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: November 17, 1999
(Date of earliest event reported)
Nomura Asset Securities Corporation
Commercial Mortgage Pass-Through Certificates
Series 1998-D6
(Exact Name of registrant as specified in its charter)
Delaware 33-48-48-1-06 13-3672336
(State or Other Juris- (Commission (I.R.S. Employer
diction of Incorporation) File Number) Identification Number)
Two World Financial Center, Building B, New York, New York 10281
(Address of Principal Executive Office) (Zip Code)
Registrant's telephone number, including area code: 212-667-9300
This Document contains exactly 230 Pages.
The Exhibit Index is on Page 5 .
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
November 17, 1999 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.
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 November 17, 1999
5.2 99 Comparative Financial Status
Report as of 11/12/99
Delinquent Loan Status Report as of
11/12/99
REO Status Report as of 11/12/99
Watch List as of 11/12/99
Historical Loan Modification Report
as of 11/12/99
Historical Loss Estimate Report as of
11/12/99
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: /s/ Sean Reilly Sean Reilly
Vice President
By: /s/ Tom J. Bauer
Tom J. Bauer
Vice President
Date: November 24, 1999
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 November 15, 1999
arative Financial Status
Report as of 11/12/99
Delinquent Loan Status Report as of
11/12/99
REO Status Report as of 11/12/99
Watch List as of 11/12/99
Historical Loan Modification Report
as of 11/12/99 Historical Loss Estimate Report as of
11/12/99
ABN AMRO
LaSalle Bank N.A.
Administrator:
Lora Peloquin (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60603-4107
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: 11/18/99
Payment Date: 11/18/99
Prior Payment: 10/18/99
Record Date: 11/10/99
WAC: 8.238966%
WAMM: 311
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 5
Other Related Information 5
Asset Backed Facts Sheets 1
Delinquency Loan Detail
Mortgage Loan Characteristics 2
Loan Level Listing 12
Total Pages Included In This Package 26
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 511,492,100.00 453,694,234.89 2,952,756.35
655356JE4 1000.000000000 887.001451029 5.772828847
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 142,202,134.89 0.00
655356JH7 1000.000000000 711.010674450 0.000000000
PS-1 3,722,686,278.0N 3,664,888,412.8 0.00
655356JJ3 1000.000000000 984.474150978 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 3,664,888,412.8 2,952,756.35
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A 0.00 0.00 450,741,478.54
655356JE4 0.000000000 0.000000000 881.228622182
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 0.00 139,249,378.54
655356JH7 0.000000000 0.000000000 696.246892700
PS-1 0.00 0.00 3,661,935,656.54
655356JJ3 0.000000000 0.000000000 983.680972039
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 3,661,935,656.54
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1A 2,374,333.16 0.00 6.28000000%
655356JE4 4.641974255 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 224,793.89 0.00 1.89696641%
655356JH7 1.123969450 0.000000000 1.65078036%
PS-1 4,517,781.27 0.00 1.47926401%
655356JJ3 1.213580982 0.000000000 1.28742955%
A-2 1,306,098.23 0.00 7.01696641%
655356JK0 5.847472007 0.000000000 6.77078036%
A-3 1,233,087.56 0.00 7.22696641%
655356JL8 6.022471994 0.000000000 6.98078036%
A-4 1,060,542.10 0.00 7.59696641%
655356JM6 6.330805336 0.000000000 7.35078036%
A-5 359,563.40 0.00 7.72696641%
655356JN4 6.439138734 0.000000000 7.48078036%
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 232,633.98 (28.91) 6.00000000%
655356JV6, U65 4.999378715 -0.000621285Fixed
B7H 5.00 0.00 6.00000000%
655356KF9 5.000000000 0.000000000Fixed
R 0.00 0.00
655356JW4 0.000000000 0.000000000
24,973,028.97 (28.91)
Total P&I Payment 27,925,785.32
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 4,428.76 4,428.76
655356JH5 0.00118966844287600000.000000000
V-2 0.00 0.00
655356JK1 0.000000000 0.000000000
4,428.76 4,428.76
Lower-Tier
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A-L 511,492,100.00 453,694,234.89 2,952,756.35
None 1000.000000000 887.001451029 5.772828847
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 3,664,888,412.8 2,952,756.35
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 0.00 450,741,478.54
None 0.000000000 0.000000000 881.228622182
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 3,661,935,656.54
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1A-L 3,091,535.43 0.00 8.17696641%
None 6.044150887 0.000000000 7.93078036%
A-1B-L 12,171,112.74 0.00 8.17696641%
None 6.814138673 0.000000000 7.93078036%
A-1C-L 2,607,677.54 0.00 8.17696641%
None 6.814138663 0.000000000 7.93078036%
A-2-L 1,522,014.03 0.00 8.17696641%
None 6.814138654 0.000000000 7.93078036%
A-3-L 1,395,179.53 0.00 8.17696641%
None 6.814138686 0.000000000 7.93078036%
A-4-L 1,141,510.53 0.00 8.17696641%
None 6.814138689 0.000000000 7.93078036%
A-5-L 380,503.51 0.00 8.17696641%
None 6.814138729 0.000000000 7.93078036%
B-1-L 1,078,093.27 0.00 8.17696641%
None 6.814138648 0.000000000 7.93078036%
B-2-L 253,669.01 0.00 8.17696641%
None 6.814138758 0.000000000 7.93078036%
B-3-L 253,669.01 0.00 8.17696641%
None 6.814138758 0.000000000 7.93078036%
B-4-L 443,920.76 0.00 8.17696641%
None 6.814138669 0.000000000 7.93078036%
B-5-L 126,834.50 0.00 8.17696641%
None 6.814138672 0.000000000 7.93078036%
B6-L 190,251.75 0.00 8.17696641%
None 6.814138550 0.000000000 7.93078036%
B7-L 317,050.55 (28.89) 8.17696641%
None 6.813517833 -0.000620855 7.93078036%
B7H-L 6.81 0.00 8.17696641%
None 6.810000000 0.000000000 7.93078036%
LR 0.00 0.00
655356KK8 0.000000000 0.000000000
24,973,028.97 (28.89)
Other Related Information
Amount of Available Funds allocable to principal:
Principal Distribution Amount 2,952,756.35
P&I Advances made by: Beginning Current
UnreimbursePeriod
Servicer 941,882.20 0.00
Trustee 0.00 0.00
Fiscal Agent 0.00 0.00
Total P&I Advances 941,882.20 0.00
Ending
Reimbursed Unreimbursed
Servicer 941,882.20 0.00
Trustee 0.00 0.00
Fiscal Agent 0.00 0.00
Total P&I Advances 941,882.20 0.00
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
3,661,935,656.6
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
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
152,703.68
Current Period Trustee Fees
6,108.15
Current Period Special Servicing Fees
0.00
Principal Recovery Fees
0.00
Other Servicing Compensation
0.00
Total
158,811.83
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
11/18/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
10/18/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
09/17/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
08/17/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
07/16/99 13,116,963.5 0 0.00
0.31% 0.085% 0.00% 0.000%
06/17/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
05/17/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
04/16/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
03/17/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
02/18/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/15/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
12/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
DistributionDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
11/18/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
10/18/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
09/17/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
08/17/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
07/16/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
Date 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
DistributionREO Modifications
Date # Balance # Balance
11/18/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
10/18/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
09/17/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
08/17/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
07/16/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
Date 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
Date 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
DistributionPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
11/18/99 0 0.00 8.2390% 8.1770%
0.00% 0.000%
10/18/99 0 0.00 7.9926% 7.9306%
0.00% 0.000%
09/17/99 0 0.00 8.2389% 8.1769%
0.00% 0.000%
08/17/99 0 0.00 8.2387% 8.1767%
0.00% 0.000%
07/16/99 0 0.00 7.9923% 7.9303%
0.00% 0.000%
01/00/00 0 0.00 8.2385% 8.1765%
0.00% 0.000%
Date 0 0.00 7.9922% 7.9302%
0.00% 0.000%
01/00/00 0 0.00 8.2383% 8.1763%
0.00% 0.000%
01/00/00 0 0.00 7.5481% 7.4861%
0.00% 0.000%
Date 0 0.00 8.2139% 8.1519%
0.00% 0.000%
01/00/00 0 0.00 8.2138% 8.1518%
0.00% 0.000%
01/00/00 0 0.00 7.9918% 7.9298%
0.00% 0.000%
0
Delinquent Loan Detail
Paid Outstanding
Disclosure Doc Thru Current P&I P&I
Control # Date Advance Advances**
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
Out. Property Special
Disclosure Doc Protection Advance Servicer
Control # Advances Description (Transfer Date
0.00
0
Disclosure Doc ForeclosureBankruptcy REO
Control # Date Date Date
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
0
0
Pool Total
Distribution of Principal Balances
Current Scheduled Number Scheduled
Balances of Loans Balance
0to 1,000,000 10 8,455,646
1,000,001to 4,999,999 171 460,343,536
4,999,999to 9,999,999 67 463,042,777
9,999,999to 14,999,999 26 322,683,867
14,999,999to 19,999,999 15 264,954,217
19,999,999to 24,999,999 5 108,423,854
24,999,999to 29,999,999 5 142,742,121
29,999,999to 34,999,999 1 31,124,873
34,999,999to 39,999,999 4 148,381,772
39,999,999to 44,999,999 5 208,115,497
44,999,999to 49,999,999 1 47,136,324
49,999,999to 54,999,999 6 311,077,271
54,999,999to 59,999,999 1 55,319,681
59,999,999to 64,999,999 1 64,056,820
64,999,999to 69,999,999 1 66,583,942
69,999,999to 999,999,999 8 959,493,458
0to ########### 0 0
0to ########### 0 0
0to ########### 0 0
0& Above 0 0
Total 327 3,661,935,657
Current Scheduled Based on
Balances Balance
0to 1,000,000 0.23%
1,000,000to 2,500,000 12.57%
2,500,000to 5,000,000 12.64%
5,000,000to 7,500,000 8.81%
7,500,000to 10,000,000 7.24%
10,000,000to 12,500,000 2.96%
12,500,000to 15,000,000 3.90%
15,000,000to 17,500,000 0.85%
17,500,000to 20,000,000 4.05%
20,000,000to 25,000,000 5.68%
25,000,000to 40,000,000 1.29%
40,000,000to 45,000,000 8.49%
45,000,000to 50,000,000 1.51%
50,000,000to 55,000,000 1.75%
55,000,000to 60,000,000 1.82%
60,000,000to 65,000,000 26.20%
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 11,198,580
Maximum Scheduled Balance is 174,699,209
Minimum Scheduled Balance is 369,894
Distribution of Property Types
Number Scheduled
Property Types of Loans Balance
Retail 103 1,420,665,860
Office 35 750,172,642
Multifamily 109 665,059,376
Lodging 32 544,285,689
Industrial 18 95,700,671
Other 3 69,151,572
Mobile Home 22 67,562,218
Health Care 5 49,337,629
Total 327 3,661,935,657
Based on
Property Types Balance
Retail 38.80%
Office 20.49%
Multifamily 18.16%
Lodging 14.86%
Health Care 2.61%
Mixed Use 1.89%
Industrial 1.84%
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 43,799,057
7.000%to 7.250% 48 501,065,235
7.250%to 7.500% 77 571,593,550
7.500%to 7.750% 57 473,805,702
7.750%to 8.000% 39 251,642,369
8.000%to 8.250% 21 373,106,832
8.250%to 8.500% 47 1,050,826,250
8.500%to 8.750% 6 119,962,169
8.750%to 9.000% 7 25,938,183
9.000%to 9.250% 2 68,976,395
9.250%to 9.500% 12 181,219,915
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 327 3,661,935,657
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% 15.61%
8.000%to 8.500% 12.94%
8.500%to 9.000% 6.87%
9.000%to 9.500% 10.19%
9.500%to 10.000% 28.70%
10.000%to 10.500% 3.28%
10.500%to 11.000% 0.71%
11.000%to 11.500% 1.88%
11.500%to 12.000% 4.95%
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 7.9927%
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 40 817,052,185 22.31%
Various 14 542,625,253 14.82%
Pennsylvania 17 272,677,055 7.45%
Virginia 16 221,582,295 6.05%
Texas 32 199,268,709 5.44%
Florida 18 171,574,951 4.69%
Michigan 22 167,070,722 4.56%
New York 23 148,985,233 4.07%
Massachusetts 6 132,120,335 3.61%
Georgia 9 130,057,863 3.55%
Ohio 19 115,844,446 3.16%
New Jersey 5 111,779,685 3.05%
Maryland 13 100,513,977 2.74%
Indiana 8 70,020,935 1.91%
Other 2 60,084,459 1.64%
Illinois 7 51,900,535 1.42%
Nevada 4 31,804,533 0.87%
Arizona 8 30,653,973 0.84%
Minnesota 6 29,267,080 0.80%
Washington 6 28,816,195 0.79%
Oklahoma 4 28,634,501 0.78%
North Carolina 8 28,140,345 0.77%
Wisconsin 5 22,391,616 0.61%
District of Columbia 2 19,848,306 0.54%
Colorado 5 17,585,006 0.48%
Louisiana 3 12,158,357 0.33%
Oregon 3 10,768,671 0.29%
Connecticut 1 10,052,826 0.27%
North Dakota 1 8,865,865 0.24%
New Hampshire 3 8,484,479 0.23%
Other 17 61,305,263 1.67%
Total 327 3,661,935,657 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 0 0 0.00%
1+ to 2 years 320 3,633,972,973 99.24%
2+ to 3 years 3 8,328,958 0.23%
3+ to 4 years 0 0 0.00%
4+ to 5 years 0 0 0.00%
5+ to 6 years 1 13,999,903 0.38%
6+ to 7 years 1 2,358,051 0.06%
7+ to 8 years 0 0 0.00%
8+ to 9 years 0 0 0.00%
9+ to 10 years 0 0 0.00%
10 years or more 2 3,275,772 0.09%
Total 327 3,661,935,657 100.00%
Weighted Average Seasoning is 1.4
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 4 38,480,052 1.05%
61 to 120 months 5 12,884,010 0.35%
121 to 180 months 34 282,889,644 7.73%
181 to 240 months 2793,116,353,51 85.10%
241 to 360 months 1 11,455,538 0.31%
Total 3233,462,062,75 94.54%
Weighted Average Months to Maturity 310
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
1.000or less 19 121,601,733 3.32%
1.000to 1.100 6 85,287,827 2.33%
1.100to 1.200 6 72,613,746 1.98%
1.200to 1.300 12 113,169,736 3.09%
1.300to 1.400 16 224,497,255 6.13%
1.400to 1.500 25 215,378,047 5.88%
1.500to 1.600 22 200,701,490 5.48%
1.600to 1.700 19 289,990,647 7.92%
1.700to 1.800 19 164,464,142 4.49%
1.800to 1.900 12 80,922,028 2.21%
1.900to 2.000 8 24,860,958 0.68%
2.000to 2.400 18 305,726,750 8.35%
2.400to 2.800 8 280,354,420 7.66%
2.800to 3.000 0 0 0.00%
3.000& above 7 290,011,221 7.92%
Unknown 130 1,192,355,65 32.56%
Total 327 3,661,935,65 100.00%
Weighted Average Debt Service Coverage Ratio is 1.985
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 4 199,872,900 5.46%
Total 4 199,872,900 5.46%
Weighted Average Months to Maturit 322
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 323 3,642,301,931 99.46%
Interest Only / Balloo 4 19,633,726 0.54%
Total 327 3,661,935,657 100.00%
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 197 2,469,579,999 67.44%
1 to 2 years 0 0 0.00%
2 Years or More 0 0 0.00%
Unknown 130 1,192,355,658 32.56%
Total 327 3,661,935,657 100.00%
(1) Debt Service Coverage Ratios are calculated as described
(2) in the prosp
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 1.350
2NOM980D6 Lodging 11/11/22 2.760
3NOM980D6 Multifamily 03/11/28 3.030
4NOM980D6 Retail 01/11/28 2.240
5NOM980D6 Retail 03/11/18
6NOM980D6 Office 03/11/28 1.690
7NOM980D6 Retail 04/11/28 2.470
8NOM980D6 Lodging 02/11/23 4.440
9NOM980D6 Retail 03/11/28 1.720
10NOM980D6 Retail 06/11/26 2.050
12NOM980D6 Multifamily 03/11/28
13NOM980D6 Office 04/11/28 1.090
14NOM980D6 Other 12/11/25 1.510
15NOM980D6 Retail 04/11/28 1.660
16NOM980D6 Retail 11/11/27 1.440
17NOM980D6 Office 03/11/28
18NOM980D6 Office 03/11/28
19NOM980D6 Lodging 12/11/22
20NOM980D6 Retail 04/11/28
21NOM980D6 Retail 01/11/28
22NOM980D6 Retail 02/11/28 1.170
23NOM980D6 Lodging 03/11/23 4.660
24NOM980D6 Office 12/11/27 1.290
25NOM980D6 Retail 11/11/27 1.820
26NOM980D6 Office 11/11/07 2.600
27NOM980D6 Retail 10/11/27 1.560
29NOM980D6 Office 04/11/28
30NOM980D6 Lodging 11/11/22 1.660
31NOM980D6 Lodging 12/11/22 2.250
32NOM980D6 Lodging 02/11/23
33NOM980D6 Retail 03/11/28 1.490
34NOM980D6 Lodging 02/11/23 2.120
35NOM980D6 Office 04/11/28
36NOM980D6 Retail 12/11/27 1.540
37NOM980D6 Office 09/11/22 1.650
38NOM980D6 Multifamily 01/11/28
39NOM980D6 Retail 03/11/28
40NOM980D6 Multifamily 11/11/27
41NOM980D6 Retail 02/11/20
42NOM980D6 Office 01/11/28 1.760
43NOM980D6 Lodging 08/11/17 9.460
44NOM980D6 Industrial 08/11/17 1.190
45NOM980D6 Office 03/11/28
46NOM980D6 Multifamily 11/11/27 1.410
47NOM980D6 Office 02/11/28 1.760
48NOM980D6 Industrial 08/11/17 1.000
49NOM980D6 Lodging 11/11/17
50NOM980D6 Multifamily 03/11/28 1.500
51NOM980D6 Multifamily 01/11/28 1.650
52NOM980D6 Retail 12/11/27 0.230
53NOM980D6 Retail 12/11/27
54NOM980D6 Industrial 03/11/28
55NOM980D6 Multifamily 01/11/28
56NOM980D6 Retail 10/11/27
57NOM980D6 Retail 02/11/28 1.700
58NOM980D6 Retail 02/11/18
60NOM980D6 Retail 12/11/27 1.430
61NOM980D6 Lodging 01/11/23 1.270
62NOM980D6 Multifamily 11/11/27 1.660
63NOM980D6 Retail 04/11/20
64NOM980D6 Retail 02/11/20
65NOM980D6 Retail 12/11/27 1.490
66NOM980D6 Multifamily 12/11/27
67NOM980D6 Retail 02/11/20
68NOM980D6 Mobile Home 11/11/27 1.080
69NOM980D6 Retail 10/11/27
70NOM980D6 Office 01/11/28 1.760
71NOM980D6 Retail 04/11/28
72NOM980D6 Multifamily 03/11/30 1.560
73NOM980D6 Office 03/11/19 1.580
74NOM980D6 Retail 04/11/28
75NOM980D6 Retail 12/11/27 0.950
76NOM980D6 Retail 01/11/28 1.270
77NOM980D6 Health Care 04/11/23 0.710
78NOM980D6 Retail 04/11/23 1.260
79NOM980D6 Office 12/11/27 2.330
81NOM980D6 Retail 01/11/28 1.830
82NOM980D6 Retail 11/11/27
83NOM980D6 Retail 10/11/27 1.770
84NOM980D6 Other 02/11/28 1.340
85NOM980D6 Retail 02/11/20
86NOM980D6 Office 01/11/28
87NOM980D6 Lodging 12/11/22 1.820
88NOM980D6 Multifamily 11/11/27 1.530
89NOM980D6 Retail 04/11/28
90NOM980D6 Office 01/11/23
91NOM980D6 Retail 01/11/28 1.440
92NOM980D6 Multifamily 03/11/28 1.440
94NOM980D6 Office 03/11/28 1.080
95NOM980D6 Multifamily 02/11/28 1.110
96NOM980D6 Retail 03/11/23
97NOM980D6 Office 02/11/23
98NOM980D6 Multifamily 01/11/28
99NOM980D6 Multifamily 02/11/28
100NOM980D6 Retail 01/11/23 1.560
101NOM980D6 Multifamily 02/11/25 0.860
102NOM980D6 Retail 04/11/28
103NOM980D6 Retail 12/11/17 0.770
104NOM980D6 Retail 03/11/28
105NOM980D6 Other 02/11/28 1.430
106NOM980D6 Multifamily 10/11/27
107NOM980D6 Retail 12/11/27 1.850
108NOM980D6 Multifamily 01/11/28 1.610
109NOM980D6 Retail 02/11/28
110NOM980D6 Office 03/11/28
111NOM980D6 Multifamily 12/11/28
112NOM980D6 Office 03/11/28 1.700
113NOM980D6 Retail 02/11/28 2.100
114NOM980D6 Retail 03/11/28
115NOM980D6 Retail 11/11/24
116NOM980D6 Multifamily 12/11/27 1.640
117NOM980D6 Retail 02/11/28
118NOM980D6 Multifamily 02/11/28 1.480
119NOM980D6 Lodging 03/11/23 2.800
120NOM980D6 Multifamily 01/11/28 1.300
121NOM980D6 Health Care 01/11/23
122NOM980D6 Lodging 04/11/23
123NOM980D6 Multifamily 03/11/12
124NOM980D6 Multifamily 01/11/28
125NOM980D6 Multifamily 11/11/27
126NOM980D6 Multifamily 12/11/27 1.380
127NOM980D6 Retail 08/11/17 1.000
128NOM980D6 Retail 04/11/28
129NOM980D6 Retail 04/11/28
130NOM980D6 Lodging 02/11/23
131NOM980D6 Multifamily 01/11/28
132NOM980D6 Multifamily 08/11/27
133NOM980D6 Lodging 02/11/23 1.930
134NOM980D6 Retail 01/11/16 1.470
135NOM980D6 Retail 02/11/20
136NOM980D6 Multifamily 11/11/23
137NOM980D6 Office 01/11/28 2.300
138NOM980D6 Multifamily 12/11/27 1.460
139NOM980D6 Mobile Home 01/11/28 2.250
140NOM980D6 Retail 02/11/20 0.810
141NOM980D6 Retail 01/11/28 1.590
142NOM980D6 Multifamily 02/11/23 1.600
143NOM980D6 Multifamily 01/11/28 1.370
145NOM980D6 Multifamily 11/11/27 1.340
146NOM980D6 Retail 08/13/17 0.670
147NOM980D6 Retail 08/11/17 0.670
148NOM980D6 Multifamily 11/11/27 1.250
149NOM980D6 Mobile Home 11/11/27 0.450
150NOM980D6 Industrial 12/11/27 1.950
151NOM980D6 Multifamily 12/11/27 1.360
152NOM980D6 Retail 08/11/17 0.670
153NOM980D6 Multifamily 12/11/27 1.630
154NOM980D6 Retail 08/11/17
155NOM980D6 Office 03/11/23
156NOM980D6 Industrial 02/11/20
157NOM980D6 Mobile Home 11/11/27 1.750
158NOM980D6 Industrial 02/11/28
159NOM980D6 Industrial 04/11/23
160NOM980D6 Mobile Home 12/11/27
161NOM980D6 Retail 08/11/17
162NOM980D6 Retail 02/11/20
163NOM980D6 Retail 03/11/23 1.780
164NOM980D6 Multifamily 09/11/27 1.580
165NOM980D6 Multifamily 01/11/28 1.580
166NOM980D6 Office 02/11/28 2.350
167NOM980D6 Retail 12/11/27
168NOM980D6 Lodging 02/11/23 1.530
169NOM980D6 Retail 11/11/22 1.090
170NOM980D6 Retail 02/11/20
171NOM980D6 Lodging 03/11/23 1.770
172NOM980D6 Office 12/11/22 2.330
173NOM980D6 Multifamily 09/11/27 1.460
174NOM980D6 Multifamily 11/11/27 2.030
175NOM980D6 Multifamily 01/11/28 1.680
176NOM980D6 Mobile Home 04/11/28
177NOM980D6 Multifamily 06/11/27 1.480
178NOM980D6 Multifamily 09/11/27 1.860
179NOM980D6 Retail 12/11/17 3.120
180NOM980D6 Industrial 03/11/23 1.670
181NOM980D6 Retail 04/11/28
182NOM980D6 Retail 01/11/23 1.680
183NOM980D6 Multifamily 12/11/25 1.590
184NOM980D6 Multifamily 01/11/28 1.930
185NOM980D6 Lodging 03/11/23 2.020
186NOM980D6 Office 04/11/15 3.410
187NOM980D6 Multifamily 12/11/27 1.770
188NOM980D6 Multifamily 05/11/27 0.880
189NOM980D6 Lodging 12/11/17 4.240
190NOM980D6 Retail 02/11/23
191NOM980D6 Office 03/11/28 2.450
192NOM980D6 Office 02/11/23 1.490
193NOM980D6 Industrial 04/11/28
194NOM980D6 Retail 12/11/17 1.560
195NOM980D6 Multifamily 01/11/28 1.050
196NOM980D6 Mobile Home 11/11/27
197NOM980D6 Multifamily 11/11/24 1.750
198NOM980D6 Multifamily 11/11/27 1.700
199NOM980D6 Lodging 11/11/22
200NOM980D6 Retail 11/11/17
201NOM980D6 Lodging 12/11/17 1.730
202NOM980D6 Retail 02/11/20
203NOM980D6 Lodging 03/11/23 1.500
204NOM980D6 Industrial 03/11/25 1.670
205NOM980D6 Multifamily 01/11/25 1.110
206NOM980D6 Multifamily 12/11/27 1.980
207NOM980D6 Multifamily 01/11/21
208NOM980D6 Mobile Home 01/11/23
209NOM980D6 Multifamily 04/01/23
210NOM980D6 Office 01/11/25
211NOM980D6 Multifamily 02/11/23
212NOM980D6 Retail 02/11/23
213NOM980D6 Multifamily 10/11/27 1.850
214NOM980D6 Retail 10/11/17
215NOM980D6 Multifamily 02/11/23 1.780
216NOM980D6 Multifamily 11/11/27 1.790
217NOM980D6 Retail 08/11/17 1.490
218NOM980D6 Retail 10/11/27
219NOM980D6 Mobile Home 11/11/27 1.520
220NOM980D6 Multifamily 11/11/27 1.050
221NOM980D6 Retail 11/11/22 1.500
222NOM980D6 Mobile Home 02/11/28
223NOM980D6 Industrial 08/11/17
224NOM980D6 Industrial 03/11/28 0.700
225NOM980D6 Multifamily 02/11/28
226NOM980D6 Multifamily 02/11/23 1.550
227NOM980D6 Multifamily 11/11/24
228NOM980D6 Office 07/11/27 1.570
229NOM980D6 Multifamily 03/11/28
230NOM980D6 Multifamily 02/11/28
231NOM980D6 Multifamily 02/11/28
232NOM980D6 Multifamily 02/11/28
233NOM980D6 Multifamily 12/11/22 1.360
234NOM980D6 Lodging 12/11/17 1.620
235NOM980D6 Mobile Home 04/11/27 1.360
236NOM980D6 Multifamily 01/11/28 1.490
237NOM980D6 Retail 03/11/23
238NOM980D6 Multifamily 02/11/23 1.500
239NOM980D6 Lodging 01/11/13 2.350
240NOM980D6 Lodging 04/11/18 1.420
241NOM980D6 Mobile Home 12/11/12 1.340
242NOM980D6 Multifamily 05/11/22
243NOM980D6 Mobile Home 04/11/28 1.350
244NOM980D6 Multifamily 12/11/22 1.370
245NOM980D6 Retail 01/11/23 1.750
246NOM980D6 Retail 10/11/22 1.540
247NOM980D6 Multifamily 11/11/27 1.450
248NOM980D6 Retail 08/11/17
249NOM980D6 Multifamily 02/11/28 1.810
250NOM980D6 Retail 01/11/23 1.470
251NOM980D6 Multifamily 12/11/25
252NOM980D6 Lodging 03/11/23
253NOM980D6 Retail 12/11/27 1.180
254NOM980D6 Mobile Home 03/11/18 1.890
255NOM980D6 Multifamily 12/11/27 1.310
256NOM980D6 Multifamily 02/11/28
257NOM980D6 Multifamily 01/11/28 1.800
258NOM980D6 Multifamily 02/11/28 1.300
259NOM980D6 Multifamily 02/11/23
260NOM980D6 Lodging 12/11/17 2.000
261NOM980D6 Lodging 03/11/18 2.540
262NOM980D6 Retail 02/11/23 1.590
263NOM980D6 Retail 11/11/22 2.000
264NOM980D6 Mobile Home 11/11/27 1.260
265NOM980D6 Mobile Home 02/11/28 1.230
266NOM980D6 Multifamily 12/11/27 1.780
267NOM980D6 Multifamily 12/11/27 1.940
268NOM980D6 Health Care 03/11/23 1.900
269NOM980D6 Retail 03/11/28
270NOM980D6 Lodging 03/11/23 1.470
271NOM980D6 Multifamily 12/11/22 1.910
272NOM980D6 Multifamily 09/11/22 0.950
273NOM980D6 Multifamily 03/11/25
274NOM980D6 Multifamily 03/11/23 1.210
275NOM980D6 Multifamily 03/11/23
276NOM980D6 Office 01/11/23 1.730
277NOM980D6 Multifamily 01/11/23
278NOM980D6 Retail 08/11/17 1.000
279NOM980D6 Industrial 12/11/22 2.100
280NOM980D6 Mobile Home 12/11/22
281NOM980D6 Retail 02/11/23 2.040
282NOM980D6 Mobile Home 03/11/08
283NOM980D6 Multifamily 03/11/28
284NOM980D6 Retail 04/11/23
285NOM980D6 Multifamily 02/11/25 1.360
286NOM980D6 Office 04/11/13
287NOM980D6 Multifamily 02/11/23 1.470
288NOM980D6 Lodging 01/11/18 2.600
289NOM980D6 Multifamily 03/11/25 0.650
290NOM980D6 Multifamily 04/11/28
291NOM980D6 Multifamily 01/11/28 1.340
292NOM980D6 Industrial 10/11/22 1.580
293NOM980D6 Industrial 03/11/23
294NOM980D6 Multifamily 03/11/28
295NOM980D6 Retail 04/11/23 1.790
296NOM980D6 Office 02/11/23 1.800
297NOM980D6 Retail 12/11/22 1.240
298NOM980D6 Retail 12/11/22 0.450
299NOM980D6 Lodging 12/11/19 2.020
300NOM980D6 Office 03/11/18 1.900
301NOM980D6 Retail 04/11/28 2.270
302NOM980D6 Multifamily 12/11/27
303NOM980D6 Multifamily 01/11/28
304NOM980D6 Multifamily 11/11/27
305NOM980D6 Industrial 02/11/13
306NOM980D6 Multifamily 03/11/25 1.650
307NOM980D6 Multifamily 12/11/27 1.580
308NOM980D6 Mobile Home 01/11/28 1.880
309NOM980D6 Multifamily 03/11/23
310NOM980D6 Retail 03/11/23 1.810
311NOM980D6 Multifamily 12/11/22 1.700
312NOM980D6 Multifamily 01/11/28 1.310
313NOM980D6 Multifamily 02/11/23 2.410
314NOM980D6 Multifamily 02/11/28 1.310
315NOM980D6 Mobile Home 12/11/27 1.160
316NOM980D6 Mobile Home 01/11/23
317NOM980D6 Multifamily 01/11/18
318NOM980D6 Multifamily 04/11/23
319NOM980D6 Multifamily 03/11/23
320NOM980D6 Multifamily 11/11/27 2.240
321NOM980D6 Mobile Home 12/11/22
000000000000NOM980D6 Retail 04/11/28
000000000000NOM980D6 Retail 04/11/28
000000000000NOM980D6 Health Care 01/11/28 1.280
000000000000NOM980D6 Health Care 01/11/28 0.810
000000000000NOM980D6 Retail 04/11/28
000000000000NOM980D6 Retail 04/11/28
000000000000NOM980D6 Retail 02/11/28
000000000000NOM980D6 Retail 02/11/28
000000000000NOM980D6 Industrial 08/11/25 1.580
000000000000NOM980D6 Industrial 10/11/05
000000000001NOM980D6 Retail 02/11/23
000000000001NOM980D6 Retail 05/11/03
Operating Ending
Disclosure Statement Principal
Control # Group Date State Balance
1NOM980D6 36,160CA 174,699,209
2NOM980D6 36,160VV 141,022,672
3NOM980D6 36,160CA 140,613,989
4NOM980D6 36,160CA 133,330,642
5NOM980D6 VV 101,508,015
6NOM980D6 36,160PA 98,282,484
7NOM980D6 36,160VA 90,020,180
8NOM980D6 36,160GA 80,016,266
9NOM980D6 36,160VV 66,583,942
10NOM980D6 36,160FL 64,056,820
12NOM980D6 MA 55,319,681
13NOM980D6 36,160VA 54,701,166
14NOM980D6 36,160NJ 52,538,627
15NOM980D6 36,160TX 51,720,755
16NOM980D6 36,160PA 51,323,267
17NOM980D6 CA 50,479,669
18NOM980D6 CA 47,136,324
19NOM980D6 VV 44,903,366
20NOM980D6 IN 41,064,537
21NOM980D6 VV 41,209,579
22NOM980D6 36,160XX 40,938,015
23NOM980D6 36,160VV 40,000,000
24NOM980D6 36,160MI 39,207,607
25NOM980D6 36,160TX 38,452,720
26NOM980D6 36,160NJ 35,320,273
27NOM980D6 36,160PA 35,401,172
29NOM980D6 GA 31,124,873
30NOM980D6 36,160VV 29,302,327
31NOM980D6 36,160MA 29,119,545
32NOM980D6 CA 28,453,132
33NOM980D6 36,160MA 28,157,551
34NOM980D6 36,160CA 27,709,567
35NOM980D6 CA 23,244,997
36NOM980D6 36,160MI 22,221,895
37NOM980D6 36,160OH 21,429,304
38NOM980D6 VA 21,297,314
39NOM980D6 MD 20,230,344
40NOM980D6 FL 19,983,595
41NOM980D6 MD 19,483,889
42NOM980D6 36,160IL 19,713,940
43NOM980D6 36,160XX 19,146,444
44NOM980D6 36,160OH 17,523,624
45NOM980D6 IL 17,995,682
46NOM980D6 36,160MI 17,428,974
47NOM980D6 36,160VA 17,236,691
48NOM980D6 36,160OH 16,570,799
49NOM980D6 CA 16,252,133
50NOM980D6 36,160DC 16,356,822
51NOM980D6 36,160OK 15,994,378
52NOM980D6 36,160VV 15,874,854
53NOM980D6 WA 15,736,962
54NOM980D6 NJ 14,799,147
55NOM980D6 CA 14,767,235
56NOM980D6 MN 14,522,049
57NOM980D6 36,160NY 14,269,111
58NOM980D6 VV 13,999,903
60NOM980D6 36,160CA 13,782,061
61NOM980D6 36,160PA 13,689,299
62NOM980D6 36,160FL 13,058,357
63NOM980D6 TX 12,755,638
64NOM980D6 FL 12,626,695
65NOM980D6 36,160CA 12,851,683
66NOM980D6 MI 13,000,000
67NOM980D6 TX 12,437,531
68NOM980D6 36,160MI 12,616,000
69NOM980D6 MD 12,459,522
70NOM980D6 36,160PA 12,124,820
71NOM980D6 NY 11,531,168
72NOM980D6 36,160PA 11,455,538
73NOM980D6 36,160CA 10,912,676
74NOM980D6 PA 10,712,378
75NOM980D6 36,160CA 10,591,340
76NOM980D6 36,160MD 10,344,191
77NOM980D6 36,160CT 10,052,826
78NOM980D6 36,160CA 9,886,801
79NOM980D6 36,160WI 9,966,145
81NOM980D6 36,160FL 9,835,221
82NOM980D6 NV 9,847,357
83NOM980D6 36,160MA 9,833,256
84NOM980D6 36,160FL 9,746,621
85NOM980D6 FL 9,221,744
86NOM980D6 PA 9,355,319
87NOM980D6 36,160MD 9,326,621
88NOM980D6 36,160MI 9,139,369
89NOM980D6 ND 8,865,865
90NOM980D6 MA 8,790,575
91NOM980D6 36,160NV 8,835,805
92NOM980D6 36,160KS 8,237,325
94NOM980D6 36,160OK 8,103,518
95NOM980D6 36,160AZ 7,875,741
96NOM980D6 SC 7,747,214
97NOM980D6 CA 7,660,033
98NOM980D6 NV 7,617,276
99NOM980D6 FL 7,381,646
100NOM980D6 36,160CA 7,329,503
101NOM980D6 36,160TX 7,278,940
102NOM980D6 CA 7,076,043
103NOM980D6 36,160MI 6,841,023
104NOM980D6 AZ 6,895,217
105NOM980D6 36,160VV 6,866,325
106NOM980D6 IN 6,900,000
107NOM980D6 36,160MI 6,821,380
108NOM980D6 36,160CA 6,819,410
109NOM980D6 PA 6,675,751
110NOM980D6 CA 6,599,838
111NOM980D6 CA 6,481,959
112NOM980D6 36,160OH 6,511,989
113NOM980D6 36,160TX 6,448,493
114NOM980D6 NY 6,462,941
115NOM980D6 NY 6,365,430
116NOM980D6 36,160CO 6,333,448
117NOM980D6 TX 6,296,013
118NOM980D6 36,160TX 6,201,478
119NOM980D6 36,160VA 6,085,229
120NOM980D6 36,160NC 5,999,944
121NOM980D6 CO 5,836,728
122NOM980D6 MD 5,823,705
123NOM980D6 CA 5,517,313
124NOM980D6 VA 5,849,018
125NOM980D6 FL 5,858,076
126NOM980D6 36,160IN 5,798,127
127NOM980D6 36,160NC 5,537,514
128NOM980D6 OH 5,585,495
129NOM980D6 MN 5,660,825
130NOM980D6 OR 5,571,497
131NOM980D6 NV 5,504,096
132NOM980D6 HI 5,516,884
133NOM980D6 36,160MN 5,488,853
134NOM980D6 36,160MI 5,247,903
135NOM980D6 OH 5,296,591
136NOM980D6 TX 5,301,563
137NOM980D6 36,160IL 5,324,902
138NOM980D6 36,160IN 5,266,830
139NOM980D6 36,160CA 5,258,790
140NOM980D6 36,160OH 5,107,427
141NOM980D6 36,160AZ 5,164,083
142NOM980D6 36,160LA 5,071,365
143NOM980D6 36,160MD 5,108,722
145NOM980D6 36,160NJ 5,032,590
146NOM980D6 36,160OH 4,877,433
147NOM980D6 36,160OH 4,825,361
148NOM980D6 36,160TX 4,912,229
149NOM980D6 36,160MI 4,907,909
150NOM980D6 36,160DE 4,779,914
151NOM980D6 36,160IN 4,698,678
152NOM980D6 36,160OH 4,556,530
153NOM980D6 36,160PA 4,559,346
154NOM980D6 OH 4,412,351
155NOM980D6 MI 4,487,713
156NOM980D6 NY 4,350,772
157NOM980D6 36,160VA 4,418,055
158NOM980D6 PA 4,384,579
159NOM980D6 CA 4,307,442
160NOM980D6 AZ 4,325,782
161NOM980D6 OH 4,145,423
162NOM980D6 WA 4,161,608
163NOM980D6 36,160NC 4,162,784
164NOM980D6 36,160CA 4,137,334
165NOM980D6 36,160TX 4,135,584
166NOM980D6 36,160NM 4,110,118
167NOM980D6 NJ 4,089,048
168NOM980D6 36,160LA 4,013,078
169NOM980D6 36,160VA 3,918,721
170NOM980D6 NY 3,925,152
171NOM980D6 36,160PA 3,937,370
172NOM980D6 36,160MD 3,893,593
173NOM980D6 36,160MD 3,847,426
174NOM980D6 36,160TX 3,784,578
175NOM980D6 36,160WI 3,763,826
176NOM980D6 CA 3,701,064
177NOM980D6 36,160SD 3,686,413
178NOM980D6 36,160CA 3,648,688
179NOM980D6 36,160CA 3,439,877
180NOM980D6 36,160MD 3,512,737
181NOM980D6 NY 3,562,348
182NOM980D6 36,160CA 3,516,230
183NOM980D6 36,160GA 3,478,249
184NOM980D6 36,160DC 3,491,484
185NOM980D6 36,160PA 3,425,869
186NOM980D6 36,160UT 3,436,749
187NOM980D6 36,160TX 3,445,384
188NOM980D6 36,160OR 3,447,261
189NOM980D6 36,160WA 3,357,895
190NOM980D6 CA 3,381,608
191NOM980D6 36,160CA 3,333,155
192NOM980D6 36,160VA 3,300,579
193NOM980D6 WI 3,232,118
194NOM980D6 36,160NC 3,122,815
195NOM980D6 36,160FL 3,196,447
196NOM980D6 FL 3,201,470
197NOM980D6 36,160GA 3,174,508
198NOM980D6 36,160TX 3,170,198
199NOM980D6 GA 3,127,892
200NOM980D6 NC 3,107,913
201NOM980D6 36,160WV 3,073,883
202NOM980D6 LA 3,073,915
203NOM980D6 36,160CO 3,107,778
204NOM980D6 36,160KY 3,096,235
205NOM980D6 36,160NH 3,042,142
206NOM980D6 36,160NY 3,049,632
207NOM980D6 NY 2,967,792
208NOM980D6 CA 2,984,931
209NOM980D6 NY 2,963,584
210NOM980D6 FL 2,965,384
211NOM980D6 NC 2,925,914
212NOM980D6 VA 2,923,351
213NOM980D6 36,160WI 2,945,003
214NOM980D6 GA 2,771,632
215NOM980D6 36,160SD 2,809,022
216NOM980D6 36,160TX 2,831,061
217NOM980D6 36,160WV 2,744,084
218NOM980D6 NH 2,802,883
219NOM980D6 36,160AZ 2,760,411
220NOM980D6 36,160TX 2,751,974
221NOM980D6 36,160GA 2,726,385
222NOM980D6 CA 2,737,658
223NOM980D6 OH 2,646,878
224NOM980D6 36,160MO 2,701,129
225NOM980D6 TX 2,680,228
226NOM980D6 36,160NY 2,635,019
227NOM980D6 NH 2,639,454
228NOM980D6 36,160MD 2,624,015
229NOM980D6 CA 2,607,156
230NOM980D6 TX 2,559,616
231NOM980D6 OH 2,557,376
232NOM980D6 MD 2,555,547
233NOM980D6 36,160GA 2,529,866
234NOM980D6 36,160WV 2,449,501
235NOM980D6 36,160FL 2,509,336
236NOM980D6 36,160WI 2,484,524
237NOM980D6 CA 2,442,435
238NOM980D6 36,160NY 2,439,300
239NOM980D6 36,160IN 2,328,754
240NOM980D6 36,160FL 2,392,453
241NOM980D6 36,160CA 2,358,051
242NOM980D6 OK 2,372,361
243NOM980D6 36,160IL 2,367,915
244NOM980D6 36,160MI 2,336,378
245NOM980D6 36,160TN 2,327,249
246NOM980D6 36,160WA 2,320,027
247NOM980D6 36,160MI 2,330,258
248NOM980D6 OH 2,208,719
249NOM980D6 36,160OH 2,263,541
250NOM980D6 36,160TX 2,246,767
251NOM980D6 IL 2,256,355
252NOM980D6 IL 2,248,456
253NOM980D6 36,160PA 2,248,342
254NOM980D6 36,160MI 2,165,511
255NOM980D6 36,160IN 2,181,499
256NOM980D6 CA 2,169,995
257NOM980D6 36,160OK 2,164,243
258NOM980D6 36,160MI 2,152,885
259NOM980D6 TX 2,099,380
260NOM980D6 36,160VA 2,058,801
261NOM980D6 36,160VA 2,028,995
262NOM980D6 36,160NC 1,964,582
263NOM980D6 36,160TX 2,050,348
264NOM980D6 36,160WA 2,059,249
265NOM980D6 36,160MI 2,027,858
266NOM980D6 36,160TX 2,019,891
267NOM980D6 36,160FL 1,996,627
268NOM980D6 36,160OH 1,981,474
269NOM980D6 IL 1,993,286
270NOM980D6 36,160PA 1,956,457
271NOM980D6 36,160NY 1,945,298
272NOM980D6 36,160OH 1,941,626
273NOM980D6 FL 1,921,848
274NOM980D6 36,160TX 1,867,113
275NOM980D6 NY 1,856,719
276NOM980D6 36,160VA 1,855,313
277NOM980D6 NE 1,853,049
278NOM980D6 36,160IN 1,782,509
279NOM980D6 36,160PA 1,752,200
280NOM980D6 OR 1,749,913
281NOM980D6 36,160CA 1,731,094
282NOM980D6 CA 1,712,039
283NOM980D6 TX 1,699,786
284NOM980D6 TX 1,612,796
285NOM980D6 36,160SD 1,620,335
286NOM980D6 MI 1,563,733
287NOM980D6 36,160TX 1,559,603
288NOM980D6 36,160MI 1,548,976
289NOM980D6 36,160TX 1,531,600
290NOM980D6 MI 1,522,874
291NOM980D6 36,160MN 1,475,677
292NOM980D6 36,160OH 1,402,505
293NOM980D6 CA 1,389,084
294NOM980D6 PA 1,392,865
295NOM980D6 36,160VA 1,376,141
296NOM980D6 36,160AZ 1,376,589
297NOM980D6 36,160MI 1,367,128
298NOM980D6 36,160TX 1,364,485
299NOM980D6 36,160NC 1,318,878
300NOM980D6 36,160MD 1,303,668
301NOM980D6 36,160CO 1,331,205
302NOM980D6 NY 1,328,014
303NOM980D6 AZ 1,180,407
304NOM980D6 WA 1,180,455
305NOM980D6 TN 1,116,160
306NOM980D6 36,160TX 1,129,064
307NOM980D6 36,160GA 1,108,192
308NOM980D6 36,160TX 1,102,457
309NOM980D6 NY 1,074,987
310NOM980D6 36,160AZ 1,075,744
311NOM980D6 36,160MN 1,071,946
312NOM980D6 36,160MN 1,047,730
313NOM980D6 36,160NY 994,940
314NOM980D6 36,160FL 986,523
315NOM980D6 36,160TX 985,882
316NOM980D6 CO 975,847
317NOM980D6 NY 891,653
318NOM980D6 MA 899,727
319NOM980D6 NY 879,535
320NOM980D6 36,160TX 835,556
321NOM980D6 FL 636,090
000000000000NOM980D6 NY 50,313,787
000000000000NOM980D6 NY 11,476,331
000000000000NOM980D6 36,160VV 19,655,433
000000000000NOM980D6 36,160VV 11,811,168
000000000000NOM980D6 NY 10,037,202
000000000000NOM980D6 NY 3,664,519
000000000000NOM980D6 VV 7,984,624
000000000000NOM980D6 VV 1,903,046
000000000000NOM980D6 36,160MI 7,765,454
000000000000NOM980D6 MI 369,894
000000000001NOM980D6 VA 3,434,897
000000000001NOM980D6 VA 1,077,846
3,661,935,657
Disclosure Note Scheduled
Control # Rate P&I Amount
1 0.0711 1197417.36 0
2 0.07458 1067579.03 0
3 0.07739 937071.15 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
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 325750.57 82,528
21 0.0723 285263.68 0
22 0.085 318501.94 0
23 0.0702 241800 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
29 0.085 241746.68 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 112362.1 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
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 81271.67 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 87959.53 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
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 70327.7 17,792
90 0.0787 68690.18 0
91 0.085 68773.38 0
92 0.08 61173.28 0
94 0.085 62966.95 0
95 0.0731 54900.05 0
96 0.0796 60818.7 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 4,806
104 0.0709 46995.05 0
105 0.085 53420.71 0
106 0.077 45750.83 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 44306.45 11,209
129 0.09 45948.8 0
130 0.095 49492.1 0
131 0.0706 37482.87 0
132 0.0864 43631.59 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
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 2,724
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 4,439
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 2,165
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 0
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
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 3,025
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 3,905
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 9985.16 899
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
000000000000 0.085 390786.89 0
000000000000 0.07366 119103.5 0
000000000000 0.083826 151391.76 0
000000000000 0.0743 83331.3 0
000000000000 0.085 77958.88 0
000000000000 0.07266 41041.67 0
000000000000 0.0803 59682 0
000000000000 0.07743 13957.54 0
000000000000 0.085 60416.03 0
000000000000 0.0767 6484.74 0
000000000001 0.0737 26884.46 6,958
000000000001 0.0723 29066.77 0
140,486
Additional
Loan
Disclosure Prepayment Status
Control # Group Date Code (1)
1NOM980D6
2NOM980D6
3NOM980D6
4NOM980D6
5NOM980D6
6NOM980D6
7NOM980D6
8NOM980D6
9NOM980D6
10NOM980D6
12NOM980D6
13NOM980D6
14NOM980D6
15NOM980D6
16NOM980D6
17NOM980D6
18NOM980D6
19NOM980D6
20NOM980D6
21NOM980D6
22NOM980D6
23NOM980D6
24NOM980D6
25NOM980D6
26NOM980D6
27NOM980D6
29NOM980D6
30NOM980D6
31NOM980D6
32NOM980D6
33NOM980D6
34NOM980D6
35NOM980D6
36NOM980D6
37NOM980D6
38NOM980D6
39NOM980D6
40NOM980D6
41NOM980D6
42NOM980D6
43NOM980D6
44NOM980D6
45NOM980D6
46NOM980D6
47NOM980D6
48NOM980D6
49NOM980D6
50NOM980D6
51NOM980D6
52NOM980D6
53NOM980D6
54NOM980D6
55NOM980D6
56NOM980D6
57NOM980D6
58NOM980D6
60NOM980D6
61NOM980D6
62NOM980D6
63NOM980D6
64NOM980D6
65NOM980D6
66NOM980D6
67NOM980D6
68NOM980D6
69NOM980D6
70NOM980D6
71NOM980D6
72NOM980D6
73NOM980D6
74NOM980D6
75NOM980D6
76NOM980D6
77NOM980D6
78NOM980D6
79NOM980D6
81NOM980D6
82NOM980D6
83NOM980D6
84NOM980D6
85NOM980D6
86NOM980D6
87NOM980D6
88NOM980D6
89NOM980D6
90NOM980D6
91NOM980D6
92NOM980D6
94NOM980D6
95NOM980D6
96NOM980D6
97NOM980D6
98NOM980D6
99NOM980D6
100NOM980D6
101NOM980D6
102NOM980D6
103NOM980D6
104NOM980D6
105NOM980D6
106NOM980D6
107NOM980D6
108NOM980D6
109NOM980D6
110NOM980D6
111NOM980D6
112NOM980D6
113NOM980D6
114NOM980D6
115NOM980D6
116NOM980D6
117NOM980D6
118NOM980D6
119NOM980D6
120NOM980D6
121NOM980D6
122NOM980D6
123NOM980D6
124NOM980D6
125NOM980D6
126NOM980D6
127NOM980D6
128NOM980D6
129NOM980D6
130NOM980D6
131NOM980D6
132NOM980D6
133NOM980D6
134NOM980D6
135NOM980D6
136NOM980D6
137NOM980D6
138NOM980D6
139NOM980D6
140NOM980D6
141NOM980D6
142NOM980D6
143NOM980D6
145NOM980D6
146NOM980D6
147NOM980D6
148NOM980D6
149NOM980D6
150NOM980D6
151NOM980D6
152NOM980D6
153NOM980D6
154NOM980D6
155NOM980D6
156NOM980D6
157NOM980D6
158NOM980D6
159NOM980D6
160NOM980D6
161NOM980D6
162NOM980D6
163NOM980D6
164NOM980D6
165NOM980D6
166NOM980D6
167NOM980D6
168NOM980D6
169NOM980D6
170NOM980D6
171NOM980D6
172NOM980D6
173NOM980D6
174NOM980D6
175NOM980D6
176NOM980D6
177NOM980D6
178NOM980D6
179NOM980D6
180NOM980D6
181NOM980D6
182NOM980D6
183NOM980D6
184NOM980D6
185NOM980D6
186NOM980D6
187NOM980D6
188NOM980D6
189NOM980D6
190NOM980D6
191NOM980D6
192NOM980D6
193NOM980D6
194NOM980D6
195NOM980D6
196NOM980D6
197NOM980D6
198NOM980D6
199NOM980D6
200NOM980D6
201NOM980D6
202NOM980D6
203NOM980D6
204NOM980D6
205NOM980D6
206NOM980D6
207NOM980D6
208NOM980D6
209NOM980D6
210NOM980D6
211NOM980D6
212NOM980D6
213NOM980D6
214NOM980D6
215NOM980D6
216NOM980D6
217NOM980D6
218NOM980D6
219NOM980D6
220NOM980D6
221NOM980D6
222NOM980D6
223NOM980D6
224NOM980D6
225NOM980D6
226NOM980D6
227NOM980D6
228NOM980D6
229NOM980D6
230NOM980D6
231NOM980D6
232NOM980D6
233NOM980D6
234NOM980D6
235NOM980D6
236NOM980D6
237NOM980D6
238NOM980D6
239NOM980D6
240NOM980D6
241NOM980D6
242NOM980D6
243NOM980D6
244NOM980D6
245NOM980D6
246NOM980D6
247NOM980D6
248NOM980D6
249NOM980D6
250NOM980D6
251NOM980D6
252NOM980D6
253NOM980D6
254NOM980D6
255NOM980D6
256NOM980D6
257NOM980D6
258NOM980D6
259NOM980D6
260NOM980D6
261NOM980D6
262NOM980D6
263NOM980D6
264NOM980D6
265NOM980D6
266NOM980D6
267NOM980D6
268NOM980D6
269NOM980D6
270NOM980D6
271NOM980D6
272NOM980D6
273NOM980D6
274NOM980D6
275NOM980D6
276NOM980D6
277NOM980D6
278NOM980D6
279NOM980D6
280NOM980D6
281NOM980D6
282NOM980D6
283NOM980D6
284NOM980D6
285NOM980D6
286NOM980D6
287NOM980D6
288NOM980D6
289NOM980D6
290NOM980D6
291NOM980D6
292NOM980D6
293NOM980D6
294NOM980D6
295NOM980D6
296NOM980D6
297NOM980D6
298NOM980D6
299NOM980D6
300NOM980D6
301NOM980D6
302NOM980D6
303NOM980D6
304NOM980D6
305NOM980D6
306NOM980D6
307NOM980D6
308NOM980D6
309NOM980D6
310NOM980D6
311NOM980D6
312NOM980D6
313NOM980D6
314NOM980D6
315NOM980D6
316NOM980D6
317NOM980D6
318NOM980D6
319NOM980D6
320NOM980D6
321NOM980D6
000000000000NOM980D6
000000000000NOM980D6
000000000000NOM980D6
000000000000NOM980D6
000000000000NOM980D6
000000000000NOM980D6
000000000000NOM980D6
000000000000NOM980D6
000000000000NOM980D6
000000000000NOM980D6
000000000001NOM980D6
000000000001NOM980D6
Specially Serviced Loan Detail
Beginning
Disclosure Scheduled Interest Maturity
Control # Balance Rate Date
0
(1)
Legend :
1) Request for waiver of Prepayment Penalty
2) Payment default
3) Request for Loan Modification or Workout
4) Loan with Borrower Bankruptcy
5) Loan in Process of Foreclosure
6) Loan now REO Property
7) Loans Paid Off
8) Loans Returned to Master Servicer
Realized Loss Detail
Specially
Disclosure Property Serviced
Control # Type Status CodeComments
0 0
0 0
0 0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
Modified Loan Detail
Disclosure ModificatiModification
Control # Date Description
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Realized Loss Detail
Beginning
Dist. DisclosureAppraisal Appraisal Scheduled
Date Control # Date Value Balance
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
Current Tota 0 0 0.00 0.00
Cumulative 0 0 0.00 0.00
Gross ProceedAggregate
Dist. DisclosureGross as a % of Liquidation
Date Control # Proceeds Sched PrincipExpenses *
0 0 0.00 0.00
0 0 0.00 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
Current Tota 0 0.00 0 0.00
Cumulative 0 0.00 0 0.00
Net Net Proceeds
Dist. DisclosureLiquidationas a % of Realized
Date Control # Proceeds Sched. BalancLoss
0 0
0 0
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
Current Tota 0 0.00 0 0.00
Cumulative 0 0.00 0 0.00
* Aggregate liquidation expenses also include outstanding
P&I advances and unpaid servicing fees, unpaid trustee fees, etc..
_
Asset Securitization Corporation
Commercial Mortgage Pass-
Through Certificates, Series 1998-D6
Comparative FINANCIAL
STATUS REPORT as of 11/12/99
Please see accompanying footnotes at
bottom of report
Loan ID
City
State
1
Los Angeles
CA
2
New Orleans
LA
2
East Point
GA
2
Houston
TX
2
Dallas
TX
2
Irving
TX
2
Atlanta
GA
2
Atlanta
GA
2
Houston
TX
2
Houston
TX
2
Houston
TX
2
Goleta
CA
2
Jackson
MS
2
Jackson
MS
2
Jonesboro
GA
2
Jackson
MS
3
Los Angeles
CA
4
Westminster
CA
4
Fremont
CA
4
Benicia
CA
4
Placerville
CA
4
Santa Rosa
CA
4
Castro
CA
4
San Jose. CA
CA
4
Redding
CA
4
Duarte
CA
4
Redondo Beach
CA
4
Menifee
CA
4
Citrus Heights
CA
4
Vacaville
CA
4
Madera
CA
4
Sacramento CA
CA
4
San Marcos
CA
4
Suisun City
CA
4
Sacramento
CA
4
Bellflower
CA
5
Houston
TX
5
El Paso
TX
5
Pflugerville
TX
5
Pasadena
TX
5
Beaumont
TX
5
Pueblo
CO
5
Redding
CA
5
McKinney
TX
5
Grand Prairie
TX
5
Plano
TX
6
Pittsburgh
PA
7
Springfield
VA
8
Atlanta
GA
9
Smithfield
NC
9
Branson
MO
9
Raleigh
NC
9
Cary
NC
9
Georgetown
KY
9
Boaz
AL
9
Graceville
FL
9
Story City
IA
9
Sulphur Springs
TX
9
Lebanon
MO
9
Nebraska City
NE
10
Tampa
FL
11
Brooklyn
NY
12
Framingham
MA
13
Vienna
VA
14
Morristown
NJ
14
Morristown
NJ
15
Laredo
TX
16
Downingtown
PA
17
San Jose
CA
18
San Jose
CA
18
San Jose
CA
19
Arlington
VA
19
Auburn Hill
MI
19
Sterling
VA
19
Cincinnati
OH
19
Herndon
VA
19
Pueblo
CO
20
Merryville
IN
21
Reseville
MN
21
Bloomington
IL
21
Joliet
IL
22
Tumon
Guam
22
Tumon
Guam
22
Tumon
Guam
22
Tumon
Guam
23
El Segundo
CA
23
Addison
TX
23
Mt. Laurel
NJ
23
Lexington
MA
23
Schaumburg
IL
23
Cohoes
NY
23
Lombard
IL
23
Westchester
IL
24
Livonia
MI
25
Abilene
TX
25
San Angelo
TX
26
Parsippany
NJ
27
Harrisburg
PA
28
West Palm Beach
FL
28
Voorhees
NJ
29
Atlanta
GA
30
Greensboro
NC
30
Albuquerque
NM
30
Roswell
GA
30
Greenville
SC
30
San Antonio
TX
30
Eden Prairie
MN
30
Amarillo
TX
30
Spartanburg
SC
30
East Syracuse
NY
31
Brewster
MA
32
Vacaville
CA
32
W. Sacramento
CA
32
Modesto
CA
32
Auburn
CA
32
Placerville
CA
32
Sonora Oaks
CA
33
Cambridge
MA
34
Monterey
CA
35
Los Angeles
CA
36
Utica
MI
37
Cincinnati
OH
38
Fairfax
VA
39
Potomoac
MD
40
Casselberry
FL
40
Sunrise
FL
41
Laurel
MD
42
Burr Ridge
IL
43
Grand Cayman
BWI
44
Columbus
OH
45
Arlington Heights
IL
46
Southfield
MI
47
Reston
VA
48
Westerville
OH
49
Menlo Park
CA
50
Washington DC
DC
51
Tulsa
OK
52
Salem
OR
52
Bellevue
WA
52
Renton
WA
53
Lynnwood
WA
54
Hillside
NJ
55
Huntington Beach
CA
56
Roseville
MN
57
Corona
NY
57
58
City of Industry
CA
58
Beaver Creek
OH
59
Bronx
NY
59
60
San Diego
CA
61
Reading
PA
62
Orlando
FL
62
Tampa
FL
63
Irving
TX
64
Davie
FL
65
Mountain View
CA
66
Harper Woods
MI
67
Houston
TX
68
Romulus
MI
69
Germantown
MD
70
King of Prussia
PA
71
Bronx
NY
72
Philadelphia
PA
73
Los Angeles
CA
74
Philadelphia
PA
75
Rancho Palos Verdes
CA
76
Baltimore
MD
77
West Hartford
CT
78
Los Angeles
CA
79
West Allis
WI
80
Reidsville
NC
80
Maryville
TN
80
Crestview
FL
80
Rock Springs
WY
80
Ft. Worth
TX
81
Miami
FL
82
Las Vegas
NV
83
Worcester
MA
84
Miami
FL
84
Miami
FL
85
Boynton Beach
FL
86
Springhouse
PA
87
Baltimore
MD
88
Traverse City
MI
89
Fargo
ND
90
Clinton
MA
91
Las Vegas
NV
92
Lawrence
KS
93
Auburn Hills
MI
93
94
Oklahoma City
OK
95
Phoenix
AZ
96
Conway
SC
97
Loma Linda
CA
98
Las Vegas
NV
99
Winter Park
FL
99
Orlando
FL
100
San Diego
CA
101
Houston
TX
102
Los Angeles
CA
103
Midland
MI
103
Traverse City
MI
104
Glendale
AZ
105
St. Louis Park
MN
105
Albuquerque
NM
105
Largo
FL
106
Valparaiso
IN
107
Sterling Heights
MI
108
Los Angeles
CA
109
Philadelphia
PA
110
Beverly Hills
CA
111
Pasadena
CA
112
Beachwood
OH
113
Dallas
TX
114
Ulster
NY
115
Poughkeepsie
NY
116
Avon
CO
117
Autin
TX
118
Bedford
TX
119
Virginia Beach
VA
120
Garner (Raleigh)
NC
121
Denver
CO
122
Easton
MD
122
Easton
MD
123
Marina Del Rey
CA
124
Falls Church
VA
125
Melbourne
FL
126
Indianapolis
IN
127
Charlotte
NC
128
Columbus
OH
129
Edina
MN
130
Ontario
OR
130
Klamath Falls
OR
130
Klamath Falls
OR
130
Ontario
OR
131
Las Vegas
NV
132
Hilo
HI
133
Richfield
MN
134
Rochester Hills
MI
135
Columbus
OH
136
Houston
TX
137
Chicago
IL
138
Indianapolis
IN
139
Milpitas
CA
140
Columbus
OH
141
Mesa
AZ
142
Bossier City
LA
142
Bossier City
LA
143
Silver Spring
MD
144
Richmond
VA
144
145
Jersey City
NJ
146
Melrose Park
OH
147
Cincinnati
OH
148
New Braunfels
TX
149
Kalamazoo
MI
150
Newark
DE
151
Indianapolis
IN
152
Parma
OH
153
Philadelphia
PA
154
Elyria
OH
155
Berkley
MI
156
Oyster Bay
NY
157
Ashland
VA
158
Warminster
PA
159
Pomona
CA
160
Bullhead City
AZ
161
Warrensville Hts.
OH
162
Spokane
WA
163
Nags Head
NC
164
Riverside
CA
165
Austin
TX
166
Alburquerque
NM
167
Cherry Hill
NJ
167
Cherry Hill
NJ
167
Cherry Hill
NJ
168
Shreveport
LA
169
Richmond
VA
170
Wallkill
NY
171
West Hazleton
PA
172
Largo
MD
173
Camp Springs
MD
174
Houston
TX
175
Pewaukee
WI
176
Hemet
CA
177
Sioux Falls
SD
178
Oceanside
CA
179
Compton
CA
180
Laurel
MD
181
Bronx
NY
182
Citrus Heights
CA
183
Augusta
GA
184
Washington
DC
185
Bethlehem
PA
186
Salt Lake City
UT
187
Webster
TX
188
Corvallis
OR
189
Redmond
WA
190
Ventura
CA
191
Malibu
CA
192
Dahlgren
VA
193
Milwaukee
WI
194
Edenton
NC
195
Deerfield Beach
FL
196
Fort Myers Beach
FL
197
Decautor
GA
198
Houston
TX
199
Dalton
GA
200
Weaverville
NC
201
Beckley
WV
202
Covington
LA
203
Snowmass
CO
204
Lexington
KY
205
Hudson
NH
205
Hudson
NH
205
Epping
NH
206
Deer Park
NY
207
New York
NY
207
New York
NY
207
New York
NY
208
Palm Springs
CA
209
Geneva
NY
210
West Palm Beach
FL
211
Concord
NC
212
Newport News
VA
213
Milwaukee
WI
214
Atlanta
GA
215
Sioux Falls
SD
216
Houston
TX
217
Barboursville
WV
218
Merrimack
NH
219
Tucson
AZ
220
Bryan
TX
221
Smyrna
GA
222
Walnut
CA
223
Columbus
OH
224
Kansas City
MO
225
Bastrop
TX
226
New York
NY
227
Hampton
NH
228
Owings Mills
MD
229
Santa Ana
CA
230
Houston
TX
231
Parma
OH
231
Bedford
OH
231
Maple Height
OH
232
Baltimore
MD
233
Forsyth
GA
234
Beaver
WV
235
Winter Haven
FL
236
Pewaukee
WI
237
Sacremento
CA
238
New York
NY
239
Richmond
IN
240
Orlando
FL
241
Orange
CA
242
Oklahoma City
OK
243
Bloomington
IL
244
Gross Pointe Woods
MI
245
Nashville
TN
246
Veradale
WA
247
Livonia
MI
248
Columbus
OH
249
North Olmstead
OH
250
Mineral Wells
TX
251
North Aurora
IL
252
Northlake
IL
253
Dublin
PA
254
Lapeer Meadows
MI
255
Indianapolis
IN
256
San Bernadino
CA
257
Tulsa
OK
258
Jackson
MI
259
Temple
TX
259
Temple
TX
260
Hillsville
VA
261
Alexandria
VA
262
Kemersville
NC
263
The Woodlands
TX
264
Pasco
WA
265
Kalamazoo
MI
266
Houston
TX
267
Orlando
FL
268
Westlake
OH
269
Champaign
IL
270
Mansfield
PA
271
Brooklyn
NY
272
Cincinnati
OH
273
Ft. Lauderdale
FL
274
Pasadena
TX
275
New York
NY
276
East Vienna
VA
277
Lincoln
NE
278
Ft. Wayne
IN
279
North Fayette Township
PA
280
Wood Village
OR
281
Fremont
CA
282
Whittier
CA
283
Austin
TX
284
Beaumont
TX
285
Pierre
SD
286
Southfield
MI
287
Dallas
TX
287
Dallas
TX
287
Dallas
TX
288
Dearborn
MI
289
Ft. Worth
TX
290
Kalamazoo
MI
291
Coon Rapids
MN
292
Beachwood
OH
293
Rancho Cucamonga
CA
294
Lancaster
PA
295
Tappahannock
VA
296
Tempe
AZ
297
Jackson
MI
298
Allen
TX
299
Cornelius
NC
300
Frederick
MD
301
Englewood
CO
302
Farmingdale
NY
303
Mesa
AZ
304
Seattle
WA
305
Portland
TN
306
Austin
TX
307
Atlanta
GA
308
Baytown
TX
309
New York
NY
310
Phoenix
AZ
311
New Hope
MN
312
Vadnais Heights
MN
313
Central Square
NY
314
Pompano Beach
FL
315
Baytown
TX
316
Denver
CO
317
Flushing
NY
318
Gardner
MA
319
New York
NY
320
Houston
TX
321
St. Petersburg
FL
Loan ID
Scheduled Loan Balance
Paid Thru Date
1
174,699,208.70
19991111
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
141,022,671.60
19991111
3
140,613,989.00
19991111
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
133,330,642.20
19991111
5
5
5
5
5
5
5
5
5
5
101,508,015.30
19991111
6
98,282,484.40
19991111
7
90,020,180.43
19991111
8
80,016,266.25
19991111
9
9
9
9
9
9
9
9
9
9
9
66,583,942.01
19991111
10
64,056,819.76
19991111
11
50,313,787.40
19991111
12
55,319,681.06
19991111
13
54,701,166.15
19991111
14
14
52,538,626.75
19991111
15
51,720,755.04
19991111
16
51,323,266.60
19991111
17
50,479,669.19
19991111
18
18
47,136,324.38
19991111
19
19
19
19
19
19
44,903,366.07
19991111
20
41,064,537.47
19991111
21
21
21
41,209,578.65
19991111
22
22
22
22
40,938,014.85
19991111
23
23
23
23
23
23
23
23
40,000,000.00
19991111
24
39,207,607.32
19991111
25
25
38,452,719.93
19991111
26
35,320,273.08
19991111
27
35,401,171.90
19991111
28
28
29
31,124,872.64
19991111
30
30
30
30
30
30
30
30
30
29,302,326.63
19991111
31
29,119,545.27
19991111
32
32
32
32
32
32
28,453,131.50
19991111
33
28,157,550.54
19991111
34
27,709,567.43
19991111
35
23,244,996.72
19991111
36
22,221,894.84
19991111
37
21,429,304.38
19991111
38
21,297,314.19
19991111
39
20,230,343.65
19991111
40
40
19,983,595.46
19991111
41
19,483,888.65
19991111
42
19,713,939.69
19991111
43
19,146,443.99
19991111
44
17,523,623.71
19991111
45
17,995,681.57
19991111
46
17,428,973.85
19991111
47
17,236,691.22
19991111
48
16,570,798.59
19991111
49
16,252,132.55
19991111
50
16,356,821.80
19991111
51
15,994,378.17
19991111
52
52
52
15,874,853.82
19991111
53
15,736,961.51
19991111
54
14,799,147.22
19991111
55
14,767,234.69
19991111
56
14,522,049.43
19991111
57
57
14,269,111.13
19991111
58
58
13,999,903.08
19991111
59
59
13,701,720.22
19991111
60
13,782,060.54
19991111
61
13,689,298.87
19991111
62
62
13,058,356.69
19991111
63
12,755,637.97
19991111
64
12,626,694.79
19991111
65
12,851,683.02
19991111
66
13,000,000.00
19991111
67
12,437,530.68
19991111
68
12,616,000.17
19991111
69
12,459,522.09
19991111
70
12,124,820.20
19991111
71
11,531,168.14
19991111
72
11,455,537.96
19991111
73
10,912,675.69
19991111
74
10,712,377.88
19991111
75
10,591,339.83
19991111
76
10,344,190.67
19991111
77
10,052,826.23
19991111
78
9,886,800.88
19991111
79
9,966,144.66
19991111
80
80
80
80
80
9,887,669.73
19991111
81
9,835,221.46
19991111
82
9,847,356.76
19991111
83
9,833,256.43
19991111
84
84
9,746,620.50
19991111
85
9,221,743.51
19991111
86
9,355,318.91
19991111
87
9,326,620.65
19991111
88
9,139,369.34
19991111
89
8,865,865.46
19991111
90
8,790,575.22
19991111
91
8,835,804.61
19991111
92
8,237,324.64
19991111
93
93
8,135,347.78
19991111
94
8,103,518.29
19991111
95
7,875,740.57
19991111
96
7,747,213.93
19991111
97
7,660,032.75
19991111
98
7,617,275.85
19991111
99
99
7,381,646.45
19991111
100
7,329,502.50
19991111
101
7,278,939.73
19991111
102
7,076,042.98
19991111
103
103
6,841,022.94
19991111
104
6,895,216.92
19991111
105
105
105
6,866,325.13
19991111
106
6,900,000.00
19991111
107
6,821,380.02
19991111
108
6,819,409.61
19991111
109
6,675,750.96
19991111
110
6,599,838.39
19991111
111
6,481,959.26
19991111
112
6,511,989.00
19991111
113
6,448,493.16
19991111
114
6,462,940.82
19991111
115
6,365,430.05
19991111
116
6,333,448.20
19991111
117
6,296,012.80
19991111
118
6,201,478.03
19991111
119
6,085,228.65
19991111
120
5,999,943.74
19991111
121
5,836,728.00
19991111
122
122
5,823,704.55
19991111
123
5,517,313.10
19991111
124
5,849,017.73
19991111
125
5,858,075.51
19991111
126
5,798,126.95
19991111
127
5,537,513.79
19991111
128
5,585,495.41
19991111
129
5,660,824.70
19991111
130
130
130
130
5,571,496.78
19991111
131
5,504,096.02
19991111
132
5,516,884.09
19991111
133
5,488,852.91
19991111
134
5,247,903.49
19991111
135
5,296,591.15
19991111
136
5,301,563.44
19991111
137
5,324,902.16
19991111
138
5,266,830.34
19991111
139
5,258,789.73
19991111
140
5,107,427.07
19991111
141
5,164,082.85
19991111
142
142
5,071,364.94
19991111
143
5,108,721.72
19991111
144
144
4,512,742.59
19991111
145
5,032,589.90
19991111
146
4,877,432.85
19991111
147
4,825,360.93
19991111
148
4,912,228.54
19991111
149
4,907,909.09
19991111
150
4,779,914.35
19991111
151
4,698,677.80
19991111
152
4,556,529.91
19991111
153
4,559,345.62
19991111
154
4,412,350.86
19991111
155
4,487,713.23
19991111
156
4,350,771.77
19991111
157
4,418,054.59
19991111
158
4,384,579.04
19991111
159
4,307,441.56
19991111
160
4,325,781.68
19991111
161
4,145,422.94
19991111
162
4,161,607.71
19991111
163
4,162,784.19
19991111
164
4,137,333.94
19991111
165
4,135,583.71
19991111
166
4,110,118.11
19991111
167
167
167
4,089,047.95
19991111
168
4,013,077.78
19991111
169
3,918,720.73
19991111
170
3,925,152.35
19991111
171
3,937,369.53
19991111
172
3,893,592.78
19991111
173
3,847,425.90
19991111
174
3,784,577.73
19991111
175
3,763,826.15
19991111
176
3,701,064.25
19991111
177
3,686,412.65
19991111
178
3,648,687.79
19991111
179
3,439,877.36
19991111
180
3,512,737.28
19991111
181
3,562,348.01
19991111
182
3,516,230.14
19991111
183
3,478,249.33
19991111
184
3,491,483.96
19991111
185
3,425,869.11
19991111
186
3,436,748.91
19991111
187
3,445,384.48
19991111
188
3,447,261.30
19991111
189
3,357,895.12
19991111
190
3,381,607.51
19991111
191
3,333,154.57
19991111
192
3,300,578.50
19991111
193
3,232,118.34
19991111
194
3,122,815.44
19991111
195
3,196,446.96
19991111
196
3,201,470.35
19991111
197
3,174,508.32
19991111
198
3,170,198.20
19991111
199
3,127,891.90
19991111
200
3,107,913.47
19991111
201
3,073,883.35
19991111
202
3,073,914.56
19991111
203
3,107,778.20
19991111
204
3,096,235.29
19991111
205
205
205
3,042,142.48
19991111
206
3,049,632.36
19991111
207
207
207
2,967,791.99
19991111
208
2,984,931.46
19991111
209
2,963,583.89
19991111
210
2,965,384.19
19991111
211
2,925,914.38
19991111
212
2,923,350.85
19991111
213
2,945,002.98
19991111
214
2,771,631.82
19991111
215
2,809,021.63
19991111
216
2,831,060.75
19991111
217
2,744,084.18
19991111
218
2,802,882.69
19991111
219
2,760,410.98
19991111
220
2,751,974.27
19991111
221
2,726,384.75
19991111
222
2,737,657.78
19991111
223
2,646,878.16
19991111
224
2,701,128.91
19991111
225
2,680,227.71
19991111
226
2,635,018.70
19991111
227
2,639,453.83
19991111
228
2,624,014.83
19991111
229
2,607,155.54
19991111
230
2,559,615.62
19991111
231
231
231
2,557,376.45
19991111
232
2,555,546.79
19991111
233
2,529,865.95
19991111
234
2,449,500.85
19991111
235
2,509,335.60
19991111
236
2,484,523.84
19991111
237
2,442,435.21
19991111
238
2,439,300.12
19991111
239
2,328,753.96
19991111
240
2,392,452.58
19991111
241
2,358,050.84
19991111
242
2,372,361.21
19991111
243
2,367,915.10
19991111
244
2,336,378.21
19991111
245
2,327,248.86
19991111
246
2,320,026.93
19991111
247
2,330,257.54
19991111
248
2,208,719.19
19991111
249
2,263,540.82
19991111
250
2,246,766.72
19991111
251
2,256,354.59
19991111
252
2,248,455.61
19991111
253
2,248,342.03
19991111
254
2,165,510.84
19991111
255
2,181,499.31
19991111
256
2,169,994.67
19991111
257
2,164,243.43
19991111
258
2,152,884.82
19991111
259
259
2,099,379.55
19991111
260
2,058,800.95
19991111
261
2,028,995.28
19991111
262
1,964,581.94
19991111
263
2,050,347.92
19991111
264
2,059,249.18
19991111
265
2,027,857.82
19991111
266
2,019,891.03
19991111
267
1,996,627.01
19991111
268
1,981,474.02
19991111
269
1,993,285.83
19991111
270
1,956,456.85
19991111
271
1,945,298.12
19991111
272
1,941,626.32
19991111
273
1,921,847.70
19991111
274
1,867,112.99
19991111
275
1,856,718.59
19991111
276
1,855,312.50
19991111
277
1,853,048.51
19991111
278
1,782,509.01
19991111
279
1,752,200.22
19991111
280
1,749,913.22
19991111
281
1,731,094.21
19991111
282
1,712,038.75
19991111
283
1,699,786.06
19991111
284
1,612,796.01
19991111
285
1,620,335.15
19991111
286
1,563,732.89
19991111
287
287
287
1,559,602.50
19991111
288
1,548,975.97
19991111
289
1,531,599.80
19991111
290
1,522,874.05
19991111
291
1,475,676.55
19991111
292
1,402,504.60
19991111
293
1,389,084.34
19991111
294
1,392,865.24
19991111
295
1,376,140.95
19991111
296
1,376,589.33
19991111
297
1,367,128.07
19991111
298
1,364,484.81
19991111
299
1,318,878.15
19991111
300
1,303,667.81
19991111
301
1,331,205.29
19991111
302
1,328,013.86
19991111
303
1,180,406.72
19991111
304
1,180,454.92
19991111
305
1,116,159.62
19991111
306
1,129,063.97
19991111
307
1,108,191.80
19991111
308
1,102,457.46
19991111
309
1,074,987.32
19991111
310
1,075,743.94
19991111
311
1,071,946.38
19991111
312
1,047,730.29
19991111
313
994,939.98
19991111
314
986,522.67
19991111
315
985,882.14
19991111
316
975,846.66
19991111
317
891,652.67
19991111
318
899,726.51
19991111
319
879,534.97
19991111
320
835,556.22
19991111
321
636,090.13
19991111
Loan ID
Prospectus Loan #
Annual Debt Service
1
1
14,369,008.32
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
12,810,948.48
3
3
11,244,853.80
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
12,265,377.48
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
10,607,568.00
6
6
8,773,576.68
7
7
8,390,233.56
8
8
7,207,788.96
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
6,544,114.56
10
10
5,841,428.52
11
11
4,689,442.68
12
12
4,929,881.52
13
13
5,100,545.76
14
14
14
14
5,028,478.56
15
15
4,820,580.12
16
16
4,831,226.88
17
17
4,706,917.08
18
18
18
18
4,395,171.00
19
19
19
19
19
19
19
19
19
19
19
19
4,793,009.64
20
20
3,905,382.48
21
21
21
21
21
21
3,423,164.16
22
22
22
22
22
22
22
22
3,822,023.28
23
23
23
23
23
23
23
23
23
23
23
23
23
23
23
23
2,901,600.00
24
24
3,663,666.72
25
25
25
25
3,525,802.80
26
26
2,882,815.92
27
27
3,088,932.48
28
28
28
28
29
29
2,900,960.16
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
2,869,763.40
31
31
3,108,234.12
32
32
32
32
32
32
32
32
32
32
32
32
3,033,020.52
33
33
2,625,517.56
34
34
2,953,758.72
35
35
2,166,524.64
36
36
2,076,474.96
37
37
2,081,508.36
38
38
1,777,583.52
39
39
1,886,354.52
40
40
40
40
1,786,463.76
41
41
1,893,639.12
42
42
1,841,318.76
43
43
2,038,791.24
44
44
1,820,000.04
45
45
1,677,986.16
46
46
1,448,703.84
47
47
1,609,238.64
48
48
1,680,870.96
49
49
1,653,403.68
50
50
1,457,658.36
51
51
1,427,950.92
52
52
52
52
52
52
1,348,345.20
53
53
1,330,679.28
54
54
1,264,754.64
55
55
1,257,353.76
56
56
1,302,466.92
57
57
57
58
58
58
58
1,349,875.92
59
59
59
60
60
1,190,827.56
61
61
1,460,216.04
62
62
62
62
1,083,345.96
63
63
1,235,480.04
64
64
1,227,188.40
65
65
1,120,819.56
66
66
975,260.04
67
67
1,208,803.56
68
68
1,045,647.72
69
69
1,050,203.76
70
70
1,132,480.32
71
71
1,074,750.00
72
72
1,055,514.36
73
73
1,041,306.48
74
74
998,435.64
75
75
989,683.92
76
76
896,592.12
77
77
1,063,454.88
78
78
912,168.60
79
79
931,263.96
80
80
80
80
80
80
80
80
80
80
883,674.48
81
81
816,984.36
82
82
875,503.44
83
83
857,208.36
84
84
84
84
909,956.40
85
85
896,261.16
86
86
802,575.96
87
87
995,528.04
88
88
774,219.12
89
89
843,151.08
90
90
824,282.16
91
91
825,280.56
92
92
734,079.36
93
93
93
94
94
755,603.40
95
95
658,800.60
96
96
729,824.40
97
97
712,240.08
98
98
622,483.32
99
99
99
99
613,348.32
100
100
694,634.64
101
101
596,954.28
102
102
103
103
103
103
682,829.16
104
104
563,940.60
105
105
105
105
105
105
641,048.52
106
106
549,009.96
107
107
637,408.92
108
108
639,393.24
109
109
622,472.52
110
110
615,394.20
111
111
534,922.20
112
112
606,942.96
113
113
539,927.52
114
114
603,388.44
115
115
584,119.92
116
116
514,944.12
117
117
516,638.52
118
118
517,264.44
119
119
570,905.40
120
120
499,353.00
121
121
507,503.88
122
122
122
122
524,393.04
123
123
676,517.40
124
124
479,830.80
125
125
523,691.40
126
126
517,920.24
127
127
575,124.96
128
128
531,185.16
129
129
551,385.60
130
130
130
130
130
130
130
130
593,905.20
131
131
449,794.44
132
132
523,579.08
133
133
585,095.64
134
134
563,260.92
135
135
514,775.64
136
136
469,735.32
137
137
473,222.76
138
138
435,291.12
139
139
430,579.08
140
140
496,390.80
141
141
430,198.44
142
142
142
142
451,835.88
143
143
413,055.48
144
144
144
145
145
428,335.92
146
146
494,745.96
147
147
489,464.04
148
148
413,383.32
149
149
404,838.72
150
150
403,795.92
151
151
419,711.40
152
152
462,195.00
153
153
376,819.20
154
154
447,570.00
155
155
387,329.52
156
156
422,851.44
157
157
366,180.12
158
158
375,210.48
159
159
389,500.68
160
160
361,981.44
161
161
420,494.04
162
162
404,466.60
163
163
371,147.16
164
164
362,979.36
165
165
353,785.56
166
166
383,725.44
167
167
167
167
167
167
361,257.36
168
168
384,635.40
169
169
397,556.04
170
170
381,485.52
171
171
358,819.92
172
172
350,045.76
173
173
337,544.88
174
174
322,720.80
175
175
316,550.76
176
176
313,722.60
177
177
315,462.96
178
178
331,383.12
179
179
419,963.64
180
180
304,227.12
181
181
332,038.68
182
182
329,712.84
183
183
298,549.20
184
184
311,713.80
185
185
316,135.92
186
186
296,591.52
187
187
297,417.84
188
188
333,117.60
189
189
346,874.28
190
190
305,381.76
191
191
281,106.00
192
192
310,709.88
193
193
301,246.08
194
194
316,345.20
195
195
265,519.92
196
196
286,984.20
197
197
276,950.76
198
198
270,331.08
199
199
310,502.16
200
200
275,828.40
201
201
322,628.40
202
202
298,753.68
203
203
330,747.96
204
204
279,763.92
205
205
205
205
205
205
280,088.64
206
206
259,089.60
207
207
207
207
207
207
276,504.84
208
208
290,942.40
209
209
262,812.60
210
210
266,713.80
211
211
260,906.64
212
212
256,280.64
213
213
247,295.04
214
214
274,418.88
215
215
242,482.92
216
216
241,411.92
217
217
285,000.00
218
218
249,105.60
219
219
252,425.52
220
220
233,786.76
221
221
252,688.56
222
222
233,522.88
223
223
268,488.00
224
224
237,626.16
225
225
218,873.16
226
226
237,959.88
227
227
233,948.64
228
228
253,722.00
229
229
206,465.64
230
230
214,110.24
231
231
231
231
231
231
209,043.24
232
232
205,066.08
233
233
225,917.88
234
234
257,094.48
235
235
241,823.88
236
236
208,758.60
237
237
216,842.04
238
238
227,979.12
239
239
279,811.20
240
240
268,644.36
241
241
240,889.08
242
242
243,415.08
243
243
198,816.36
244
244
210,400.08
245
245
223,086.00
246
246
223,276.20
247
247
190,377.48
248
248
224,043.00
249
249
187,719.36
250
250
211,196.16
251
251
198,980.88
252
252
239,293.80
253
253
214,964.28
254
254
212,747.64
255
255
194,863.32
256
256
191,326.68
257
257
180,811.32
258
258
173,431.80
259
259
259
259
183,103.20
260
260
220,425.00
261
261
210,939.72
262
262
237,201.48
263
263
199,363.44
264
264
185,604.12
265
265
169,305.12
266
266
178,452.48
267
267
168,829.92
268
268
181,634.64
269
269
171,152.52
270
270
178,295.64
271
271
172,547.04
272
272
186,043.32
273
273
164,080.92
274
274
167,740.20
275
275
165,682.32
276
276
173,114.04
277
277
168,935.16
278
278
185,130.96
279
279
157,660.32
280
280
153,906.72
281
281
159,497.88
282
282
156,282.60
283
283
140,369.04
284
284
141,081.12
285
285
148,811.64
286
286
136,437.36
287
287
287
287
287
287
137,544.36
288
288
176,718.48
289
289
134,672.64
290
290
291
291
123,402.72
292
292
133,026.60
293
293
126,589.92
294
294
124,126.92
295
295
120,172.92
296
296
125,257.56
297
297
130,222.08
298
298
125,464.80
299
299
135,980.28
300
300
130,605.12
301
301
109,963.68
302
302
112,718.64
303
303
98,428.80
304
304
102,368.40
305
305
127,826.52
306
306
99,277.92
307
307
97,275.96
308
308
93,514.68
309
309
96,006.60
310
310
97,461.00
311
311
98,320.92
312
312
87,615.96
313
313
88,945.20
314
314
87,383.40
315
315
88,386.60
316
316
89,931.60
317
317
88,951.32
318
318
79,584.60
319
319
78,550.92
320
320
71,250.00
321
321
63,070.80
Original Underwriting
Base Year
Loan ID
Fin. Info as of Date
%
Occ
1
N/A
91%
2
N/A
75%
2
N/A
75%
2
N/A
80%
2
N/A
65%
2
N/A
80%
2
N/A
62%
2
N/A
69%
2
N/A
74%
2
N/A
75%
2
N/A
74%
2
N/A
75%
2
N/A
66%
2
N/A
56%
2
N/A
67%
2
N/A
61%
3
N/A
95%
4
N/A
84%
4
N/A
94%
4
N/A
87%
4
N/A
92%
4
N/A
95%
4
N/A
97%
4
N/A
92%
4
N/A
89%
4
N/A
88%
4
N/A
95%
4
N/A
97%
4
N/A
90%
4
N/A
82%
4
N/A
92%
4
N/A
91%
4
N/A
88%
4
N/A
91%
4
N/A
85%
4
N/A
87%
5
N/A
100%
5
N/A
100%
5
N/A
100%
5
N/A
100%
5
N/A
100%
5
N/A
100%
5
N/A
100%
5
N/A
100%
5
N/A
100%
5
N/A
100%
6
N/A
89%
7
N/A
87%
8
N/A
87%
9
N/A
95%
9
N/A
85%
9
N/A
95%
9
N/A
94%
9
N/A
95%
9
N/A
88%
9
N/A
96%
9
N/A
92%
9
N/A
95%
9
N/A
93%
9
N/A
91%
10
N/A
86%
11
N/A
93%
12
N/A
95%
13
N/A
95%
14
N/A
92%
14
N/A
71%
15
N/A
90%
16
N/A
85%
17
N/A
95%
18
N/A
95%
18
N/A
95%
19
N/A
57%
19
N/A
70%
19
N/A
75%
19
N/A
56%
19
N/A
75%
19
N/A
70%
20
N/A
95%
21
N/A
95%
21
N/A
95%
21
N/A
95%
22
N/A
94%
22
N/A
100%
22
N/A
100%
22
N/A
100%
23
N/A
80%
23
N/A
75%
23
N/A
75%
23
N/A
64%
23
N/A
71%
23
N/A
69%
23
N/A
64%
23
N/A
73%
24
N/A
95%
25
N/A
91%
25
N/A
87%
26
N/A
82%
27
N/A
95%
28
N/A
94%
28
N/A
95%
29
N/A
91%
30
N/A
75%
30
N/A
70%
30
N/A
57%
30
N/A
67%
30
N/A
58%
30
N/A
65%
30
N/A
67%
30
N/A
54%
30
N/A
61%
31
N/A
47%
32
N/A
66%
32
N/A
69%
32
N/A
75%
32
N/A
71%
32
N/A
62%
32
N/A
65%
33
N/A
95%
34
N/A
75%
35
N/A
95%
36
N/A
92%
37
N/A
88%
38
N/A
95%
39
N/A
95%
40
N/A
89%
40
N/A
90%
41
N/A
100%
42
N/A
95%
43
N/A
71%
44
N/A
100%
45
N/A
94%
46
N/A
95%
47
N/A
95%
48
N/A
100%
49
N/A
80%
50
N/A
93%
51
N/A
88%
52
N/A
90%
52
N/A
95%
52
N/A
78%
53
N/A
91%
54
N/A
95%
55
N/A
95%
56
N/A
95%
57
N/A
90%
57
58
N/A
100%
58
N/A
100%
59
N/A
95%
59
60
N/A
85%
61
N/A
64%
62
N/A
94%
62
N/A
88%
63
N/A
100%
64
N/A
100%
65
N/A
95%
66
N/A
93%
67
N/A
100%
68
N/A
95%
69
N/A
94%
70
N/A
94%
71
N/A
100%
72
N/A
95%
73
N/A
95%
74
N/A
95%
75
N/A
74%
76
N/A
87%
77
N/A
71%
78
N/A
94%
79
N/A
92%
80
N/A
91%
80
N/A
95%
80
N/A
93%
80
N/A
95%
80
N/A
95%
81
N/A
95%
82
N/A
95%
83
N/A
90%
84
N/A
93%
84
N/A
95%
85
N/A
100%
86
N/A
95%
87
N/A
75%
88
N/A
94%
89
N/A
95%
90
N/A
90%
91
N/A
95%
92
N/A
95%
93
N/A
95%
93
N/A
74%
94
N/A
74%
95
N/A
94%
96
N/A
95%
97
N/A
79%
98
N/A
95%
99
N/A
93%
99
N/A
93%
100
N/A
95%
101
N/A
78%
102
N/A
95%
103
N/A
91%
103
N/A
91%
104
N/A
94%
105
N/A
92%
105
N/A
93%
105
N/A
95%
106
N/A
95%
107
N/A
95%
108
N/A
92%
109
N/A
83%
110
N/A
93%
111
N/A
95%
112
N/A
86%
113
N/A
91%
114
N/A
95%
115
N/A
99%
116
N/A
95%
117
N/A
96%
118
N/A
92%
119
N/A
75%
120
N/A
94%
121
N/A
94%
122
N/A
70%
122
N/A
46%
123
N/A
95%
124
N/A
95%
125
N/A
94%
126
N/A
91%
127
N/A
100%
128
N/A
96%
129
N/A
95%
130
N/A
68%
130
N/A
64%
130
N/A
62%
130
N/A
57%
131
N/A
95%
132
N/A
83%
133
N/A
75%
134
N/A
95%
135
N/A
100%
136
N/A
91%
137
N/A
95%
138
N/A
92%
139
N/A
95%
140
N/A
100%
141
N/A
92%
142
N/A
88%
142
N/A
91%
143
N/A
93%
144
N/A
62%
144
145
N/A
95%
146
N/A
100%
147
N/A
100%
148
N/A
93%
149
N/A
91%
150
N/A
95%
151
N/A
93%
152
N/A
100%
153
N/A
95%
154
N/A
100%
155
N/A
94%
156
N/A
100%
157
N/A
95%
158
N/A
95%
159
N/A
90%
160
N/A
95%
161
N/A
100%
162
N/A
100%
163
N/A
92%
164
N/A
92%
165
N/A
95%
166
N/A
91%
167
N/A
79%
167
N/A
95%
167
N/A
86%
168
N/A
75%
169
N/A
92%
170
N/A
100%
171
N/A
76%
172
N/A
94%
173
N/A
95%
174
N/A
94%
175
N/A
95%
176
N/A
76%
177
N/A
95%
178
N/A
95%
179
N/A
87%
180
N/A
95%
181
N/A
95%
182
N/A
95%
183
N/A
90%
184
N/A
91%
185
N/A
77%
186
N/A
90%
187
N/A
76%
188
N/A
95%
189
N/A
61%
190
N/A
94%
191
N/A
94%
192
N/A
90%
193
N/A
95%
194
N/A
95%
195
N/A
95%
196
N/A
55%
197
N/A
90%
198
N/A
90%
199
N/A
64%
200
N/A
88%
201
N/A
75%
202
N/A
100%
203
N/A
51%
204
N/A
95%
205
N/A
95%
205
N/A
95%
205
N/A
95%
206
N/A
94%
207
N/A
95%
207
N/A
95%
207
N/A
95%
208
N/A
83%
209
N/A
83%
210
N/A
92%
211
N/A
95%
212
N/A
94%
213
N/A
94%
214
N/A
100%
215
N/A
94%
216
N/A
95%
217
N/A
100%
218
N/A
95%
219
N/A
82%
220
N/A
95%
221
N/A
95%
222
N/A
100%
223
N/A
100%
224
N/A
91%
225
N/A
95%
226
N/A
94%
227
N/A
95%
228
N/A
95%
229
N/A
96%
230
N/A
85%
231
N/A
95%
231
N/A
95%
231
N/A
95%
232
N/A
95%
233
N/A
95%
234
N/A
68%
235
N/A
95%
236
N/A
80%
237
N/A
92%
238
N/A
94%
239
N/A
74%
240
N/A
75%
241
N/A
95%
242
N/A
91%
243
N/A
93%
244
N/A
95%
245
N/A
95%
246
N/A
95%
247
N/A
93%
248
N/A
100%
249
N/A
93%
250
N/A
95%
251
N/A
95%
252
N/A
60%
253
N/A
90%
254
N/A
95%
255
N/A
89%
256
N/A
92%
257
N/A
92%
258
N/A
95%
259
N/A
92%
259
N/A
92%
260
N/A
70%
261
N/A
66%
262
N/A
93%
263
N/A
95%
264
N/A
95%
265
N/A
95%
266
N/A
86%
267
N/A
95%
268
N/A
91%
269
N/A
95%
270
N/A
67%
271
N/A
90%
272
N/A
84%
273
N/A
95%
274
N/A
88%
275
N/A
93%
276
N/A
91%
277
N/A
95%
278
N/A
100%
279
N/A
95%
280
N/A
95%
281
N/A
93%
282
N/A
95%
283
N/A
94%
284
N/A
95%
285
N/A
95%
286
N/A
91%
287
N/A
95%
287
N/A
95%
287
N/A
95%
288
N/A
75%
289
N/A
92%
290
N/A
91%
291
N/A
95%
292
N/A
89%
293
N/A
93%
294
N/A
93%
295
N/A
95%
296
N/A
95%
297
N/A
95%
298
N/A
95%
299
N/A
62%
300
N/A
90%
301
N/A
93%
302
N/A
95%
303
N/A
95%
304
N/A
95%
305
N/A
93%
306
N/A
95%
307
N/A
95%
308
N/A
95%
309
N/A
95%
310
N/A
95%
311
N/A
95%
312
N/A
91%
313
N/A
95%
314
N/A
94%
315
N/A
91%
316
N/A
95%
317
N/A
95%
318
N/A
95%
319
N/A
87%
320
N/A
93%
321
N/A
95%
Original Underwriting
Base Year
Loan ID
Total Revenue
Net Cash Flow
1
28,354,341
19,525,313.00
2
10,191,844
5,263,111.20
2
11,514,278
3,944,786.90
2
10,020,853
3,388,680.65
2
9,121,211
3,052,530.55
2
5,066,005
2,259,363.25
2
7,300,000
2,233,475.00
2
8,319,000
2,453,800.00
2
5,853,000
2,056,251.00
2
8,990,894
2,346,327.70
2
7,241,000
1,796,598.00
2
3,735,000
1,369,275.00
2
4,832,000
1,105,874.00
2
7,366,000
1,038,543.00
2
3,440,199
887,101.95
2
3,929,000
363,085.00
3
52,646,857
33,079,647.00
4
5,450,638
4,220,828.00
4
3,520,447
2,487,085.00
4
2,230,660
1,681,744.00
4
1,891,095
1,541,966.00
4
2,092,298
1,592,756.00
4
1,922,748
1,482,375.00
4
1,922,199
1,470,204.00
4
1,650,702
1,197,703.00
4
1,406,337
1,020,865.00
4
1,092,639
921,971.00
4
1,379,161
936,887.00
4
1,246,682
904,061.00
4
1,120,275
756,509.00
4
939,053
697,000.00
4
1,468,183
664,543.00
4
728,604
527,794.00
4
827,834
576,016.00
4
769,163
540,219.00
4
474,598
310,345.00
5
1,813,260
1,813,260.00
5
1,591,644
1,591,644.00
5
1,420,392
1,420,392.00
5
1,218,912
1,218,912.00
5
1,138,320
1,138,320.00
5
876,408
876,408.00
5
815,964
815,964.00
5
685,008
685,008.00
5
654,792
654,792.00
5
392,868
392,868.00
6
24,101,955
14,233,843.00
7
31,697,674
20,356,970.00
8
85,465,250
30,571,196.50
9
4,296,701
3,445,284.00
9
2,608,323
1,651,813.00
9
1,774,914
1,380,153.00
9
1,640,108
1,197,316.00
9
1,470,872
1,137,217.00
9
886,858
487,839.00
9
620,161
347,699.00
9
842,571
355,695.00
9
660,951
308,734.00
9
602,621
301,506.00
9
643,810
286,051.00
10
15,923,376
9,312,809.00
11
11,296,179
5,689,650.00
12
9,477,084
5,919,933.00
13
9,015,674
6,753,338.00
14
13,278,271
6,277,001.00
14
12,463,755
2,746,389.75
15
10,770,770
7,418,827.00
16
7,205,214
5,900,189.00
17
10,709,886
6,629,940.00
18
5,920,713
4,113,138.00
18
4,379,578
1,770,124.00
19
8,474,847
2,506,966.35
19
6,664,360
2,235,971.00
19
2,647,701
1,138,021.05
19
5,134,981
1,208,647.05
19
2,172,490
883,262.50
19
3,679,727
1,024,895.35
28,774,106
8,997,763.30
20
7,888,894
5,679,819.00
21
4,105,196
2,097,014.00
21
2,435,785
1,751,314.00
21
2,530,227
1,733,657.00
9,071,208
5,581,985.00
22
3,754,078
2,875,145.00
22
840,000
806,400.00
22
970,264
784,244.00
22
634,440
609,062.00
6,198,782
5,074,851.00
23
4,089,721
1,955,495.05
23
4,041,521
1,628,871.05
23
3,564,075
1,513,939.75
23
3,459,374
1,305,776.70
23
2,386,399
854,348.95
23
2,209,632
850,306.60
23
2,064,438
735,523.90
23
2,320,663
824,856.15
24,135,823
9,669,118.15
24
7,626,680
4,933,100.00
25
5,898,791
3,256,646.00
25
4,661,185
2,635,880.00
10,559,976
5,892,526.00
26
12,876,438
6,126,856.00
27
7,133,250
4,769,426.00
28
7,106,261
2,476,605.00
28
3,630,565
1,296,535.00
#REF!
#REF!
29
10,178,914
4,949,478.00
30
2,240,418
1,001,579.90
30
1,883,414
784,537.70
30
1,769,369
596,008.45
30
1,955,144
741,830.20
30
1,571,220
482,502.00
30
1,831,844
524,981.20
30
1,557,087
525,187.35
30
1,211,512
273,567.60
30
1,637,999
510,050.95
15,658,007
5,440,245.35
31
16,579,274
5,264,471.70
32
2,406,193
879,087.65
32
2,248,182
883,113.10
32
2,583,053
960,807.65
32
1,803,591
792,055.55
32
1,589,512
713,931.60
32
1,756,031
755,077.55
12,386,562
4,984,073.10
33
5,278,364
3,436,504.00
34
22,472,008
5,527,045.40
35
3,992,210
3,030,853.00
36
4,547,355
3,148,577.00
37
7,476,872
4,066,917.00
38
3,577,148
2,434,675.00
39
3,070,674
2,337,303.00
40
2,336,666
1,266,880.00
40
2,058,117
1,189,540.00
4,394,783
2,456,420.00
41
1,899,320
1,899,320.00
42
3,883,559
2,360,802.00
43
33,260,703
15,757,771.15
44
1,820,000
1,820,000.00
45
4,850,534
2,490,943.00
46
3,825,383
2,100,137.00
47
3,404,521
2,490,635.00
48
1,680,871
1,680,871.00
49
12,471,497
3,507,530.85
50
4,501,540
2,414,291.00
51
3,487,649
1,994,393.00
52
1,506,266
1,157,967.00
52
1,375,126
1,051,215.00
52
543,622
370,824.00
3,425,014
2,580,006.00
53
2,389,584
1,878,766.00
54
3,180,254
2,021,730.00
55
2,790,557
1,780,972.00
56
2,964,657
1,975,015.00
57
2,480,060
1,806,305.00
57
58
942,928
942,928.00
58
406,944
406,944.00
1,349,872
1,349,872.00
59
2,911,671
1,219,031.00
59
60
2,569,386
1,745,872.00
61
8,529,051
2,427,956.55
62
2,016,026
1,146,822.00
62
1,418,171
829,944.00
3,434,197
1,976,766.00
63
105,280
1,263,360.00
64
1,230,870
1,230,870.00
65
1,987,597
1,529,856.00
66
3,083,511
1,554,202.00
67
1,212,430
1,212,430.00
68
2,786,034
1,596,965.00
69
2,108,267
1,643,379.00
70
2,664,889
1,601,702.00
71
1,350,000
1,309,500.00
72
2,562,162
1,407,476.00
73
2,085,250
1,364,547.00
74
1,527,286
1,315,066.00
75
2,105,520
1,529,580.00
76
1,797,673
1,446,740.00
77
8,428,361
1,471,182.00
78
1,906,305
1,402,586.00
79
3,471,267
1,717,005.00
80
926,207
623,344.00
80
488,131
397,417.00
80
277,863
193,520.00
80
50,522
44,337.00
80
50,027
42,699.00
1,792,750
1,301,317.00
81
1,815,779
1,277,552.00
82
1,585,631
1,342,789.00
83
1,971,532
1,321,454.00
84
2,326,946
1,203,788.00
84
136,800
132,696.00
2,463,746
1,336,484.00
85
898,950
898,950.00
86
2,322,916
1,192,981.00
87
4,011,005
1,545,885.25
88
1,874,578
1,196,288.00
89
1,565,095
1,144,785.00
90
1,998,256
1,876,686.00
91
1,284,716
1,130,779.00
92
1,908,401
1,024,106.00
93
957,490
923,340.00
93
94
2,485,802
1,240,908.00
95
1,699,885
973,334.00
96
1,413,279
1,101,987.00
97
1,322,854
1,021,997.00
98
1,566,105
963,071.00
99
1,836,772
736,823.00
99
825,572
263,593.00
2,662,344
1,000,416.00
100
1,093,830
1,061,015.00
101
2,400,535
1,006,260.00
102
1,238,824
868,189.00
103
833,508
609,861.00
103
645,477
400,540.00
1,478,985
1,010,401.00
104
1,625,447
1,056,690.00
105
720,903
365,284.00
105
656,480
380,229.00
105
408,679
327,370.00
1,786,062
1,072,883.00
106
1,548,814
910,389.00
107
1,506,115
1,079,192.00
108
1,585,553
873,760.00
109
1,253,343
826,193.00
110
1,313,721
851,267.00
111
1,354,619
927,352.00
112
1,862,550
1,072,829.00
113
1,409,055
985,071.00
114
1,107,122
770,642.00
115
1,328,776
951,383.00
116
1,367,208
947,069.00
117
1,143,429
811,443.00
118
1,659,119
836,050.00
119
3,063,653
1,256,549.65
120
1,109,442
724,900.00
121
2,917,246
1,183,230.00
122
1,350,635
599,524.75
122
1,007,934
421,610.70
2,358,569
1,021,135.45
123
2,636,416
1,277,529.00
124
2,125,815
1,012,919.00
125
1,342,666
790,511.00
126
1,312,758
677,335.00
127
575,125
575,125.00
128
1,082,620
738,971.00
129
1,152,301
743,183.00
130
840,448
323,991.40
130
755,310
277,767.50
130
601,434
213,659.70
130
649,798
255,029.90
2,846,990
1,070,448.50
131
1,313,994
688,963.00
132
1,198,112
702,085.00
133
3,200,547
1,007,449.35
134
958,043
717,425.00
135
516,320
516,320.00
136
1,533,885
663,029.00
137
1,999,213
814,558.00
138
1,165,724
675,899.00
139
1,272,646
881,340.00
140
497,880
497,880.00
141
949,374
691,859.00
142
858,952
472,793.00
142
643,686
196,897.00
1,502,638
669,690.00
143
1,777,248
816,848.00
144
1,154,948
547,559.00
144
145
1,050,724
621,724.00
146
494,746
494,746.00
147
489,468
489,468.00
148
969,164
608,938.00
149
1,533,874
793,897.00
150
611,556
593,209.00
151
1,220,394
604,618.00
152
462,195
462,195.00
153
1,008,449
572,448.00
154
447,570
447,570.00
155
887,925
588,819.00
156
424,145
424,145.00
157
898,504
639,969.00
158
617,500
592,800.00
159
865,251
691,815.00
160
647,935
494,294.00
161
420,494
420,494.00
162
405,704
405,704.00
163
1,019,089
587,612.00
164
1,019,329
509,699.00
165
1,052,613
501,216.00
166
1,529,038
859,344.00
167
386,825
252,248.00
167
314,779
220,838.00
167
154,265
100,337.00
855,869
573,423.00
168
1,920,880
659,223.00
169
780,780
577,414.00
170
382,630
382,630.00
171
2,183,819
737,602.95
172
1,349,249
828,256.00
173
1,272,031
573,634.00
174
1,249,118
532,734.00
175
761,441
500,895.00
176
842,397
441,891.00
177
822,968
479,907.00
178
1,208,931
517,934.00
179
1,878,602
1,085,197.00
180
603,323
472,869.00
181
445,544
412,882.00
182
710,726
504,117.00
183
927,179
442,591.00
184
1,168,266
483,059.00
185
1,946,876
632,464.80
186
1,610,174
886,954.00
187
1,385,743
524,856.00
188
679,825
456,870.00
189
2,188,317
864,938.85
190
742,350
538,328.00
191
700,786
479,038.00
192
563,468
457,952.00
193
679,536
551,218.00
194
584,775
476,168.00
195
816,981
438,421.00
196
904,151
421,644.00
197
902,523
445,795.00
198
1,096,635
469,419.00
199
1,100,559
517,099.95
200
837,952
694,298.00
201
1,789,397
603,243.85
202
299,650
299,650.00
203
1,672,408
590,510.40
204
537,727
412,281.00
205
315,962
201,621.00
205
258,685
116,579.00
205
180,167
109,623.00
754,814
427,823.00
206
837,561
400,666.00
207
255,700
176,057.00
207
234,646
160,870.00
207
137,855
83,155.00
628,201
420,082.00
208
934,458
370,452.00
209
1,100,491
430,912.00
210
971,484
518,475.00
211
623,723
401,048.00
212
490,867
381,326.00
213
908,720
523,618.00
214
280,689
280,689.00
215
729,709
414,768.00
216
804,341
387,164.00
217
285,000
285,000.00
218
596,080
373,211.00
219
695,506
343,957.00
220
634,453
322,408.00
221
504,986
390,118.00
222
695,700
351,842.00
223
268,488
268,488.00
224
478,742
356,396.00
225
507,078
308,761.00
226
488,200
349,731.00
227
627,993
339,806.00
228
454,783
359,808.00
229
819,296
487,739.00
230
1,223,908
456,034.00
231
340,307
168,367.00
231
182,481
102,961.00
231
114,627
60,893.00
637,415
332,221.00
232
507,154
301,894.00
233
505,070
312,247.00
234
1,162,463
431,906.15
235
517,616
346,745.00
236
445,690
284,668.00
237
598,439
444,663.00
238
413,852
311,831.00
239
2,547,318
633,704.90
240
1,499,046
514,912.30
241
668,975
327,147.00
242
624,088
386,936.00
243
500,030
300,307.00
244
478,059
318,082.00
245
466,631
352,523.00
246
364,377
309,081.00
247
550,182
334,584.00
248
224,043
224,043.00
249
606,394
293,745.00
250
439,074
299,015.00
251
600,622
267,992.00
252
1,160,289
428,283.45
253
470,853
323,124.00
254
692,892
386,505.00
255
638,575
294,865.00
256
602,308
289,536.00
257
903,193
388,747.00
258
390,450
235,611.00
259
476,977
215,527.00
259
115,500
68,883.00
592,477
284,410.00
260
846,231
390,473.55
261
1,305,212
406,326.60
262
431,064
344,944.00
263
509,015
353,838.00
264
562,055
259,316.00
265
390,105
223,562.00
266
1,127,120
312,125.00
267
484,385
307,806.00
268
1,127,629
350,373.00
269
337,324
252,750.00
270
1,276,285
361,668.25
271
587,017
257,779.00
272
611,511
268,057.00
273
433,002
256,932.00
274
872,604
311,356.00
275
408,476
241,254.00
276
389,040
248,281.00
277
312,207
212,493.00
278
185,131
185,131.00
279
416,639
307,050.00
280
511,120
340,760.00
281
381,150
250,256.00
282
499,540
220,135.00
283
406,423
226,424.00
284
272,544
207,184.00
285
385,094
221,303.00
286
565,448
297,701.00
287
224,404
103,214.00
287
124,055
61,988.00
287
98,935
42,554.00
447,394
207,756.00
288
1,786,988
364,544.40
289
487,109
216,346.00
290
422,175
196,838.00
291
289,030
171,061.00
292
290,283
185,512.00
293
286,671
222,296.00
294
400,773
179,715.00
295
224,160
186,221.00
296
328,140
210,276.00
297
352,520
212,906.00
298
277,801
171,807.00
299
671,264
238,719.20
300
351,345
269,871.00
301
283,123
213,413.00
302
469,532
194,990.00
303
230,952
152,741.00
304
244,045
173,404.00
305
345,848
283,482.00
306
275,890
155,820.00
307
211,165
139,256.00
308
220,238
129,545.00
309
259,935
144,437.00
310
192,854
169,006.00
311
275,967
141,289.00
312
212,862
132,310.00
313
315,393
176,503.00
314
276,807
143,132.00
315
311,363
135,614.00
316
238,592
169,006.00
317
240,389
140,466.00
318
340,629
135,684.00
319
182,384
111,949.00
320
357,423
135,952.00
321
164,137
84,349.00
Original Underwriting
Loan ID
(2)
DSCR
1
1.36
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2.62
3
1.31
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
1.92
5
5
5
5
5
5
5
5
5
5
1.00
6
1.62
7
1.21
8
1.82
9
9
9
9
9
9
9
9
9
9
9
1.67
10
1.59
11
1.21
12
1.20
13
1.32
14
14
1.79
15
1.54
16
1.22
17
1.41
18
18
1.34
19
19
19
19
19
19
1.88
20
1.45
21
21
21
1.63
22
22
22
22
1.33
23
23
23
23
23
23
23
23
2.76
24
1.35
25
25
1.67
26
2.13
27
1.54
28
28
29
1.71
30
30
30
30
30
30
30
30
30
1.90
31
1.69
32
32
32
32
32
32
1.64
33
1.31
34
1.87
35
1.40
36
1.52
37
1.95
38
1.37
39
1.24
40
40
1.38
41
1.00
42
1.28
43
2.15
44
1.00
45
1.48
46
1.45
47
1.55
48
1.00
49
2.12
50
1.66
51
1.40
52
52
52
1.91
53
1.41
54
1.60
55
1.42
56
1.52
57
57
1.53
58
58
1.00
59
1.30
59
60
1.47
61
1.66
62
62
1.82
63
1.02
64
1.00
65
1.36
66
1.43
67
1.00
68
1.53
69
1.56
70
1.41
71
1.22
72
1.33
73
1.31
74
1.26
75
1.55
76
1.61
77
1.38
78
1.54
79
1.84
80
80
80
80
80
1.47
81
1.56
82
1.53
83
1.54
84
84
1.47
85
1.00
86
1.49
87
1.55
88
1.55
89
1.36
90
2.28
91
1.37
92
1.40
93
93
1.27
94
1.64
95
1.48
96
1.51
97
1.43
98
1.55
99
99
1.63
100
1.53
101
1.69
102
1.26
103
103
1.62
104
1.87
105
105
105
1.36
106
1.51
107
1.69
108
1.37
109
1.33
110
1.38
111
1.73
112
1.77
113
1.82
114
1.28
115
1.63
116
1.84
117
1.57
118
1.62
119
2.20
120
1.45
121
2.33
122
122
1.95
123
1.89
124
2.11
125
1.51
126
1.31
127
1.00
128
1.39
129
1.23
130
130
130
130
1.80
131
1.53
132
1.34
133
1.72
134
1.27
135
1.00
136
1.41
137
1.72
138
1.55
139
2.05
140
1.00
141
1.61
142
142
1.48
143
1.98
144
1.70
144
145
1.45
146
1.00
147
1.00
148
1.47
149
1.96
150
1.47
151
1.44
152
1.00
153
1.52
154
1.00
155
1.52
156
1.00
157
1.75
158
1.58
159
1.78
160
1.37
161
1.00
162
1.00
163
1.58
164
1.40
165
1.42
166
2.24
167
167
167
1.59
168
1.71
169
1.58
170
1.00
171
2.06
172
2.37
173
1.70
174
1.65
175
1.58
176
1.38
177
1.52
178
1.56
179
2.96
180
1.55
181
1.24
182
1.53
183
1.48
184
1.55
185
2.00
186
2.99
187
1.76
188
1.37
189
2.49
190
1.76
191
1.70
192
1.47
193
1.83
194
1.64
195
1.65
196
1.47
197
1.61
198
1.74
199
1.67
200
2.52
201
1.87
202
1.00
203
1.79
204
1.47
205
205
205
1.53
206
1.55
207
207
207
1.52
208
1.27
209
1.64
210
1.94
211
1.54
212
1.49
213
2.12
214
1.02
215
1.71
216
1.60
217
1.00
218
1.50
219
1.36
220
1.38
221
1.54
222
1.51
223
1.00
224
1.50
225
1.41
226
1.47
227
1.45
228
1.42
229
2.36
230
2.13
231
231
231
1.59
232
1.47
233
1.38
234
1.68
235
1.43
236
1.36
237
2.05
238
1.37
239
2.60
240
1.92
241
1.36
242
1.59
243
1.51
244
1.51
245
1.58
246
1.38
247
1.76
248
1.00
249
1.56
250
1.42
251
1.35
252
1.79
253
1.50
254
1.82
255
1.51
256
1.51
257
2.15
258
1.36
259
259
1.55
260
1.77
261
1.93
262
1.81
263
1.77
264
1.40
265
1.32
266
1.75
267
1.82
268
1.93
269
1.48
270
2.03
271
1.49
272
1.44
273
1.57
274
1.86
275
1.46
276
1.43
277
1.26
278
1.00
279
1.95
280
2.21
281
1.57
282
1.41
283
1.61
284
1.47
285
1.49
286
2.18
287
287
287
1.51
288
2.06
289
1.61
290
1.58
291
1.39
292
1.39
293
1.76
294
1.45
295
1.55
296
1.68
297
1.63
298
1.37
299
1.76
300
2.25
301
1.94
302
1.73
303
1.55
304
1.69
305
2.22
306
1.57
307
1.43
308
1.39
309
1.50
310
1.73
311
1.44
312
1.51
313
1.98
314
1.64
315
1.53
316
1.88
317
1.58
318
1.70
319
1.43
320
1.91
321
1.34
(6)
1997 Annual Operating
Loan ID
Fin. Info as of Date
%
Occ
Total Revenue
1
YTD 12/31/97
92%
29,820,382.00
2
TTM 11/30/97
76%
10,244,000.00
2
TTM 11/30/97
84%
12,494,000.00
2
TTM 11/30/97
86%
10,594,000.00
2
TTM 11/30/97
65%
9,326,000.00
2
TTM 11/30/97
83%
5,211,000.00
2
TTM 11/30/97
62%
7,300,000.00
2
TTM 11/30/97
69%
9,319,000.00
2
TTM 11/30/97
74%
5,853,000.00
2
TTM 11/30/97
77%
9,171,000.00
2
TTM 11/30/97
74%
7,241,000.00
2
TTM 11/30/97
75%
3,735,000.00
2
TTM 11/30/97
66%
4,832,000.00
2
TTM 11/30/97
56%
7,366,000.00
2
TTM 11/30/97
55%
3,002,000.00
2
TTM 11/30/97
61%
3,929,000.00
109,617,000.00
3
TTM 12/31/97
98%
52,134,561.00
4
YTD 12/31/97
84%
6,259,701.00
4
YTD 12/31/97
94%
3,444,761.00
4
YTD 12/31/97
87%
2,287,139.00
4
YTD 12/31/97
93%
2,092,983.00
4
YTD 12/31/97
95%
1,981,222.00
4
YTD 12/31/97
97%
1,919,972.00
4
YTD 12/31/97
92%
1,804,485.00
4
YTD 12/31/97
88%
1,602,529.00
4
YTD 12/31/97
92%
1,419,195.00
4
YTD 12/31/97
100%
1,051,982.00
4
YTD 12/31/97
97%
1,300,408.00
4
YTD 12/31/97
90%
1,269,965.00
4
YTD 12/31/97
82%
1,094,307.00
4
YTD 12/31/97
92%
923,962.00
4
YTD 12/31/97
91%
1,557,502.00
4
YTD 12/31/97
74%
768,289.00
4
YTD 12/31/97
91%
859,163.00
4
YTD 12/31/97
87%
947,456.00
4
YTD 12/31/97
87%
516,362.00
33,101,383.00
5
4/11/98
100%
5
4/11/98
100%
5
4/11/98
100%
5
4/11/98
100%
5
4/11/98
100%
5
4/11/98
100%
5
4/11/98
100%
5
4/11/98
100%
5
4/11/98
100%
5
4/11/98
100%
6
YTD 12/31/97
91%
24,356,395.00
7
TTM 11/30/97
93%
31,683,698.00
8
TTM 11/7/97
71%
88,621,045.00
9
YTD 12/312/97
99%
4,379,572.00
9
YTD 12/312/97
85%
2,648,336.00
9
YTD 12/312/97
96%
1,794,960.00
9
YTD 12/312/97
94%
1,680,760.00
9
YTD 12/312/97
95%
1,606,040.00
9
YTD 12/312/97
88%
1,072,872.00
9
YTD 12/312/97
96%
643,545.00
9
YTD 12/312/97
92%
851,082.00
9
YTD 12/312/97
100%
708,160.00
9
YTD 12/312/97
93%
623,100.00
9
YTD 12/312/97
91%
714,540.00
16,722,967.00
10
TTM 9/30/97
86%
16,219,924.00
11
TTM 1/1/98
99%
10,885,080.00
12
YTD 12/31/97
94%
9,477,084.00
13
TTM 8/31/97
96%
9,926,195.00
14
TTM 8/31/97
94%
13,370,278.00
14
TTM 8/31/97
72%
12,918,406.00
26,288,684.00
15
YTD 12/31/97
93%
10,698,163.00
16
TTM 12/31/97
85%
6,479,032.00
17
YTD 12/31/97
96%
10,059,859.00
18
YTD 12/31/97
100%
6,224,488.00
18
100%
6,224,488.00
19
TTM 9/30/97
60%
8,474,847.00
19
TTM 10/31/97
73%
6,972,826.00
19
TTM 10/31/97
77%
2,715,370.00
19
TTM 10/31/97
58%
5,279,990.00
19
TTM 10/31/97
75%
2,184,480.00
19
TTM 10/31/97
75%
3,944,668.00
29,572,181.00
20
YTD 12/31/97
100%
7,073,590.00
21
YTD 12/31/97
99%
4,095,010.00
21
YTD 12/31/97
100%
2,280,245.00
21
YTD 12/31/97
100%
2,562,270.00
8,937,525.00
22
Ann. 9mo.
96%
3,526,951.00
22
22
YTD 12/31/97
96%
1,014,247.00
22
4,541,198.00
23
YTD 12/31/97
83%
4,305,378.00
23
YTD 12/31/97
78%
4,207,460.00
23
YTD 12/31/97
79%
3,756,888.00
23
TTM 11/30/97
61%
3,279,033.00
23
TTM 11/30/97
71%
2,607,570.00
23
TTM 11/30/97
69%
2,288,644.00
23
TTM 11/30/97
64%
2,217,800.00
23
TTM 11/30/97
73%
2,455,257.00
25,118,030.00
24
YTD 12/31/97
98%
8,080,833.00
25
YTD 12/31/97
91%
5,857,650.00
25
YTD 12/31/97
87%
4,632,019.00
10,489,669.00
26
YTD 12/31/97
92%
11,289,967.00
27
TTM 8/31/97
96%
7,212,886.00
28
YTD 12/31/97
92%
7,034,815.00
28
YTD 12/31/97
91%
3,630,565.00
29
YTD 12/31/97
88%
10,755,896.00
30
YTD 12/31/97
75%
2,245,575.00
30
YTD 12/31/97
70%
1,877,365.00
30
YTD 12/31/97
59%
1,859,104.00
30
YTD 12/31/97
68%
1,982,503.00
30
YTD 12/31/97
58%
1,571,220.00
30
YTD 12/31/97
65%
1,826,580.00
30
YTD 12/31/97
67%
1,557,197.00
30
YTD 12/31/97
54%
1,211,512.00
30
YTD 12/31/97
62%
1,678,996.00
15,810,052.00
31
TTM 8/31/97
48%
16,588,812.00
32
9m. 9/30/97
68%
2,396,243.00
32
YTD 9/30/97
69%
2,258,215.00
32
YTD 9/30/97
78%
2,681,756.00
32
YTD 9/30/97
74%
1,959,975.00
32
YTD 9/30/97
62%
1,646,625.00
32
YTD 9/30/97
65%
1,780,316.00
12,723,130.00
33
YTD 12/31/97
99%
5,537,340.00
34
YTD 12/31/97
78%
23,348,278.00
35
YTD 12/31/97
94%
3,985,827.00
36
TTM 12/31/97
92%
4,407,247.00
37
YTD 12/31/97
88%
6,075,280.00
38
TTM 11/30/97
98%
3,582,219.00
39
YTD 12/31/97
95%
2,997,444.00
40
YTD 12/31/97
91%
2,236,132.00
40
YTD 12/31/97
97%
1,949,574.00
4,185,706.00
41
3/11/98
100%
42
YTD 12/31/97
97%
4,010,606.00
43
TTM 6/30/97
74%
33,232,998.00
44
10/11/97
100%
45
YTD 12/31/97
96%
5,197,947.00
46
YTD 12/31/97
98%
3,821,272.00
47
TTM 11/30/97
100%
3,856,352.00
48
10/11/97
100%
49
YTD 12/31/97
87%
13,517,704.00
50
YTD 12/31/97
98%
4,632,051.00
51
TTM 10/27/97
93%
3,390,744.00
52
YTD 12/31/97
86%
1,111,680.00
52
YTD 12/31/97
100%
1,302,826.00
52
YTD 12/31/97
78%
529,604.00
2,944,110.00
53
YTD 12/31/97
91%
2,382,384.00
54
YTD 12/31/97
100%
3,310,709.00
55
YTD 12/31/97
97%
2,733,123.00
56
TTM 8/31/97
99%
2,995,735.00
57
YTD 12/31/97
84%
2,518,907.00
58
2/11/98
58
3/11/98
59
TTM 1/31/98
100%
3,011,328.00
60
TTM 9/30/97
85%
2,456,836.00
61
TTM 10/31/97
65%
8,566,407.00
62
Ann. 7mo.
97%
1,896,114.00
62
Ann. 8mo.
93%
1,342,176.00
3,238,290.00
63
3/11/98
100%
105,280.00
64
3/11/98
100%
65
TTM 9/30/97
100%
2,067,987.00
66
TTM 10/31/97
97%
3,058,073.00
67
3/11/98
100%
68
Ann. 11mo.
100%
2,812,911.00
69
Ann. 11mo.
97%
2,074,636.00
70
YTD 12/31/97
98%
2,612,723.00
71
Ann. 6mo. 1/98
100%
1,351,046.00
72
YTD 12/31/97
86%
2,690,139.00
73
Ann. 12/31/97
100%
1,918,411.00
74
TTM 3/31/98
100%
1,462,875.00
75
TTM 9/30/97
90%
2,124,223.00
76
YTD 12/31/97
86%
1,678,578.00
77
TTM 1/31/98
80%
8,428,361.00
78
YTD 12/31/97
99%
1,810,863.00
79
YTD 12/31/97
98%
3,357,044.00
80
YTD 12/31/97
91%
941,662.00
80
TTM 1/31/98
100%
485,831.00
80
TTM 11/30/97
93%
269,808.00
80
YTD 12/31/97
100%
50,572.00
80
Ann. 2/98
100%
48,000.00
1,795,873.00
81
TTM 10/31/97
98%
1,783,795.00
82
YTD 12/31/97
100%
1,605,501.00
83
Ann.
100%
1,539,234.00
84
TTM 11/30/97
98%
2,426,291.00
84
YTD 12/31/97
100%
144,500.00
2,570,791.00
85
2/11/98
100%
86
YTD 12/31/97
100%
2,458,924.00
87
YTD 12/31/97
81%
4,327,491.00
88
YTD 12/31/97
95%
1,827,541.00
89
YTD 12/31/97
95%
1,644,551.00
90
TTM 10/31/97
100%
2,205,776.00
91
TTM 11/30/97
100%
1,319,843.00
92
YTD 12/31/97
98%
1,967,807.00
93
YTD 12/31/97
100%
1,204,033.00
94
Ann. T-11
74%
2,649,331.00
95
YTD 12/31/97
96%
1,680,627.00
96
YTD 12/31/97
100%
1,438,864.00
97
YTD 12/31/97
79%
1,387,217.00
98
TTM 10/31/97
94%
1,525,361.00
99
YTD 12/31/97
97%
1,794,154.00
99
YTD 12/31/97
97%
817,732.00
2,611,886.00
100
Pro-forma
100%
1,151,400.00
101
TTM 11/30/97
83%
2,498,452.00
102
TTM 10/31/97
100%
1,303,521.00
103
Ann. 2/97-12/97
92%
882,853.00
103
YTD 12/31/97
100%
691,977.00
1,574,830.00
104
YTD 12/31/97
99%
1,682,787.00
105
YTD 12/31/97
83%
658,389.00
105
YTD 12/31/97
83%
676,661.00
105
YTD 12/31/97
83%
426,603.00
YTD 12/31/97
1,761,653.00
106
Ann. 7mo.
97%
1,543,713.00
107
TTM 9/30/97
100%
1,463,364.00
108
Ann.4/1-9/30/97
93%
1,518,136.00
109
YTD 12/31/97
83%
1,332,488.00
110
YTD 12/31/97
100%
1,129,495.00
111
TTM 10/31/97
99%
1,350,652.00
112
YTD 12/31/97
85%
1,835,420.00
113
YTD 12/31/97
90%
1,417,419.00
114
YTD 12/31/97
100%
1,135,882.00
115
YTD 12/31/97
99%
1,256,376.00
116
YTD 12/31/97
95%
1,348,186.00
117
YTD 12/31/97
96%
1,264,866.00
118
TTM 11/30/97
95%
1,608,174.00
119
YTD 12/31/97
76%
3,141,114.00
120
TTM 11/25/97
96%
1,076,321.00
121
TTM 11/30/97
95%
2,810,164.00
122
YTD 12/31/97
71%
1,377,749.00
122
YTD 12/31/97
49%
1,071,451.00
2,449,200.00
123
YTD 12/31/97
98%
2,659,930.00
124
Ann. 11mo.
98%
2,041,227.00
125
YTD 12/31/97
100%
1,296,144.00
126
TTM 10/31/97
94%
1,273,516.00
127
10/11/97
100%
128
YTD 12/31/97
98%
1,090,015.00
129
YTD 12/31/97
97%
1,123,123.00
130
TTM 11/30/97
69%
853,546.00
130
TTM 11/30/97
64%
755,106.00
130
TTM 11/30/97
62%
624,991.00
130
TTM 11/30/97
58%
660,627.00
2,894,270.00
131
TTM 10/31/97
98%
1,299,582.00
132
YTD 12/31/97
88%
1,227,809.00
133
TTM 11/23/97
77%
3,298,424.00
134
YTD 12/31/97
100%
1,005,105.00
135
3/11/98
100%
136
YTD 12/31/97
92%
1,504,285.00
137
TTM 9/30/97
98%
2,098,116.00
138
TTM 10/31/97
98%
1,122,075.00
139
TTM 11/30/97
100%
1,325,071.00
140
3/11/98
100%
141
TTM 10/31/97
92%
963,682.00
142
TTM 11/30/97
90%
840,385.00
142
TTM 11/30/97
92%
644,431.00
1,484,816.00
143
TTM 11/31/97
97%
1,719,139.00
144
YTD 12/31/97
54%
1,170,789.00
144
145
YTD 12/31/97
97%
1,051,941.00
146
10/11/97
100%
147
10/11/97
100%
148
TTM 12/31/97
93%
1,040,221.00
149
TTM 11/30/97
91%
1,524,082.00
150
YTD 12/31/97
100%
781,267.00
151
TTM 10/31/97
91%
1,173,521.00
152
10/11/97
100%
153
TTM 11/30/97
96%
1,008,614.00
154
10/11/97
100%
155
YTD 12/31/97
100%
924,561.00
156
3/11/98
100%
157
YTD 11/30/97
100%
921,347.00
158
n/a
100%
159
YTD 12/31/97
97%
789,489.00
160
YTD 12/31/97
99%
669,338.00
161
3/11/98
100%
162
3/11/98
100%
163
TTM 11/30/97
88%
1,014,008.00
164
YTD 12/31/97
93%
996,011.00
165
TTM 11/30/97
97%
1,042,940.00
166
YTD 12/31/97
100%
1,668,111.00
167
TTM 9/30/97
79%
410,767.00
167
TTM 9/30/97
100%
346,064.00
167
TTM 9/30/97
86%
180,035.00
936,866.00
168
TTM 11/30/97
79%
2,010,556.00
169
YTD 12/31/97
100%
826,712.00
170
2/11/98
100%
171
TTM 10/31/97
77%
2,209,017.00
172
YTD 12/31/97
98%
1,360,245.00
173
YTD 12/31/97
99%
1,181,469.00
174
YTD 12/31/97
99%
1,218,642.00
175
YTD 12/31/97
96%
798,382.00
176
YTD 12/31/97
77%
858,415.00
177
YTD 12/31/97
99%
798,503.00
178
YTD 12/31/97
96%
1,143,690.00
179
YTD 12/31/97
92%
1,791,204.00
180
TTM 10/31/97
100%
543,244.00
181
Ann. 5mo.
100%
450,000.00
182
IMP 11/30/97
98%
704,584.00
183
YTD 12/31/97
89%
919,475.00
184
YTD 12/31/97
93%
1,130,539.00
185
TTM 10/31/97
80%
2,016,563.00
186
YTD 12/31/97
100%
1,751,692.00
187
TTM 10/31/97
76%
1,349,801.00
188
YTD 12/31/97
100%
679,499.00
189
YTD 12/31/97
69%
2,618,892.00
190
TTM 1/15/98
96%
723,571.00
191
YTD 12/31/97
100%
771,449.00
192
TTM 11/30/97
91%
563,697.00
193
TTM 10/31/97
100%
935,301.00
194
YTD 12/31/97
100%
595,370.00
195
TTM 10/31/97
98%
818,414.00
196
TTM 11/30/97
63%
919,753.00
197
TTM 1/31/98
96%
835,027.00
198
YTD 12/31/97
91%
1,008,769.00
199
TTM 11/30/97
66%
1,132,565.00
200
TTM 11/30/97
100%
818,404.00
201
TTM 10/31/97
78%
1,848,041.00
202
3/11/98
100%
203
YTD 12/31/97
54%
1,731,678.00
204
YTD 12/31/97
97%
551,676.00
205
TTM 11/30/97
100%
336,601.00
205
TTM 11/30/97
100%
260,395.00
205
TTM 11/30/97
100%
181,622.00
778,618.00
206
TTM 1/31/98
88%
872,459.00
207
YTD 12/31/97
93%
248,321.00
207
TTM 1/31/98
100%
213,498.00
207
TTM 1/31/98
100%
123,110.00
584,929.00
208
TTM 11/30/97
81%
952,039.00
209
YTD 12/31/97
83%
1,060,307.00
210
YTD 12/31/97
99%
950,445.00
211
TTM 10/31/97
100%
601,659.00
212
YTD 12/25/97
95%
514,950.00
213
YTD 12/31/97
95%
902,737.00
214
10/1/97
100%
215
YTD 12/31/97
97%
729,269.00
216
YTD 12/31/97
95%
752,020.00
217
10/11/97
100%
218
YTD 12/31/97
100%
596,857.00
219
TTM 11/30/97
82%
695,506.00
220
YTD 12/31/97
93%
626,103.00
221
YTD 12/31/97
100%
508,468.00
222
YTD 12/31/97
100%
695,700.00
223
10/11/97
100%
224
YTD 12/31/97
91%
471,361.00
225
YTD 12/31/97
100%
514,581.00
226
YTD 12/31/97
94%
459,620.00
227
YTD 12/31/97
94%
624,278.00
228
TTM 1/31/98
100%
468,747.00
229
YTD 12/31/97
100%
787,667.00
230
YTD 12/31/97
97%
1,115,381.00
231
YTD 12/31/97
99%
338,572.00
231
YTD 12/31/97
100%
188,704.00
231
YTD 12/31/97
96%
113,300.00
640,576.00
232
TTM 11/30/97
100%
498,154.00
233
YTD 12/31/97
98%
513,462.00
234
TTM 10/31/97
68%
1,162,396.00
235
Ann. 11mo.
99%
534,663.00
236
YTD 12/31/97
79%
466,758.00
237
YTD 12/31/97
100%
617,479.00
238
TTM 11/30/97
100%
406,869.00
239
YTD 12/31/97
80%
2,748,216.00
240
YTD 12/31/97
79%
1,570,279.00
241
YTD 12/31/97
99%
686,957.00
242
YTD 12/31/97
91%
605,943.00
243
YTD 12/31/97
94%
472,745.00
244
YTD 12/31/97
98%
483,658.00
245
TTM 10/31/97
100%
467,462.00
246
YTD 12/31/97
100%
381,954.00
247
Ann. 11mo.
95%
526,965.00
248
3/11/98
100%
249
TTM 11/30/97
100%
596,210.00
250
TTM 11/30/97
96%
498,755.00
251
TTM 9/30/97
100%
602,257.00
252
TTM 1/31/98
60%
1,173,303.00
253
YTD 12/31/97
91%
477,384.00
254
YTD 12/31/97
100%
709,197.00
255
TTM 10/31/97
94%
597,156.00
256
TTM 11/30/97
96%
586,140.00
257
TTM 10/31/97
94%
877,635.00
258
YTD 12/31/97
100%
410,455.00
259
TTM 11/30/97
92%
486,136.00
259
TTM 11/30/97
92%
118,822.00
604,958.00
260
TTM 7/31/97
72%
865,613.00
261
TTM 10/31/97
70%
1,415,648.00
262
YTD 12/31/97
96%
442,116.00
263
TTM 1/31/98
98%
532,610.00
264
TTM 8/31/97
98%
570,312.00
265
YTD 11/30/97
98%
393,710.00
266
YTD 12/25/97
88%
1,103,075.00
267
TTM 9/30/97
100%
478,987.00
268
YTD 12/31/97
87%
1,152,643.00
269
YTD 12/31/97
100%
342,397.00
270
TTM 10/31/97
70%
1,327,161.00
271
YTD 12/31/97
100%
571,029.00
272
YTD 12/31/97
83%
591,806.00
273
YTD 12/31/97
100%
426,293.00
274
YTD 12/31/97
89%
820,556.00
275
TTM 1/31/98
97%
406,281.00
276
YTD 12/31/97
91%
377,667.00
277
Ann. 11mo.
98%
313,721.00
278
3/11/98
100%
279
YTD 12/31/97
100%
328,363.00
280
YTD 12/31/97
100%
517,922.00
281
YTD 12/31/97
100%
398,094.00
282
TTM 11/30/97
100%
512,996.00
283
YTD 12/31/97
93%
394,728.00
284
YTD 12/31/97
96%
265,540.00
285
YTD 12/31/97
91%
383,662.00
286
YTD 12/31/97
100%
575,172.00
287
YTD 12/31/97
96%
213,944.00
287
YTD 12/31/97
96%
121,298.00
287
YTD 12/31/97
96%
96,396.00
431,638.00
288
YTD 12/31/97
76%
1,878,557.00
289
YTD 12/31/97
94%
459,813.00
290
YTD 12/31/97
91%
421,885.00
291
TTM 10/31/97
100%
304,189.00
292
YTD 12/31/97
89%
319,442.00
293
YTD 12/31/97
96%
286,671.00
294
YTD 12/31/97
93%
382,330.00
295
Ann. 3/97-12/97
100%
234,943.00
296
YTD 12/31/97
100%
308,338.00
297
YTD 12/31/97
100%
365,204.00
298
Ann. 3/97-1/98
100%
259,249.00
299
TTM 7/31/97
62%
671,264.00
300
YTD 12/31/97
97%
327,868.00
301
YTD 12/31/97
93%
287,280.00
302
Ann. 9mo.
96%
476,534.00
303
TTM 10/31/97
100%
231,947.00
304
TTM 9/30/97
100%
241,964.00
305
YTD 12/31/97
100%
352,460.00
306
YTD 12/31/97
100%
271,183.00
307
YTD 12/31/97
100%
229,937.00
308
TTM 7/31/97
100%
225,266.00
309
Ann. 4/97-1/98
100%
270,664.00
310
YTD 12/31/97
100%
191,511.00
311
YTD 12/31/97
98%
275,543.00
312
YTD 12/31/97
96%
197,247.00
313
TTM 11/30/97
100%
402,707.00
314
YTD 12/31/97
94%
267,603.00
315
TTM 6/30/97
91%
288,748.00
316
TTM 10/31/97
100%
225,505.00
317
Ann. 11mo.
97%
233,301.00
318
YTD 12/31/97
98%
324,097.00
319
YTD 12/31/97
90%
183,851.00
320
YTD 12/31/97
93%
333,443.00
321
YTD 12/31/97
100%
171,076.00
(6)
1997 Annual Operating
Loan ID
Total Revenue
(1) $
NOI
(2)
DSCR
1
29,820,382.00
20,695,362.00
N/A
2
10,244,000.00
5,803,000.00
N/A
2
12,494,000.00
4,620,710.00
N/A
2
10,594,000.00
3,742,210.00
N/A
2
9,326,000.00
3,132,590.00
N/A
2
5,211,000.00
2,488,615.00
N/A
2
7,300,000.00
2,246,500.00
N/A
2
9,319,000.00
2,426,835.00
N/A
2
5,853,000.00
2,274,145.00
N/A
2
9,171,000.00
2,531,015.00
N/A
2
7,241,000.00
1,806,565.00
N/A
2
3,735,000.00
1,362,275.00
N/A
2
4,832,000.00
1,101,880.00
N/A
2
7,366,000.00
1,035,190.00
N/A
2
3,002,000.00
530,930.00
N/A
2
3,929,000.00
374,485.00
N/A
2
109,617,000.00
35,476,945.00
3
52,134,561.00
32,890,411.00
N/A
4
6,259,701.00
5,133,672.00
N/A
4
3,444,761.00
2,487,925.00
N/A
4
2,287,139.00
1,805,168.00
N/A
4
2,092,983.00
1,759,350.00
N/A
4
1,981,222.00
1,503,542.00
N/A
4
1,919,972.00
1,558,658.00
N/A
4
1,804,485.00
1,364,849.00
N/A
4
1,602,529.00
1,204,997.00
N/A
4
1,419,195.00
1,072,388.00
N/A
4
1,051,982.00
1,048,878.00
N/A
4
1,300,408.00
818,320.00
N/A
4
1,269,965.00
971,892.00
N/A
4
1,094,307.00
746,047.00
N/A
4
923,962.00
707,607.00
N/A
4
1,557,502.00
904,266.00
N/A
4
768,289.00
607,138.00
N/A
4
859,163.00
623,282.00
N/A
4
947,456.00
731,631.00
N/A
4
516,362.00
396,914.00
N/A
4
33,101,383.00
25,446,524.00
5
N/A
5
N/A
5
N/A
5
N/A
5
N/A
5
N/A
5
N/A
5
N/A
5
N/A
5
N/A
5
6
24,356,395.00
13,751,585.00
N/A
7
31,683,698.00
20,427,592.00
N/A
8
88,621,045.00
32,854,036.00
N/A
N/A
N/A
9
4,379,572.00
3,641,319.00
N/A
9
2,648,336.00
1,730,258.00
N/A
9
1,794,960.00
1,453,066.00
N/A
9
1,680,760.00
1,260,451.00
N/A
9
1,606,040.00
1,294,493.00
N/A
9
1,072,872.00
745,391.00
N/A
9
643,545.00
391,400.00
N/A
9
851,082.00
392,111.00
N/A
9
708,160.00
372,404.00
N/A
9
623,100.00
337,747.00
N/A
9
714,540.00
376,736.00
N/A
9
16,722,967.00
11,995,376.00
10
16,219,924.00
9,710,480.00
N/A
11
10,885,080.00
7,434,910.00
N/A
11
12
9,477,084.00
6,017,198.00
N/A
13
9,926,195.00
7,772,819.00
N/A
14
13,370,278.00
8,089,156.00
N/A
14
12,918,406.00
3,271,096.00
N/A
14
26,288,684.00
11,360,252.00
15
10,698,163.00
7,352,911.00
N/A
16
6,479,032.00
5,314,835.00
N/A
17
10,059,859.00
6,241,093.00
N/A
18
6,224,488.00
4,487,060.00
N/A
18
N/A
18
6,224,488.00
4,487,060.00
19
8,474,847.00
2,495,611.00
N/A
19
6,972,826.00
2,271,569.00
N/A
19
2,715,370.00
966,435.00
N/A
19
5,279,990.00
1,044,191.00
N/A
19
2,184,480.00
902,154.00
N/A
19
3,944,668.00
783,601.00
N/A
19
29,572,181.00
8,463,561.00
20
7,073,590.00
4,877,694.00
N/A
21
4,095,010.00
2,154,092.00
N/A
21
2,280,245.00
1,650,128.00
N/A
21
2,562,270.00
1,819,349.00
N/A
21
8,937,525.00
5,623,569.00
22
3,526,951.00
2,897,668.00
N/A
22
N/A
22
1,014,247.00
914,941.00
N/A
22
N/A
22
4,541,198.00
3,812,609.00
23
4,305,378.00
2,317,993.00
N/A
23
4,207,460.00
1,827,242.00
N/A
23
3,756,888.00
1,642,190.00
N/A
23
3,279,033.00
1,495,756.00
N/A
23
2,607,570.00
1,014,782.00
N/A
23
2,288,644.00
947,859.00
N/A
23
2,217,800.00
762,902.00
N/A
23
2,455,257.00
1,007,625.00
N/A
23
25,118,030.00
11,016,349.00
24
8,080,833.00
5,371,130.00
N/A
25
5,857,650.00
3,123,640.00
N/A
25
4,632,019.00
2,438,192.00
N/A
25
10,489,669.00
5,561,832.00
26
11,289,967.00
6,072,106.00
N/A
27
7,212,886.00
4,893,349.00
N/A
28
7,034,815.00
2,755,644.00
N/A
28
3,630,565.00
1,439,526.00
N/A
29
10,755,896.00
5,529,946.00
N/A
30
2,245,575.00
1,049,383.00
N/A
30
1,877,365.00
810,030.00
N/A
30
1,859,104.00
656,555.00
N/A
30
1,982,503.00
809,870.00
N/A
30
1,571,220.00
536,799.00
N/A
30
1,826,580.00
630,072.00
N/A
30
1,557,197.00
581,211.00
N/A
30
1,211,512.00
299,548.00
N/A
30
1,678,996.00
533,962.00
N/A
30
15,810,052.00
5,907,430.00
31
16,588,812.00
4,966,941.00
N/A
32
2,396,243.00
826,200.00
N/A
32
2,258,215.00
828,224.00
N/A
32
2,681,756.00
947,742.00
N/A
32
1,959,975.00
849,091.00
N/A
32
1,646,625.00
703,437.00
N/A
32
1,780,316.00
722,785.00
N/A
32
12,723,130.00
4,877,479.00
33
5,537,340.00
3,944,644.00
N/A
34
23,348,278.00
5,935,419.00
N/A
35
3,985,827.00
3,206,322.00
N/A
36
4,407,247.00
2,996,321.00
N/A
37
6,075,280.00
2,783,612.00
N/A
38
3,582,219.00
2,444,769.00
N/A
39
2,997,444.00
2,307,628.00
N/A
40
2,236,132.00
1,185,832.00
N/A
40
1,949,574.00
1,092,130.00
N/A
40
4,185,706.00
2,277,962.00
41
N/A
42
4,010,606.00
2,524,441.00
N/A
43
33,232,998.00
17,048,273.00
N/A
44
N/A
45
5,197,947.00
3,008,013.00
N/A
46
3,821,272.00
2,134,479.00
N/A
47
3,856,352.00
2,980,405.00
N/A
48
N/A
49
13,517,704.00
4,350,462.00
N/A
50
4,632,051.00
2,550,978.00
N/A
51
3,390,744.00
2,012,527.00
N/A
52
1,111,680.00
810,348.00
N/A
52
1,302,826.00
983,052.00
N/A
52
529,604.00
358,656.00
N/A
52
2,944,110.00
2,152,056.00
53
2,382,384.00
1,963,263.00
N/A
54
3,310,709.00
2,260,147.00
N/A
55
2,733,123.00
1,693,854.00
N/A
56
2,995,735.00
2,137,995.00
N/A
57
2,518,907.00
1,926,597.00
N/A
58
N/A
58
N/A
58
59
3,011,328.00
1,914,830.00
N/A
60
2,456,836.00
1,692,111.00
N/A
61
8,566,407.00
2,675,268.00
N/A
62
1,896,114.00
1,011,696.00
N/A
62
1,342,176.00
748,196.00
N/A
62
3,238,290.00
1,759,892.00
63
105,280.00
N/A
64
N/A
65
2,067,987.00
1,611,119.00
N/A
66
3,058,073.00
1,527,144.00
N/A
67
N/A
68
2,812,911.00
1,653,260.00
N/A
69
2,074,636.00
1,604,310.00
N/A
70
2,612,723.00
1,649,538.00
N/A
71
1,351,046.00
1,341,733.00
N/A
72
2,690,139.00
1,536,757.00
N/A
73
1,918,411.00
1,235,535.00
N/A
74
1,462,875.00
1,314,128.00
N/A
75
2,124,223.00
1,543,833.00
N/A
76
1,678,578.00
1,357,981.00
N/A
77
8,428,361.00
1,571,789.00
N/A
78
1,810,863.00
1,403,883.00
N/A
79
3,357,044.00
2,219,584.00
N/A
80
941,662.00
644,050.00
N/A
80
485,831.00
405,449.00
N/A
80
269,808.00
189,431.00
N/A
80
50,572.00
47,326.00
N/A
80
48,000.00
43,085.00
N/A
80
1,795,873.00
1,329,341.00
N/A
81
1,783,795.00
1,101,658.00
N/A
82
1,605,501.00
1,422,506.00
N/A
83
1,539,234.00
1,116,594.00
N/A
84
2,426,291.00
1,418,448.00
N/A
84
144,500.00
144,500.00
N/A
84
2,570,791.00
1,562,948.00
85
N/A
86
2,458,924.00
1,400,876.00
N/A
87
4,327,491.00
1,826,458.00
N/A
88
1,827,541.00
1,149,178.00
N/A
89
1,644,551.00
1,220,100.00
N/A
90
2,205,776.00
2,159,778.00
N/A
91
1,319,843.00
1,235,716.00
N/A
92
1,967,807.00
1,064,025.00
N/A
93
1,204,033.00
1,165,021.00
N/A
94
2,649,331.00
1,457,359.00
N/A
95
1,680,627.00
1,034,663.00
N/A
96
1,438,864.00
1,134,215.00
N/A
97
1,387,217.00
1,096,590.00
N/A
98
1,525,361.00
929,168.00
N/A
99
1,794,154.00
717,654.00
N/A
99
817,732.00
274,213.00
N/A
99
2,611,886.00
991,867.00
100
1,151,400.00
1,151,400.00
N/A
101
2,498,452.00
1,120,344.00
N/A
102
1,303,521.00
1,075,869.00
N/A
103
882,853.00
702,418.00
N/A
103
691,977.00
465,341.00
N/A
103
1,574,830.00
1,167,759.00
104
1,682,787.00
1,115,271.00
N/A
105
658,389.00
231,346.00
N/A
105
676,661.00
399,689.00
N/A
105
426,603.00
320,241.00
N/A
105
1,761,653.00
951,276.00
106
1,543,713.00
919,060.00
N/A
107
1,463,364.00
1,064,777.00
N/A
108
1,518,136.00
837,027.00
N/A
109
1,332,488.00
927,061.00
N/A
110
1,129,495.00
686,561.00
N/A
111
1,350,652.00
975,061.00
N/A
112
1,835,420.00
1,052,385.00
N/A
113
1,417,419.00
996,045.00
N/A
114
1,135,882.00
864,987.00
N/A
115
1,256,376.00
919,793.00
N/A
116
1,348,186.00
952,751.00
N/A
117
1,264,866.00
930,015.00
N/A
118
1,608,174.00
798,795.00
N/A
119
3,141,114.00
1,423,185.00
N/A
120
1,076,321.00
701,192.00
N/A
121
2,810,164.00
1,196,150.00
N/A
122
1,377,749.00
822,673.00
N/A
122
1,071,451.00
543,112.00
N/A
122
2,449,200.00
1,365,785.00
123
2,659,930.00
1,145,683.00
N/A
124
2,041,227.00
926,203.00
N/A
125
1,296,144.00
730,759.00
N/A
126
1,273,516.00
651,308.00
N/A
127
N/A
128
1,090,015.00
800,178.00
N/A
129
1,123,123.00
762,024.00
N/A
130
853,546.00
398,180.00
N/A
130
755,106.00
315,836.00
N/A
130
624,991.00
265,646.00
N/A
130
660,627.00
294,841.00
N/A
130
2,894,270.00
1,274,503.00
131
1,299,582.00
689,771.00
N/A
132
1,227,809.00
779,563.00
N/A
133
3,298,424.00
1,139,283.00
N/A
134
1,005,105.00
777,876.00
N/A
135
N/A
136
1,504,285.00
619,568.00
N/A
137
2,098,116.00
919,287.00
N/A
138
1,122,075.00
639,701.00
N/A
139
1,325,071.00
951,557.00
N/A
140
N/A
141
963,682.00
713,669.00
N/A
142
840,385.00
496,405.00
N/A
142
644,431.00
222,993.00
N/A
142
1,484,816.00
719,398.00
143
1,719,139.00
793,906.00
N/A
144
1,170,789.00
922,973.00
N/A
145
1,051,941.00
634,081.00
N/A
146
N/A
147
N/A
148
1,040,221.00
669,083.00
N/A
149
1,524,082.00
806,051.00
N/A
150
781,267.00
779,419.00
N/A
151
1,173,521.00
556,427.00
N/A
152
N/A
153
1,008,614.00
586,802.00
N/A
154
N/A
155
924,561.00
643,133.00
N/A
156
N/A
157
921,347.00
665,905.00
N/A
158
N/A
159
789,489.00
620,853.00
N/A
160
669,338.00
521,494.00
N/A
161
N/A
162
N/A
163
1,014,008.00
622,497.00
N/A
164
996,011.00
499,883.00
N/A
165
1,042,940.00
505,844.00
N/A
166
1,668,111.00
1,015,660.00
N/A
167
410,767.00
272,605.00
N/A
167
346,064.00
257,715.00
N/A
167
180,035.00
125,796.00
N/A
167
936,866.00
656,116.00
168
2,010,556.00
728,125.00
N/A
169
826,712.00
660,437.00
N/A
170
N/A
171
2,209,017.00
745,148.00
N/A
172
1,360,245.00
818,954.00
N/A
173
1,181,469.00
452,637.00
N/A
174
1,218,642.00
520,997.00
N/A
175
798,382.00
587,242.00
N/A
176
858,415.00
474,033.00
N/A
177
798,503.00
465,522.00
N/A
178
1,143,690.00
458,577.00
N/A
179
1,791,204.00
1,022,672.00
N/A
180
543,244.00
540,022.00
N/A
181
450,000.00
423,996.00
N/A
182
704,584.00
548,704.00
N/A
183
919,475.00
464,713.00
N/A
184
1,130,539.00
460,765.00
N/A
185
2,016,563.00
698,440.00
N/A
186
1,751,692.00
1,056,104.00
N/A
187
1,349,801.00
453,868.00
N/A
188
679,499.00
475,782.00
N/A
189
2,618,892.00
1,388,448.00
N/A
190
723,571.00
489,247.00
N/A
191
771,449.00
573,648.00
N/A
192
563,697.00
459,184.00
N/A
193
935,301.00
837,175.00
N/A
194
595,370.00
497,491.00
N/A
195
818,414.00
445,110.00
N/A
196
919,753.00
423,213.00
N/A
197
835,027.00
456,588.00
N/A
198
1,008,769.00
421,328.00
N/A
199
1,132,565.00
626,760.00
N/A
200
818,404.00
676,995.00
N/A
201
1,848,041.00
674,755.00
N/A
202
N/A
203
1,731,678.00
625,981.00
N/A
204
551,676.00
428,514.00
N/A
205
336,601.00
205,980.00
N/A
205
260,395.00
101,927.00
N/A
205
181,622.00
107,537.00
N/A
205
778,618.00
415,444.00
206
872,459.00
467,413.00
N/A
207
248,321.00
162,781.00
N/A
207
213,498.00
169,615.00
N/A
207
123,110.00
81,255.00
N/A
207
584,929.00
413,651.00
208
952,039.00
379,811.00
N/A
209
1,060,307.00
482,443.00
N/A
210
950,445.00
514,699.00
N/A
211
601,659.00
403,613.00
N/A
212
514,950.00
404,478.00
N/A
213
902,737.00
533,530.00
N/A
214
N/A
215
729,269.00
416,891.00
N/A
216
752,020.00
352,045.00
N/A
217
N/A
218
596,857.00
420,893.00
N/A
219
695,506.00
385,839.00
N/A
220
626,103.00
315,720.00
N/A
221
508,468.00
390,444.00
N/A
222
695,700.00
370,422.00
N/A
223
N/A
224
471,361.00
365,708.00
N/A
225
514,581.00
323,954.00
N/A
226
459,620.00
333,143.00
N/A
227
624,278.00
338,938.00
N/A
228
468,747.00
376,342.00
N/A
229
787,667.00
460,769.00
N/A
230
1,115,381.00
384,306.00
N/A
231
338,572.00
187,554.00
N/A
231
188,704.00
120,952.00
N/A
231
113,300.00
64,347.00
N/A
231
640,576.00
372,853.00
232
498,154.00
329,916.00
N/A
233
513,462.00
310,180.00
N/A
234
1,162,396.00
444,229.00
N/A
235
534,663.00
378,197.00
N/A
236
466,758.00
309,878.00
N/A
237
617,479.00
473,674.00
N/A
238
406,869.00
333,741.00
N/A
239
2,748,216.00
823,840.00
N/A
240
1,570,279.00
659,799.00
N/A
241
686,957.00
362,889.00
N/A
242
605,943.00
393,509.00
N/A
243
472,745.00
290,044.00
N/A
244
483,658.00
326,647.00
N/A
245
467,462.00
407,921.00
N/A
246
381,954.00
346,601.00
N/A
247
526,965.00
317,788.00
N/A
248
N/A
249
596,210.00
338,656.00
N/A
250
498,755.00
366,256.00
N/A
251
602,257.00
281,990.00
N/A
252
1,173,303.00
557,841.00
N/A
253
477,384.00
360,321.00
N/A
254
709,197.00
404,519.00
N/A
255
597,156.00
255,059.00
N/A
256
586,140.00
347,936.00
N/A
257
877,635.00
383,824.00
N/A
258
410,455.00
279,386.00
N/A
259
486,136.00
257,411.00
N/A
259
118,822.00
79,629.00
N/A
259
604,958.00
337,040.00
260
865,613.00
398,222.00
N/A
261
1,415,648.00
524,479.00
N/A
262
442,116.00
380,541.00
N/A
263
532,610.00
374,734.00
N/A
264
570,312.00
304,705.00
N/A
265
393,710.00
225,640.00
N/A
266
1,103,075.00
281,644.00
N/A
267
478,987.00
336,009.00
N/A
268
1,152,643.00
434,858.00
N/A
269
342,397.00
290,428.00
N/A
270
1,327,161.00
396,480.00
N/A
271
571,029.00
322,112.00
N/A
272
591,806.00
222,915.00
N/A
273
426,293.00
316,029.00
N/A
274
820,556.00
296,891.00
N/A
275
406,281.00
253,962.00
N/A
276
377,667.00
250,686.00
N/A
277
313,721.00
235,271.00
N/A
278
N/A
279
328,363.00
309,796.00
N/A
280
517,922.00
368,700.00
N/A
281
398,094.00
283,776.00
N/A
282
512,996.00
241,152.00
N/A
283
394,728.00
223,795.00
N/A
284
265,540.00
203,291.00
N/A
285
383,662.00
236,773.00
N/A
286
575,172.00
318,635.00
N/A
287
213,944.00
110,765.00
N/A
287
121,298.00
60,051.00
N/A
287
96,396.00
49,942.00
N/A
287
431,638.00
220,758.00
288
1,878,557.00
487,109.00
N/A
289
459,813.00
192,871.00
N/A
290
421,885.00
220,621.00
N/A
291
304,189.00
216,104.00
N/A
292
319,442.00
211,988.00
N/A
293
286,671.00
222,469.00
N/A
294
382,330.00
167,149.00
N/A
295
234,943.00
213,576.00
N/A
296
308,338.00
207,033.00
N/A
297
365,204.00
257,143.00
N/A
298
259,249.00
182,861.00
N/A
299
671,264.00
257,148.00
N/A
300
327,868.00
253,086.00
N/A
301
287,280.00
222,368.00
N/A
302
476,534.00
216,640.00
N/A
303
231,947.00
166,766.00
N/A
304
241,964.00
177,033.00
N/A
305
352,460.00
323,410.00
N/A
306
271,183.00
169,533.00
N/A
307
229,937.00
175,398.00
N/A
308
225,266.00
152,700.00
N/A
309
270,664.00
171,320.00
N/A
310
191,511.00
180,914.00
N/A
311
275,543.00
141,464.00
N/A
312
197,247.00
130,967.00
N/A
313
402,707.00
262,893.00
N/A
314
267,603.00
161,895.00
N/A
315
288,748.00
145,742.00
N/A
316
225,505.00
155,901.00
N/A
317
233,301.00
156,400.00
N/A
318
324,097.00
137,850.00
N/A
319
183,851.00
122,745.00
N/A
320
333,443.00
125,530.00
N/A
321
171,076.00
98,286.00
N/A
(6)
1997 Annual Operating
Loan ID
(2) DSCR
1
N/A
2
N/A
2
N/A
2
N/A
2
N/A
2
N/A
2
N/A
2
N/A
2
N/A
2
N/A
2
N/A
2
N/A
2
N/A
2
N/A
2
N/A
2
N/A
2
3
N/A
4
N/A
4
N/A
4
N/A
4
N/A
4
N/A
4
N/A
4
N/A
4
N/A
4
N/A
4
N/A
4
N/A
4
N/A
4
N/A
4
N/A
4
N/A
4
N/A
4
N/A
4
N/A
4
N/A
4
5
N/A
5
N/A
5
N/A
5
N/A
5
N/A
5
N/A
5
N/A
5
N/A
5
N/A
5
N/A
5
6
N/A
7
N/A
8
N/A
N/A
N/A
9
N/A
9
N/A
9
N/A
9
N/A
9
N/A
9
N/A
9
N/A
9
N/A
9
N/A
9
N/A
9
N/A
9
10
N/A
11
N/A
11
12
N/A
13
N/A
14
N/A
14
N/A
14
15
N/A
16
N/A
17
N/A
18
N/A
18
N/A
18
19
N/A
19
N/A
19
N/A
19
N/A
19
N/A
19
N/A
19
20
N/A
21
N/A
21
N/A
21
N/A
21
22
N/A
22
N/A
22
N/A
22
N/A
22
23
N/A
23
N/A
23
N/A
23
N/A
23
N/A
23
N/A
23
N/A
23
N/A
23
24
N/A
25
N/A
25
N/A
25
26
N/A
27
N/A
28
N/A
28
N/A
29
N/A
30
N/A
30
N/A
30
N/A
30
N/A
30
N/A
30
N/A
30
N/A
30
N/A
30
N/A
30
31
N/A
32
N/A
32
N/A
32
N/A
32
N/A
32
N/A
32
N/A
32
33
N/A
34
N/A
35
N/A
36
N/A
37
N/A
38
N/A
39
N/A
40
N/A
40
N/A
40
41
N/A
42
N/A
43
N/A
44
N/A
45
N/A
46
N/A
47
N/A
48
N/A
49
N/A
50
N/A
51
N/A
52
N/A
52
N/A
52
N/A
52
53
N/A
54
N/A
55
N/A
56
N/A
57
N/A
58
N/A
58
N/A
58
59
N/A
60
N/A
61
N/A
62
N/A
62
N/A
62
63
N/A
64
N/A
65
N/A
66
N/A
67
N/A
68
N/A
69
N/A
70
N/A
71
N/A
72
N/A
73
N/A
74
N/A
75
N/A
76
N/A
77
N/A
78
N/A
79
N/A
80
N/A
80
N/A
80
N/A
80
N/A
80
N/A
80
N/A
81
N/A
82
N/A
83
N/A
84
N/A
84
N/A
84
85
N/A
86
N/A
87
N/A
88
N/A
89
N/A
90
N/A
91
N/A
92
N/A
93
N/A
94
N/A
95
N/A
96
N/A
97
N/A
98
N/A
99
N/A
99
N/A
99
100
N/A
101
N/A
102
N/A
103
N/A
103
N/A
103
104
N/A
105
N/A
105
N/A
105
N/A
105
106
N/A
107
N/A
108
N/A
109
N/A
110
N/A
111
N/A
112
N/A
113
N/A
114
N/A
115
N/A
116
N/A
117
N/A
118
N/A
119
N/A
120
N/A
121
N/A
122
N/A
122
N/A
122
123
N/A
124
N/A
125
N/A
126
N/A
127
N/A
128
N/A
129
N/A
130
N/A
130
N/A
130
N/A
130
N/A
130
131
N/A
132
N/A
133
N/A
134
N/A
135
N/A
136
N/A
137
N/A
138
N/A
139
N/A
140
N/A
141
N/A
142
N/A
142
N/A
142
143
N/A
144
N/A
145
N/A
146
N/A
147
N/A
148
N/A
149
N/A
150
N/A
151
N/A
152
N/A
153
N/A
154
N/A
155
N/A
156
N/A
157
N/A
158
N/A
159
N/A
160
N/A
161
N/A
162
N/A
163
N/A
164
N/A
165
N/A
166
N/A
167
N/A
167
N/A
167
N/A
167
168
N/A
169
N/A
170
N/A
171
N/A
172
N/A
173
N/A
174
N/A
175
N/A
176
N/A
177
N/A
178
N/A
179
N/A
180
N/A
181
N/A
182
N/A
183
N/A
184
N/A
185
N/A
186
N/A
187
N/A
188
N/A
189
N/A
190
N/A
191
N/A
192
N/A
193
N/A
194
N/A
195
N/A
196
N/A
197
N/A
198
N/A
199
N/A
200
N/A
201
N/A
202
N/A
203
N/A
204
N/A
205
N/A
205
N/A
205
N/A
205
206
N/A
207
N/A
207
N/A
207
N/A
207
208
N/A
209
N/A
210
N/A
211
N/A
212
N/A
213
N/A
214
N/A
215
N/A
216
N/A
217
N/A
218
N/A
219
N/A
220
N/A
221
N/A
222
N/A
223
N/A
224
N/A
225
N/A
226
N/A
227
N/A
228
N/A
229
N/A
230
N/A
231
N/A
231
N/A
231
N/A
231
232
N/A
233
N/A
234
N/A
235
N/A
236
N/A
237
N/A
238
N/A
239
N/A
240
N/A
241
N/A
242
N/A
243
N/A
244
N/A
245
N/A
246
N/A
247
N/A
248
N/A
249
N/A
250
N/A
251
N/A
252
N/A
253
N/A
254
N/A
255
N/A
256
N/A
257
N/A
258
N/A
259
N/A
259
N/A
259
260
N/A
261
N/A
262
N/A
263
N/A
264
N/A
265
N/A
266
N/A
267
N/A
268
N/A
269
N/A
270
N/A
271
N/A
272
N/A
273
N/A
274
N/A
275
N/A
276
N/A
277
N/A
278
N/A
279
N/A
280
N/A
281
N/A
282
N/A
283
N/A
284
N/A
285
N/A
286
N/A
287
N/A
287
N/A
287
N/A
287
288
N/A
289
N/A
290
N/A
291
N/A
292
N/A
293
N/A
294
N/A
295
N/A
296
N/A
297
N/A
298
N/A
299
N/A
300
N/A
301
N/A
302
N/A
303
N/A
304
N/A
305
N/A
306
N/A
307
N/A
308
N/A
309
N/A
310
N/A
311
N/A
312
N/A
313
N/A
314
N/A
315
N/A
316
N/A
317
N/A
318
N/A
319
N/A
320
N/A
321
N/A
(6)
1998 Annual Operating
Loan ID
FS End Date
%
Occ
1
Dec-98
92.07%
2
Dec-98
78.40%
2
Dec-98
77.20%
2
Dec-98
93.20%
2
Dec-98
42.30%
2
Dec-98
76.60%
2
Dec-98
52.30%
2
Dec-98
67.50%
2
Dec-98
70.91%
2
Dec-98
72.20%
2
Dec-98
65.60%
2
Dec-98
73.60%
2
Dec-98
61.20%
2
Dec-98
65.80%
2
Dec-98
75.50%
2
Dec-98
63.30%
2
3
Dec-98
94.00%
4
Dec-98
95.23%
4
Dec-98
99.60%
4
Dec-98
91.88%
4
Dec-98
91.64%
4
Dec-98
95.13%
4
Dec-98
100.00%
4
Dec-98
91.80%
4
4
4
4
4
4
Dec-98
89.03%
4
Dec-98
93.66%
4
Dec-98
95.70%
4
Dec-98
100.00%
4
Dec-98
88.49%
4
Dec-98
70.40%
4
Dec-98
90.64%
4
5
Dec-98
100.00%
5
Dec-98
100.00%
5
Dec-98
100.00%
5
Dec-98
100.00%
5
Dec-98
100.00%
5
Dec-98
100.00%
5
Dec-98
100.00%
5
Dec-98
100.00%
5
Dec-98
100.00%
5
Dec-98
100.00%
5
6
Dec-98
7
Dec-98
8
Dec-98
67.30%
9
Dec-98
100.00%
9
Dec-98
85.00%
9
Dec-98
95.00%
9
Dec-98
94.00%
9
Dec-98
99.00%
9
Dec-98
96.00%
9
Dec-98
96.00%
9
Dec-98
96.00%
9
Dec-98
100.00%
9
Dec-98
100.00%
9
Dec-98
91.00%
9
10
Dec-98
96.00%
11
Jan-99
11
12
13
Dec-98
97.26%
14
Dec-98
14
14
15
Dec-98
16
Dec-98
100.00%
17
18
18
18
19
Dec-98
19
Dec-98
19
Dec-98
19
Dec-98
19
Dec-98
19
Dec-98
19
20
21
21
21
21
22
Dec-98
22
22
22
22
23
Dec-98
86.39%
23
Dec-98
73.51%
23
Dec-98
85.99%
23
Dec-98
72.10%
23
Dec-98
75.16%
23
Dec-98
64.28%
23
Dec-98
67.20%
23
Dec-98
76.44%
23
24
Dec-98
25
Dec-98
97.11%
25
Dec-98
93.21%
25
26
Dec-98
97.00%
27
Dec-98
97.60%
28
Dec-98
93.00%
28
Dec-98
92.00%
29
30
Dec-98
73.11%
30
Dec-98
65.77%
30
Dec-98
55.00%
30
Dec-98
61.05%
30
Dec-98
56.69%
30
Dec-98
65.66%
30
Dec-98
68.19%
30
Dec-98
44.50%
30
Dec-98
69.00%
30
31
Dec-98
32
32
32
32
32
32
32
33
Dec-98
34
Dec-98
54.90%
35
36
Dec-98
37
Dec-98
38
39
40
40
40
41
42
Dec-98
43
Dec-98
77.00%
44
Dec-98
106.20%
45
46
Dec-98
47
Dec-98
48
Dec-98
100.00%
49
50
Dec-98
51
Dec-98
52
Dec-98
52
52
52
53
54
55
56
57
Dec-98
100.00%
58
58
58
59
Jan-99
60
Dec-98
61
Dec-98
62
Dec-98
87.86%
62
Dec-98
96.88%
62
63
64
65
Dec-98
100.00%
66
67
68
Dec-98
69
70
Dec-98
71
Jan-99
72
Dec-98
73
Dec-98
100.00%
74
75
Dec-98
90.25%
76
Dec-98
77
Dec-98
78
Dec-98
99.19%
79
Dec-98
98.70%
80
80
80
80
80
80
81
Dec-98
90.00%
82
83
Dec-98
84
Dec-98
92.16%
84
Dec-98
100.00%
84
85
Dec-98
100.00%
86
87
Dec-98
61.00%
88
Dec-98
89
90
91
Dec-98
92
Dec-98
93
94
Dec-98
95
Dec-98
96
Dec-98
97
Dec-98
87.40%
98
99
99
99
100
Dec-98
100.00%
101
Dec-98
52.45%
102
103
Dec-98
100.00%
103
103
104
105
Dec-98
105
105
105
106
107
Dec-98
108
Dec-98
93.42%
109
110
111
112
Dec-98
113
Dec-98
96.78%
114
115
116
Dec-98
100.00%
117
118
Dec-98
93.75%
119
Dec-98
75.75%
120
Dec-98
94.38%
121
122
122
122
123
124
125
126
Dec-98
89.55%
127
Dec-98
100.00%
128
129
Dec-98
130
130
130
130
130
131
132
133
Dec-98
76.10%
134
Dec-98
100.00%
135
136
137
Dec-98
138
Dec-98
92.63%
139
Dec-98
100.00%
140
Dec-98
141
Dec-98
142
Dec-98
84.46%
142
Dec-98
94.35%
142
143
Dec-98
144
145
Dec-98
146
Dec-98
100.00%
147
Dec-98
91.68%
148
Dec-98
94.37%
149
Dec-98
150
Dec-98
151
Dec-98
92.73%
152
Dec-98
100.00%
153
Dec-98
95.92%
154
155
156
Dec-98
100.00%
157
Dec-98
158
159
160
161
162
163
Dec-98
100.00%
164
Dec-98
95.63%
165
Dec-98
98.08%
166
Dec-98
167
167
167
167
168
Dec-98
79.53%
169
97.46%
170
171
Dec-98
172
Dec-98
99.51%
173
Dec-98
92.13%
174
Dec-98
100.00%
175
Dec-98
176
177
Dec-98
178
Dec-98
98.37%
179
Dec-98
99.39%
180
Dec-98
100.00%
181
Jan-99
182
Dec-98
96.92%
183
Dec-98
85.33%
184
Dec-98
185
Dec-98
77.10%
186
Dec-98
187
Dec-98
188
Dec-98
99.01%
189
Dec-98
69.00%
190
191
Dec-98
100.00%
192
Dec-98
98.00%
193
194
Dec-98
100.00%
195
Dec-98
196
Dec-98
197
Dec-98
198
Dec-98
94.64%
199
200
201
Dec-98
74.00%
202
203
Dec-98
204
Dec-98
205
Dec-98
205
205
205
206
Dec-98
207
207
207
207
208
209
210
211
Dec-98
212
213
Dec-98
93.69%
214
Dec-98
100.00%
215
Dec-98
97.66%
216
Dec-98
94.23%
217
Dec-98
100.00%
218
219
Dec-98
220
Dec-98
99.31%
221
Dec-98
96.00%
222
223
224
Dec-98
225
226
Dec-98
100.00%
227
228
Dec-98
100.00%
229
230
231
231
231
231
232
233
Dec-98
234
Dec-98
64.00%
235
Dec-98
91.34%
236
Dec-98
237
238
Dec-98
80.00%
239
Dec-98
240
Dec-98
241
Dec-98
242
Dec-98
85.00%
243
Dec-98
244
Dec-98
98.21%
245
Dec-98
100.00%
246
Dec-98
247
Dec-98
248
249
Dec-98
250
Dec-98
87.00%
251
252
253
Dec-98
91.03%
254
Dec-98
99.56%
255
Dec-98
91.67%
256
257
Dec-98
90.18%
258
Dec-98
259
259
259
260
Dec-98
261
Dec-98
262
Dec-98
100.00%
263
Dec-98
264
Dec-98
265
Dec-98
97.60%
266
Dec-98
267
Dec-98
100.00%
268
Dec-98
269
270
Dec-98
56.40%
271
Dec-98
272
Dec-98
81.88%
273
274
Dec-98
275
276
Dec-98
277
278
Dec-98
100.00%
279
Dec-98
100.00%
280
281
Dec-98
100.00%
282
283
284
285
Dec-98
94.29%
286
287
Dec-98
90.91%
287
Dec-98
100.00%
287
Dec-98
100.00%
287
288
Dec-98
71.20%
289
Dec-98
290
291
Dec-98
100.00%
292
Dec-98
293
294
295
Dec-98
296
Dec-98
100.00%
297
Dec-98
298
Dec-98
87.81%
299
Dec-98
300
Dec-98
301
Dec-98
100.00%
302
303
304
305
306
Dec-98
98.08%
307
Dec-98
308
Dec-98
309
310
Dec-98
311
Dec-98
100.00%
312
100.00%
313
Dec-98
314
Dec-98
315
Dec-98
90.64%
316
317
318
Dec-98
95.00%
319
320
Dec-98
95.00%
321
(6)
1998 Annual Operating
Loan ID
Total Revenue
(1) $
NOI
1
28,315,731.00
19,462,276.00
2
8,890,427.00
5,892,123.00
2
8,145,600.00
4,126,624.00
2
8,105,071.00
4,750,197.00
2
6,194,328.00
2,818,272.00
2
3,874,280.00
2,392,415.00
2
4,399,823.00
1,453,403.00
2
5,866,518.00
2,658,176.00
2
4,346,876.00
1,430,552.00
2
6,384,657.00
2,510,713.00
2
4,348,958.00
2,279,199.00
2
2,867,933.00
1,499,993.00
2
2,373,257.00
599,758.00
2
5,442,718.00
1,721,141.00
2
2,326,749.00
943,866.00
2
2,024,555.00
334,898.00
2
75,591,750.00
35,411,330.00
3
54,345,142.60
34,063,290.00
4
6,695,864.84
5,488,097.68
4
3,664,370.32
2,769,200.44
4
2,555,620.72
2,065,782.08
4
2,339,916.52
1,914,524.64
4
2,003,153.12
1,543,196.00
4
1,969,182.28
1,575,034.16
4
1,951,922.68
1,510,314.88
4
4
4
4
4
4
1,129,259.16
758,325.40
4
1,068,383.48
845,651.76
4
1,555,598.48
925,353.20
4
880,412.44
671,545.00
4
892,271.20
613,875.56
4
956,830.52
755,806.56
4
679,033.96
544,693.08
4
35,442,247.88
27,514,187.12
5
1,813,260.00
1,813,260.00
5
1,591,644.00
1,591,644.00
5
1,420,392.00
1,420,392.00
5
1,218,912.00
1,218,912.00
5
1,138,320.00
1,138,320.00
5
876,408.00
876,408.00
5
815,964.00
815,964.00
5
685,008.00
685,008.00
5
654,792.00
654,792.00
5
392,868.00
392,868.00
5
10,607,568.00
10,607,568.00
6
25,016,231.00
14,867,829.00
7
32,781,641.16
20,750,855.08
8
55,397,493.00
32,005,200.20
9
4,779,508.00
3,299,297.00
9
3,385,443.00
2,094,293.00
9
1,841,091.00
1,405,553.00
9
1,706,600.00
1,278,524.00
9
1,489,810.00
947,542.00
9
951,570.00
546,114.00
9
685,545.00
396,885.00
9
872,971.00
351,092.00
9
672,520.00
274,781.00
9
641,286.00
344,579.00
9
689,884.00
316,819.00
9
17,716,228.00
11,255,479.00
10
17,543,256.00
11,957,289.00
11
13,262,540.00
9,070,585.25
11
12
13
9,265,983.32
5,543,888.44
14
24,765,406.00
7,569,910.00
14
14
15
11,486,557.44
7,989,062.56
16
8,376,401.00
6,957,251.00
17
18
18
18
19
1,327,962.50
557,848.00
19
1,260,646.50
613,937.00
19
539,507.00
303,978.50
19
832,078.00
258,034.00
19
505,096.00
283,435.00
19
339,718.50
(7,519.00)
19
4,805,008.50
2,009,713.50
20
21
21
21
21
22
6,536,135.00
4,479,646.00
22
22
22
22
23
3,912,227.96
2,624,787.84
23
3,286,289.08
2,035,154.80
23
3,404,281.04
2,114,797.76
23
3,966,829.92
2,357,293.84
23
2,378,247.44
1,239,698.52
23
1,765,521.12
916,642.04
23
1,973,178.36
1,084,772.04
23
2,163,616.24
1,149,859.36
23
22,850,191.16
13,523,006.20
24
7,884,306.00
4,729,044.00
25
6,712,833.46
3,568,547.65
25
5,227,783.85
2,843,482.81
25
11,940,617.31
6,412,030.46
26
13,049,209.00
7,495,025.00
27
7,781,371.00
4,828,266.88
28
6,951,152.00
2,328,079.00
28
3,704,157.00
809,914.00
29
30
1,651,168.00
1,021,098.00
30
1,289,637.00
675,325.00
30
1,087,982.00
442,284.00
30
1,133,781.00
442,399.00
30
1,097,337.00
423,348.00
30
1,253,896.00
487,622.00
30
1,172,064.00
509,178.00
30
589,836.00
4,790.00
30
1,399,459.00
747,031.00
30
10,675,160.00
4,753,075.00
31
11,668,836.00
6,990,720.04
32
32
32
32
32
32
32
33
5,369,500.00
3,922,500.00
34
14,979,785.00
6,265,608.00
35
36
4,538,207.00
3,188,564.00
37
7,965,860.00
3,428,634.00
38
39
40
40
40
41
42
4,825,197.00
3,242,234.96
43
30,872,249.07
19,283,340.62
44
2,173,781.00
2,173,781.00
45
46
3,897,253.00
2,048,153.00
47
4,029,379.00
2,828,446.00
48
1,680,870.96
1,680,870.96
49
50
4,484,349.80
2,192,486.68
51
3,650,000.00
2,351,000.00
52
1,398,174.68
1,018,267.00
52
52
52
53
54
55
56
57
2,617,228.96
2,008,544.84
58
58
58
59
3,084,950.75
1,632,814.50
60
2,683,561.00
1,697,968.00
61
4,238,300.00
1,853,542.00
62
1,963,427.00
998,978.00
62
1,459,976.00
797,814.00
62
3,423,403.00
1,796,792.00
63
64
65
2,237,912.00
1,667,705.00
66
67
68
2,989,101.00
1,124,111.00
69
70
3,100,752.52
1,993,648.08
71
1,365,084.00
1,302,790.50
72
2,713,861.72
1,644,776.32
73
1,980,828.04
1,648,669.61
74
75
1,319,758.40
936,191.68
76
1,925,416.72
1,142,779.36
77
9,088,925.00
753,341.00
78
1,567,911.40
1,145,493.80
79
3,827,924.69
2,173,191.57
80
80
80
80
80
80
81
2,015,627.00
1,498,794.00
82
83
2,190,570.44
1,519,938.80
84
2,054,192.32
1,096,593.52
84
133,464.48
125,033.60
84
2,187,656.80
1,221,627.12
85
813,995.00
799,365.00
86
87
3,383,449.00
1,809,140.00
88
1,919,563.00
1,181,697.00
89
90
91
1,347,367.64
1,190,781.20
92
1,971,410.85
1,054,174.27
93
94
2,292,153.00
818,803.00
95
1,582,715.00
728,693.00
96
1,284,661.99
1,106,598.99
97
808,992.36
625,824.68
98
99
99
99
100
1,155,304.00
1,083,874.00
101
1,742,234.00
515,933.00
102
103
830,327.00
522,881.00
103
103
104
105
1,373,643.00
917,062.00
105
105
105
1,373,643.00
917,062.00
106
107
1,594,613.00
1,176,866.00
108
1,728,998.00
1,030,894.00
109
110
111
112
1,990,529.00
1,033,981.00
113
1,569,170.00
1,134,418.00
114
115
116
1,372,569.60
845,053.32
117
118
1,696,311.00
766,618.04
119
2,660,301.40
1,599,287.64
120
1,112,121.40
648,062.52
121
122
122
122
123
124
125
126
1,369,202.00
712,385.00
127
575,125.00
575,125.00
128
129
988,750.98
664,654.95
130
130
130
130
130
131
132
133
3,133,736.84
1,127,837.60
134
977,457.48
830,249.68
135
136
137
2,277,454.00
1,087,226.00
138
1,197,107.00
637,184.00
139
1,379,052.68
969,484.12
140
410,235.00
403,514.00
141
947,652.00
685,433.00
142
809,888.72
452,552.72
142
663,633.96
270,586.08
142
1,473,522.68
723,138.80
143
1,856,191.00
565,294.00
144
145
1,079,942.40
574,109.20
146
330,279.00
330,279.00
147
326,672.00
326,672.00
148
916,450.00
517,761.00
149
1,615,585.00
181,205.32
150
813,619.00
787,939.00
151
1,229,113.00
569,029.00
152
308,548.00
308,548.00
153
1,033,900.00
614,843.00
154
155
156
106,030.00
106,030.00
157
970,428.00
642,352.00
158
159
160
161
162
163
1,114,448.12
658,882.38
164
1,041,114.00
574,835.00
165
1,109,614.68
559,189.52
166
1,512,651.78
902,877.40
167
167
167
167
168
1,764,131.58
589,974.88
169
581,442.92
432,880.16
170
171
1,341,304.24
634,853.56
172
1,452,843.47
817,148.48
173
1,176,412.00
491,303.00
174
1,351,365.48
655,359.16
175
763,557.00
531,658.00
176
177
821,616.00
465,734.00
178
1,217,056.00
616,119.00
179
2,056,516.00
1,309,268.00
180
568,709.00
508,832.00
181
582,180.00
467,810.50
182
762,585.00
552,469.00
183
940,818.00
475,086.00
184
1,224,001.40
600,757.16
185
1,323,847.25
637,319.73
186
1,825,789.00
1,011,308.50
187
1,448,679.00
526,959.00
188
692,543.52
292,872.64
189
2,160,974.00
1,469,594.00
190
191
926,985.60
690,100.56
192
605,807.60
463,831.92
193
194
593,621.84
492,236.44
195
859,719.29
279,549.27
196
389,712.00
161,837.00
197
930,460.44
484,911.00
198
1,104,757.72
459,167.20
199
200
201
1,540,229.00
557,234.00
202
203
1,558,520.48
494,700.92
204
627,365.00
466,235.00
205
343,910.00
310,838.00
205
205
205
343,910.00
310,838.00
206
880,136.88
512,081.64
207
207
207
207
208
209
210
211
109,231.76
67,787.59
212
213
986,538.66
457,265.48
214
280,668.00
278,268.00
215
755,660.76
431,631.72
216
797,686.28
433,197.80
217
425,000.00
425,000.00
218
219
699,320.64
383,952.00
220
612,393.00
246,218.00
221
520,536.56
378,581.04
222
223
224
569,085.66
167,524.11
225
226
513,993.87
369,046.23
227
228
491,298.08
397,980.76
229
230
231
231
231
231
232
233
517,830.56
306,837.68
234
1,059,731.00
416,896.00
235
540,966.64
327,880.64
236
510,504.00
311,997.00
237
238
422,371.00
342,513.14
239
3,099,023.00
656,388.00
240
1,328,348.12
381,502.44
241
675,921.88
323,347.04
242
193,023.48
63,916.92
243
472,969.56
268,504.04
244
503,153.36
287,196.52
245
514,212.44
391,190.40
246
383,131.08
344,620.77
247
563,696.00
275,373.00
248
249
640,420.00
340,172.00
250
469,616.92
309,845.56
251
252
253
380,797.00
253,161.00
254
742,329.92
402,764.44
255
613,708.00
256,228.00
256
257
884,669.28
324,780.16
258
402,302.72
226,303.16
259
259
259
260
736,050.72
440,392.32
261
1,411,929.36
535,976.76
262
438,561.72
378,224.52
263
536,050.24
398,145.16
264
592,510.52
233,783.84
265
465,246.00
208,594.00
266
1,210,143.00
318,433.00
267
506,890.04
327,524.64
268
1,129,380.00
345,928.00
269
270
735,765.92
262,958.96
271
577,326.00
328,938.00
272
580,659.00
177,126.00
273
274
768,574.00
202,156.00
275
276
397,112.48
298,679.32
277
278
185,131.00
185,131.00
279
346,240.96
330,435.00
280
281
449,486.24
325,244.69
282
283
284
285
372,725.00
202,570.00
286
287
211,160.60
102,630.32
287
117,651.84
46,198.16
287
105,104.84
53,678.28
287
433,917.28
202,506.76
288
1,482,774.64
459,314.48
289
500,052.16
87,410.80
290
291
296,544.08
165,250.28
292
285,400.24
210,776.24
293
294
295
262,076.16
215,185.60
296
333,431.21
224,994.56
297
292,969.00
161,474.80
298
150,456.41
56,564.73
299
586,712.12
274,755.20
300
331,000.00
248,620.80
301
315,399.21
250,034.22
302
303
304
305
306
282,965.80
163,675.12
307
216,017.96
153,999.08
308
247,007.56
176,243.00
309
310
201,807.00
176,681.00
311
295,832.47
166,749.55
312
210,681.16
114,452.36
313
386,643.00
214,358.00
314
278,698.40
114,592.52
315
271,815.16
102,887.64
316
317
318
81,300.00
17,415.66
319
320
374,095.16
159,599.80
321
Loan ID
(2)
DSCR
1
1.35
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2.76
3
1.51
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
2.24
5
5
5
5
5
5
5
5
5
5
5
1.00
6
1.69
7
1.24
8
2.22
9
9
9
9
9
9
9
9
9
9
9
9
1.72
10
2.05
11
1.93
11
12
13
1.09
14
1.51
14
14
15
1.66
16
1.44
17
18
18
18
19
19
19
19
19
19
19
20
21
21
21
21
22
1.17
22
22
22
22
23
23
23
23
23
23
23
23
23
4.66
24
1.29
25
25
25
1.82
26
2.60
27
1.56
28
1.28
28
0.81
29
30
30
30
30
30
30
30
30
30
30
1.66
31
2.25
32
32
32
32
32
32
32
33
1.49
34
2.12
35
36
1.54
37
1.65
38
39
40
40
40
41
42
1.76
43
2.63
44
1.19
45
46
1.41
47
1.76
48
1.00
49
50
1.50
51
1.65
52
52
52
52
53
54
55
56
57
1.70
58
58
58
59
1.14
60
1.43
61
1.27
62
62
62
1.66
63
64
65
1.49
66
67
68
1.08
69
70
1.76
71
1.21
72
1.56
73
1.58
74
75
0.95
76
1.27
77
0.71
78
1.26
79
2.33
80
80
80
80
80
80
81
1.83
82
83
1.77
84
84
84
1.34
85
86
87
1.82
88
1.53
89
90
91
1.44
92
1.44
93
94
1.08
95
1.11
96
97
98
99
99
99
100
1.56
101
0.86
102
103
103
103
104
105
105
105
105
1.43
106
107
1.85
108
1.61
109
110
111
112
1.70
113
2.10
114
115
116
1.64
117
118
1.48
119
2.80
120
1.30
121
122
122
122
123
124
125
126
1.38
127
1.00
128
129
130
130
130
130
130
131
132
133
1.93
134
1.47
135
136
137
2.30
138
1.46
139
2.25
140
0.81
141
1.59
142
142
142
1.60
143
1.37
144
145
1.34
146
0.67
147
0.67
148
1.25
149
0.45
150
1.95
151
1.36
152
0.67
153
1.63
154
155
156
157
1.75
158
159
160
161
162
163
1.78
164
1.58
165
1.58
166
2.35
167
167
167
167
168
1.53
169
170
171
1.77
172
2.33
173
1.46
174
2.03
175
1.68
176
177
1.48
178
1.86
179
3.12
180
1.67
181
1.41
182
1.68
183
1.59
184
1.93
185
2.02
186
3.41
187
1.77
188
0.88
189
4.24
190
191
2.45
192
1.49
193
194
1.56
195
1.05
196
197
1.75
198
1.70
199
200
201
1.73
202
203
1.50
204
1.67
205
205
205
205
206
1.98
207
207
207
207
208
209
210
211
212
213
1.85
214
1.01
215
1.78
216
1.79
217
1.49
218
219
1.52
220
1.05
221
1.50
222
223
224
0.70
225
226
1.55
227
228
1.57
229
230
231
231
231
231
232
233
1.36
234
1.62
235
1.36
236
1.49
237
238
1.50
239
2.35
240
1.42
241
1.34
242
243
1.35
244
1.37
245
1.75
246
1.54
247
1.45
248
249
1.81
250
1.47
251
252
253
1.18
254
1.89
255
1.31
256
257
1.80
258
1.30
259
259
259
260
2.00
261
2.54
262
1.59
263
2.00
264
1.26
265
1.23
266
1.78
267
1.94
268
1.90
269
270
1.47
271
1.91
272
0.95
273
274
1.21
275
276
1.73
277
278
1.00
279
2.10
280
281
2.04
282
283
284
285
1.36
286
287
287
287
287
1.47
288
2.60
289
0.65
290
291
1.34
292
1.58
293
294
295
1.79
296
1.80
297
1.24
298
0.45
299
2.02
300
1.90
301
2.27
302
303
304
305
306
1.65
307
1.58
308
1.88
309
310
1.81
311
1.70
312
313
2.41
314
1.31
315
1.16
316
317
318
319
320
2.24
321
(5)
YTD or Trailing 12 Months
Loan ID
FS Start Date
FS End Date
1
Oct-98
Sep-99
2
Jul-98
Jun-99
2
Jul-98
Jun-99
2
Jul-98
Jun-99
2
Jul-98
Jun-99
2
Jul-98
Jun-99
2
Jul-98
Jun-99
2
Jul-98
Jun-99
2
Jul-98
Jun-99
2
Jul-98
Jun-99
2
Jul-98
Jun-99
2
Jul-98
Jun-99
2
Jul-98
Jun-99
2
Jul-98
Jun-99
2
Jul-98
Jun-99
2
Jul-98
Jun-99
2
3
Oct-98
Sep-99
4
Jul-98
Jun-99
4
Jul-98
Jun-99
4
Jul-98
Jun-99
4
Jul-98
Jun-99
4
Jul-98
Jun-99
4
Jul-98
Jun-99
4
Jul-98
Jun-99
4
Jul-98
Jun-99
4
Jul-98
Jun-99
4
4
Jul-98
Jun-99
4
Jul-98
Jun-99
4
Jul-98
Jun-99
4
Jul-98
Jun-99
4
Jul-98
Jun-99
4
Jul-98
Jun-99
4
Jul-98
Jun-99
4
Jul-98
Jun-99
4
Jul-98
Jun-99
4
5
5
5
5
5
5
5
5
5
5
5
6
Jul-98
Jun-99
7
Oct-98
Sep-99
8
Jan-99
Sep-99
9
Jul-98
Jun-99
9
Jul-98
Jun-99
9
Jul-98
Jun-99
9
Jul-98
Jun-99
9
Jul-98
Jun-99
9
Jul-98
Jun-99
9
Jul-98
Jun-99
9
Jul-98
Jun-99
9
Jul-98
Jun-99
9
Jul-98
Jun-99
9
Jul-98
Jun-99
9
10
Jul-98
Jun-99
11
Aug-98
Jul-99
11
12
Jan-99
Jun-99
13
Jul-98
Jun-99
14
Oct-98
Sep-99
14
14
15
Oct-98
Sep-99
16
Oct-98
Sep-99
17
Jan-99
Jun-99
18
Jan-99
Jun-99
18
18
19
Oct-98
Jun-99
19
Oct-98
Jun-99
19
Oct-98
Jun-99
19
Oct-98
Jun-99
19
Oct-98
Jun-99
19
Oct-98
Jun-99
19
20
Jan-99
Jun-99
21
Jan-99
Sep-99
21
Jan-99
Sep-99
21
Jan-99
Sep-99
21
22
Oct-98
Sep-99
22
22
22
22
23
Jul-98
Jun-99
23
Jul-98
Jun-99
23
Jul-98
Jun-99
23
Jul-98
Jun-99
23
Jul-98
Jun-99
23
Jul-98
Jun-99
23
Jul-98
Jun-99
23
Jul-98
Jun-99
23
24
Jul-98
Jun-99
25
Oct-98
Sep-99
25
Oct-98
Sep-99
25
26
Oct-98
Sep-99
27
Apr-98
Mar-99
28
Apr-98
Mar-99
28
Jul-98
Jun-99
29
Jan-99
Sep-99
30
Jul-98
Jun-99
30
Jul-98
Jun-99
30
Jul-98
Jun-99
30
Jul-98
Jun-99
30
Jul-98
Jun-99
30
Jul-98
Jun-99
30
Jul-98
Jun-99
30
Jul-98
Jun-99
30
Jul-98
Jun-99
30
31
Jul-98
Jun-99
32
Jan-99
Mar-99
32
Jan-99
Mar-99
32
Jan-99
Mar-99
32
Jan-99
Mar-99
32
Jan-99
Mar-99
32
Jan-99
Mar-99
32
33
Jul-98
Jun-99
34
Jul-98
Jun-99
35
Jan-99
Jun-99
36
Jul-98
Jun-99
37
Oct-98
Sep-99
38
Jan-99
Sep-99
39
Jan-99
Sep-99
40
Jan-99
Mar-99
40
40
41
Apr-99
Jun-99
42
Oct-98
Sep-99
43
Jul-98
Jun-99
44
Jan-98
Dec-98
45
Jan-99
Jun-99
46
Jul-98
Jun-99
47
Jul-98
Jun-99
48
Jul-98
Jun-99
49
Jan-99
Sep-99
50
Jul-98
Jun-99
51
Jul-98
Jun-99
52
Jan-98
Dec-98
52
52
52
53
Jan-99
Sep-99
54
Jan-99
Jun-99
55
56
Jan-99
Mar-99
57
Jul-98
Jun-99
58
Nov-98
Apr-99
58
Nov-98
Apr-99
58
59
Aug-98
Jul-99
60
Jul-98
Jun-99
61
Jul-98
Jun-99
62
Oct-98
Sep-99
62
Oct-98
Sep-99
62
63
64
65
Jul-98
Jun-99
66
Jan-99
Sep-99
67
Apr-99
Jun-99
68
Jul-98
Jun-99
69
Jan-99
Mar-99
70
Oct-98
Sep-99
71
Aug-98
Jul-99
72
Oct-98
Sep-99
73
Jul-98
Jun-99
74
Feb-99
Jul-99
75
Jul-98
Jun-99
76
Jul-98
Jun-99
77
Jul-98
Jun-99
78
Jan-98
Dec-98
79
Jul-98
Jun-99
80
Nov-98
Apr-99
80
Nov-98
Apr-99
80
Nov-98
Apr-99
80
80
80
81
Apr-98
Mar-99
82
83
Jul-98
Jun-99
84
Jul-98
Jun-99
84
Jul-98
Jun-99
84
85
Jan-99
Jun-99
86
Jan-99
Mar-99
87
Jul-98
Jun-99
88
Jul-98
Jun-99
89
Jan-99
Jun-99
90
91
Jan-98
Dec-98
92
Jul-98
Jun-99
93
94
Jul-98
Jun-99
95
Jul-98
Jun-99
96
Oct-98
Sep-99
97
Jul-98
Dec-98
98
99
Jan-99
Sep-99
99
Jan-99
Sep-99
99
100
Oct-98
Sep-99
101
Oct-98
Sep-99
102
103
Jul-98
Jun-99
103
103
104
Jan-99
Jun-99
105
Jul-98
Jun-99
105
Jan-99
Jun-99
105
Jan-99
Jun-99
105
106
Jan-99
Sep-99
107
Jul-98
Jun-99
108
Oct-98
Sep-99
109
Jan-99
Sep-99
110
Jan-99
Jun-99
111
Jan-99
Mar-99
112
Jul-98
Jun-99
113
Jul-98
Jun-99
114
Jan-99
Jun-99
115
Jan-99
Mar-99
116
Apr-98
Mar-99
117
Jan-99
Sep-99
118
Apr-98
Mar-99
119
Apr-98
Mar-99
120
Jul-98
Jun-99
121
122
Jan-99
Jun-99
122
Jan-99
Jun-99
122
123
Jan-99
Jun-99
124
Jan-99
Jun-99
125
Jan-99
Mar-99
126
Oct-98
Sep-99
127
Jan-98
Dec-98
128
Jan-99
Jun-99
129
Jul-98
Jun-99
130
Jan-99
Jun-99
130
Jan-99
Jun-99
130
Jan-99
Jun-99
130
Jan-99
Jun-99
130
131
132
Jan-99
Mar-99
133
Jul-98
Jun-99
134
Jul-98
Jun-99
135
136
Jan-99
Mar-99
137
Jul-98
Jun-99
138
Oct-98
Sep-99
139
Apr-98
Mar-99
140
Jul-98
Jun-99
141
Jul-98
Jun-99
142
Jul-98
Jun-99
142
Jul-98
Jun-99
142
143
Jul-98
Jun-99
144
Jan-99
Jun-99
145
Apr-98
Mar-99
146
Jul-98
Jun-99
147
Jul-98
Jun-99
148
Oct-98
Sep-99
149
Jul-98
Jun-99
150
Jul-98
Jun-99
151
Oct-98
Sep-99
152
Jul-98
Jun-99
153
Jul-98
Jun-99
154
155
Jan-99
Jun-99
156
Oct-98
Sep-99
157
Apr-98
Mar-99
158
Jan-99
Mar-99
159
160
Jan-99
Jun-99
161
162
Jan-99
Sep-99
163
Jul-98
Jun-99
164
Oct-98
Sep-99
165
Apr-98
Mar-99
166
Jul-98
Jun-99
167
Jan-99
Sep-99
167
Jan-99
Sep-99
167
Jan-99
Sep-99
167
168
Oct-98
Sep-99
169
170
171
Jul-98
Jun-99
172
Oct-98
Sep-99
173
Jul-98
Jun-99
174
Apr-98
Mar-99
175
Jul-98
Jun-99
176
Jan-99
Jun-99
177
Oct-98
Sep-99
178
Jul-98
Jun-99
179
Oct-98
Sep-99
180
Jul-98
Jun-99
181
Aug-98
Jul-99
182
Jul-98
Jun-99
183
Oct-98
Sep-99
184
Jul-98
Jun-99
185
Jul-98
Jun-99
186
Jul-98
Jun-99
187
Apr-98
Mar-99
188
Oct-98
Sep-99
189
Jul-98
Jun-99
190
Jan-99
Jun-99
191
Apr-98
Mar-99
192
Jul-98
Jun-99
193
Jan-99
Jun-99
194
Oct-98
Sep-99
195
Jul-98
Jun-99
196
Jul-98
Jun-99
197
Jul-98
Jun-99
198
Apr-98
Mar-99
199
200
Jan-99
Sep-99
201
Jul-98
Jun-99
202
203
Jul-98
Jun-99
204
Jul-98
Jun-99
205
Jul-98
Jun-99
205
Jan-99
Jun-99
205
Jan-99
Jun-99
205
206
Jan-98
Dec-98
207
Jan-99
Mar-99
207
Jan-99
Mar-99
207
Jan-99
Mar-99
207
208
Jan-99
Jun-99
209
Jan-99
Jun-99
210
211
Nov-98
Jun-99
212
Jan-99
Jun-99
213
Jul-98
Jun-99
214
Jan-98
Dec-98
215
Jul-98
Jun-99
216
Apr-98
Mar-99
217
Jan-98
Dec-98
218
Jan-99
Mar-99
219
Jul-98
Jun-99
220
Oct-98
Sep-99
221
Jul-98
Jun-99
222
Jan-99
Jun-99
223
224
Jul-98
Jun-99
225
Jan-99
Jun-99
226
Oct-98
Sep-99
227
228
Jul-98
Jun-99
229
Jan-99
Jun-99
230
Jan-99
Jun-99
231
Jan-99
Sep-99
231
Jan-99
Sep-99
231
Jan-99
Sep-99
231
232
Jan-99
Jun-99
233
Jul-98
Jun-99
234
Jul-98
Jun-99
235
Jan-98
Dec-98
236
Jul-98
Jun-99
237
Jan-99
Jun-99
238
Jul-98
Jun-99
239
Jul-98
Jun-99
240
Jul-98
Jun-99
241
Jul-98
Jun-99
242
Jun-99
Jun-99
243
Jul-98
Jun-99
244
Apr-98
Mar-99
245
Apr-98
Mar-99
246
Jul-98
Jun-99
247
Jul-98
Jun-99
248
249
Apr-99
Jun-99
250
Jul-98
Jun-99
251
Jan-99
Jun-99
252
253
Jul-98
Jun-99
254
Oct-98
Sep-99
255
Oct-98
Sep-99
256
Jan-99
Jun-99
257
Oct-98
Sep-99
258
Jan-98
Dec-98
259
Jan-99
Jun-99
259
259
260
Oct-98
Sep-99
261
Jul-98
Jun-99
262
Oct-98
Sep-99
263
Oct-98
Sep-99
264
Jul-98
Jun-99
265
Apr-98
Mar-99
266
Apr-98
Mar-99
267
Jul-98
Jun-99
268
Jul-98
Jun-99
269
Jan-99
Jun-99
270
Jul-98
Jun-99
271
Jan-98
Dec-98
272
Jul-98
Jun-99
273
274
Apr-98
Mar-99
275
Jan-99
Jun-99
276
Jul-98
Jun-99
277
278
Jan-98
Dec-98
279
Jul-98
Jun-99
280
Jan-99
Jun-99
281
Jul-98
Jun-99
282
Jan-99
Jun-99
283
Jan-99
Jun-99
284
285
Oct-98
Sep-99
286
Jan-99
Sep-99
287
Jul-98
Jun-99
287
Jul-98
Jun-99
287
Jul-98
Jun-99
287
288
Jul-98
Jun-99
289
Jul-98
Jun-99
290
Jan-99
Jun-99
291
Oct-98
Sep-99
292
Jan-98
Dec-98
293
294
295
Jul-98
Jun-99
296
Jul-98
Jun-99
297
Jul-98
Jun-99
298
Apr-98
Mar-99
299
Oct-98
Sep-99
300
Apr-98
Mar-99
301
Oct-98
Sep-99
302
Jan-99
Mar-99
303
Jan-99
Jun-99
304
305
Jan-99
Sep-99
306
Jul-98
Jun-99
307
Oct-98
Sep-99
308
Jul-98
Jun-99
309
Jan-99
Jun-99
310
Jul-98
Jun-99
311
Jul-98
Jun-99
312
313
Jan-98
Dec-98
314
Jan-98
Dec-98
315
Jul-98
Jun-99
316
Jan-99
Jun-99
317
Jan-99
Mar-99
318
Oct-98
Dec-98
319
Jan-99
Jun-99
320
Apr-98
Mar-99
321
Jan-99
Mar-99
(5)
YTD or Trailing 12 Months
Loan ID
Total Revenue
$
NOI
%
DSCR
1
30,423,769.00
22,081,831.00
1.536767918
-
-
-
-
2
8,868,311.00
6,054,604.00
2
7,844,259.00
3,782,296.00
2
8,223,282.00
4,901,736.00
2
6,342,198.00
2,684,617.00
2
3,739,123.00
2,324,058.00
2
4,406,363.00
1,495,749.00
2
6,099,238.00
2,698,808.00
2
4,919,983.00
2,131,179.00
2
6,229,114.00
2,422,583.00
2
4,376,980.00
1,689,107.00
2
2,964,944.00
1,579,243.00
2
2,284,833.00
422,364.00
2
4,564,028.00
1,093,034.00
2
2,220,509.00
874,029.00
2
1,796,816.00
554,735.00
2
74,879,981.00
34,708,142.00
2.709256231
-
-
3
57,302,162.19
36,741,652.17
1.633709643
-
-
-
-
4
6,554,873.61
5,376,826.34
4
3,705,429.23
2,806,943.92
4
2,529,529.96
2,010,606.80
4
2,251,960.32
1,795,540.68
4
2,057,907.74
1,597,243.03
4
2,018,676.48
1,618,876.03
4
1,898,343.31
1,459,051.80
4
1,770,866.24
1,360,519.97
4
1,526,528.22
1,181,566.50
4
-
-
4
1,401,129.73
987,008.74
4
2,253,862.65
1,861,788.89
4
1,187,534.55
812,406.05
4
1,034,534.18
817,354.61
4
1,584,980.15
921,892.42
4
901,651.94
696,237.45
4
907,320.54
619,188.17
4
978,347.23
753,600.55
4
604,371.39
452,943.19
4
35,167,847.47
27,129,595.14
2.21188424
-
-
5
-
-
5
-
-
5
-
-
5
-
-
5
-
-
5
-
-
5
-
-
5
-
-
5
-
-
5
-
-
5
-
-
-
-
6
25,449,584.39
14,994,590.83
1.709062493
7
32,846,040.16
20,379,432.75
1.214473507
8
40,533,634.00
23,346,834.00
-
-
-
-
9
4,971,708.21
3,448,062.31
9
3,373,866.67
2,180,928.72
9
1,868,422.89
1,402,250.85
9
1,668,153.07
1,239,732.18
9
1,772,080.21
1,214,714.10
9
886,670.05
524,626.68
9
669,440.65
389,289.21
9
872,006.69
373,026.25
9
626,341.08
246,472.23
9
662,429.39
363,812.42
9
686,428.47
344,606.71
9
18,057,547.38
11,727,521.66
1.792071571
-
-
10
17,590,971.00
12,045,093.50
2.062011622
11
11,918,044.71
8,283,954.92
1.353878383
11
-
-
12
5,287,779.00
3,302,076.00
13
9,392,078.91
5,671,209.53
1.111882884
-
-
-
-
14
26,240,448.50
10,520,484.50
2.092180443
14
14
-
-
15
11,885,300.67
7,896,159.45
1.638010209
16
8,852,254.25
6,989,115.75
1.446654426
17
6,270,395.18
3,940,919.08
-
-
-
-
18
3,195,340.92
2,874,070.86
18
-
-
18
3,195,340.92
2,874,070.86
-
-
-
-
19
5,976,340.00
3,557,786.00
19
3,938,175.00
1,966,618.00
19
1,773,487.00
1,041,065.00
19
2,804,378.00
1,013,120.00
19
1,628,291.00
936,394.00
19
1,173,357.00
136,864.00
19
17,294,028.00
8,651,847.00
-
-
20
4,105,936.00
2,731,775.00
-
-
21
3,335,179.00
1,999,269.00
21
1,966,193.00
1,429,241.00
21
2,027,056.00
1,281,580.00
21
7,328,428.00
4,710,090.00
-
-
-
-
22
5,470,498.86
3,681,702.71
22
22
22
22
-
-
-
-
23
3,845,943.65
2,665,671.57
23
3,136,438.00
1,981,515.80
23
3,174,266.55
1,990,763.51
23
3,854,493.44
2,223,310.29
23
2,335,826.24
1,146,507.64
23
1,746,176.91
884,607.81
23
2,007,421.39
1,103,695.76
23
2,251,542.11
1,172,270.54
23
22,352,108.29
13,168,342.92
4.538304012
-
-
24
7,357,036.00
4,254,253.00
1.161200875
-
-
25
6,801,553.80
3,754,861.53
25
5,163,913.46
2,677,258.20
25
11,965,467.26
6,432,119.73
1.824299343
-
-
26
13,675,969.25
7,800,842.25
2.705980009
27
7,752,288.00
4,793,937.15
1.55197214
-
-
28
6,987,786.00
2,162,341.00
1.190256876
28
4,020,114.00
946,266.00
0.946289089
29
9,189,103.00
5,406,215.00
-
-
30
1,679,618.00
1,022,318.00
30
1,278,129.50
655,694.50
30
1,018,642.00
392,204.00
30
1,198,705.50
531,041.50
30
1,122,446.50
465,144.00
30
1,236,455.00
472,357.00
30
1,211,433.00
547,575.00
30
639,063.00
53,110.00
30
1,406,335.50
712,393.50
30
10,790,828.00
4,851,837.50
1.690675092
-
-
31
9,695,979.00
5,022,605.02
1.615903058
-
-
32
599,953.00
388,941.90
32
515,708.00
322,900.30
32
396,045.00
213,134.15
32
363,228.00
208,535.75
32
280,026.00
124,438.75
32
252,369.00
99,771.82
32
2,407,329.00
1,357,722.67
-
-
33
5,590,693.00
4,038,482.00
1.53816606
34
14,859,744.50
5,956,502.00
2.016583805
35
2,061,953.33
1,737,359.15
36
4,643,744.50
3,174,002.00
1.528552986
37
8,032,057.00
4,238,106.50
2.036074695
38
2,855,382.86
1,903,359.58
39
2,386,806.88
1,902,326.93
-
-
40
641,711.46
293,362.45
40
40
-
-
41
473,410.00
473,410.00
42
4,051,335.25
2,615,536.74
1.420469284
43
30,962,023.87
19,185,100.98
2.613398187
44
2,173,781.00
2,173,781.00
1.194385139
45
2,884,186.00
1,589,395.00
46
3,919,313.50
2,120,934.50
1.464022143
47
4,027,844.64
2,984,841.86
1.854816176
48
1,680,870.98
1,680,870.98
1.000000012
49
7,054,339.86
3,693,680.07
50
4,682,464.14
2,505,132.36
1.718600482
51
3,568,686.57
2,256,175.48
1.580009122
-
-
52
1,398,174.68
1,018,267.00
52
52
52
-
-
53
1,789,055.00
1,458,335.00
54
1,691,135.00
1,118,283.00
55
-
-
56
1,037,265.00
878,777.00
-
-
-
-
57
2,712,091.03
2,001,543.28
1.694655591
-
-
58
475,000.02
475,000.02
58
205,000.02
205,000.02
58
680,000.04
680,000.04
-
-
59
3,065,927.76
1,784,529.16
1.249664504
-
-
60
2,756,609.50
1,765,443.00
1.482534549
61
4,830,934.00
2,296,806.00
1.572922045
-
-
62
2,109,483.75
1,191,720.50
62
1,487,255.00
807,070.50
62
3,596,738.75
1,998,791.00
1.845016342
-
-
63
-
-
64
-
-
65
2,204,690.00
1,688,474.50
1.506464163
66
2,350,317.58
1,075,597.48
67
302,201.00
302,201.00
68
3,010,019.50
1,366,364.50
1.306715899
69
479,082.13
366,169.39
70
3,226,931.19
2,118,872.41
1.871001529
71
1,361,342.97
1,319,480.21
1.227708965
72
2,907,295.43
1,756,708.08
1.664314714
73
1,924,784.47
1,594,669.03
1.531411799
74
733,904.17
563,666.61
75
2,007,238.38
1,490,876.62
1.506416938
76
1,895,292.12
1,178,501.78
1.314423531
77
7,869,987.50
77,364.50
0.072748267
78
1,567,911.40
1,145,493.80
1.255791747
79
3,967,787.89
2,146,248.85
2.304662203
-
-
80
440,398.16
267,875.25
80
314,288.46
277,897.45
80
140,755.45
58,671.14
80
80
80
-
-
81
2,074,293.25
1,576,838.50
1.930071831
82
-
-
83
2,181,412.89
1,405,211.97
1.639288691
-
-
84
2,136,853.86
1,140,171.07
84
141,833.79
134,455.30
84
2,278,687.65
1,274,626.37
1.400755432
-
-
85
448,130.00
448,128.00
86
705,098.31
449,978.31
87
3,973,187.50
1,967,107.00
88
1,964,566.50
1,248,741.50
1.612904497
89
792,375.00
613,052.00
90
-
-
91
1,347,367.64
1,190,781.20
1.442880467
92
2,011,780.03
1,132,170.31
1.542299609
-
-
93
-
-
94
2,470,474.16
1,254,479.69
1.660235634
95
1,708,812.10
792,352.45
1.202719685
96
1,496,626.08
1,233,354.04
97
808,992.36
625,824.68
98
-
-
-
-
99
1,489,552.42
741,778.96
99
698,506.68
285,667.62
99
2,188,059.10
1,027,446.58
-
-
100
1,152,376.00
1,071,237.50
1.542159631
101
2,306,499.50
1,015,710.25
1.701487508
102
-
-
-
-
103
746,518.50
406,128.50
103
103
-
-
104
800,919.80
477,851.03
-
-
105
1,112,217.57
661,655.72
105
364,731.76
198,370.17
105
245,226.66
197,006.90
105
1,722,175.99
1,057,032.79
1.648912301
-
-
106
1,198,329.79
635,740.40
107
1,601,594.50
1,123,849.00
1.763152295
108
1,820,927.50
1,093,526.50
1.710256586
109
1,047,000.00
727,000.00
110
725,170.28
482,873.24
111
356,043.57
266,569.86
112
1,996,956.62
1,151,077.19
1.896516256
113
1,610,891.00
1,171,560.00
2.169846797
114
264,362.00
145,804.00
115
339,061.00
244,261.00
116
1,395,272.00
878,303.76
1.705629263
117
957,003.56
632,681.25
118
1,698,341.24
830,374.04
1.605318239
119
2,293,522.04
1,309,126.36
2.293070551
120
1,105,436.38
660,994.52
1.32370191
121
-
-
-
-
122
611,219.00
366,938.00
122
431,294.00
260,280.00
122
1,042,513.00
627,218.00
-
-
-
-
123
1,435,067.56
673,852.20
124
1,144,293.87
555,281.49
125
333,480.31
147,257.72
126
1,416,353.50
714,297.25
1.379164579
127
575,125.00
575,125.00
1.00000007
128
569,511.00
375,489.00
129
1,337,144.32
899,991.30
1.632235771
-
-
130
398,734.46
101,623.56
130
395,536.66
95,992.30
130
319,159.08
77,010.58
130
317,154.16
134,498.74
130
1,430,584.36
409,125.18
-
-
131
-
-
132
257,455.21
32,902.76
133
2,753,620.44
765,204.88
1.307828717
134
1,023,920.16
840,238.06
1.491738607
135
-
-
136
434,385.17
190,193.17
137
2,250,058.00
1,051,213.00
2.221391465
138
1,258,190.75
652,434.00
1.498845187
139
1,408,275.85
977,681.38
2.27061979
140
454,057.50
449,509.50
0.905555663
141
999,444.01
692,987.68
1.610855865
-
-
142
771,742.26
404,963.27
142
625,871.70
218,943.19
142
1,397,613.96
623,906.46
1.380825401
-
-
143
1,891,466.91
773,514.63
1.872665217
-
-
144
604,029.63
521,197.58
-
-
145
1,071,923.80
584,384.90
1.364314485
146
321,323.88
321,323.88
0.649472469
147
408,068.02
408,068.02
0.833703779
148
953,224.50
571,881.25
1.383416365
149
1,618,132.50
358,400.45
0.885291926
150
781,971.08
765,888.63
1.896722062
151
1,334,389.25
607,777.25
1.448083731
152
385,371.50
385,371.50
0.833785523
153
1,061,215.00
621,056.50
1.648155136
154
-
-
155
496,664.14
352,260.31
156
424,120.00
424,120.00
1.003000013
157
971,842.00
648,310.00
1.770467496
158
300,000.00
297,750.00
159
-
-
160
353,627.88
268,254.82
161
-
-
162
304,260.03
304,260.03
163
1,091,339.43
583,602.84
1.572429761
164
1,106,581.50
643,948.75
1.774064371
165
1,114,746.75
553,343.36
1.564064288
166
1,497,255.26
854,332.38
2.226415794
-
-
167
395,923.40
278,485.04
167
246,010.65
173,339.24
167
126,849.24
89,223.36
167
768,783.29
541,047.64
-
-
168
1,607,774.99
694,136.82
1.804661817
169
-
-
170
-
-
171
1,389,418.05
654,031.30
1.822728515
172
1,499,260.25
864,642.54
2.470084311
173
1,182,984.98
571,002.53
1.691634398
174
1,380,601.90
682,435.64
2.114631719
175
765,529.50
519,335.00
1.640605759
176
430,138.19
222,087.03
177
844,028.55
497,998.83
1.578628534
178
1,285,480.89
605,176.22
1.826213176
179
2,220,741.00
1,459,253.00
3.474712716
180
588,342.92
541,366.92
1.779482776
181
532,727.69
442,815.95
1.333627606
182
781,457.50
593,654.50
1.80051981
183
927,433.00
468,454.00
1.569101508
184
1,239,241.14
571,529.50
1.833507211
185
1,163,488.68
513,012.66
1.622759793
186
1,885,294.68
1,147,321.79
3.868356688
187
1,521,297.00
548,065.00
1.842744201
188
697,617.55
450,880.49
1.353517467
189
2,145,773.00
1,435,873.00
4.139462286
190
381,424.93
279,582.03
191
914,725.81
591,488.95
2.104149147
192
597,696.36
468,800.69
1.508805224
193
480,205.74
421,638.93
194
614,502.78
501,207.00
1.58436733
195
874,444.21
369,811.23
1.392781491
196
1,066,388.00
503,526.00
1.754542585
197
950,213.13
492,596.76
1.778643828
198
1,110,101.49
469,498.63
1.736754168
199
-
-
200
763,775.29
636,003.92
201
1,539,758.00
531,563.00
1.647601389
202
-
-
203
2,008,144.90
902,495.05
2.728648878
204
567,000.50
409,759.50
1.464661705
-
-
205
354,666.00
300,173.00
205
148,208.00
93,110.00
205
97,088.83
74,244.73
205
599,962.83
467,527.73
-
-
206
880,136.88
512,081.64
1.976465439
-
-
207
70,541.71
55,710.39
207
58,746.90
43,273.29
207
35,982.54
29,289.81
207
165,271.15
128,273.49
-
-
208
472,036.28
175,089.84
209
553,609.00
166,820.00
210
-
-
211
459,060.50
295,453.78
212
250,257.00
175,554.00
213
1,006,575.89
455,286.03
1.841064139
214
280,668.00
278,268.00
1.01402644
215
767,836.78
426,287.99
1.758012441
216
800,835.26
432,820.79
1.792872489
217
425,000.00
425,000.00
1.49122807
218
236,275.51
210,226.18
219
747,605.55
420,068.24
1.664127462
220
648,897.25
267,186.50
1.142864121
221
508,928.89
383,095.77
1.516078805
222
356,097.22
185,001.94
223
-
-
224
608,435.33
292,359.13
1.230332258
225
259,500.52
152,759.02
226
562,633.39
400,014.47
1.681016439
227
-
-
228
493,442.29
408,163.90
1.608705197
229
418,413.30
225,661.27
230
710,235.22
282,705.70
-
-
231
272,027.33
116,814.59
231
139,235.54
61,371.56
231
98,220.84
42,898.74
231
509,483.71
221,084.89
-
-
232
319,552.69
159,552.06
233
515,094.66
321,174.72
1.421643652
234
1,091,101.00
411,483.00
1.600512776
235
540,966.64
327,880.64
1.355865434
236
514,674.00
304,853.50
1.460315886
237
372,507.20
323,022.48
238
411,035.00
343,394.00
1.506251976
239
2,802,258.50
666,125.00
2.380623077
240
1,550,498.82
582,800.08
2.169411187
241
676,695.62
341,510.27
1.417707561
242
492,976.82
168,638.64
243
508,511.53
285,652.70
1.436766572
244
508,947.52
324,312.30
1.541407684
245
520,438.02
408,559.46
1.831398922
246
382,096.62
342,822.26
1.535417837
247
577,156.00
280,015.50
1.47084361
248
-
-
249
162,606.42
113,003.89
250
557,634.14
424,669.14
2.010780594
251
317,107.02
160,521.30
252
-
-
253
392,601.50
260,889.50
1.213641169
254
764,023.53
396,650.41
1.864417438
255
675,891.00
308,246.00
1.581857478
256
318,831.00
154,578.00
257
901,752.45
351,390.08
1.943407526
258
402,302.72
226,303.16
1.304853896
-
-
259
268,864.61
2,080.95
259
-
-
259
268,864.61
2,080.95
-
-
260
715,536.65
354,318.54
1.607433549
261
1,468,556.26
629,787.51
2.985627885
262
469,670.73
400,432.10
1.688151777
263
564,735.80
364,491.26
1.828275335
264
586,107.23
293,109.45
1.579218446
265
470,153.50
214,546.50
1.267218026
266
1,264,023.00
342,908.00
1.921564777
267
513,744.61
352,814.49
2.089762822
268
1,110,192.63
293,646.96
1.616690297
269
192,290.28
152,632.09
270
669,193.40
207,096.72
1.161535526
271
577,326.00
328,938.00
1.906367099
272
576,954.00
166,990.00
0.897586648
273
-
-
274
811,051.50
190,374.00
1.134933665
275
232,063.32
189,491.39
276
409,143.56
323,826.34
1.870595476
277
-
-
278
185,131.00
185,131.00
1.000000216
279
346,119.22
332,806.35
2.110907488
280
270,771.00
211,853.20
281
434,974.03
324,475.42
2.034355692
282
271,763.48
132,270.10
283
221,550.99
121,417.27
284
-
-
285
369,567.51
219,769.96
1.476833129
286
470,059.26
177,377.53
-
-
287
221,893.15
127,969.08
287
125,905.33
70,074.23
287
106,857.27
65,091.69
287
454,655.75
263,135.00
1.913091893
-
-
288
1,567,168.74
513,360.35
2.904961326
289
518,413.34
147,831.00
1.09770626
290
246,017.70
134,049.24
291
312,334.78
198,317.77
1.607077786
292
285,400.24
210,776.24
1.584466866
293
-
-
294
-
-
295
231,871.16
190,079.58
1.581717245
296
341,187.47
233,945.46
1.86771529
297
321,953.53
226,828.13
1.741856143
298
205,937.30
111,878.54
0.891712576
299
566,120.28
264,059.64
1.941896575
300
341,500.00
249,161.10
1.907743739
301
312,424.81
247,359.00
2.249460913
302
121,273.00
66,255.00
303
121,993.54
84,949.39
304
-
-
305
244,632.00
241,846.00
306
285,716.90
170,669.07
1.719104006
307
228,445.90
148,234.17
1.523852039
308
250,614.15
175,850.50
1.880458769
309
140,808.23
112,797.13
310
202,687.50
178,905.50
1.83566247
311
304,799.72
171,034.83
1.739556851
312
-
-
313
386,643.00
214,358.00
2.410000765
314
278,698.40
114,592.52
1.311376303
315
287,997.45
112,581.81
1.273742966
316
127,367.52
79,216.23
317
66,145.73
57,575.02
318
81,300.00
17,415.66
319
108,110.08
63,423.92
320
376,670.22
159,965.44
2.245128982
321
45,347.15
30,185.70
2.361655634
(5)
YTD or Trailing 12 Months
Loan ID
(2)
DSCR
1
1.54
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2.71
3
1.63
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
2.21
5
5
5
5
5
5
5
5
5
5
5
6
1.71
7
1.21
8
9
9
9
9
9
9
9
9
9
9
9
9
1.79
10
2.06
11
1.35
11
12
13
1.11
14
2.09
14
14
15
1.64
16
1.45
17
18
18
18
19
19
19
19
19
19
19
20
21
21
21
21
22
22
22
22
22
23
23
23
23
23
23
23
23
23
4.54
24
1.16
25
25
25
1.82
26
2.71
27
1.55
28
1.19
28
0.95
29
30
30
30
30
30
30
30
30
30
30
1.69
31
1.62
32
32
32
32
32
32
32
33
1.54
34
2.02
35
36
1.53
37
2.04
38
39
40
40
40
41
42
1.42
43
2.61
44
1.19
45
46
1.46
47
1.85
48
1.00
49
50
1.72
51
1.58
52
52
52
52
53
54
55
56
57
1.69
58
58
58
59
1.25
60
1.48
61
1.57
62
62
62
1.85
63
64
65
1.51
66
67
68
1.31
69
70
1.87
71
1.23
72
1.66
73
1.53
74
75
1.51
76
1.31
77
0.07
78
1.26
79
2.30
80
80
80
80
80
80
81
1.93
82
83
1.64
84
84
84
1.40
85
86
87
88
1.61
89
90
91
1.44
92
1.54
93
94
1.66
95
1.20
96
97
98
99
99
99
100
1.54
101
1.70
102
103
103
103
104
105
105
105
105
1.65
106
107
1.76
108
1.71
109
110
111
112
1.90
113
2.17
114
115
116
1.71
117
118
1.61
119
2.29
120
1.32
121
122
122
122
123
124
125
126
1.38
127
1.00
128
129
1.63
130
130
130
130
130
131
132
133
1.31
134
1.49
135
136
137
2.22
138
1.50
139
2.27
140
0.91
141
1.61
142
142
142
1.38
143
1.87
144
145
1.36
146
0.65
147
0.83
148
1.38
149
0.89
150
1.90
151
1.45
152
0.83
153
1.65
154
155
156
1.00
157
1.77
158
159
160
161
162
163
1.57
164
1.77
165
1.56
166
2.23
167
167
167
167
168
1.80
169
170
171
1.82
172
2.47
173
1.69
174
2.11
175
1.64
176
177
1.58
178
1.83
179
3.47
180
1.78
181
1.33
182
1.80
183
1.57
184
1.83
185
1.62
186
3.87
187
1.84
188
1.35
189
4.14
190
191
2.10
192
1.51
193
194
1.58
195
1.39
196
1.75
197
1.78
198
1.74
199
200
201
1.65
202
203
2.73
204
1.46
205
205
205
205
206
1.98
207
207
207
207
208
209
210
211
212
213
1.84
214
1.01
215
1.76
216
1.79
217
1.49
218
219
1.66
220
1.14
221
1.52
222
223
224
1.23
225
226
1.68
227
228
1.61
229
230
231
231
231
231
232
233
1.42
234
1.60
235
1.36
236
1.46
237
238
1.51
239
2.38
240
2.17
241
1.42
242
243
1.44
244
1.54
245
1.83
246
1.54
247
1.47
248
249
250
2.01
251
252
253
1.21
254
1.86
255
1.58
256
257
1.94
258
1.30
259
259
259
260
1.61
261
2.99
262
1.69
263
1.83
264
1.58
265
1.27
266
1.92
267
2.09
268
1.62
269
270
1.16
271
1.91
272
0.90
273
274
1.13
275
276
1.87
277
278
1.00
279
2.11
280
281
2.03
282
283
284
285
1.48
286
287
287
287
287
1.91
288
2.90
289
1.10
290
291
1.61
292
1.58
293
294
295
1.58
296
1.87
297
1.74
298
0.89
299
1.94
300
1.91
301
2.25
302
303
304
305
306
1.72
307
1.52
308
1.88
309
310
1.84
311
1.74
312
313
2.41
314
1.31
315
1.27
316
317
318
319
320
2.25
321
2.36
(4)
Net Change (3)
Loan ID
%
Occ
%
Total Revenue
1
8%
7%
2
3%
- -13%
2
7%
- -32%
2
13%
- -18%
2
- -18%
- -30%
2
5%
- -26%
2
7%
- -40%
2
- -2%
- -27%
2
2%
- -16%
2
- -6%
- -31%
2
- -7%
- -40%
2
- -5%
- -21%
2
0%
- -53%
2
- -15%
- -38%
2
- -1%
- -35%
2
16%
- -54%
2
3
3%
9%
4
5%
20%
4
6%
5%
4
9%
13%
4
19%
4
- -2%
4
4%
5%
4
3%
- -1%
4
3%
7%
4
3%
9%
4
4
- -7%
2%
4
- -1%
81%
4
8%
6%
4
- -8%
10%
4
1%
8%
4
13%
24%
4
- -2%
10%
4
15%
27%
4
5%
27%
4
5
5
5
5
5
5
5
5
5
5
5
6
8%
6%
7
8%
4%
8
- -12%
9
5%
16%
9
- -13%
29%
9
7%
5%
9
1%
2%
9
3%
20%
9
9%
0%
9
- -17%
8%
9
- -8%
3%
9
- -9%
- -5%
9
- -11%
10%
9
0%
7%
9
95%
10
9%
10%
11
6%
6%
11
12
- -6%
13
- -1%
4%
14
- -3%
98%
14
14
15
3%
16
18%
23%
17
5%
18
18
18
19
9%
19
10%
19
8%
19
10%
19
8%
19
- -12%
19
34%
20
5%
21
5%
21
4%
21
5%
21
15%
22
- -27%
46%
22
22
22
22
23
4%
- -6%
23
- -10%
- -22%
23
9%
- -11%
23
6%
11%
23
- -3%
- -2%
23
- -8%
- -21%
23
0%
- -3%
23
7%
- -3%
23
24
0%
- -4%
25
- -4%
15%
25
- -5%
11%
25
- -9%
26
19%
6%
27
1%
9%
28
- -1%
- -2%
28
- -11%
11%
29
1%
30
- -8%
- -25%
30
- -9%
- -32%
30
- -20%
- -42%
30
- -4%
- -39%
30
1%
- -29%
30
- -14%
- -33%
30
2%
- -22%
30
- -8%
- -47%
30
11%
- -14%
30
31
- -42%
32
32
32
32
32
32
32
33
4%
34
2%
- -34%
35
5%
36
1%
2%
37
8%
7%
38
4%
39
5%
40
7%
40
40
41
42
5%
4%
43
15%
- -7%
44
6%
19%
45
5%
46
4%
2%
47
5%
18%
48
0%
49
13%
50
- -1%
4%
51
6%
2%
52
- -7%
52
52
52
53
5%
54
- -3%
55
56
5%
57
11%
9%
58
58
58
59
5%
5%
60
2%
7%
61
22%
- -43%
62
0%
5%
62
13%
5%
62
63
64
65
4%
11%
66
0%
67
68
4%
8%
69
- -1%
70
71
1%
72
4%
13%
73
5%
- -8%
74
5%
75
23%
- -5%
76
15%
5%
77
- -7%
78
5%
79
6%
14%
80
80
80
80
80
80
81
2%
14%
82
83
11%
84
- -13%
- -8%
84
5%
4%
84
85
86
- -9%
87
13%
- -1%
88
3%
5%
89
- -2%
90
91
5%
92
5%
93
94
11%
95
1%
96
5%
97
11%
98
99
4%
99
7%
99
100
5%
5%
101
- -10%
- -4%
102
103
5%
- -10%
103
103
104
- -12%
105
9%
54%
105
8%
105
5%
105
106
- -4%
107
5%
6%
108
7%
15%
109
20%
110
8%
111
4%
112
10%
113
4%
14%
114
5%
115
116
- -4%
2%
117
3%
118
- -6%
2%
119
- -5%
120
- -5%
121
122
21%
122
43%
122
123
3%
124
5%
125
- -1%
126
- -3%
127
128
3%
129
5%
16%
130
130
130
130
130
131
132
9%
133
- -2%
- -14%
134
5%
7%
135
136
5%
137
5%
138
1%
8%
139
5%
11%
140
- -9%
141
9%
5%
142
0%
142
- -16%
- -3%
142
143
7%
6%
144
58%
145
5%
2%
146
- -35%
147
- -17%
148
1%
- -2%
149
4%
5%
150
5%
28%
151
0%
9%
152
- -17%
153
1%
5%
154
155
7%
156
0%
157
3%
8%
158
5%
159
160
161
162
163
2%
164
2%
9%
165
1%
6%
166
- -1%
- -2%
167
26%
167
- -2%
167
16%
167
168
1%
- -16%
169
170
171
- -18%
- -36%
172
6%
11%
173
5%
- -7%
174
4%
11%
175
1%
1%
176
30%
177
4%
3%
178
3%
6%
179
14%
180
5%
181
5%
20%
182
0%
10%
183
- -6%
184
4%
6%
185
- -15%
186
11%
17%
187
21%
10%
188
3%
3%
189
10%
- -2%
190
191
7%
31%
192
11%
6%
193
5%
194
5%
5%
195
5%
7%
196
81%
18%
197
1%
5%
198
- -5%
1%
199
200
14%
201
- -14%
- -14%
202
203
204
1%
5%
205
2%
12%
205
0%
205
2%
205
4%
12%
206
207
5%
207
5%
207
5%
207
208
- -4%
209
- -6%
210
211
4%
212
1%
213
- -1%
214
0%
215
6%
5%
216
- -7%
0%
217
49%
218
5%
219
- -10%
7%
220
5%
2%
221
3%
1%
222
223
224
7%
225
3%
226
6%
15%
227
228
5%
9%
229
3%
230
12%
231
4%
231
2%
231
5%
231
232
5%
233
- -4%
2%
234
- -11%
- -6%
235
- -4%
5%
236
15%
15%
237
9%
238
- -4%
- -1%
239
15%
10%
240
3%
241
1%
242
- -16%
243
- -1%
244
5%
6%
245
5%
246
5%
247
0%
5%
248
249
8%
250
1%
27%
251
2%
252
253
8%
- -17%
254
3%
10%
255
- -2%
256
4%
257
- -8%
258
259
- -5%
259
259
260
- -15%
261
13%
262
8%
9%
263
5%
11%
264
3%
4%
265
3%
21%
266
10%
12%
267
5%
6%
268
269
5%
270
- -27%
- -48%
271
- -2%
272
- -25%
- -6%
273
274
7%
275
8%
276
- -4%
5%
277
278
279
5%
- -17%
280
4%
281
8%
14%
282
5%
283
6%
284
285
0%
- -4%
286
7%
287
2%
- -1%
287
1%
1%
287
5%
8%
287
288
- -11%
- -12%
289
9%
6%
290
0%
291
5%
8%
292
- -2%
293
294
295
3%
296
5%
4%
297
5%
- -9%
298
5%
- -26%
299
- -16%
300
- -3%
301
8%
10%
302
303
- -2%
304
305
8%
306
6%
4%
307
5%
8%
308
0%
14%
309
2%
310
311
5%
10%
312
313
23%
314
1%
315
1%
- -8%
316
4%
317
2%
318
319
15%
320
2%
5%
321
5%
(4)
Net Change (3)
Loan ID
(1)
DSCR
1
13%
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
3
24%
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
15%
5
5
5
5
5
5
5
5
5
5
5
6
5%
7
0%
8
9
9
9
9
9
9
9
9
9
9
9
9
8%
10
29%
11
12%
11
12
13
- -16%
14
14
14
15
6%
16
18%
17
18
18
18
19
19
19
19
19
19
19
20
21
21
21
21
22
22
22
22
22
23
23
23
23
23
23
23
23
23
65%
24
- -14%
25
25
25
9%
26
27%
27
1%
28
28
29
30
30
30
30
30
30
30
30
30
30
- -11%
31
- -5%
32
32
32
32
32
32
32
33
18%
34
8%
35
36
1%
37
4%
38
39
40
40
40
41
42
11%
43
22%
44
19%
45
46
1%
47
20%
48
0%
49
50
4%
51
13%
52
52
52
52
53
54
55
56
57
11%
58
58
58
59
- -4%
60
1%
61
- -5%
62
62
62
1%
63
64
65
10%
66
67
68
- -14%
69
70
32%
71
1%
72
25%
73
17%
74
75
- -3%
76
- -19%
77
- -95%
78
- -18%
79
25%
80
80
80
80
80
80
81
23%
82
83
6%
84
84
84
- -5%
85
86
87
88
4%
89
90
91
5%
92
11%
93
94
1%
95
- -19%
96
97
98
99
99
99
100
1%
101
1%
102
103
103
103
104
105
105
105
105
21%
106
107
4%
108
25%
109
110
111
112
7%
113
19%
114
115
116
- -7%
117
118
- -1%
119
4%
120
- -9%
121
122
122
122
123
124
125
126
5%
127
128
129
33%
130
130
130
130
130
131
132
133
- -24%
134
17%
135
136
137
29%
138
- -3%
139
11%
140
- -10%
141
0%
142
142
142
- -7%
143
- -5%
144
145
- -6%
146
- -35%
147
- -17%
148
- -6%
149
- -55%
150
29%
151
1%
152
- -17%
153
8%
154
155
156
0%
157
1%
158
159
160
161
162
163
- -1%
164
26%
165
10%
166
- -1%
167
167
167
167
168
5%
169
170
171
- -11%
172
4%
173
0%
174
28%
175
4%
176
177
4%
178
17%
179
17%
180
14%
181
7%
182
18%
183
6%
184
18%
185
- -19%
186
29%
187
4%
188
- -1%
189
66%
190
191
23%
192
2%
193
194
- -3%
195
- -16%
196
19%
197
10%
198
0%
199
200
201
- -12%
202
203
53%
204
- -1%
205
205
205
205
206
28%
207
207
207
207
208
209
210
211
212
213
- -13%
214
- -1%
215
3%
216
12%
217
49%
218
219
22%
220
- -17%
221
- -2%
222
223
224
- -18%
225
226
14%
227
228
13%
229
230
231
231
231
231
232
233
3%
234
- -5%
235
- -5%
236
7%
237
238
10%
239
- -9%
240
13%
241
4%
242
243
- -5%
244
2%
245
16%
246
11%
247
- -16%
248
249
250
42%
251
252
253
- -19%
254
3%
255
5%
256
257
- -10%
258
- -4%
259
259
259
260
- -9%
261
55%
262
- -7%
263
3%
264
13%
265
- -4%
266
10%
267
15%
268
- -16%
269
270
- -43%
271
28%
272
- -38%
273
274
- -39%
275
276
30%
277
278
279
8%
280
281
30%
282
283
284
285
- -1%
286
287
287
287
287
27%
288
41%
289
- -32%
290
291
16%
292
14%
293
294
295
2%
296
11%
297
7%
298
- -35%
299
11%
300
- -15%
301
16%
302
303
304
305
306
10%
307
6%
308
36%
309
310
6%
311
21%
312
313
21%
314
- -20%
315
- -17%
316
317
318
319
320
18%
321
Current Full Year:
Current Full Yr. received with DSCR <1:
Prior Full Year:
Prior Full Yr. received with DSCR <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 obtained from the prospectus.
(5) This asset is currently on the watchlist. Please see the attached watchlist
for details.
(6) Prospectus ID# 3 is a split note. DSCR is calculated using Debt Service
from both notes.
(7) Ralph's Center is rolled up into the Summer Hills property.
(8) Property is a hotel and gives occupancy figures on a year-to-date basis.
(9) Property is a hotel and gives occupancy figures on a quarterly basis.
(10) Property is a hotel and gives occupancy figures on a monthly basis.
(11) Cinemark is a Credit Tenant Lease and its DSCR is 1.00.
(12) Fiscal year ends January 31st.
Watch List
Prospectus ID
Property Type
City
List all loans on watch list and reason sorted in decending balance order.
270
Hospitality
Mansfield
149
MHP
Kalamazoo
77
Healthcare
West Hartford
74
Retail - Anchored
Philadelphia
Scheduled
Loan
Prospectus ID
State
Balance
270
PA
19,564,569
149
MI
4,907,909
77
CT
10,052,826
74
PA
10,712,378
Prospectus ID
Paid
Thru
Maturity
Date
Date
270
11/11/99
3/1/23
149
11/11/99
11/11/27
77
11/11/99
4/11/23
74
11/11/99
4/11/28
Prospectus ID
LTM*
DSCR
270
1.16
149
0.89
77
0.07
74
1.18
Prospectus ID
Comment/Reason on Watch List
270
DSCR is 80% less than that as of the Cut-Off Date.
149
DSCR Below 1.05
77
While annual income increased 7.8%, corresponding expenses rose 19.8% resulting
in a large reduction to NOI. The property manager acknowledges the
substandard performance and wide variance to budget. No indication of
default has been given.
74
Caldor Corp. occupies approximately 88% of the total retail space of the
subject collateral property. Caldor filed for Chapter 11 bankruptcy
protection in 1995 and announced 2/12/99 that in addition to the subject
collateral property it will close 145 sto
Total:
45,237,681
Delinquency Report
Loan #
City & State
Prop. Type
Sq Ft or Units , Occ % , Date
4 COLLECTION PERIODS DELINQUENT
Nothing to Report
3 COLLECTION PERIODS DELINQUENT
Nothing to Report
1 TO 2 COLLECTION PERIODS 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 Determined etc...)
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
REO
S57
S58
S62 or S63
City
State
Sq Ft or Units
Nothing to Report
P8
P7
P37
P39
(a)
(b)
(c)
Paid Thru Date
Scheduled Loan Balance
Total P&I Advances To Date
Total Expenses To Date
P38
P25
P10
(d)
(e)=a+b+c+d
Other Advances (Taxes & Escrow)
Total Exposure
Current Monthly P&I
Current Interest Rate
P11
P58
P54
Maturity Date
LTM NOI Date
LTM NOI
P55
P74
P75
(f)
LTM DSCR
Value
Valuation Date
Appraisal
BPO or
Internal Value**
P77
P79
(g)=(.92*f)-e
(h)=(g/e)
Loss using 92% Appr. or BPO (f)
Estimated Recovery %
Transfer
Date
Closing
Date
P42
P76
Date NOI Filed
Expected FCL Sale Date
Workout Strategy
Comments
Comments
LOAN MOD
S4
S57
S58
P49
Prospectus ID
City
State
Mod / Extention
Flag
THIS REPORT IS HISTORICAL
Information is as of modification each line it should not change in the future
only new modifications should be added.
Nothing to Report
Total For All Loans:
Nothing to Report
Total For Loans in Current Month:
Modifications:
Maturity Date Extentions:
Total:
* The information in these columns is from a particular point in time and
should not change on this report once assigned.
(1) Actual principal loss taken by bonds
(2) Expected future loss due to a rate reduction. This is just an estimate
calculated at the time of the modification.
As of _________
P48
P7*
P7*
P50*
Effect Date
Balance When Sent to Speical Servicer
Balance at the Effective Date of Rehabilitation
Old Rate
Nothing to Report
# of Loans
$ Balance
P50*
P25*
P25*
# Mths for Rate Change
New Rate
Old P&I
New P&I
P11*
P11*
Old Maturity
New Maturity
Total # Mths for Change of Mod
(2) Est. Future Interest Loss to Trust $ (Rate Reduction)
COMMENT
LOSS
S4
S55
S61
Prospectus ID
Short Name (When Appropriate)
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
(c)=b/a
City
State
%
Received From Sale
P45
(b)
(d)
Effect Date of Sale
Sales Price
Net Amt Received from Sale
P37
P39+P38
(f)
(g)
(h)
Total P&I Advanced
Total Expenses
Servicing Fees Expense
(k)=i-e
(m)
Actual Losses Passed thru
Date Loss Passed thru
Minor Adj to Trust
(n)=k+m
(o)=n/e
Total Loss with Adjustment
Loss % of Scheduled Balance
S4
S55
S61
Prospectus ID
Short Name (When Appropriate)
Property Type
Nothing to Report
(1) Use the following codes; App. - Appraisal, BPO - Brokers
(2) Opinion, Int - Internal Value
S58
S62 or
P8
P7
S63
(a)
State
Sq Ft or Units
Paid Thru Date
Scheduled Loan Balance
P39
P38
(c)
(d)
(e)=a+b+c+d
Total Expenses To Date
Other Advances (Taxes & Escrow)
Total Exposure
P11
P58
P54
Maturity Date
LTM NOI Date
LTM NOI / DSC
P74
P75
(f)
Valuation Date
Value using NOI & Cap Rate
Appraisal
BPO or
Internal Value**
(h)=(g/e)
Estimated Recovery %
Transfer Date
REO Aquisition Date
Pending Offers
Comments
