724.00 245,381.00
400030595 277,219.00 215,362.00
400029880 375,566.00 233,882.00
400030637 552,645.00 275,013.00
400029832 187,415.00 73,961.00
400029832 111,251.00 54,048.00
400029832 100,204.00 52,332.00
400029657 1,748,531.00 507,310.00
400029922 309,049.00 124,203.00
400030613 416,258.00 198,799.00
400029670 287,598.00 198,199.00
400029073 295,869.00 203,192.00
400029932 267,027.00 209,236.00
400029936 352,118.00 116,904.00
400029952
400029907 283,871.00 189,216.00
400029373 355,118.00 221,319.00
400029384
400029380
400029934 295,642.00 216,777.00
400030592 291,775.00 234,141.00
400029405 491,266.00 227,551.00
400029455 223,355.00 159,100.00
400029331 233,323.00 173,283.00
400029716 318,548.00 290,409.00
400029924 250,128.00 122,344.00
400029400 180,689.00 126,746.00
400029654 218,051.00 139,464.00
400030638
400029938 193,500.00 184,466.00
400029459 267,035.00 142,847.00
400029669 190,438.00 119,797.00
400029726 395,594.00 252,366.00
400029909 276,959.00 157,444.00
400029413 265,682.00 101,467.00
400029652 207,860.00 142,594.00
400029651 203,390.00 125,248.00
400029950 295,501.00 70,944.00
400030639 168,901.00 108,099.00
400029348 348,065.00 130,039.00
400029429 164,959.00 98,102.00
(6)
1996 Annual Operating
Loan ID (2) DSCR
400029374 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029901 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400029948 N/A
400029944 N/A
400029927 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400029644 N/A
400030620 N/A
400030612 N/A
400029366 N/A
400029416 N/A
400029416 N/A
400029953 N/A
400028060 N/A
400030603 N/A
400030616 N/A
400030616 N/A
400029647 N/A
400029647 N/A
400029647 N/A
400029647 N/A
400029647 N/A
400029647 N/A
400030601 N/A
400029668 N/A
400029668 N/A
400029668 N/A
400029842 N/A
400029842 N/A
400029842 N/A
400029842 N/A
400030611 N/A
400030611 N/A
400030611 N/A
400030611 N/A
400030611 N/A
400030611 N/A
400030611 N/A
400030611 N/A
400029447 N/A
400029357 N/A
400029357 N/A
400029363 N/A
400029066 N/A
400029646 N/A
400029656 N/A
400030641 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029391 N/A
400029881 N/A
400029881 N/A
400029881 N/A
400029881 N/A
400029881 N/A
400029881 N/A
400030626 N/A
400029852 N/A
400030597 N/A
400029463 N/A
400029049 N/A
400029700 N/A
400030591 N/A
400029340 N/A
400029337 N/A
400029871 N/A
400029667 N/A
400030628 N/A
400028508 N/A
400030625 N/A
400029334 N/A
400029841 N/A
400028462 N/A
400029356 N/A
400030587 N/A
400029452 N/A
400029425 N/A
400029929 N/A
400029928 N/A
400029396 N/A
400030602 N/A
400029464 N/A
400029316 N/A
400029830 N/A
400029831 N/A
400030629 N/A
400030629 N/A
400030630 N/A
400030631 N/A
400029434 N/A
400029732 N/A
400029344 N/A
400029344 N/A
400030624 N/A
400029872 N/A
400029381 N/A
400029411 N/A
400029874 N/A
400029367 N/A
400029321 N/A
400029920 N/A
400030627 N/A
400029699 N/A
400029939 N/A
400030632 N/A
400029660 N/A
400029443 N/A
400030606 N/A
400029956 N/A
400029387 N/A
400030633 N/A
400030633 N/A
400030634 N/A
400030633 N/A
400030634 N/A
400029685 N/A
400029370 N/A
400029324 N/A
400029883 N/A
400029883 N/A
400029875 N/A
400029710 N/A
400029412 N/A
400029332 N/A
400030618 N/A
400029708 N/A
400029713 N/A
400030600 N/A
400029729 N/A
400029730 N/A
400030614 N/A
400029833 N/A
400029940 N/A
400029912 N/A
400029678 N/A
400029859 N/A
400029859 N/A
400029709 N/A
400029885 N/A
400029955 N/A
400029390 N/A
400029389 N/A
400030589 N/A
400029697 N/A
400029697 N/A
400029697 N/A
400029053 N/A
400029456 N/A
400028336 N/A
400029905 N/A
400030596 N/A
400029462 N/A
400030617 N/A
400029893 N/A
400029908 N/A
400029341 N/A
400029388 N/A
400029863 N/A
400029834 N/A
400029945 N/A
400029642 N/A
400029674 N/A
400030604 N/A
400030604 N/A
400029402 N/A
400029666 N/A
400029339 N/A
400029394 N/A
400028509 N/A
400030619 N/A
400029947 N/A
400029861 N/A
400029861 N/A
400029861 N/A
400029861 N/A
400029677 N/A
400028432 N/A
400029728 N/A
400029688 N/A
400029879 N/A
400029420 N/A
400029659 N/A
400029392 N/A
400029649 N/A
400029873 N/A
400029658 N/A
400029725 N/A
400029725 N/A
400029673 N/A
400029717 N/A
400030640 N/A
400029360 N/A
400028461 N/A
400028463 N/A
400029342 N/A
400029372 N/A
400029419 N/A
400029415 N/A
400028465 N/A
400029409 N/A
400028468 N/A
400030588 N/A
400029878 N/A
400029369 N/A
400029910 N/A
400030615 N/A
400029424 N/A
400028467 N/A
400029876 N/A
400030590 N/A
400028494 N/A
400029449 N/A
400029856 N/A
400029430 N/A
400029430 N/A
400029430 N/A
400029722 N/A
400029359 N/A
400029877 N/A
400030585 N/A
400029401 N/A
400028502 N/A
400029351 N/A
400029703 N/A
400030635 N/A
400029437 N/A
400028478 N/A
400029458 N/A
400029937 N/A
400030622 N/A
400029671 N/A
400029406 N/A
400029679 N/A
400029941 N/A
400030605 N/A
400029417 N/A
400028378 N/A
400029399 N/A
400029888 N/A
400030598 N/A
400029887 N/A
400030594 N/A
400029378 N/A
400029689 N/A
400029327 N/A
400029347 N/A
400029350 N/A
400029333 N/A
400029361 N/A
400029432 N/A
400029911 N/A
400029931 N/A
400029930 N/A
400029696 N/A
400029696 N/A
400029696 N/A
400029403 N/A
400029650 N/A
400029650 N/A
400029650 N/A
400029441 N/A
400029935 N/A
400029645 N/A
400029860 N/A
400029843 N/A
400029072 N/A
400029377 N/A
400029864 N/A
400029349 N/A
400028506 N/A
400029048 N/A
400029326 N/A
400029345 N/A
400029346 N/A
400029918 N/A
400028459 N/A
400029951 N/A
400029853 N/A
400029902 N/A
400029364 N/A
400028429 N/A
400030636 N/A
400029857 N/A
400029869 N/A
400029869 N/A
400029869 N/A
400029892 N/A
400029461 N/A
400029439 N/A
400028337 N/A
400029704 N/A
400030586 N/A
400029719 N/A
400029707 N/A
400029949 N/A
400029385 N/A
400028379 N/A
400030609 N/A
400029397 N/A
400029680 N/A
400029322 N/A
400029375 N/A
400028460 N/A
400029868 N/A
400029705 N/A
400029379 N/A
400030608 N/A
400029423 N/A
400029925 N/A
400029395 N/A
400029714 N/A
400029682 N/A
400029865 N/A
400029891 N/A
400029891 N/A
400029383 N/A
400029942 N/A
400029727 N/A
400029365 N/A
400029343 N/A
400029335 N/A
400029407 N/A
400029440 N/A
400029933 N/A
400029943 N/A
400029957 N/A
400029410 N/A
400028477 N/A
400029919 N/A
400029954 N/A
400030599 N/A
400029665 N/A
400029691 N/A
400028507 N/A
400029460 N/A
400029414 N/A
400029720 N/A
400029926 N/A
400030593 N/A
400030595 N/A
400029880 N/A
400030637 N/A
400029832 N/A
400029832 N/A
400029832 N/A
400029657 N/A
400029922 N/A
400030613 N/A
400029670 N/A
400029073 N/A
400029932 N/A
400029936 N/A
400029952 N/A
400029907 N/A
400029373 N/A
400029384 N/A
400029380 N/A
400029934 N/A
400030592 N/A
400029405 N/A
400029455 N/A
400029331 N/A
400029716 N/A
400029924 N/A
400029400 N/A
400029654 N/A
400030638 N/A
400029938 N/A
400029459 N/A
400029669 N/A
400029726 N/A
400029909 N/A
400029413 N/A
400029652 N/A
400029651 N/A
400029950 N/A
400030639 N/A
400029348 N/A
400029429 N/A
(6)
1997 Annual Operating
Loan ID Financial Info as %
Occ
400029374 YTD 12/31/97 92%
400029336 TTM 11/30/97 76%
400029336 TTM 11/30/97 84%
400029336 TTM 11/30/97 86%
400029336 TTM 11/30/97 65%
400029336 TTM 11/30/97 83%
400029336 TTM 11/30/97 62%
400029336 TTM 11/30/97 69%
400029336 TTM 11/30/97 74%
400029336 TTM 11/30/97 77%
400029336 TTM 11/30/97 74%
400029336 TTM 11/30/97 75%
400029336 TTM 11/30/97 66%
400029336 TTM 11/30/97 56%
400029336 TTM 11/30/97 55%
400029336 TTM 11/30/97 61%
400029901 TTM 12/31/97 98%
400029664 YTD 12/31/97 84%
400029664 YTD 12/31/97 94%
400029664 YTD 12/31/97 87%
400029664 YTD 12/31/97 93%
400029664 YTD 12/31/97 95%
400029664 YTD 12/31/97 97%
400029664 YTD 12/31/97 92%
400029664 YTD 12/31/97 88%
400029664 YTD 12/31/97 92%
400029664 YTD 12/31/97 100%
400029664 YTD 12/31/97 97%
400029664 YTD 12/31/97 90%
400029664 YTD 12/31/97 82%
400029664 YTD 12/31/97 92%
400029664 YTD 12/31/97 91%
400029664 YTD 12/31/97 74%
400029664 YTD 12/31/97 91%
400029664 YTD 12/31/97 87%
400029664 YTD 12/31/97 87%
400030610 4/11/98 100%
400030610 4/11/98 100%
400030610 4/11/98 100%
400030610 4/11/98 100%
400030610 4/11/98 100%
400030610 4/11/98 100%
400030610 4/11/98 100%
400030610 4/11/98 100%
400030610 4/11/98 100%
400030610 4/11/98 100%
400029948 YTD 12/31/97 91%
400029944 TTM 11/30/97 93%
400029927 TTM 11/30/97 93%
400030607 YTD 12/312/97 99%
400030607 YTD 12/312/97 85%
400030607 YTD 12/312/97 96%
400030607 YTD 12/312/97 94%
400030607 YTD 12/312/97 95%
400030607 YTD 12/312/97 88%
400030607 YTD 12/312/97 96%
400030607 YTD 12/312/97 92%
400030607 YTD 12/312/97 100%
400030607 YTD 12/312/97 93%
400030607 YTD 12/312/97 91%
400029644 TTM 9/30/97 86%
400030620 TTM 1/1/98 99%
400030612 94%
400029366 YTD 12/31/97 96%
400029416 94%
400029416 TTM 8/31/97 72%
400029953 YTD 12/31/97 93%
400028060 TTM 12/31/97 85%
400030603 YTD 12/31/97 96%
400030616 YTD 12/31/97 100%
400030616 n/a 100%
400029647 TTM 9/30/97 60%
400029647 TTM 10/31/97 73%
400029647 TTM 10/31/97 77%
400029647 TTM 10/31/97 58%
400029647 TTM 10/31/97 75%
400029647 TTM 10/31/97 75%
400030601 YTD 12/31/97 100%
400029668 YTD 12/31/97 99%
400029668 YTD 12/31/97 100%
400029668 YTD 12/31/97 100%
400029842 Ann. 9mo. 96%
400029842 n/a 0%
400029842 YTD 12/31/97 96%
400029842 n/a 0%
400030611 YTD 12/31/97 83%
400030611 YTD 12/31/97 78%
400030611 YTD 12/31/97 79%
400030611 TTM 11/30/97 61%
400030611 TTM 11/30/97 71%
400030611 TTM 11/30/97 69%
400030611 TTM 11/30/97 64%
400030611 TTM 11/30/97 73%
400029447 YTD 12/31/97 98%
400029357 YTD 12/31/97 91%
400029357 YTD 12/31/97 87%
400029363 YTD 12/31/97 92%
400029066 TTM 8/31/97 96%
400029646 YTD 12/31/97 92%
400029656 YTD 12/31/97 91%
400030641 YTD 12/31/97 88%
400029354 YTD 12/31/97 75%
400029354 YTD 12/31/97 70%
400029354 YTD 12/31/97 59%
400029354 YTD 12/31/97 68%
400029354 YTD 12/31/97 58%
400029354 YTD 12/31/97 65%
400029354 YTD 12/31/97 67%
400029354 YTD 12/31/97 54%
400029354 YTD 12/31/97 62%
400029391 TTM 8/31/97 48%
400029881 9m. 9/30/97 68%
400029881 YTD 9/30/97 69%
400029881 YTD 9/30/97 78%
400029881 YTD 9/30/97 74%
400029881 YTD 9/30/97 62%
400029881 YTD 9/30/97 65%
400030626 YTD 12/31/97 99%
400029852 YTD 12/31/97 78%
400030597 YTD 12/31/97 94%
400029463 TTM 12/31/97 92%
400029049 YTD 12/31/97 88%
400029700 TTM 11/30/97 98%
400030591 YTD 12/31/97 95%
400029340 YTD 12/31/97 91%
400029337 YTD 12/31/97 97%
400029871 3/11/98 100%
400029667 YTD 12/31/97 97%
400030628 TTM 6/30/97 74%
400028508 10/11/97 100%
400030625 YTD 12/31/97 96%
400029334 YTD 12/31/97 98%
400029841 TTM 11/30/97 100%
400028462 10/11/97 100%
400029356 YTD 12/31/97 87%
400030587 YTD 12/31/97 98%
400029452 TTM 10/27/97 93%
400029425 YTD 12/31/97 86%
400029929 YTD 12/31/97 100%
400029928 YTD 12/31/97 78%
400029396 YTD 12/31/97 91%
400030602 YTD 12/31/97 100%
400029464 YTD 12/31/97 97%
400029316 TTM 8/31/97 99%
400029830 YTD 12/31/97 84%
400029831
400030629 2/11/98
400030629 3/11/98
400030630 TTM 1/31/98 100%
400030631
400029434 TTM 9/30/97 85%
400029732 TTM 10/31/97 65%
400029344 Ann. 7mo. 97%
400029344 Ann. 8mo. 93%
400030624 3/11/98 100%
400029872 3/11/98 100%
400029381 TTM 9/30/97 100%
400029411 TTM 10/31/97 97%
400029874 3/11/98 100%
400029367 Ann. 11mo. 100%
400029321 Ann. 11mo. 97%
400029920 YTD 12/31/97 98%
400030627 Ann. 6mo. 1/98 100%
400029699 YTD 12/31/97 86%
400029939 Ann. 12/31/97 100%
400030632 Ann. 12/31/97 100%
400029660 TTM 9/30/97 90%
400029443 YTD 12/31/97 86%
400030606 TTM 1/31/98 80%
400029956 YTD 12/31/97 99%
400029387 YTD 12/31/97 98%
400030633 YTD 12/31/97 91%
400030633 TTM 1/31/98 100%
400030634 TTM 11/30/97 93%
400030633 YTD 12/31/97 100%
400030634 Ann. 2/98 100%
400029685 TTM 10/31/97 98%
400029370 YTD 12/31/97 100%
400029324 Ann. 100%
400029883 TTM 11/30/97 98%
400029883 YTD 12/31/97 100%
400029875 2/11/98 100%
400029710 YTD 12/31/97 100%
400029412 YTD 12/31/97 81%
400029332 YTD 12/31/97 95%
400030618 YTD 12/31/97 95%
400029708 TTM 10/31/97 100%
400029713 TTM 11/30/97 100%
400030600 YTD 12/31/97 98%
400029729 YTD 12/31/97 100%
400029730
400030614 Ann. T-11 74%
400029833 YTD 12/31/97 96%
400029940 YTD 12/31/97 100%
400029912 YTD 12/31/97 79%
400029678 TTM 10/31/97 94%
400029859 YTD 12/31/97 97%
400029859 YTD 12/31/97 97%
400029709 Pro-forma 100%
400029885 TTM 11/30/97 83%
400029955 TTM 10/31/97 100%
400029390 Ann. 2/97-12/97 92%
400029389 YTD 12/31/97 100%
400030589 YTD 12/31/97 99%
400029697 YTD 12/31/97 83%
400029697 YTD 12/31/97 83%
400029697 YTD 12/31/97 83%
400029053 Ann. 7mo. 97%
400029456 TTM 9/30/97 100%
400028336 Ann.4/1-9/30/97 93%
400029905 YTD 12/31/97 83%
400030596 YTD 12/31/97 100%
400029462 TTM 10/31/97 99%
400030617 YTD 12/31/97 85%
400029893 YTD 12/31/97 90%
400029908 YTD 12/31/97 100%
400029341 YTD 12/31/97 99%
400029388 YTD 12/31/97 95%
400029863 YTD 12/31/97 96%
400029834 TTM 11/30/97 95%
400029945 YTD 12/31/97 76%
400029642 TTM 11/25/97 96%
400029674 TTM 11/30/97 95%
400030604 YTD 12/31/97 71%
400030604 YTD 12/31/97 49%
400029402 YTD 12/31/97 98%
400029666 Ann. 11mo. 98%
400029339 YTD 12/31/97 100%
400029394 TTM 10/31/97 94%
400028509 10/11/97 100%
400030619 YTD 12/31/97 98%
400029947 YTD 12/31/97 98%
400029861 TTM 11/30/97 69%
400029861 TTM 11/30/97 64%
400029861 TTM 11/30/97 62%
400029861 TTM 11/30/97 58%
400029677 TTM 10/31/97 98%
400028432 YTD 12/31/97 88%
400029728 TTM 11/23/97 77%
400029688 YTD 12/31/97 100%
400029879 3/11/98 100%
400029420 YTD 12/31/97 92%
400029659 TTM 9/30/97 98%
400029392 TTM 10/31/97 98%
400029649 TTM 11/30/97 100%
400029873 3/11/98 100%
400029658 TTM 10/31/97 92%
400029725 TTM 11/30/97 90%
400029725 TTM 11/30/97 92%
400029673 TTM 11/31/97 97%
400029717 YTD 12/31/97 54%
400030640
400029360 YTD 12/31/97 97%
400028461 10/11/97 100%
400028463 10/11/97 100%
400029342 TTM 12/31/97 93%
400029372 TTM 11/30/97 91%
400029419 YTD 12/31/97 100%
400029415 TTM 10/31/97 91%
400028465 10/11/97 100%
400029409 TTM 11/30/97 96%
400028468 10/11/97 100%
400030588 YTD 12/31/97 100%
400029878 3/11/98 100%
400029369 YTD 11/30/97 100%
400029910 n/a 100%
400030615 YTD 12/31/97 97%
400029424 YTD 12/31/97 99%
400028467 3/11/98 100%
400029876 3/11/98 100%
400030590 TTM 11/30/97 88%
400028494 YTD 12/31/97 93%
400029449 TTM 11/30/97 97%
400029856 YTD 12/31/97 100%
400029430 TTM 9/30/97 79%
400029430 TTM 9/30/97 100%
400029430 TTM 9/30/97 86%
400029722 TTM 11/30/97 79%
400029359 YTD 12/31/97 100%
400029877 2/11/98 100%
400030585 TTM 10/31/97 77%
400029401 YTD 12/31/97 98%
400028502 YTD 12/31/97 99%
400029351 YTD 12/31/97 99%
400029703 YTD 12/31/97 96%
400030635 TTM 10/31/97 77%
400029437 YTD 12/31/97 95%
400028478 YTD 12/31/97 96%
400029458 YTD 12/31/97 92%
400029937 TTM 10/31/97 100%
400030622 Ann. 5mo. 100%
400029671 IMP 11/30/97 98%
400029406 YTD 12/31/97 89%
400029679 YTD 12/31/97 93%
400029941 TTM 10/31/97 80%
400030605 YTD 12/31/97 100%
400029417 TTM 10/31/97 76%
400028378 YTD 12/31/97 100%
400029399 YTD 12/31/97 69%
400029888 TTM 1/15/98 96%
400030598 YTD 12/31/97 100%
400029887 TTM 11/30/97 91%
400030594 TTM 10/31/97 100%
400029378 YTD 12/31/97 100%
400029689 TTM 10/31/97 98%
400029327 TTM 11/30/97 63%
400029347 TTM 1/31/98 96%
400029350 YTD 12/31/97 91%
400029333 TTM 11/30/97 66%
400029361 TTM 11/30/97 100%
400029432 TTM 10/31/97 78%
400029911 3/11/98 100%
400029931 YTD 12/31/97 54%
400029930 YTD 12/31/97 97%
400029696 TTM 11/30/97 100%
400029696 TTM 11/30/97 100%
400029696 TTM 11/30/97 100%
400029403 TTM 1/31/98 88%
400029650 YTD 12/31/97 93%
400029650 TTM 1/31/98 100%
400029650 TTM 1/31/98 100%
400029441 TTM 11/30/97 81%
400029935 YTD 12/31/97 83%
400029645 YTD 12/31/97 99%
400029860 TTM 10/31/97 100%
400029843 YTD 12/25/97 95%
400029072 YTD 12/31/97 95%
400029377 10/1/97 100%
400029864 YTD 12/31/97 97%
400029349 YTD 12/31/97 95%
400028506 10/11/97 100%
400029048 YTD 12/31/97 100%
400029326 TTM 11/30/97 82%
400029345 YTD 12/31/97 93%
400029346 YTD 12/31/97 100%
400029918 YTD 12/31/97 100%
400028459 10/11/97 100%
400029951 YTD 12/31/97 91%
400029853 YTD 12/31/97 100%
400029902 YTD 12/31/97 94%
400029364 YTD 12/31/97 94%
400028429 TTM 1/31/98 100%
400030636 YTD 12/31/97 100%
400029857 YTD 12/31/97 97%
400029869 YTD 12/31/97 99%
400029869 YTD 12/31/97 100%
400029869 YTD 12/31/97 96%
400029892 TTM 11/30/97 100%
400029461 YTD 12/31/97 98%
400029439 TTM 10/31/97 68%
400028337 Ann. 11mo. 99%
400029704 YTD 12/31/97 79%
400030586 YTD 12/31/97 100%
400029719 TTM 11/30/97 100%
400029707 YTD 12/31/97 80%
400029949 YTD 12/31/97 79%
400029385 YTD 12/31/97 99%
400028379 YTD 12/31/97 91%
400030609 YTD 12/31/97 94%
400029397 YTD 12/31/97 98%
400029680 TTM 10/31/97 100%
400029322 YTD 12/31/97 100%
400029375 Ann. 11mo. 95%
400028460 3/11/98 100%
400029868 TTM 11/30/97 100%
400029705 TTM 11/30/97 96%
400029379 TTM 9/30/97 100%
400030608 TTM 1/31/98 60%
400029423 YTD 12/31/97 91%
400029925 YTD 12/31/97 100%
400029395 TTM 10/31/97 94%
400029714 TTM 11/30/97 96%
400029682 TTM 10/31/97 94%
400029865 YTD 12/31/97 100%
400029891 TTM 11/30/97 92%
400029891 TTM 11/30/97 92%
400029383 TTM 7/31/97 72%
400029942 TTM 10/31/97 70%
400029727 YTD 12/31/97 96%
400029365 TTM 1/31/98 98%
400029343 TTM 8/31/97 98%
400029335 YTD 11/30/97 98%
400029407 YTD 12/25/97 88%
400029440 TTM 9/30/97 100%
400029933 YTD 12/31/97 87%
400029943 YTD 12/31/97 100%
400029957 TTM 10/31/97 70%
400029410 YTD 12/31/97 100%
400028477 YTD 12/31/97 83%
400029919 YTD 12/31/97 100%
400029954 YTD 12/31/97 89%
400030599 TTM 1/31/98 97%
400029665 YTD 12/31/97 91%
400029691 Ann. 11mo. 98%
400028507 3/11/98 100%
400029460 YTD 12/31/97 100%
400029414 YTD 12/31/97 100%
400029720 YTD 12/31/97 100%
400029926 TTM 11/30/97 100%
400030593 YTD 12/31/97 93%
400030595 YTD 12/31/97 96%
400029880 YTD 12/31/97 91%
400030637 YTD 12/31/97 100%
400029832 YTD 12/31/97 96%
400029832 YTD 12/31/97 96%
400029832 YTD 12/31/97 96%
400029657 YTD 12/31/97 76%
400029922 YTD 12/31/97 94%
400030613 YTD 12/31/97 91%
400029670 TTM 10/31/97 100%
400029073 YTD 12/31/97 89%
400029932 YTD 12/31/97 96%
400029936 YTD 12/31/97 93%
400029952 Ann. 3/97-12/97 100%
400029907 YTD 12/31/97 100%
400029373 YTD 12/31/97 100%
400029384 Ann. 3/97-1/98 100%
400029380 TTM 7/31/97 62%
400029934 YTD 12/31/97 97%
400030592 YTD 12/31/97 93%
400029405 Ann. 9mo. 96%
400029455 TTM 10/31/97 100%
400029331 TTM 9/30/97 100%
400029716 YTD 12/31/97 100%
400029924 YTD 12/31/97 100%
400029400 YTD 12/31/97 100%
400029654 TTM 7/31/97 100%
400030638 Ann. 4/97-1/98 100%
400029938 YTD 12/31/97 100%
400029459 YTD 12/31/97 98%
400029669 YTD 12/31/97 96%
400029726 TTM 11/30/97 100%
400029909 YTD 12/31/97 94%
400029413 TTM 6/30/97 91%
400029652 TTM 10/31/97 100%
400029651 Ann. 11mo. 97%
400029950 YTD 12/31/97 98%
400030639 YTD 12/31/97 90%
400029348 YTD 12/31/97 93%
400029429 YTD 12/31/97 100%
(6)
1997 Annual Operating
Loan ID Total Revenue (1)
$
NOI
400029374 29,820,382.00 20,695,362.00
400029336 10,244,000.00 5,803,000.00
400029336 12,494,000 4,620,710
400029336 10,594,000 3,742,210
400029336 9,326,000 3,132,590
400029336 5,211,000 2,488,615
400029336 7,300,000 2,246,500
400029336 9,319,000 2,426,835
400029336 5,853,000 2,274,145
400029336 9,171,000 2,531,015
400029336 7,241,000 1,806,565
400029336 3,735,000 1,362,275
400029336 4,832,000 1,101,880
400029336 7,366,000 1,035,190
400029336 3,002,000 530,930
400029336 3,929,000 374,485
400029901 52,134,561 32,890,411
400029664 6,259,701 5,133,672
400029664 3,444,761 2,487,925
400029664 2,287,139 1,805,168
400029664 2,092,983 1,759,350
400029664 1,981,222 1,503,542
400029664 1,919,972 1,558,658
400029664 1,804,485 1,364,849
400029664 1,602,529 1,204,997
400029664 1,419,195 1,072,388
400029664 1,051,982 1,048,878
400029664 1,300,408 818,320
400029664 1,269,965 971,892
400029664 1,094,307 746,047
400029664 923,962 707,607
400029664 1,557,502 904,266
400029664 768,289 607,138
400029664 859,163 623,282
400029664 947,456 731,631
400029664 516,362 396,914
400030610
400030610
400030610
400030610
400030610
400030610
400030610
400030610
400030610
400030610
400029948 24,356,395 13,751,585
400029944 31,683,698 20,427,592
400029927 31,683,698 20,427,592
400030607 4,379,572 3,641,319
400030607 2,648,336 1,730,258
400030607 1,794,960 1,453,066
400030607 1,680,760 1,260,451
400030607 1,606,040 1,294,493
400030607 1,072,872 745,391
400030607 643,545 391,400
400030607 851,082 392,111
400030607 708,160 372,404
400030607 623,100 337,747
400030607 714,540 376,736
400029644 16,219,924 9,710,480
400030620 10,885,080 7,434,910
400030612 9,477,084 6,017,198
400029366 9,926,195 7,772,819
400029416 13,370,278 8,089,156
400029416 12,918,406 3,271,096
400029953 10,698,163 7,352,911
400028060 6,479,032 5,314,835
400030603 10,059,859 6,241,093
400030616
400030616
6,224,488 4,487,060
400029647 8,474,847 2,495,611
400029647 6,972,826 2,271,569
400029647 2,715,370 966,435
400029647 5,279,990 1,044,191
400029647 2,184,480 902,154
400029647 3,944,668 783,601
400030601 7,073,590 4,877,694
400029668 4,095,010 2,154,092
400029668 2,280,245 1,650,128
400029668 2,562,270 1,819,349
400029842 3,526,951 2,897,668
400029842 0 0
400029842 1,014,247 914,941
400029842 0 0
400030611 4,305,378 2,317,993
400030611 4,207,460 1,827,242
400030611 3,756,888 1,642,190
400030611 3,279,033 1,495,756
400030611 2,607,570 1,014,782
400030611 2,288,644 947,859
400030611 2,217,800 762,902
400030611 2,455,257 1,007,625
400029447 8,080,833 5,371,130
400029357 5,857,650 3,123,640
400029357 4,632,019 2,438,192
400029363 11,289,967 6,072,106
400029066 7,212,886 4,893,349
400029646 7,034,815 2,755,644
400029656 3,630,565 1,439,526
400030641 10,755,896 5,529,946
400029354 2,245,575 1,049,383
400029354 1,877,365 810,030
400029354 1,859,104 656,555
400029354 1,982,503 809,870
400029354 1,571,220 536,799
400029354 1,826,580 630,072
400029354 1,557,197 581,211
400029354 1,211,512 299,548
400029354 1,678,996 533,962
400029391 16,588,812 4,966,941
400029881 2,396,243 826,200
400029881 2,258,215 828,224
400029881 2,681,756 947,742
400029881 1,959,975 849,091
400029881 1,646,625 703,437
400029881 1,780,316 722,785
400030626 5,537,340 3,944,644
400029852 23,348,278 5,935,419
400030597 3,985,827 3,206,322
400029463 4,407,247 2,996,321
400029049 6,075,280 2,783,612
400029700 3,582,219 2,444,769
400030591 2,997,444 2,307,628
400029340 2,236,132 1,185,832
400029337 1,949,574 1,092,130
400029871
400029667 4,010,606 2,524,441
400030628 33,232,998 17,048,273
400028508
400030625 5,197,947 3,008,013
400029334 3,821,272 2,134,479
400029841 3,856,352 2,980,405
400028462
400029356 13,517,704 4,350,462
400030587 4,632,051 2,550,978
400029452 3,390,744 2,012,527
400029425 1,111,680 810,348
400029929 1,302,826 983,052
400029928 529,604 358,656
400029396 2,382,384 1,963,263
400030602 3,310,709 2,260,147
400029464 2,733,123 1,693,854
400029316 2,995,735 2,137,995
400029830 2,518,907 1,926,597
400029831
400030629
400030629
400030630 3,011,328 1,914,830
400030631
400029434 2,456,836 1,692,111
400029732 8,566,407 2,675,268
400029344 1,896,114 1,011,696
400029344 1,342,176 748,196
400030624 105,280
400029872
400029381 2,067,987 1,611,119
400029411 3,058,073 1,527,144
400029874
400029367 2,812,911 1,653,260
400029321 2,074,636 1,604,310
400029920 2,612,723 1,649,538
400030627 1,351,046 1,341,733
400029699 2,690,139 1,536,757
400029939 1,918,411 1,235,535
400030632 1,918,411 1,235,535
400029660 2,124,223 1,543,833
400029443 1,678,578 1,357,981
400030606 8,428,361 1,571,789
400029956 1,810,863 1,403,883
400029387 3,357,044 2,219,584
400030633 941,662 644,050
400030633 485,831 405,449
400030634 269,808 189,431
400030633 50,572 47,326
400030634 48,000 43,085
400029685 1,783,795 1,101,658
400029370 1,605,501 1,422,506
400029324 1,539,234 1,116,594
400029883 2,426,291 1,418,448
400029883 144,500 144,500
400029875
400029710 2,458,924 1,400,876
400029412 4,327,491 1,826,458
400029332 1,827,541 1,149,178
400030618 1,644,551 1,220,100
400029708 2,205,776 2,159,778
400029713 1,319,843 1,235,716
400030600 1,967,807 1,064,025
400029729 1,204,033 1,165,021
400029730
400030614 2,649,331 1,457,359
400029833 1,680,627 1,034,663
400029940 1,438,864 1,134,215
400029912 1,387,217 1,096,590
400029678 1,525,361 929,168
400029859 1,794,154 717,654
400029859 817,732 274,213
400029709 1,151,400 1,151,400
400029885 2,498,452 1,120,344
400029955 1,303,521 1,075,869
400029390 882,853 702,418
400029389 691,977 465,341
400030589 1,682,787 1,115,271
400029697 1,332,488 927,061
400029697 1,332,488 927,061
400029697 1,332,488 927,061
400029053 1,543,713 919,060
400029456 1,463,364 1,064,777
400028336 1,518,136 837,027
400029905 1,332,488 927,061
400030596 1,129,495 686,561
400029462 1,350,652 975,061
400030617 1,835,420 1,052,385
400029893 1,417,419 996,045
400029908 1,135,882 864,987
400029341 1,256,376 919,793
400029388 1,348,186 952,751
400029863 1,264,866 930,015
400029834 1,608,174 798,795
400029945 3,141,114 1,423,185
400029642 1,076,321 701,192
400029674 2,810,164 1,196,150
400030604 1,377,749 822,673
400030604 1,071,451 543,112
2,449,200 1,365,785
400029402 2,659,930 1,145,683
400029666 2,041,227 926,203
400029339 1,296,144 730,759
400029394 1,273,516 651,308
400028509
400030619 1,090,015 800,178
400029947 1,090,015 800,178
400029861 853,546 398,180
400029861 755,106 315,836
400029861 624,991 265,646
400029861 660,627 294,841
400029677 1,299,582 689,771
400028432 1,227,809 779,563
400029728 3,298,424 1,139,283
400029688 1,005,105 777,876
400029879
400029420 1,504,285 619,568
400029659 2,098,116 919,287
400029392 1,122,075 639,701
400029649 1,325,071 951,557
400029873
400029658 963,682 713,669
400029725 840,385 496,405
400029725 644,431 222,993
400029673 1,719,139 793,906
400029717 1,170,789 922,973
400030640
400029360 1,051,941 634,081
400028461
400028463
400029342 1,040,221 669,083
400029372 1,524,082 806,051
400029419 781,267 779,419
400029415 1,173,521 556,427
400028465
400029409 1,008,614 586,802
400028468
400030588 924,561 643,133
400029878
400029369 921,347 665,905
400029910
400030615 789,489 620,853
400029424 669,338 521,494
400028467
400029876
400030590 1,014,008 622,497
400028494 996,011 499,883
400029449 1,042,940 505,844
400029856 1,668,111 1,015,660
400029430 410,767 272,605
400029430 346,064 257,715
400029430 180,035 125,796
400029722 2,010,556 728,125
400029359 826,712 660,437
400029877
400030585 2,209,017 745,148
400029401 1,360,245 818,954
400028502 1,181,469 452,637
400029351 1,218,642 520,997
400029703 798,382 587,242
400030635 2,209,017 745,148
400029437 798,503 465,522
400028478 1,143,690 458,577
400029458 1,791,204 1,022,672
400029937 543,244 540,022
400030622 450,000 423,996
400029671 704,584 548,704
400029406 919,475 464,713
400029679 1,130,539 460,765
400029941 2,016,563 698,440
400030605 1,751,692 1,056,104
400029417 1,349,801 453,868
400028378 679,499 475,782
400029399 2,618,892 1,388,448
400029888 723,571 489,247
400030598 771,449 573,648
400029887 563,697 459,184
400030594 935,301 837,175
400029378 595,370 497,491
400029689 818,414 445,110
400029327 919,753 423,213
400029347 835,027 456,588
400029350 1,008,769 421,328
400029333 1,132,565 626,760
400029361 818,404 676,995
400029432 1,848,041 674,755
400029911
400029931 1,731,678 625,981
400029930 551,676 428,514
400029696 336,601 205,980
400029696 260,395 101,927
400029696 181,622 107,537
400029403 872,459 467,413
400029650 248,321 162,781
400029650 213,498 169,615
400029650 123,110 81,255
400029441 952,039 379,811
400029935 1,060,307 482,443
400029645 950,445 514,699
400029860 601,659 403,613
400029843 514,950 404,478
400029072 902,737 533,530
400029377
400029864 729,269 416,891
400029349 752,020 352,045
400028506
400029048 596,857 420,893
400029326 695,506 385,839
400029345 626,103 315,720
400029346 508,468 390,444
400029918 695,700 370,422
400028459
400029951 471,361 365,708
400029853 514,581 323,954
400029902 459,620 333,143
400029364 624,278 338,938
400028429 468,747 376,342
400030636 787,667 460,769
400029857 1,115,381 384,306
400029869 338,572 187,554
400029869 188,704 120,952
400029869 113,300 64,347
400029892 498,154 329,916
400029461 513,462 310,180
400029439 1,162,396 444,229
400028337 534,663 378,197
400029704 466,758 309,878
400030586 617,479 473,674
400029719 406,869 333,741
400029707 2,748,216 823,840
400029949 1,570,279 659,799
400029385 686,957 362,889
400028379 605,943 393,509
400030609 472,745 290,044
400029397 483,658 326,647
400029680 467,462 407,921
400029322 381,954 346,601
400029375 526,965 317,788
400028460
400029868 596,210 338,656
400029705 498,755 366,256
400029379 602,257 281,990
400030608 1,173,303 557,841
400029423 477,384 360,321
400029925 709,197 404,519
400029395 597,156 255,059
400029714 586,140 347,936
400029682 877,635 383,824
400029865 410,455 279,386
400029891 486,136 257,411
400029891 118,822 79,629
400029383 865,613 398,222
400029942 1,415,648 524,479
400029727 442,116 380,541
400029365 532,610 374,734
400029343 570,312 304,705
400029335 393,710 225,640
400029407 1,103,075 281,644
400029440 478,987 336,009
400029933 1,152,643 434,858
400029943 342,397 290,428
400029957 1,327,161 396,480
400029410 571,029 322,112
400028477 591,806 222,915
400029919 426,293 316,029
400029954 820,556 296,891
400030599 406,281 253,962
400029665 377,667 250,686
400029691 313,721 235,271
400028507
400029460 328,363 309,796
400029414 517,922 368,700
400029720 398,094 283,776
400029926 512,996 241,152
400030593 394,728 223,795
400030595 265,540 203,291
400029880 383,662 236,773
400030637 575,172 318,635
400029832 213,944 110,765
400029832 121,298 60,051
400029832 96,396 49,942
400029657 1,878,557 487,109
400029922 459,813 192,871
400030613 421,885 220,621
400029670 304,189 216,104
400029073 319,442 211,988
400029932 286,671 222,469
400029936 382,330 167,149
400029952 234,943 213,576
400029907 308,338 207,033
400029373 365,204 257,143
400029384 259,249 182,861
400029380 671,264 257,148
400029934 327,868 253,086
400030592 287,280 222,368
400029405 476,534 216,640
400029455 231,947 166,766
400029331 241,964 177,033
400029716 352,460 323,410
400029924 271,183 169,533
400029400 229,937 175,398
400029654 225,266 152,700
400030638 270,664 171,320
400029938 191,511 180,914
400029459 275,543 141,464
400029669 197,247 130,967
400029726 402,707 262,893
400029909 267,603 161,895
400029413 288,748 145,742
400029652 225,505 155,901
400029651 233,301 156,400
400029950 324,097 137,850
400030639 183,851 122,745
400029348 333,443 125,530
400029429 171,076 98,286
Loan ID (2)
DSCR
400029374 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029901 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400029948 N/A
400029944 N/A
400029927 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400029644 N/A
400030620 N/A
400030612 N/A
400029366 N/A
400029416 N/A
400029416 N/A
400029953 N/A
400028060 N/A
400030603 N/A
400030616 N/A
400030616 N/A
400029647 N/A
400029647 N/A
400029647 N/A
400029647 N/A
400029647 N/A
400029647 N/A
400030601 N/A
400029668 N/A
400029668 N/A
400029668 N/A
400029842 N/A
400029842 N/A
400029842 N/A
400029842 N/A
400030611 N/A
400030611 N/A
400030611 N/A
400030611 N/A
400030611 N/A
400030611 N/A
400030611 N/A
400030611 N/A
400029447 N/A
N/A
400029357 N/A
400029357 N/A
400029363 N/A
400029066 N/A
400029646 N/A
400029656 N/A
400030641 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029391 N/A
400029881 N/A
400029881 N/A
400029881 N/A
400029881 N/A
400029881 N/A
400029881 N/A
400030626 N/A
400029852 N/A
400030597 N/A
400029463 N/A
400029049 N/A
400029700 N/A
400030591 N/A
400029340 N/A
400029337 N/A
400029871 N/A
400029667 N/A
400030628 N/A
400028508 N/A
400030625 N/A
400029334 N/A
400029841 N/A
400028462 N/A
400029356 N/A
400030587 N/A
400029452 N/A
400029425 N/A
400029929 N/A
400029928 N/A
400029396 N/A
400030602 N/A
400029464 N/A
400029316 N/A
400029830 N/A
400029831 N/A
400030629 N/A
400030629 N/A
400030630 N/A
400030631 N/A
400029434 N/A
400029732 N/A
400029344 N/A
400029344 N/A
400030624 N/A
400029872 N/A
400029381 N/A
400029411 N/A
400029874 N/A
400029367 N/A
400029321 N/A
400029920 N/A
400030627 N/A
400029699 N/A
400029939 N/A
400030632 N/A
400029660 N/A
400029443 N/A
400030606 N/A
400029956 N/A
400029387 N/A
400030633 N/A
400030633 N/A
400030634 N/A
400030633 N/A
400030634 N/A
400029685 N/A
400029370 N/A
400029324 N/A
400029883 N/A
400029883 N/A
400029875 N/A
400029710 N/A
400029412 N/A
400029332 N/A
400030618 N/A
400029708 N/A
400029713 N/A
400030600 N/A
400029729 N/A
400029730 N/A
400030614 N/A
400029833 N/A
400029940 N/A
400029912 N/A
400029678 N/A
400029859 N/A
400029859 N/A
400029709 N/A
400029885 N/A
400029955 N/A
400029390 N/A
400029389 N/A
400030589 N/A
400029697 N/A
400029697 N/A
400029697 N/A
400029053 N/A
400029456 N/A
400028336 N/A
400029905 N/A
400030596 N/A
400029462 N/A
400030617 N/A
400029893 N/A
400029908 N/A
400029341 N/A
400029388 N/A
400029863 N/A
400029834 N/A
400029945 N/A
400029642 N/A
400029674 N/A
400030604 N/A
400030604 N/A
400029402 N/A
400029666 N/A
400029339 N/A
400029394 N/A
400028509 N/A
400030619 N/A
400029947 N/A
400029861 N/A
400029861 N/A
400029861 N/A
400029861 N/A
400029677 N/A
400028432 N/A
400029728 N/A
400029688 N/A
400029879 N/A
400029420 N/A
400029659 N/A
400029392 N/A
400029649 N/A
400029873 N/A
400029658 N/A
400029725 N/A
400029725 N/A
400029673 N/A
400029717 N/A
400030640 N/A
400029360 N/A
400028461 N/A
400028463 N/A
400029342 N/A
400029372 N/A
400029419 N/A
400029415 N/A
400028465 N/A
400029409 N/A
400028468 N/A
400030588 N/A
400029878 N/A
400029369 N/A
400029910 N/A
400030615 N/A
400029424 N/A
400028467 N/A
400029876 N/A
400030590 N/A
400028494 N/A
400029449 N/A
400029856 N/A
400029430 N/A
400029430 N/A
400029430 N/A
400029722 N/A
400029359 N/A
400029877 N/A
400030585 N/A
400029401 N/A
400028502 N/A
400029351 N/A
400029703 N/A
400030635 N/A
400029437 N/A
400028478 N/A
400029458 N/A
400029937 N/A
400030622 N/A
400029671 N/A
400029406 N/A
400029679 N/A
400029941 N/A
400030605 N/A
400029417 N/A
400028378 N/A
400029399 N/A
400029888 N/A
400030598 N/A
400029887 N/A
400030594 N/A
400029378 N/A
400029689 N/A
400029327 N/A
400029347 N/A
400029350 N/A
400029333 N/A
400029361 N/A
400029432 N/A
400029911 N/A
400029931 N/A
400029930 N/A
400029696 N/A
400029696 N/A
400029696 N/A
400029403 N/A
400029650 N/A
400029650 N/A
400029650 N/A
400029441 N/A
400029935 N/A
400029645 N/A
400029860 N/A
400029843 N/A
400029072 N/A
400029377 N/A
400029864 N/A
400029349 N/A
400028506 N/A
400029048 N/A
400029326 N/A
400029345 N/A
400029346 N/A
400029918 N/A
400028459 N/A
400029951 N/A
400029853 N/A
400029902 N/A
400029364 N/A
400028429 N/A
400030636 N/A
400029857 N/A
400029869 N/A
400029869 N/A
400029869 N/A
400029892 N/A
400029461 N/A
400029439 N/A
400028337 N/A
400029704 N/A
400030586 N/A
400029719 N/A
400029707 N/A
400029949 N/A
400029385 N/A
400028379 N/A
400030609 N/A
400029397 N/A
400029680 N/A
400029322 N/A
400029375 N/A
400028460 N/A
400029868 N/A
400029705 N/A
400029379 N/A
400030608 N/A
400029423 N/A
400029925 N/A
400029395 N/A
400029714 N/A
400029682 N/A
400029865 N/A
400029891 N/A
400029891 N/A
400029383 N/A
400029942 N/A
400029727 N/A
400029365 N/A
400029343 N/A
400029335 N/A
400029407 N/A
400029440 N/A
400029933 N/A
400029943 N/A
400029957 N/A
400029410 N/A
400028477 N/A
400029919 N/A
400029954 N/A
400030599 N/A
400029665 N/A
400029691 N/A
400028507 N/A
400029460 N/A
400029414 N/A
400029720 N/A
400029926 N/A
400030593 N/A
400030595 N/A
400029880 N/A
400030637 N/A
400029832 N/A
400029832 N/A
400029832 N/A
400029657 N/A
400029922 N/A
400030613 N/A
400029670 N/A
400029073 N/A
400029932 N/A
400029936 N/A
400029952 N/A
400029907 N/A
400029373 N/A
400029384 N/A
400029380 N/A
400029934 N/A
400030592 N/A
400029405 N/A
400029455 N/A
400029331 N/A
400029716 N/A
400029924 N/A
400029400 N/A
400029654 N/A
400030638 N/A
400029938 N/A
400029459 N/A
400029669 N/A
400029726 N/A
400029909 N/A
400029413 N/A
400029652 N/A
400029651 N/A
400029950 N/A
400030639 N/A
400029348 N/A
400029429 N/A
(5)
YTD or Trailing 12 Months
Loan ID FS End Date
400029374
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029901
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400030610
400030610
400030610
400030610
400030610
400030610
400030610
400030610
400030610
400030610
400029948
400029944
400029927
400030607
400030607
400030607
400030607
400030607
400030607
400030607
400030607
400030607
400030607
400030607
400029644
400030620
400030612
400029366
400029416
400029416
400029953
400028060
400030603
400030616
400030616
400029647
400029647
400029647
400029647
400029647
400029647
400030601
400029668
400029668
400029668
400029842
400029842
400029842
400029842
400030611
400030611
400030611
400030611
400030611
400030611
400030611
400030611
400029447
400029357
400029357
400029363
400029066
400029646
400029656
400030641
400029354
400029354
400029354
400029354
400029354
400029354
400029354
400029354
400029354
400029391
400029881
400029881
400029881
400029881
400029881
400029881
400030626
400029852
400030597
400029463
400029049
400029700
400030591
400029340
400029337
400029871
400029667
400030628
400028508
400030625
400029334
400029841
400028462
400029356
400030587
400029452
400029425
400029929
400029928
400029396
400030602
400029464
400029316
400029830
400029831
400030629
400030629
400030630
400030631
400029434
400029732
400029344
400029344
400030624
400029872
400029381
400029411
400029874
400029367
400029321
400029920
400030627
400029699
400029939
400030632
400029660
400029443
400030606
400029956
400029387
400030633
400030633
400030634
400030633
400030634
400029685
400029370
400029324
400029883
400029883
400029875
400029710
400029412
400029332
400030618
400029708
400029713
400030600
400029729
400029730
400030614
400029833
400029940
400029912
400029678
400029859
400029859
400029709
400029885
400029955
400029390
400029389
400030589
400029697
400029697
400029697
400029053
400029456
400028336
400029905
400030596
400029462
400030617
400029893
400029908
400029341
400029388
400029863
400029834
400029945
400029642
400029674
400030604
400030604
400029402
400029666
400029339
400029394
400028509
400030619
400029947
400029861
400029861
400029861
400029861
400029677
400028432
400029728
400029688
400029879
400029420
400029659
400029392
400029649
400029873
400029658
400029725
400029725
400029673
400029717
400030640
400029360
400028461
400028463
400029342
400029372
400029419
400029415
400028465
400029409
400028468
400030588
400029878
400029369
400029910
400030615
400029424
400028467
400029876
400030590
400028494
400029449
400029856
400029430
400029430
400029430
400029722
400029359
400029877
400030585
400029401
400028502
400029351
400029703
400030635
400029437
400028478
400029458
400029937
400030622
400029671
400029406
400029679
400029941
400030605
400029417
400028378
400029399
400029888
400030598
400029887
400030594
400029378
400029689
400029327
400029347
400029350
400029333
400029361
400029432
400029911
400029931
400029930
400029696
400029696
400029696
400029403
400029650
400029650
400029650
400029441
400029935
400029645
400029860
400029843
400029072
400029377
400029864
400029349
400028506
400029048
400029326
400029345
400029346
400029918
400028459
400029951
400029853
400029902
400029364
400028429
400030636
400029857
400029869
400029869
400029869
400029892
400029461
400029439
400028337
400029704
400030586
400029719
400029707
400029949
400029385
400028379
400030609
400029397
400029680
400029322
400029375
400028460
400029868
400029705
400029379
400030608
400029423
400029925
400029395
400029714
400029682
400029865
400029891
400029891
400029383
400029942
400029727
400029365
400029343
400029335
400029407
400029440
400029933
400029943
400029957
400029410
400028477
400029919
400029954
400030599
400029665
400029691
400028507
400029460
400029414
400029720
400029926
400030593
400030595
400029880
400030637
400029832
400029832
400029832
400029657
400029922
400030613
400029670
400029073
400029932
400029936
400029952
400029907
400029373
400029384
400029380
400029934
400030592
400029405
400029455
400029331
400029716
400029924
400029400
400029654
400030638
400029938
400029459
400029669
400029726
400029909
400029413
400029652
400029651
400029950
400030639
400029348
400029429
(5)
YTD or Trailing 12 Months
Loan ID Total Revenue $
NOI
400029374
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029336
400029901
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400029664
400030610
400030610
400030610
400030610
400030610
400030610
400030610
400030610
400030610
400030610
400029948
400029944
400029927
400030607
400030607
400030607
400030607
400030607
400030607
400030607
400030607
400030607
400030607
400030607
400029644
400030620
400030612
400029366
400029416
400029416
400029953
400028060
400030603
400030616
400030616
400029647
400029647
400029647
400029647
400029647
400029647
400030601
400029668
400029668
400029668
400029842
400029842
400029842
400029842
400030611
400030611
400030611
400030611
400030611
400030611
400030611
400030611
400029447
400029357
400029357
400029363
400029066
400029646
400029656
400030641
400029354
400029354
400029354
400029354
400029354
400029354
400029354
400029354
400029354
400029391
400029881
400029881
400029881
400029881
400029881
400029881
400030626
400029852
400030597
400029463
400029049
400029700
400030591
400029340
400029337
400029871
400029667
400030628
400028508
400030625
400029334
400029841
400028462
400029356
400030587
400029452
400029425
400029929
400029928
400029396
400030602
400029464
400029316
400029830
400029831
400030629
400030629
400030630
400030631
400029434
400029732
400029344
400029344
400030624
400029872
400029381
400029411
400029874
400029367
400029321
400029920
400030627
400029699
400029939
400030632
400029660
400029443
400030606
400029956
400029387
400030633
400030633
400030634
400030633
400030634
400029685
400029370
400029324
400029883
400029883
400029875
400029710
400029412
400029332
400030618
400029708
400029713
400030600
400029729
400029730
400030614
400029833
400029940
400029912
400029678
400029859
400029859
400029709
400029885
400029955
400029390
400029389
400030589
400029697
400029697
400029697
400029053
400029456
400028336
400029905
400030596
400029462
400030617
400029893
400029908
400029341
400029388
400029863
400029834
400029945
400029642
400029674
400030604
400030604
400029402
400029666
400029339
400029394
400028509
400030619
400029947
400029861
400029861
400029861
400029861
400029677
400028432
400029728
400029688
400029879
400029420
400029659
400029392
400029649
400029873
400029658
400029725
400029725
400029673
400029717
400030640
400029360
400028461
400028463
400029342
400029372
400029419
400029415
400028465
400029409
400028468
400030588
400029878
400029369
400029910
400030615
400029424
400028467
400029876
400030590
400028494
400029449
400029856
400029430
400029430
400029430
400029722
400029359
400029877
400030585
400029401
400028502
400029351
400029703
400030635
400029437
400028478
400029458
400029937
400030622
400029671
400029406
400029679
400029941
400030605
400029417
400028378
400029399
400029888
400030598
400029887
400030594
400029378
400029689
400029327
400029347
400029350
400029333
400029361
400029432
400029911
400029931
400029930
400029696
400029696
400029696
400029403
400029650
400029650
400029650
400029441
400029935
400029645
400029860
400029843
400029072
400029377
400029864
400029349
400028506
400029048
400029326
400029345
400029346
400029918
400028459
400029951
400029853
400029902
400029364
400028429
400030636
400029857
400029869
400029869
400029869
400029892
400029461
400029439
400028337
400029704
400030586
400029719
400029707
400029949
400029385
400028379
400030609
400029397
400029680
400029322
400029375
400028460
400029868
400029705
400029379
400030608
400029423
400029925
400029395
400029714
400029682
400029865
400029891
400029891
400029383
400029942
400029727
400029365
400029343
400029335
400029407
400029440
400029933
400029943
400029957
400029410
400028477
400029919
400029954
400030599
400029665
400029691
400028507
400029460
400029414
400029720
400029926
400030593
400030595
400029880
400030637
400029832
400029832
400029832
400029657
400029922
400030613
400029670
400029073
400029932
400029936
400029952
400029907
400029373
400029384
400029380
400029934
400030592
400029405
400029455
400029331
400029716
400029924
400029400
400029654
400030638
400029938
400029459
400029669
400029726
400029909
400029413
400029652
400029651
400029950
400030639
400029348
400029429
(5)
YTD or Trailing 12 Months
Loan ID (2)
DSCR
400029374 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029901 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400029948 N/A
400029944 N/A
400029927 N/A
N/A
N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400029644 N/A
400030620 N/A
400030612 N/A
400029366 N/A
400029416 N/A
400029416 N/A
400029953 N/A
400028060 N/A
400030603 N/A
400030616 N/A
400030616 N/A
400029647 N/A
400029647 N/A
400029647 N/A
400029647 N/A
400029647 N/A
400029647 N/A
400030601 N/A
400029668 N/A
400029668 N/A
400029668 N/A
400029842 N/A
400029842 N/A
400029842 N/A
400029842 N/A
400030611 N/A
400030611 N/A
400030611 N/A
400030611 N/A
400030611 N/A
400030611 N/A
400030611 N/A
400030611 N/A
400029447 N/A
N/A
400029357 N/A
400029357 N/A
400029363 N/A
400029066 N/A
400029646 N/A
400029656 N/A
400030641 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029391 N/A
400029881 N/A
400029881 N/A
400029881 N/A
400029881 N/A
400029881 N/A
400029881 N/A
400030626 N/A
400029852 N/A
400030597 N/A
400029463 N/A
400029049 N/A
400029700 N/A
400030591 N/A
400029340 N/A
400029337 N/A
400029871 N/A
400029667 N/A
400030628 N/A
400028508 N/A
400030625 N/A
400029334 N/A
400029841 N/A
400028462 N/A
400029356 N/A
400030587 N/A
400029452 N/A
400029425 N/A
400029929 N/A
400029928 N/A
400029396 N/A
400030602 N/A
400029464 N/A
400029316 N/A
400029830 N/A
400029831 N/A
400030629 N/A
400030629 N/A
400030630 N/A
400030631 N/A
400029434 N/A
400029732 N/A
400029344 N/A
400029344 N/A
400030624 N/A
400029872 N/A
400029381 N/A
400029411 N/A
400029874 N/A
400029367 N/A
400029321 N/A
400029920 N/A
400030627 N/A
400029699 N/A
400029939 N/A
400030632 N/A
400029660 N/A
400029443 N/A
400030606 N/A
400029956 N/A
400029387 N/A
400030633 N/A
400030633 N/A
400030634 N/A
400030633 N/A
400030634 N/A
400029685 N/A
400029370 N/A
400029324 N/A
400029883 N/A
400029883 N/A
400029875 N/A
400029710 N/A
400029412 N/A
400029332 N/A
400030618 N/A
400029708 N/A
400029713 N/A
400030600 N/A
400029729 N/A
400029730 N/A
400030614 N/A
400029833 N/A
400029940 N/A
400029912 N/A
400029678 N/A
400029859 N/A
400029859 N/A
400029709 N/A
400029885 N/A
400029955 N/A
400029390 N/A
400029389 N/A
400030589 N/A
400029697 N/A
400029697 N/A
400029697 N/A
400029053 N/A
400029456 N/A
400028336 N/A
400029905 N/A
400030596 N/A
400029462 N/A
400030617 N/A
400029893 N/A
400029908 N/A
400029341 N/A
400029388 N/A
400029863 N/A
400029834 N/A
400029945 N/A
400029642 N/A
400029674 N/A
400030604 N/A
400030604 N/A
N/A
400029402 N/A
400029666 N/A
400029339 N/A
400029394 N/A
400028509 N/A
400030619 N/A
400029947 N/A
400029861 N/A
400029861 N/A
400029861 N/A
400029861 N/A
400029677 N/A
400028432 N/A
400029728 N/A
400029688 N/A
400029879 N/A
400029420 N/A
400029659 N/A
400029392 N/A
400029649 N/A
400029873 N/A
400029658 N/A
400029725 N/A
400029725 N/A
400029673 N/A
400029717 N/A
400030640 N/A
400029360 N/A
400028461 N/A
400028463 N/A
400029342 N/A
400029372 N/A
400029419 N/A
400029415 N/A
400028465 N/A
400029409 N/A
400028468 N/A
400030588 N/A
400029878 N/A
400029369 N/A
400029910 N/A
400030615 N/A
400029424 N/A
400028467 N/A
400029876 N/A
400030590 N/A
400028494 N/A
400029449 N/A
400029856 N/A
400029430 N/A
400029430 N/A
400029430 N/A
400029722 N/A
400029359 N/A
400029877 N/A
400030585 N/A
400029401 N/A
400028502 N/A
400029351 N/A
400029703 N/A
400030635 N/A
400029437 N/A
400028478 N/A
400029458 N/A
400029937 N/A
400030622 N/A
400029671 N/A
400029406 N/A
400029679 N/A
400029941 N/A
400030605 N/A
400029417 N/A
400028378 N/A
400029399 N/A
400029888 N/A
400030598 N/A
400029887 N/A
400030594 N/A
400029378 N/A
400029689 N/A
400029327 N/A
400029347 N/A
400029350 N/A
400029333 N/A
400029361 N/A
400029432 N/A
400029911 N/A
400029931 N/A
400029930 N/A
400029696 N/A
400029696 N/A
400029696 N/A
400029403 N/A
400029650 N/A
400029650 N/A
400029650 N/A
400029441 N/A
400029935 N/A
400029645 N/A
400029860 N/A
400029843 N/A
400029072 N/A
400029377 N/A
400029864 N/A
400029349 N/A
400028506 N/A
400029048 N/A
400029326 N/A
400029345 N/A
400029346 N/A
400029918 N/A
400028459 N/A
400029951 N/A
400029853 N/A
400029902 N/A
400029364 N/A
400028429 N/A
400030636 N/A
400029857 N/A
400029869 N/A
400029869 N/A
400029869 N/A
400029892 N/A
400029461 N/A
400029439 N/A
400028337 N/A
400029704 N/A
400030586 N/A
400029719 N/A
400029707 N/A
400029949 N/A
400029385 N/A
400028379 N/A
400030609 N/A
400029397 N/A
400029680 N/A
400029322 N/A
400029375 N/A
400028460 N/A
400029868 N/A
400029705 N/A
400029379 N/A
400030608 N/A
400029423 N/A
400029925 N/A
400029395 N/A
400029714 N/A
400029682 N/A
400029865 N/A
400029891 N/A
400029891 N/A
400029383 N/A
400029942 N/A
400029727 N/A
400029365 N/A
400029343 N/A
400029335 N/A
400029407 N/A
400029440 N/A
400029933 N/A
400029943 N/A
400029957 N/A
400029410 N/A
400028477 N/A
400029919 N/A
400029954 N/A
400030599 N/A
400029665 N/A
400029691 N/A
400028507 N/A
400029460 N/A
400029414 N/A
400029720 N/A
400029926 N/A
400030593 N/A
400030595 N/A
400029880 N/A
400030637 N/A
400029832 N/A
400029832 N/A
400029832 N/A
400029657 N/A
400029922 N/A
400030613 N/A
400029670 N/A
400029073 N/A
400029932 N/A
400029936 N/A
400029952 N/A
400029907 N/A
400029373 N/A
400029384 N/A
400029380 N/A
400029934 N/A
400030592 N/A
400029405 N/A
400029455 N/A
400029331 N/A
400029716 N/A
400029924 N/A
400029400 N/A
400029654 N/A
400030638 N/A
400029938 N/A
400029459 N/A
400029669 N/A
400029726 N/A
400029909 N/A
400029413 N/A
400029652 N/A
400029651 N/A
400029950 N/A
400030639 N/A
400029348 N/A
400029429 N/A
(4)
Net Change (3)
Loan ID %
Occ %
Total Revenue
400029374 N/A N/A
400029336 N/A N/A
400029336 N/A N/A
400029336 N/A N/A
400029336 N/A N/A
400029336 N/A N/A
400029336 N/A N/A
400029336 N/A N/A
400029336 N/A N/A
400029336 N/A N/A
400029336 N/A N/A
400029336 N/A N/A
400029336 N/A N/A
400029336 N/A N/A
400029336 N/A N/A
400029336 N/A N/A
400029901 N/A N/A
400029664 N/A N/A
400029664 N/A N/A
400029664 N/A N/A
400029664 N/A N/A
400029664 N/A N/A
400029664 N/A N/A
400029664 N/A N/A
400029664 N/A N/A
400029664 N/A N/A
400029664 N/A N/A
400029664 N/A N/A
400029664 N/A N/A
400029664 N/A N/A
400029664 N/A N/A
400029664 N/A N/A
400029664 N/A N/A
400029664 N/A N/A
400029664 N/A N/A
400029664 N/A N/A
400030610 N/A N/A
400030610 N/A N/A
400030610 N/A N/A
400030610 N/A N/A
400030610 N/A N/A
400030610 N/A N/A
400030610 N/A N/A
400030610 N/A N/A
400030610 N/A N/A
400030610 N/A N/A
400029948 N/A N/A
400029944 N/A N/A
400029927 N/A N/A
400030607 N/A N/A
400030607 N/A N/A
400030607 N/A N/A
400030607 N/A N/A
400030607 N/A N/A
400030607 N/A N/A
400030607 N/A N/A
400030607 N/A N/A
400030607 N/A N/A
400030607 N/A N/A
400030607 N/A N/A
400029644 N/A N/A
400030620 N/A N/A
400030612 N/A N/A
400029366 N/A N/A
400029416 N/A N/A
400029416 N/A N/A
400029953 N/A N/A
400028060 N/A N/A
400030603 N/A N/A
400030616 N/A N/A
400030616 N/A N/A
400029647 N/A N/A
400029647 N/A N/A
400029647 N/A N/A
400029647 N/A N/A
400029647 N/A N/A
400029647 N/A N/A
400030601 N/A N/A
400029668 N/A N/A
400029668 N/A N/A
400029668 N/A N/A
400029842 N/A N/A
400029842 N/A N/A
400029842 N/A N/A
400029842 N/A N/A
400030611 N/A N/A
400030611 N/A N/A
400030611 N/A N/A
400030611 N/A N/A
400030611 N/A N/A
400030611 N/A N/A
400030611 N/A N/A
400030611 N/A N/A
400029447 N/A N/A
400029357 N/A N/A
400029357 N/A N/A
400029363 N/A N/A
400029066 N/A N/A
400029646 N/A N/A
400029656 N/A N/A
400030641 N/A N/A
400029354 N/A N/A
400029354 N/A N/A
400029354 N/A N/A
400029354 N/A N/A
400029354 N/A N/A
400029354 N/A N/A
400029354 N/A N/A
400029354 N/A N/A
400029354 N/A N/A
400029391 N/A N/A
400029881 N/A N/A
400029881 N/A N/A
400029881 N/A N/A
400029881 N/A N/A
400029881 N/A N/A
400029881 N/A N/A
400030626 N/A N/A
400029852 N/A N/A
400030597 N/A N/A
400029463 N/A N/A
400029049 N/A N/A
400029700 N/A N/A
400030591 N/A N/A
400029340 N/A N/A
400029337 N/A N/A
400029871 N/A N/A
400029667 N/A N/A
400030628 N/A N/A
400028508 N/A N/A
400030625 N/A N/A
400029334 N/A N/A
400029841 N/A N/A
400028462 N/A N/A
400029356 N/A N/A
400030587 N/A N/A
400029452 N/A N/A
400029425 N/A N/A
400029929 N/A N/A
400029928 N/A N/A
400029396 N/A N/A
400030602 N/A N/A
400029464 N/A N/A
400029316 N/A N/A
400029830 N/A N/A
400029831 N/A N/A
400030629 N/A N/A
400030629 N/A N/A
400030630 N/A N/A
400030631 N/A N/A
400029434 N/A N/A
400029732 N/A N/A
400029344 N/A N/A
400029344 N/A N/A
400030624 N/A N/A
400029872 N/A N/A
400029381 N/A N/A
400029411 N/A N/A
400029874 N/A N/A
400029367 N/A N/A
400029321 N/A N/A
400029920 N/A N/A
400030627 N/A N/A
400029699 N/A N/A
400029939 N/A N/A
400030632 N/A N/A
400029660 N/A N/A
400029443 N/A N/A
400030606 N/A N/A
400029956 N/A N/A
400029387 N/A N/A
400030633 N/A N/A
400030633 N/A N/A
400030634 N/A N/A
400030633 N/A N/A
400030634 N/A N/A
400029685 N/A N/A
400029370 N/A N/A
400029324 N/A N/A
400029883 N/A N/A
400029883 N/A N/A
400029875 N/A N/A
400029710 N/A N/A
400029412 N/A N/A
400029332 N/A N/A
400030618 N/A N/A
400029708 N/A N/A
400029713 N/A N/A
400030600 N/A N/A
400029729 N/A N/A
400029730 N/A N/A
400030614 N/A N/A
400029833 N/A N/A
400029940 N/A N/A
400029912 N/A N/A
400029678 N/A N/A
400029859 N/A N/A
400029859 N/A N/A
400029709 N/A N/A
400029885 N/A N/A
400029955 N/A N/A
400029390 N/A N/A
400029389 N/A N/A
400030589 N/A N/A
400029697 N/A N/A
400029697 N/A N/A
400029697 N/A N/A
400029053 95 N/A
400029456 N/A N/A
400028336 N/A N/A
400029905 N/A N/A
400030596 N/A N/A
400029462 N/A N/A
400030617 N/A N/A
400029893 N/A N/A
400029908 N/A N/A
400029341 N/A N/A
400029388 N/A N/A
400029863 N/A N/A
400029834 N/A N/A
400029945 N/A N/A
400029642 N/A N/A
400029674 N/A N/A
400030604 N/A N/A
400030604 N/A N/A
400029402 N/A N/A
400029666 N/A N/A
400029339 N/A N/A
400029394 N/A N/A
400028509 N/A N/A
400030619 N/A N/A
400029947 N/A N/A
400029861 N/A N/A
400029861 N/A N/A
400029861 N/A N/A
400029861 N/A N/A
400029677 N/A N/A
400028432 N/A N/A
400029728 N/A N/A
400029688 N/A N/A
400029879 N/A N/A
400029420 N/A N/A
400029659 N/A N/A
400029392 N/A N/A
400029649 N/A N/A
400029873 N/A N/A
400029658 N/A N/A
400029725 N/A N/A
400029725 N/A N/A
400029673 N/A N/A
400029717 N/A N/A
400030640 N/A N/A
400029360 N/A N/A
400028461 N/A N/A
400028463 N/A N/A
400029342 N/A N/A
400029372 N/A N/A
400029419 N/A N/A
400029415 N/A N/A
400028465 N/A N/A
400029409 N/A N/A
400028468 N/A N/A
400030588 N/A N/A
400029878 N/A N/A
400029369 N/A N/A
400029910 N/A N/A
400030615 N/A N/A
400029424 N/A N/A
400028467 N/A N/A
400029876 N/A N/A
400030590 N/A N/A
400028494 N/A N/A
400029449 N/A N/A
400029856 N/A N/A
400029430 N/A N/A
400029430 N/A N/A
400029430 N/A N/A
400029722 N/A N/A
400029359 N/A N/A
400029877 N/A N/A
400030585 N/A N/A
400029401 N/A N/A
400028502 N/A N/A
400029351 N/A N/A
400029703 N/A N/A
400030635 N/A N/A
400029437 N/A N/A
400028478 N/A N/A
400029458 N/A N/A
400029937 N/A N/A
400030622 N/A N/A
400029671 N/A N/A
400029406 N/A N/A
400029679 N/A N/A
400029941 N/A N/A
400030605 N/A N/A
400029417 N/A N/A
400028378 N/A N/A
400029399 N/A N/A
400029888 N/A N/A
400030598 N/A N/A
400029887 N/A N/A
400030594 N/A N/A
400029378 N/A N/A
400029689 N/A N/A
400029327 N/A N/A
400029347 N/A N/A
400029350 N/A N/A
400029333 N/A N/A
400029361 N/A N/A
400029432 N/A N/A
400029911 N/A N/A
400029931 N/A N/A
400029930 N/A N/A
400029696 N/A N/A
400029696 N/A N/A
400029696 N/A N/A
400029403 N/A N/A
400029650 N/A N/A
400029650 N/A N/A
400029650 N/A N/A
400029441 N/A N/A
400029935 N/A N/A
400029645 N/A N/A
400029860 N/A N/A
400029843 N/A N/A
400029072 N/A N/A
400029377 N/A N/A
400029864 N/A N/A
400029349 N/A N/A
400028506 N/A N/A
400029048 N/A N/A
400029326 N/A N/A
400029345 N/A N/A
400029346 N/A N/A
400029918 N/A N/A
400028459 N/A N/A
400029951 N/A N/A
400029853 N/A N/A
400029902 N/A N/A
400029364 N/A N/A
400028429 N/A N/A
400030636 N/A N/A
400029857 N/A N/A
400029869 N/A N/A
400029869 N/A N/A
400029869 N/A N/A
400029892 N/A N/A
400029461 N/A N/A
400029439 N/A N/A
400028337 N/A N/A
400029704 N/A N/A
400030586 N/A N/A
400029719 N/A N/A
400029707 N/A N/A
400029949 N/A N/A
400029385 N/A N/A
400028379 N/A N/A
400030609 N/A N/A
400029397 N/A N/A
400029680 N/A N/A
400029322 N/A N/A
400029375 N/A N/A
400028460 N/A N/A
400029868 N/A N/A
400029705 N/A N/A
400029379 N/A N/A
400030608 N/A N/A
400029423 N/A N/A
400029925 N/A N/A
400029395 N/A N/A
400029714 N/A N/A
400029682 N/A N/A
400029865 N/A N/A
400029891 N/A N/A
400029891 N/A N/A
400029383 N/A N/A
400029942 N/A N/A
400029727 N/A N/A
400029365 N/A N/A
400029343 98 N/A
400029335 N/A N/A
400029407 N/A N/A
400029440 N/A N/A
400029933 N/A N/A
400029943 N/A N/A
400029957 N/A N/A
400029410 N/A N/A
400028477 N/A N/A
400029919 N/A N/A
400029954 N/A N/A
400030599 N/A N/A
400029665 N/A N/A
400029691 N/A N/A
400028507 N/A N/A
400029460 N/A N/A
400029414 N/A N/A
400029720 N/A N/A
400029926 N/A N/A
400030593 N/A N/A
400030595 N/A N/A
400029880 N/A N/A
400030637 N/A N/A
400029832 N/A N/A
400029832 N/A N/A
400029832 N/A N/A
400029657 N/A N/A
400029922 N/A N/A
400030613 N/A N/A
400029670 N/A N/A
400029073 N/A N/A
400029932 N/A N/A
400029936 N/A N/A
400029952 N/A N/A
400029907 N/A N/A
400029373 N/A N/A
400029384 N/A N/A
400029380 N/A N/A
400029934 N/A N/A
400030592 N/A N/A
400029405 N/A N/A
400029455 N/A N/A
400029331 N/A N/A
400029716 N/A N/A
400029924 N/A N/A
400029400 N/A N/A
400029654 N/A N/A
400030638 N/A N/A
400029938 N/A N/A
400029459 N/A N/A
400029669 N/A N/A
400029726 N/A N/A
400029909 N/A N/A
400029413 N/A N/A
400029652 N/A N/A
400029651 N/A N/A
400029950 N/A N/A
400030639 N/A N/A
400029348 N/A N/A
400029429 N/A N/A
(4)
Net Change (3)
Loan ID (1)
DSCR
400029374 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029336 N/A
400029901 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400029664 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400030610 N/A
400029948 N/A
400029944 N/A
400029927 N/A
N/A
N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400030607 N/A
400029644 N/A
400030620 N/A
400030612 N/A
400029366 N/A
400029416 N/A
400029416 N/A
400029953 N/A
400028060 N/A
400030603 N/A
400030616 N/A
400030616 N/A
400029647 N/A
400029647 N/A
400029647 N/A
400029647 N/A
400029647 N/A
400029647 N/A
400030601 N/A
400029668 N/A
400029668 N/A
400029668 N/A
400029842 N/A
400029842 N/A
400029842 N/A
400029842 N/A
400030611 N/A
400030611 N/A
400030611 N/A
400030611 N/A
400030611 N/A
400030611 N/A
400030611 N/A
400030611 N/A
400029447 N/A
N/A
400029357 N/A
400029357 N/A
400029363 N/A
400029066 N/A
400029646 N/A
400029656 N/A
400030641 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029354 N/A
400029391 N/A
400029881 N/A
400029881 N/A
400029881 N/A
400029881 N/A
400029881 N/A
400029881 N/A
400030626 N/A
400029852 N/A
400030597 N/A
400029463 N/A
400029049 N/A
400029700 N/A
400030591 N/A
400029340 N/A
400029337 N/A
400029871 N/A
400029667 N/A
400030628 N/A
400028508 N/A
400030625 N/A
400029334 N/A
400029841 N/A
400028462 N/A
400029356 N/A
400030587 N/A
400029452 N/A
400029425 N/A
400029929 N/A
400029928 N/A
400029396 N/A
400030602 N/A
400029464 N/A
400029316 N/A
400029830 N/A
400029831 N/A
400030629 N/A
400030629 N/A
400030630 N/A
400030631 N/A
400029434 N/A
400029732 N/A
400029344 N/A
400029344 N/A
400030624 N/A
400029872 N/A
400029381 N/A
400029411 N/A
400029874 N/A
400029367 N/A
400029321 N/A
400029920 N/A
400030627 N/A
400029699 N/A
400029939 N/A
400030632 N/A
400029660 N/A
400029443 N/A
400030606 N/A
400029956 N/A
400029387 N/A
400030633 N/A
400030633 N/A
400030634 N/A
400030633 N/A
400030634 N/A
400029685 N/A
400029370 N/A
400029324 N/A
400029883 N/A
400029883 N/A
400029875 N/A
400029710 N/A
400029412 N/A
400029332 N/A
400030618 N/A
400029708 N/A
400029713 N/A
400030600 N/A
400029729 N/A
400029730 N/A
400030614 N/A
400029833 N/A
400029940 N/A
400029912 N/A
400029678 N/A
400029859 N/A
400029859 N/A
400029709 N/A
400029885 N/A
400029955 N/A
400029390 N/A
400029389 N/A
400030589 N/A
400029697 N/A
400029697 N/A
400029697 N/A
400029053 N/A
400029456 N/A
400028336 N/A
400029905 N/A
400030596 N/A
400029462 N/A
400030617 N/A
400029893 N/A
400029908 N/A
400029341 N/A
400029388 N/A
400029863 N/A
400029834 N/A
400029945 N/A
400029642 N/A
400029674 N/A
400030604 N/A
400030604 N/A
N/A
400029402 N/A
400029666 N/A
400029339 N/A
400029394 N/A
400028509 N/A
400030619 N/A
400029947 N/A
400029861 N/A
400029861 N/A
400029861 N/A
400029861 N/A
400029677 N/A
400028432 N/A
400029728 N/A
400029688 N/A
400029879 N/A
400029420 N/A
400029659 N/A
400029392 N/A
400029649 N/A
400029873 N/A
400029658 N/A
400029725 N/A
400029725 N/A
400029673 N/A
400029717 N/A
400030640 N/A
400029360 N/A
400028461 N/A
400028463 N/A
400029342 N/A
400029372 N/A
400029419 N/A
400029415 N/A
400028465 N/A
400029409 N/A
400028468 N/A
400030588 N/A
400029878 N/A
400029369 N/A
400029910 N/A
400030615 N/A
400029424 N/A
400028467 N/A
400029876 N/A
400030590 N/A
400028494 N/A
400029449 N/A
400029856 N/A
400029430 N/A
400029430 N/A
400029430 N/A
400029722 N/A
400029359 N/A
400029877 N/A
400030585 N/A
400029401 N/A
400028502 N/A
400029351 N/A
400029703 N/A
400030635 N/A
400029437 N/A
400028478 N/A
400029458 N/A
400029937 N/A
400030622 N/A
400029671 N/A
400029406 N/A
400029679 N/A
400029941 N/A
400030605 N/A
400029417 N/A
400028378 N/A
400029399 N/A
400029888 N/A
400030598 N/A
400029887 N/A
400030594 N/A
400029378 N/A
400029689 N/A
400029327 N/A
400029347 N/A
400029350 N/A
400029333 N/A
400029361 N/A
400029432 N/A
400029911 N/A
400029931 N/A
400029930 N/A
400029696 N/A
400029696 N/A
400029696 N/A
400029403 N/A
400029650 N/A
400029650 N/A
400029650 N/A
400029441 N/A
400029935 N/A
400029645 N/A
400029860 N/A
400029843 N/A
400029072 N/A
400029377 N/A
400029864 N/A
400029349 N/A
400028506 N/A
400029048 N/A
400029326 N/A
400029345 N/A
400029346 N/A
400029918 N/A
400028459 N/A
400029951 N/A
400029853 N/A
400029902 N/A
400029364 N/A
400028429 N/A
400030636 N/A
400029857 N/A
400029869 N/A
400029869 N/A
400029869 N/A
400029892 N/A
400029461 N/A
400029439 N/A
400028337 N/A
400029704 N/A
400030586 N/A
400029719 N/A
400029707 N/A
400029949 N/A
400029385 N/A
400028379 N/A
400030609 N/A
400029397 N/A
400029680 N/A
400029322 N/A
400029375 N/A
400028460 N/A
400029868 N/A
400029705 N/A
400029379 N/A
400030608 N/A
400029423 N/A
400029925 N/A
400029395 N/A
400029714 N/A
400029682 N/A
400029865 N/A
400029891 N/A
400029891 N/A
400029383 N/A
400029942 N/A
400029727 N/A
400029365 N/A
400029343 N/A
400029335 N/A
400029407 N/A
400029440 N/A
400029933 N/A
400029943 N/A
400029957 N/A
400029410 N/A
400028477 N/A
400029919 N/A
400029954 N/A
400030599 N/A
400029665 N/A
400029691 N/A
400028507 N/A
400029460 N/A
400029414 N/A
400029720 N/A
400029926 N/A
400030593 N/A
400030595 N/A
400029880 N/A
400030637 N/A
400029832 N/A
400029832 N/A
400029832 N/A
400029657 N/A
400029922 N/A
400030613 N/A
400029670 N/A
400029073 N/A
400029932 N/A
400029936 N/A
400029952 N/A
400029907 N/A
400029373 N/A
400029384 N/A
400029380 N/A
400029934 N/A
400030592 N/A
400029405 N/A
400029455 N/A
400029331 N/A
400029716 N/A
400029924 N/A
400029400 N/A
400029654 N/A
400030638 N/A
400029938 N/A
400029459 N/A
400029669 N/A
400029726 N/A
400029909 N/A
400029413 N/A
400029652 N/A
400029651 N/A
400029950 N/A
400030639 N/A
400029348 N/A
400029429 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 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
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 BaTotal 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 DateLTM NOI Date LTM NOI
P55 P74
(f)
LTM DSCR Value Valuation Date
P77
(g)=(.92*f)-e(h)=(g/e)
Loss using 92Estimated Recover Transfer
Date
P42 P76
Date NOI FileExpected FCL SaleWorkout 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 SentBalance 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 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 Minor 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 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 (T Total Exposure Current Monthly P&I
P11 P58 P54
Maturity DateLTM NOI Date LTM NOI / DSC Cap Rate Assign
P74 P75
(f) (g)=(.92*f)-e
Valuation DatValue using NOI &Appraisal
BPO Loss using 92% Appr. or BPO (f)
(h)=(g/e)
Estimated Rec Transfer Date REO Aquisition DPending Closing Date
Pending Offer Comments
