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: August 16, 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 235 Pages.
The Exhibit Index is on Page 5.
<PAGE>
ITEM 5. OTHER EVENTS
This Current Report on Form 8-K relates to the Trust Fund
formed, and the Commercial Mortgage Pass-Through Certificates Series 1998-D6
issued pursuant to a Pooling and Servicing Agreement, dated as of March 30, 1998
(the "Pooling and Servicing Agreement"), by and among Nomura Asset Securities
Corporation (the "Company"), as depositor, AMRESCO Services, L.P., as servicer,
Criimi Mae Services Limited Partnership as initial special servicer, LaSalle
National Bank, as trustee, and ABN AMRO Bank, N.V., as fiscal agent. The
Certificates have been registered pursuant to the Act under a Registration
Statement on Form S-3 (No.33-99502) (the "Registration Statement").
Capitalized terms used herein and not defined herein have the
same meanings ascribed to such terms in the Pooling and Servicing Agreement.
Pursuant to Section 3.22 of the Pooling and Servicing Agreement,
Servicer is filing this Current Report containing the August 16, 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.
<PAGE>
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION
AND EXHIBITS
(c) Exhibits
Item 601(a) of
Regulation S-K
Exhibit No. Exhibit No. Description
5.1 99 Monthly distribution report pursuant to
Section 4.02 of the Pooling and Servicing
Agreement for the distribution on
August 16, 1999
5.2 99 Comparative Financial Status
Report as of 08/12/99
Delinquent Loan Status Report as of
08/12/99
REO Status Report as of 08/12/99
Watch List as of 08/12/99
Historical Loan Modification Report
as of 08/12/99
Historical Loss Estimate Report as of
08/12/99
<PAGE>
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on behalf of the Registrant
by the undersigned thereunto duly authorized.
AMRESCO SERVICES, L.P., IN
ITS CAPACITY AS SERVICER
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF ASSET SECURITIZATION
CORPORATION, REGISTRANT
By: /s/ Daniel B. Kirby
Daniel B. Kirby,
Senior Vice President
By: /s/ Tom J. Bauer
Tom J. Bauer
Vice President
Date: August 25, 1999
<PAGE>
EXHIBIT INDEX
Item 601(a) of
Regulation S-K
Exhibit No. Exhibit No. Description
5.1 99 Monthly distribution report pursuant to
Section 4.02 of the Pooling and Servicing
Agreement for the distribution on
August 16, 1999
5.2 99 Comparative Financial Status
Report as of 08/12/99
Delinquent Loan Status Report as of
08/12/99
REO Status Report as of 08/12/99
Watch List as of 08/12/99
Historical Loan Modification Report
as of 08/12/99
Historical Loss Estimate Report as of
08/12/99
ABN AMRO
LaSalle Bank N.A.
Administrator:
Lora Peloquin (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
Nomura Asset Securities Corporation as Depositor
AMRESCO Services, L.P., as Servicer
Commercial Mortgage Pass Through Certificates
Series 1998-D6
ABN AMRO Acct: 67-7903-00-7
Statement Date: 08/17/99
Payment Date: 08/17/99
Prior Payment: 07/16/99
Record Date: 08/10/99
WAC: 8.238748%
WAMM: 314
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 5
Other Related Information 5
Asset Backed Facts Sheets 1
Delinquency Loan Detail 1
Mortgage Loan Characteristics 2
Loan Level Listing 12
Total Pages Included In This Package 27
Specially Serviced Loan Detail Appendix A
Modified Loan Detail Appendix B
Realized Loss Detail Appendix C
Upper-Tier
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A 511,492,100.00 462,912,825.12 2,834,368.69
655356JE4 1000.000000000 905.024388686 5.541373347
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 151,420,725.12 0.00
655356JH7 1000.000000000 757.103625600 0.000000000
PS-1 3,722,686,278.0N 3,674,107,003.1 0.00
655356JJ3 1000.000000000 986.950478431 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 3,674,107,003.1 2,834,368.69
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A 0.00 0.00 460,078,456.43
655356JE4 0.000000000 0.000000000 899.483015339
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 0.00 148,586,356.43
655356JH7 0.000000000 0.000000000 742.931782150
PS-1 0.00 0.00 3,671,272,634.43
655356JJ3 0.000000000 0.000000000 986.189101168
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 3,671,272,634.43
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1A 2,422,577.12 0.00 6.28000000%
655356JE4 4.736294304 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 239,339.08 0.00 1.89674758%
655356JH7 1.196695400 0.000000000 1.89686936%
PS-1 4,517,257.67 0.00 1.47538142%
655356JJ3 1.213440331 0.000000000 1.47661572%
A-2 1,306,057.50 0.00 7.01674758%
655356JK0 5.847289657 0.000000000 7.01686936%
A-3 1,233,050.23 0.00 7.22674758%
655356JL8 6.022289672 0.000000000 7.22686936%
A-4 1,060,511.55 0.00 7.59674758%
655356JM6 6.330622971 0.000000000 7.59686936%
A-5 359,553.21 0.00 7.72674758%
655356JN4 6.438956249 0.000000000 7.72686936%
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 232,521.60 (141.29) 6.00000000%
655356JV6, U65 4.996963633 -0.003036367Fixed
B7H 0.00 (5.00) 6.00000000%
655356KF9 0.000000000 -5.000000000Fixed
R 0.00 0.00
655356JW4 0.000000000 0.000000000
25,035,058.34 (146.29)
Total P&I Payment 27,869,427.03
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-1 269.47 269.47
655356JH5 0.000072386##################
V-2 0.00 0.00
655356JK1 0.000000000 0.000000000
269.47 269.47
Lower-Tier
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A-L 511,492,100.00 462,912,825.12 2,834,368.69
None 1000.000000000 905.024388686 5.541373347
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 3,674,107,003.1 2,834,368.69
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 0.00 460,078,456.43
None 0.000000000 0.000000000 899.483015339
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 3,671,272,634.43
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1A-L 3,154,267.77 0.00 8.17674758%
None 6.166796652 0.000000000 8.17686936%
A-1B-L 12,170,787.02 0.00 8.17674758%
None 6.813956315 0.000000000 8.17686936%
A-1C-L 2,607,607.76 0.00 8.17674758%
None 6.813956321 0.000000000 8.17686936%
A-2-L 1,521,973.30 0.00 8.17674758%
None 6.813956304 0.000000000 8.17686936%
A-3-L 1,395,142.19 0.00 8.17674758%
None 6.813956315 0.000000000 8.17686936%
A-4-L 1,141,479.98 0.00 8.17674758%
None 6.813956323 0.000000000 8.17686936%
A-5-L 380,493.32 0.00 8.17674758%
None 6.813956245 0.000000000 8.17686936%
B-1-L 1,078,064.42 0.00 8.17674758%
None 6.813956300 0.000000000 8.17686936%
B-2-L 253,662.22 0.00 8.17674758%
None 6.813956363 0.000000000 8.17686936%
B-3-L 253,662.22 0.00 8.17674758%
None 6.813956363 0.000000000 8.17686936%
B-4-L 443,908.88 0.00 8.17674758%
None 6.813956312 0.000000000 8.17686936%
B-5-L 126,831.11 0.00 8.17674758%
None 6.813956546 0.000000000 8.17686936%
B6-L 190,246.66 0.00 8.17674758%
None 6.813956245 0.000000000 8.17686936%
B7-L 316,931.49 (139.48) 8.17674758%
None 6.810959195 -0.002997470 8.17686936%
B7H-L 0.00 (6.81) 8.17674758%
None 0.000000000 -6.810000000 8.17686936%
LR 0.00 0.00
655356KK8 0.000000000 0.000000000
25,035,058.34 (146.29)
Other Related Information
Amount of Available Funds allocable to principal:
Principal Distribution Amount 2,834,368.69
P&I Advances made by: Beginning Current
UnreimbursePeriod
Servicer 529,189.52 157,685.73
Trustee 0.00 0.00
Fiscal Agent 0.00 0.00
Total P&I Advances 529,189.52 157,685.73
Ending
Reimbursed Unreimbursed
Servicer 529,189.52 157,685.73
Trustee 0.00 0.00
Fiscal Agent 0.00 0.00
Total P&I Advances 529,189.52 157,685.73
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 3,671,272,634.5
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 153,087.79
Current Period Trustee Fees 6,123.51
Current Period Special Servicing Fees 0.00
Principal Recovery Fees 0.00
Other Servicing Compensation 0.00
Total 159,211.30
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
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%
11/18/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
10/19/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
09/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
DistributionDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
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%
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%
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
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%
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%
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
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%
06/17/99 0 0.00 8.2385% 8.1765%
0.00% 0.000%
05/17/99 0 0.00 7.9922% 7.9302%
0.00% 0.000%
04/16/99 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%
Date 0 0.00 8.2378% 8.1758%
0.00% 0.000%
01/00/00 0 0.00 7.9916% 7.9296%
0.00% 0.000%
01/00/00 0 0.00 8.2376% 8.1756%
0.00% 0.000%
0
Delinquent Loan Detail
Paid Outstanding
Disclosure Doc Thru Current P&I P&I
Control # Date Advance Advances**
106 07/11/99 45,750.83 45,750.83
204 07/11/99 23,313.66 23,313.66
77 07/11/99 88,621.24 88,621.24
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 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
Total 157,685.73 157,685.73
Out. Property Special
Disclosure Doc Protection Advance Servicer
Control # Advances Description (Transfer Date
106 0.00 B
204 0.00 B
77 0.00 B
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total 0 0.00
Disclosure Doc ForeclosureBankruptcy REO
Control # Date Date Date
106
204
77
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 8,493,740
1,000,001to 4,999,999 171 462,039,819
4,999,999to 9,999,999 67 464,296,816
9,999,999to 14,999,999 26 323,602,280
14,999,999to 19,999,999 14 245,790,955
19,999,999to 24,999,999 6 128,663,946
24,999,999to 29,999,999 5 143,074,908
29,999,999to 34,999,999 1 31,173,309
34,999,999to 39,999,999 4 148,669,028
39,999,999to 44,999,999 4 163,575,797
44,999,999to 49,999,999 2 92,219,880
49,999,999to 54,999,999 6 311,571,190
54,999,999to 59,999,999 1 55,419,804
59,999,999to 64,999,999 1 64,167,868
64,999,999to 69,999,999 1 66,670,185
69,999,999to 999,999,999 8 961,843,111
0to ########### 0 0
0to ########### 0 0
0to ########### 0 0
0& Above 0 0
Total 3273,671,272,635
Current Scheduled Based on
Balances Balance
0to 1,000,000 0.23%
1,000,000to 2,500,000 12.59%
2,500,000to 5,000,000 12.65%
5,000,000to 7,500,000 8.81%
7,500,000to 10,000,000 6.69%
10,000,000to 12,500,000 3.50%
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 4.46%
25,000,000to 40,000,000 2.51%
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 11,227,133
Maximum Scheduled Balance is 175,112,166
Minimum Scheduled Balance is 381,940
Distribution of Property Types
Number Scheduled
Property Types of Loans Balance
Retail 1031,424,752,360
Office 35 751,703,793
Multifamily 109 666,265,275
Lodging 32 545,986,376
Industrial 18 96,115,670
Other 3 69,266,572
Mobile Home 22 67,734,355
Health Care 5 49,448,233
Total 3273,671,272,635
Based on
Property Types Balance
Retail 38.81%
Office 20.48%
Multifamily 18.15%
Lodging 14.87%
Health Care 2.62%
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 43,945,892
7.000%to 7.250% 48 502,350,200
7.250%to 7.500% 77 573,633,365
7.500%to 7.750% 57 475,113,169
7.750%to 8.000% 39 252,236,545
8.000%to 8.250% 21 374,374,258
8.250%to 8.500% 471,052,754,576
8.500%to 8.750% 6 120,163,388
8.750%to 9.000% 7 25,978,523
9.000%to 9.250% 2 69,073,622
9.250%to 9.500% 12 181,649,098
9.500%to 9.750% 0 0
9.750%to 10.000% 0 0
0.000%to 0.000% 0 0
0.000%& Above 0 0
Total 3273,671,272,635
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% 15.62%
8.000%to 8.500% 12.94%
8.500%to 9.000% 6.87%
9.000%to 9.500% 10.20%
9.500%to 10.000% 28.68%
10.000%to 10.500% 3.27%
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 7.9924%
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 40 818,646,205 22.30%
Various 14 544,288,266 14.83%
Pennsylvania 17 273,188,123 7.44%
Virginia 16 222,107,934 6.05%
Texas 32 199,760,556 5.44%
Florida 18 171,981,387 4.68%
Michigan 22 167,461,677 4.56%
New York 23 149,480,324 4.07%
Massachusetts 6 132,385,713 3.61%
Georgia 9 130,457,945 3.55%
Ohio 19 116,444,867 3.17%
New Jersey 5 112,002,317 3.05%
Maryland 13 100,802,247 2.75%
Indiana 8 70,297,854 1.91%
Other 2 60,259,150 1.64%
Illinois 7 51,990,291 1.42%
Nevada 4 31,868,479 0.87%
Arizona 8 30,724,466 0.84%
Minnesota 6 29,324,005 0.80%
Washington 6 28,904,646 0.79%
Oklahoma 4 28,688,394 0.78%
North Carolina 8 28,271,517 0.77%
Wisconsin 5 22,433,085 0.61%
District of Columbia 2 19,884,369 0.54%
Colorado 5 17,636,322 0.48%
Louisiana 3 12,205,044 0.33%
Oregon 3 10,793,684 0.29%
Connecticut 1 10,076,054 0.27%
North Dakota 1 8,910,113 0.24%
New Hampshire 3 8,505,420 0.23%
Other 17 61,492,180 1.67%
Total 3273,671,272,635 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 581,117,686,368 30.44%
1+ to 2 years 2652,533,870,697 69.02%
2+ to 3 years 0 0 0.00%
3+ to 4 years 0 0 0.00%
4+ to 5 years 0 0 0.00%
5+ to 6 years 1 14,056,270 0.38%
6+ to 7 years 1 2,371,872 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 3,287,429 0.09%
Total 3273,671,272,635 100.00%
Weighted Average Seasoning is 1.2
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 4 38,649,528 1.05%
61 to 120 months 5 13,006,568 0.35%
121 to 180 months 34 284,582,299 7.75%
181 to 240 months 2793,123,612,29 85.08%
241 to 360 months 1 11,474,201 0.31%
Total 3233,471,324,88 94.55%
Weighted Average Months to Maturity 313
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
1.000or less 0 0 0.00%
1.000to 1.100 0 0 0.00%
1.100to 1.200 0 0 0.00%
1.200to 1.300 0 0 0.00%
1.300to 1.400 1 175,112,166 4.77%
1.400to 1.500 0 0 0.00%
1.500to 1.600 1 35,473,125 0.97%
1.600to 1.700 0 0 0.00%
1.700to 1.800 0 0 0.00%
1.800to 1.900 1 38,519,566 1.05%
1.900to 2.000 0 0 0.00%
2.000to 2.400 0 0 0.00%
2.400to 2.800 1 3,452,583 0.09%
2.800to 3.000 0 0 0.00%
3.000& above 2 26,086,111 0.71%
Unknown 3213,392,629,08 92.41%
Total 3273,671,272,63 100.00%
Weighted Average Debt Service Coverage Ratio is 2.023
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 4 199,947,746 5.45%
Total 4 199,947,746 5.45%
Weighted Average Months to Maturit 325
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 3233,651,557,064 99.46%
Interest Only / Balloo 4 19,715,570 0.54%
Total 3273,671,272,635 100.00%
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 7 419,257,541 11.42%
1 to 2 years 0 0 0.00%
2 Years or More 0 0 0.00%
Unknown 3203,252,015,094 88.58%
Total 3273,671,272,635 100.00%
(1) Debt Service Coverage Ratios are calculated as described 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
3NOM980D6 Multifamily 03/11/28
4NOM980D6 Retail 01/11/28
5NOM980D6 Retail 03/11/18
6NOM980D6 Office 03/11/28
7NOM980D6 Retail 04/11/28
8NOM980D6 Lodging 02/11/23
9NOM980D6 Retail 03/11/28
10NOM980D6 Retail 06/11/26
11NOM980D6 Retail 04/11/28
11NOM980D6 Retail 04/11/28
12NOM980D6 Multifamily 03/11/28
13NOM980D6 Office 04/11/28
14NOM980D6 Other 12/11/25
15NOM980D6 Retail 04/11/28
16NOM980D6 Retail 11/11/27
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
23NOM980D6 Lodging 03/11/23
24NOM980D6 Office 12/11/27
25NOM980D6 Retail 11/11/27 1.820
26NOM980D6 Office 11/11/07
27NOM980D6 Retail 10/11/27 1.560
28NOM980D6 Health Care 01/11/28
28NOM980D6 Health Care 01/11/28
29NOM980D6 Office 04/11/28
30NOM980D6 Lodging 11/11/22
31NOM980D6 Lodging 12/11/22
32NOM980D6 Lodging 02/11/23
33NOM980D6 Retail 03/11/28
34NOM980D6 Lodging 02/11/23
35NOM980D6 Office 04/11/28
36NOM980D6 Retail 12/11/27
37NOM980D6 Office 09/11/22
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
43NOM980D6 Lodging 08/11/17 8.300
44NOM980D6 Industrial 08/11/17
45NOM980D6 Office 03/11/28
46NOM980D6 Multifamily 11/11/27
47NOM980D6 Office 02/11/28
48NOM980D6 Industrial 08/11/17
49NOM980D6 Lodging 11/11/17
50NOM980D6 Multifamily 03/11/28
51NOM980D6 Multifamily 01/11/28
52NOM980D6 Retail 12/11/27
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
58NOM980D6 Retail 02/11/18
59NOM980D6 Retail 04/11/28
59NOM980D6 Retail 04/11/28
60NOM980D6 Retail 12/11/27
61NOM980D6 Lodging 01/11/23
62NOM980D6 Multifamily 11/11/27
63NOM980D6 Retail 04/11/20
64NOM980D6 Retail 02/11/20
65NOM980D6 Retail 12/11/27
66NOM980D6 Multifamily 12/11/27
67NOM980D6 Retail 02/11/20
68NOM980D6 Mobile Home 11/11/27
69NOM980D6 Retail 10/11/27
70NOM980D6 Office 01/11/28
71NOM980D6 Retail 04/11/28
72NOM980D6 Multifamily 03/11/30
73NOM980D6 Office 03/11/19
74NOM980D6 Retail 04/11/28
75NOM980D6 Retail 12/11/27
76NOM980D6 Retail 01/11/28
77NOM980D6 Health Care 04/11/23
78NOM980D6 Retail 04/11/23
79NOM980D6 Office 12/11/27
80NOM980D6 Retail 02/11/28
80NOM980D6 Retail 02/11/28
81NOM980D6 Retail 01/11/28
82NOM980D6 Retail 11/11/27
83NOM980D6 Retail 10/11/27
84NOM980D6 Other 02/11/28
85NOM980D6 Retail 02/11/20
86NOM980D6 Office 01/11/28
87NOM980D6 Lodging 12/11/22
88NOM980D6 Multifamily 11/11/27
89NOM980D6 Retail 04/11/28
90NOM980D6 Office 01/11/23
91NOM980D6 Retail 01/11/28
92NOM980D6 Multifamily 03/11/28
93NOM980D6 Industrial 08/11/25
93NOM980D6 Industrial 10/11/05
94NOM980D6 Office 03/11/28
95NOM980D6 Multifamily 02/11/28
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
101NOM980D6 Multifamily 02/11/25
102NOM980D6 Retail 04/11/28
103NOM980D6 Retail 12/11/17
104NOM980D6 Retail 03/11/28
105NOM980D6 Other 02/11/28
106NOM980D6 Multifamily 10/11/27
107NOM980D6 Retail 12/11/27
108NOM980D6 Multifamily 01/11/28 4.830
109NOM980D6 Retail 02/11/28
110NOM980D6 Office 03/11/28
111NOM980D6 Multifamily 12/11/28
112NOM980D6 Office 03/11/28
113NOM980D6 Retail 02/11/28
114NOM980D6 Retail 03/11/28
115NOM980D6 Retail 11/11/24
116NOM980D6 Multifamily 12/11/27
117NOM980D6 Retail 02/11/28
118NOM980D6 Multifamily 02/11/28
119NOM980D6 Lodging 03/11/23
120NOM980D6 Multifamily 01/11/28
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
127NOM980D6 Retail 08/11/17
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
134NOM980D6 Retail 01/11/16
135NOM980D6 Retail 02/11/20
136NOM980D6 Multifamily 11/11/23
137NOM980D6 Office 01/11/28
138NOM980D6 Multifamily 12/11/27
139NOM980D6 Mobile Home 01/11/28
140NOM980D6 Retail 02/11/20
141NOM980D6 Retail 01/11/28
142NOM980D6 Multifamily 02/11/23
143NOM980D6 Multifamily 01/11/28
144NOM980D6 Retail 02/11/23
144NOM980D6 Retail 05/11/03
145NOM980D6 Multifamily 11/11/27
146NOM980D6 Retail 08/13/17
147NOM980D6 Retail 08/11/17
148NOM980D6 Multifamily 11/11/27
149NOM980D6 Mobile Home 11/11/27
150NOM980D6 Industrial 12/11/27
151NOM980D6 Multifamily 12/11/27
152NOM980D6 Retail 08/11/17
153NOM980D6 Multifamily 12/11/27
154NOM980D6 Retail 08/11/17
155NOM980D6 Office 03/11/23
156NOM980D6 Industrial 02/11/20
157NOM980D6 Mobile Home 11/11/27
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
164NOM980D6 Multifamily 09/11/27
165NOM980D6 Multifamily 01/11/28
166NOM980D6 Office 02/11/28
167NOM980D6 Retail 12/11/27
168NOM980D6 Lodging 02/11/23
169NOM980D6 Retail 11/11/22
170NOM980D6 Retail 02/11/20
171NOM980D6 Lodging 03/11/23
172NOM980D6 Office 12/11/22
173NOM980D6 Multifamily 09/11/27
174NOM980D6 Multifamily 11/11/27
175NOM980D6 Multifamily 01/11/28
176NOM980D6 Mobile Home 04/11/28
177NOM980D6 Multifamily 06/11/27
178NOM980D6 Multifamily 09/11/27
179NOM980D6 Retail 12/11/17
180NOM980D6 Industrial 03/11/23
181NOM980D6 Retail 04/11/28
182NOM980D6 Retail 01/11/23
183NOM980D6 Multifamily 12/11/25
184NOM980D6 Multifamily 01/11/28
185NOM980D6 Lodging 03/11/23
186NOM980D6 Office 04/11/15
187NOM980D6 Multifamily 12/11/27
188NOM980D6 Multifamily 05/11/27 2.630
189NOM980D6 Lodging 12/11/17
190NOM980D6 Retail 02/11/23
191NOM980D6 Office 03/11/28
192NOM980D6 Office 02/11/23
193NOM980D6 Industrial 04/11/28
194NOM980D6 Retail 12/11/17
195NOM980D6 Multifamily 01/11/28
196NOM980D6 Mobile Home 11/11/27
197NOM980D6 Multifamily 11/11/24
198NOM980D6 Multifamily 11/11/27
199NOM980D6 Lodging 11/11/22
200NOM980D6 Retail 11/11/17
201NOM980D6 Lodging 12/11/17
202NOM980D6 Retail 02/11/20
203NOM980D6 Lodging 03/11/23
204NOM980D6 Industrial 03/11/25
205NOM980D6 Multifamily 01/11/25
206NOM980D6 Multifamily 12/11/27
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
214NOM980D6 Retail 10/11/17
215NOM980D6 Multifamily 02/11/23
216NOM980D6 Multifamily 11/11/27
217NOM980D6 Retail 08/11/17
218NOM980D6 Retail 10/11/27
219NOM980D6 Mobile Home 11/11/27
220NOM980D6 Multifamily 11/11/27
221NOM980D6 Retail 11/11/22
222NOM980D6 Mobile Home 02/11/28
223NOM980D6 Industrial 08/11/17
224NOM980D6 Industrial 03/11/28
225NOM980D6 Multifamily 02/11/28
226NOM980D6 Multifamily 02/11/23
227NOM980D6 Multifamily 11/11/24
228NOM980D6 Office 07/11/27
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
234NOM980D6 Lodging 12/11/17
235NOM980D6 Mobile Home 04/11/27
236NOM980D6 Multifamily 01/11/28
237NOM980D6 Retail 03/11/23
238NOM980D6 Multifamily 02/11/23
239NOM980D6 Lodging 01/11/13
240NOM980D6 Lodging 04/11/18
241NOM980D6 Mobile Home 12/11/12
242NOM980D6 Multifamily 05/11/22
243NOM980D6 Mobile Home 04/11/28
244NOM980D6 Multifamily 12/11/22
245NOM980D6 Retail 01/11/23
246NOM980D6 Retail 10/11/22
247NOM980D6 Multifamily 11/11/27
248NOM980D6 Retail 08/11/17
249NOM980D6 Multifamily 02/11/28
250NOM980D6 Retail 01/11/23
251NOM980D6 Multifamily 12/11/25
252NOM980D6 Lodging 03/11/23
253NOM980D6 Retail 12/11/27
254NOM980D6 Mobile Home 03/11/18
255NOM980D6 Multifamily 12/11/27
256NOM980D6 Multifamily 02/11/28
257NOM980D6 Multifamily 01/11/28
258NOM980D6 Multifamily 02/11/28
259NOM980D6 Multifamily 02/11/23
260NOM980D6 Lodging 12/11/17
261NOM980D6 Lodging 03/11/18
262NOM980D6 Retail 02/11/23
263NOM980D6 Retail 11/11/22
264NOM980D6 Mobile Home 11/11/27
265NOM980D6 Mobile Home 02/11/28
266NOM980D6 Multifamily 12/11/27
267NOM980D6 Multifamily 12/11/27
268NOM980D6 Health Care 03/11/23
269NOM980D6 Retail 03/11/28
270NOM980D6 Lodging 03/11/23
271NOM980D6 Multifamily 12/11/22
272NOM980D6 Multifamily 09/11/22
273NOM980D6 Multifamily 03/11/25
274NOM980D6 Multifamily 03/11/23
275NOM980D6 Multifamily 03/11/23
276NOM980D6 Office 01/11/23
277NOM980D6 Multifamily 01/11/23
278NOM980D6 Retail 08/11/17
279NOM980D6 Industrial 12/11/22
280NOM980D6 Mobile Home 12/11/22
281NOM980D6 Retail 02/11/23
282NOM980D6 Mobile Home 03/11/08
283NOM980D6 Multifamily 03/11/28
284NOM980D6 Retail 04/11/23
285NOM980D6 Multifamily 02/11/25
286NOM980D6 Office 04/11/13
287NOM980D6 Multifamily 02/11/23
288NOM980D6 Lodging 01/11/18
289NOM980D6 Multifamily 03/11/25
290NOM980D6 Multifamily 04/11/28
291NOM980D6 Multifamily 01/11/28
292NOM980D6 Industrial 10/11/22
293NOM980D6 Industrial 03/11/23
294NOM980D6 Multifamily 03/11/28
295NOM980D6 Retail 04/11/23
296NOM980D6 Office 02/11/23
297NOM980D6 Retail 12/11/22
298NOM980D6 Retail 12/11/22
299NOM980D6 Lodging 12/11/19
300NOM980D6 Office 03/11/18
301NOM980D6 Retail 04/11/28
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
307NOM980D6 Multifamily 12/11/27
308NOM980D6 Mobile Home 01/11/28
309NOM980D6 Multifamily 03/11/23
310NOM980D6 Retail 03/11/23
311NOM980D6 Multifamily 12/11/22
312NOM980D6 Multifamily 01/11/28
313NOM980D6 Multifamily 02/11/23
314NOM980D6 Multifamily 02/11/28
315NOM980D6 Mobile Home 12/11/27
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
321NOM980D6 Mobile Home 12/11/22
Operating Ending
Disclosure Statement Principal
Control # Group Date State Balance
1NOM980D6 36,160CA 175,112,166
2NOM980D6 VV 141,531,138
3NOM980D6 36,160CA 140,613,989
4NOM980D6 CA 133,555,477
5NOM980D6 VV 102,109,229
6NOM980D6 PA 98,459,429
7NOM980D6 VA 90,160,268
8NOM980D6 GA 80,301,415
9NOM980D6 VV 66,670,185
10NOM980D6 FL 64,167,868
11NOM980D6 NY 50,392,085
11NOM980D6 NY 11,615,854
12NOM980D6 MA 55,419,804
13NOM980D6 VA 54,786,829
14NOM980D6 NJ 52,627,130
15NOM980D6 TX 51,801,243
16NOM980D6 PA 51,405,182
17NOM980D6 CA 50,558,721
18NOM980D6 CA 47,210,141
19NOM980D6 VV 45,009,739
20NOM980D6 IN 41,269,685
21NOM980D6 VV 41,302,804
22NOM980D6 XX 41,003,309
23NOM980D6 VV 40,000,000
24NOM980D6 MI 39,270,929
25NOM980D6 36,160TX 38,519,566
26NOM980D6 NJ 35,405,407
27NOM980D6 36,160PA 35,473,125
28NOM980D6 VV 19,688,079
28NOM980D6 VV 11,836,572
29NOM980D6 GA 31,173,309
30NOM980D6 VV 29,390,974
31NOM980D6 MA 29,188,527
32NOM980D6 CA 28,519,531
33NOM980D6 MA 28,201,646
34NOM980D6 CA 27,774,231
35NOM980D6 CA 23,281,170
36NOM980D6 MI 22,257,784
37NOM980D6 OH 21,496,928
38NOM980D6 VA 21,344,894
39NOM980D6 MD 20,262,025
40NOM980D6 FL 20,021,145
41NOM980D6 MD 19,583,880
42NOM980D6 IL 19,745,580
43NOM980D6 36,160XX 19,255,842
44NOM980D6 OH 17,637,628
45NOM980D6 IL 18,023,863
46NOM980D6 MI 17,469,072
47NOM980D6 VA 17,264,183
48NOM980D6 OH 16,682,658
49NOM980D6 CA 16,349,403
50NOM980D6 DC 16,386,426
51NOM980D6 OK 16,023,966
52NOM980D6 VV 15,909,183
53NOM980D6 WA 15,771,193
54NOM980D6 NJ 14,829,405
55NOM980D6 CA 14,798,512
56NOM980D6 MN 14,549,284
57NOM980D6 NY 14,301,435
58NOM980D6 VV 14,056,270
59NOM980D6 NY 10,052,821
59NOM980D6 NY 3,718,924
60NOM980D6 CA 13,810,312
61NOM980D6 PA 13,721,485
62NOM980D6 FL 13,088,548
63NOM980D6 TX 12,820,053
64NOM980D6 FL 12,691,495
65NOM980D6 CA 12,877,343
66NOM980D6 MI 13,000,000
67NOM980D6 TX 12,501,360
68NOM980D6 MI 12,645,241
69NOM980D6 MD 12,487,373
70NOM980D6 PA 12,144,280
71NOM980D6 NY 11,549,113
72NOM980D6 PA 11,474,201
73NOM980D6 CA 10,972,731
74NOM980D6 PA 10,729,048
75NOM980D6 CA 10,608,445
76NOM980D6 MD 10,365,043
77NOM980D6 CT 10,076,054
78NOM980D6 CA 9,919,358
79NOM980D6 WI 9,982,240
80NOM980D6 VV 7,999,611
80NOM980D6 VV 1,907,207
81NOM980D6 FL 9,857,471
82NOM980D6 NV 9,866,164
83NOM980D6 MA 9,853,295
84NOM980D6 FL 9,762,166
85NOM980D6 FL 9,269,070
86NOM980D6 PA 9,374,728
87NOM980D6 MD 9,348,715
88NOM980D6 MI 9,159,368
89NOM980D6 ND 8,910,113
90NOM980D6 MA 8,819,460
91NOM980D6 NV 8,849,986
92NOM980D6 KS 8,252,233
93NOM980D6 MI 7,777,839
93NOM980D6 MI 381,940
94NOM980D6 OK 8,116,209
95NOM980D6 AZ 7,893,097
96NOM980D6 SC 7,771,741
97NOM980D6 CA 7,685,457
98NOM980D6 NV 7,635,248
99NOM980D6 FL 7,398,202
100NOM980D6 CA 7,352,993
101NOM980D6 TX 7,303,453
102NOM980D6 CA 7,085,458
103NOM980D6 MI 6,882,883
104NOM980D6 AZ 6,911,077
105NOM980D6 VV 6,877,277
106NOM980D6 IN 6,900,000
107NOM980D6 MI 6,832,397
108NOM980D6 36,160CA 6,830,270
109NOM980D6 PA 6,686,205
110NOM980D6 CA 6,610,174
111NOM980D6 CA 6,499,804
112NOM980D6 OH 6,522,123
113NOM980D6 TX 6,462,668
114NOM980D6 NY 6,473,249
115NOM980D6 NY 6,382,394
116NOM980D6 CO 6,348,704
117NOM980D6 TX 6,310,597
118NOM980D6 TX 6,215,248
119NOM980D6 VA 6,104,683
120NOM980D6 NC 6,013,449
121NOM980D6 CO 5,859,370
122NOM980D6 MD 5,843,967
123NOM980D6 CA 5,583,401
124NOM980D6 VA 5,862,683
125NOM980D6 FL 5,869,083
126NOM980D6 IN 5,808,920
127NOM980D6 NC 5,573,539
128NOM980D6 OH 5,613,372
129NOM980D6 MN 5,668,356
130NOM980D6 OR 5,584,499
131NOM980D6 NV 5,517,082
132NOM980D6 HI 5,525,834
133NOM980D6 MN 5,501,662
134NOM980D6 MI 5,286,428
135NOM980D6 OH 5,323,773
136NOM980D6 TX 5,319,195
137NOM980D6 IL 5,334,888
138NOM980D6 IN 5,278,998
139NOM980D6 CA 5,271,136
140NOM980D6 OH 5,133,638
141NOM980D6 AZ 5,175,678
142NOM980D6 LA 5,089,874
143NOM980D6 MD 5,121,102
144NOM980D6 VA 3,471,273
144NOM980D6 VA 1,144,311
145NOM980D6 NJ 5,043,463
146NOM980D6 OH 4,910,357
147NOM980D6 OH 4,857,934
148NOM980D6 TX 4,923,169
149NOM980D6 MI 4,919,425
150NOM980D6 DE 4,790,338
151NOM980D6 IN 4,707,424
152NOM980D6 OH 4,587,288
153NOM980D6 PA 4,569,879
154NOM980D6 OH 4,442,136
155NOM980D6 MI 4,504,979
156NOM980D6 NY 4,373,100
157NOM980D6 VA 4,428,295
158NOM980D6 PA 4,393,667
159NOM980D6 CA 4,322,288
160NOM980D6 AZ 4,335,457
161NOM980D6 OH 4,173,406
162NOM980D6 WA 4,182,965
163NOM980D6 NC 4,177,726
164NOM980D6 CA 4,145,708
165NOM980D6 TX 4,144,231
166NOM980D6 NM 4,116,673
167NOM980D6 NJ 4,096,912
168NOM980D6 LA 4,025,481
169NOM980D6 VA 3,942,297
170NOM980D6 NY 3,945,296
171NOM980D6 PA 3,950,831
172NOM980D6 MD 3,907,791
173NOM980D6 MD 3,855,213
174NOM980D6 TX 3,792,713
175NOM980D6 WI 3,772,067
176NOM980D6 CA 3,708,744
177NOM980D6 SD 3,694,705
178NOM980D6 CA 3,655,353
179NOM980D6 CA 3,475,559
180NOM980D6 MD 3,526,155
181NOM980D6 NY 3,567,895
182NOM980D6 CA 3,527,784
183NOM980D6 GA 3,487,702
184NOM980D6 DC 3,497,943
185NOM980D6 PA 3,437,252
186NOM980D6 UT 3,446,833
187NOM980D6 TX 3,452,466
188NOM980D6 36,160OR 3,452,583
189NOM980D6 WA 3,377,165
190NOM980D6 CA 3,393,592
191NOM980D6 CA 3,340,223
192NOM980D6 VA 3,311,224
193NOM980D6 WI 3,237,148
194NOM980D6 NC 3,141,409
195NOM980D6 FL 3,203,678
196NOM980D6 FL 3,207,437
197NOM980D6 GA 3,184,079
198NOM980D6 TX 3,177,013
199NOM980D6 GA 3,137,039
200NOM980D6 NC 3,119,699
201NOM980D6 WV 3,090,990
202NOM980D6 LA 3,089,690
203NOM980D6 CO 3,114,900
204NOM980D6 KY 3,104,428
205NOM980D6 NH 3,050,018
206NOM980D6 NY 3,056,182
207NOM980D6 NY 2,980,932
208NOM980D6 CA 2,993,845
209NOM980D6 NY 2,974,246
210NOM980D6 FL 2,973,528
211NOM980D6 NC 2,936,574
212NOM980D6 VA 2,934,394
213NOM980D6 WI 2,951,652
214NOM980D6 GA 2,789,025
215NOM980D6 SD 2,819,981
216NOM980D6 TX 2,837,146
217NOM980D6 WV 2,761,936
218NOM980D6 NH 2,808,284
219NOM980D6 AZ 2,765,251
220NOM980D6 TX 2,757,950
221NOM980D6 GA 2,735,784
222NOM980D6 CA 2,743,285
223NOM980D6 OH 2,664,746
224NOM980D6 MO 2,706,211
225NOM980D6 TX 2,686,513
226NOM980D6 NY 2,644,357
227NOM980D6 NH 2,647,118
228NOM980D6 MD 2,627,972
229NOM980D6 CA 2,613,657
230NOM980D6 TX 2,565,256
231NOM980D6 OH 2,563,359
232NOM980D6 MD 2,561,808
233NOM980D6 GA 2,539,227
234NOM980D6 WV 2,463,133
235NOM980D6 FL 2,513,300
236NOM980D6 WI 2,489,977
237NOM980D6 CA 2,451,283
238NOM980D6 NY 2,448,487
239NOM980D6 IN 2,353,161
240NOM980D6 FL 2,403,437
241NOM980D6 CA 2,371,872
242NOM980D6 OK 2,379,154
243NOM980D6 IL 2,372,957
244NOM980D6 MI 2,344,867
245NOM980D6 TN 2,334,508
246NOM980D6 WA 2,327,422
247NOM980D6 MI 2,335,861
248NOM980D6 OH 2,223,629
249NOM980D6 OH 2,268,643
250NOM980D6 TX 2,254,107
251NOM980D6 IL 2,262,087
252NOM980D6 IL 2,253,608
253NOM980D6 PA 2,251,700
254NOM980D6 MI 2,178,635
255NOM980D6 IN 2,185,560
256NOM980D6 CA 2,174,127
257NOM980D6 OK 2,169,066
258NOM980D6 MI 2,158,109
259NOM980D6 TX 2,107,396
260NOM980D6 VA 2,069,818
261NOM980D6 VA 2,040,046
262NOM980D6 NC 1,984,706
263NOM980D6 TX 2,056,662
264NOM980D6 WA 2,063,024
265NOM980D6 MI 2,032,349
266NOM980D6 TX 2,023,776
267NOM980D6 FL 2,000,970
268NOM980D6 OH 1,988,159
269NOM980D6 IL 1,997,308
270NOM980D6 PA 1,963,146
271NOM980D6 NY 1,952,601
272NOM980D6 OH 1,947,957
273NOM980D6 FL 1,927,680
274NOM980D6 TX 1,873,703
275NOM980D6 NY 1,863,371
276NOM980D6 VA 1,861,479
277NOM980D6 NE 1,859,540
278NOM980D6 IN 1,794,106
279NOM980D6 PA 1,758,578
280NOM980D6 OR 1,756,602
281NOM980D6 CA 1,736,961
282NOM980D6 CA 1,717,870
283NOM980D6 TX 1,703,599
284NOM980D6 TX 1,618,772
285NOM980D6 SD 1,624,520
286NOM980D6 MI 1,569,559
287NOM980D6 TX 1,565,420
288NOM980D6 MI 1,556,148
289NOM980D6 TX 1,535,935
290NOM980D6 MI 1,526,364
291NOM980D6 MN 1,478,957
292NOM980D6 OH 1,407,132
293NOM980D6 CA 1,393,833
294NOM980D6 PA 1,395,386
295NOM980D6 VA 1,381,259
296NOM980D6 AZ 1,381,387
297NOM980D6 MI 1,371,499
298NOM980D6 TX 1,369,218
299NOM980D6 NC 1,324,414
300NOM980D6 MD 1,311,202
301NOM980D6 CO 1,334,166
302NOM980D6 NY 1,330,873
303NOM980D6 AZ 1,183,050
304NOM980D6 WA 1,182,877
305NOM980D6 TN 1,128,576
306NOM980D6 TX 1,132,260
307NOM980D6 GA 1,110,364
308NOM980D6 TX 1,104,817
309NOM980D6 NY 1,078,832
310NOM980D6 AZ 1,079,471
311NOM980D6 MN 1,075,686
312NOM980D6 MN 1,050,059
313NOM980D6 NY 998,545
314NOM980D6 FL 988,376
315NOM980D6 TX 987,697
316NOM980D6 CO 979,183
317NOM980D6 NY 897,052
318NOM980D6 MA 902,982
319NOM980D6 NY 882,680
320NOM980D6 TX 837,352
321NOM980D6 FL 637,932
3,671,272,635
Disclosure Note Scheduled
Control # Rate P&I Amount
1 0.0711 1197417.36 0
2 0.07458 1067579.04 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
11 0.085 390786.89 0
11 0.07366 119103.5 0
12 0.08 410823.46 0
13 0.085 425045.48 0
14 0.08694 419039.88 0
15 0.085 401715.01 0
16 0.08575 402602.24 0
17 0.085 392243.09 0
18 0.085 366264.25 0
19 0.095 399417.47 0
20 0.085 325448.54 41,264
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
28 0.083826 151391.76 0
28 0.0743 83331.3 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
59 0.085 77958.88 0
59 0.07266 41041.67 0
60 0.0764 99235.63 0
61 0.095 121684.67 0
62 0.072 90278.83 0
63 0.0764 102956.67 0
64 0.0764 102265.7 0
65 0.0774 93401.63 0
66 0.0726 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
80 0.0803 59682 0
80 0.07743 13957.54 0
81 0.0723 68082.03 0
82 0.0794 72958.62 0
83 0.0772 71434.03 0
84 0.085 75829.7 0
85 0.0764 74688.43 0
86 0.0757 66881.33 0
87 0.095 82960.67 0
88 0.0742 64518.26 0
89 0.085 70262.59 8,896
90 0.0787 68690.18 0
91 0.085 68773.38 0
92 0.08 61173.28 0
93 0.085 60416.03 0
93 0.0767 6484.74 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 44265.43 5,605
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
144 0.0737 26884.46 6,958
144 0.0723 29066.77 0
145 0.0747 35694.66 0
146 0.0741 41228.83 0
147 0.0741 40788.67 0
148 0.0735 34448.61 0
149 0.0714 33736.56 0
150 0.074 33649.66 0
151 0.08 34975.95 0
152 0.0741 38516.25 0
153 0.0717 31401.6 0
154 0.0741 37297.5 0
155 0.0692 32277.46 0
156 0.0764 35237.62 0
157 0.0719 30515.01 0
158 0.0755 31267.54 0
159 0.0748 32458.39 0
160 0.073 30165.12 0
161 0.0741 35041.17 0
162 0.0764 33705.55 0
163 0.073 30928.93 0
164 0.0778 30248.28 0
165 0.0754 29482.13 0
166 0.085 31977.12 0
167 0.0788 30104.78 0
168 0.0815 32052.95 0
169 0.0754 30405.39 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
84,721
Additional
Loan
Disclosure Prepayment Status
Control # Group Date Code (1)
1NOM980D6
2NOM980D6
3NOM980D6
4NOM980D6
5NOM980D6
6NOM980D6
7NOM980D6
8NOM980D6
9NOM980D6
10NOM980D6
11NOM980D6
11NOM980D6
12NOM980D6
13NOM980D6
14NOM980D6
15NOM980D6
16NOM980D6
17NOM980D6
18NOM980D6
19NOM980D6
20NOM980D6
21NOM980D6
22NOM980D6
23NOM980D6
24NOM980D6
25NOM980D6
26NOM980D6
27NOM980D6
28NOM980D6
28NOM980D6
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
59NOM980D6
59NOM980D6
60NOM980D6
61NOM980D6
62NOM980D6
63NOM980D6
64NOM980D6
65NOM980D6
66NOM980D6
67NOM980D6
68NOM980D6
69NOM980D6
70NOM980D6
71NOM980D6
72NOM980D6
73NOM980D6
74NOM980D6
75NOM980D6
76NOM980D6
77NOM980D6 B
78NOM980D6
79NOM980D6
80NOM980D6
80NOM980D6
81NOM980D6
82NOM980D6
83NOM980D6
84NOM980D6
85NOM980D6
86NOM980D6
87NOM980D6
88NOM980D6
89NOM980D6
90NOM980D6
91NOM980D6
92NOM980D6
93NOM980D6
93NOM980D6
94NOM980D6
95NOM980D6
96NOM980D6
97NOM980D6
98NOM980D6
99NOM980D6
100NOM980D6
101NOM980D6
102NOM980D6
103NOM980D6
104NOM980D6
105NOM980D6
106NOM980D6 B
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
144NOM980D6
144NOM980D6
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 B
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
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 8/12/99
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
175,112,165.60
8/11/99
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
141,531,137.80
8/11/99
3
140,613,989.00
8/11/99
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
133,555,476.90
8/11/99
5
5
5
5
5
5
5
5
5
5
102,109,229.00
8/11/99
6
98,459,429.41
8/11/99
7
90,160,268.17
8/11/99
8
80,301,415.34
8/11/99
9
9
9
9
9
9
9
9
9
9
9
66,670,184.62
8/11/99
10
64,167,868.12
8/11/99
11
50,392,084.92
8/11/99
12
55,419,804.27
8/11/99
13
54,786,828.97
8/11/99
14
14
52,627,129.82
8/11/99
15
51,801,242.68
8/11/99
16
51,405,182.07
8/11/99
17
50,558,721.04
8/11/99
18
18
47,210,140.55
8/11/99
19
19
19
19
19
19
45,009,739.00
8/11/99
20
41,269,684.57
8/11/99
21
21
21
41,302,803.81
8/11/99
22
22
22
22
41,003,308.76
8/11/99
23
23
23
23
23
23
23
23
40,000,000.00
8/11/99
24
39,270,929.00
8/11/99
25
25
38,519,566.40
8/11/99
26
35,405,407.40
8/11/99
27
35,473,125.28
8/11/99
28
28
29
31,173,308.61
8/11/99
30
30
30
30
30
30
30
30
30
29,390,973.65
8/11/99
31
29,188,526.95
8/11/99
32
32
32
32
32
32
28,519,530.73
8/11/99
33
28,201,645.65
8/11/99
34
27,774,231.45
8/11/99
35
23,281,170.13
8/11/99
36
22,257,783.99
8/11/99
37
21,496,927.88
8/11/99
38
21,344,894.25
8/11/99
39
20,262,024.66
8/11/99
40
40
20,021,145.20
8/11/99
41
19,583,880.23
8/11/99
42
19,745,579.79
8/11/99
43
19,255,841.65
8/11/99
44
17,637,627.80
8/11/99
45
18,023,863.08
8/11/99
46
17,469,071.82
8/11/99
47
17,264,182.81
8/11/99
48
16,682,657.99
8/11/99
49
16,349,402.92
8/11/99
50
16,386,426.05
8/11/99
51
16,023,965.74
8/11/99
52
52
52
15,909,182.82
8/11/99
53
15,771,192.86
8/11/99
54
14,829,404.69
8/11/99
55
14,798,512.05
8/11/99
56
14,549,284.32
8/11/99
57
57
14,301,435.19
8/11/99
58
58
14,056,269.84
8/11/99
59
59
10,052,821.29
8/11/99
60
13,810,311.99
8/11/99
61
13,721,485.01
8/11/99
62
62
13,088,548.45
8/11/99
63
12,820,053.33
8/11/99
64
12,691,495.15
8/11/99
65
12,877,342.66
8/11/99
66
13,000,000.00
8/11/99
67
12,501,360.26
8/11/99
68
12,645,241.31
8/11/99
69
12,487,373.43
8/11/99
70
12,144,279.93
8/11/99
71
11,549,112.72
8/11/99
72
11,474,200.98
8/11/99
73
10,972,730.58
8/11/99
74
10,729,048.30
8/11/99
75
10,608,445.21
8/11/99
76
10,365,043.40
8/11/99
77
10,076,054.00
7/11/99
78
9,919,358.40
8/11/99
79
9,982,240.34
8/11/99
80
80
80
80
80
7,999,610.82
8/11/99
81
9,857,470.92
8/11/99
82
9,866,163.94
8/11/99
83
9,853,295.28
8/11/99
84
84
9,762,165.82
8/11/99
85
9,269,069.60
8/11/99
86
9,374,728.31
8/11/99
87
9,348,714.64
8/11/99
88
9,159,368.12
8/11/99
89
8,910,113.42
8/11/99
90
8,819,459.71
8/11/99
91
8,849,985.71
8/11/99
92
8,252,233.40
8/11/99
93
93
381,940.17
8/11/99
94
8,116,208.61
8/11/99
95
7,893,096.62
8/11/99
96
7,771,741.20
8/11/99
97
7,685,456.65
8/11/99
98
7,635,247.58
8/11/99
99
99
7,398,202.12
8/11/99
100
7,352,992.75
8/11/99
101
7,303,452.84
8/11/99
102
7,085,457.68
8/11/99
103
103
6,882,883.35
8/11/99
104
6,911,076.51
8/11/99
105
105
105
6,877,276.54
8/11/99
106
6,900,000.00
7/11/99
107
6,832,396.89
8/11/99
108
6,830,269.79
8/11/99
109
6,686,205.28
8/11/99
110
6,610,173.85
8/11/99
111
6,499,804.02
8/11/99
112
6,522,122.85
8/11/99
113
6,462,668.16
8/11/99
114
6,473,248.94
8/11/99
115
6,382,394.39
8/11/99
116
6,348,703.65
8/11/99
117
6,310,596.92
8/11/99
118
6,215,248.01
8/11/99
119
6,104,682.80
8/11/99
120
6,013,449.27
8/11/99
121
5,859,369.54
8/11/99
122
122
5,843,966.64
8/11/99
123
5,583,400.97
8/11/99
124
5,862,682.69
8/11/99
125
5,869,082.97
8/11/99
126
5,808,920.16
8/11/99
127
5,573,539.37
8/11/99
128
5,613,371.63
8/11/99
129
5,668,356.44
8/11/99
130
130
130
130
5,584,498.61
8/11/99
131
5,517,082.06
8/11/99
132
5,525,834.06
8/11/99
133
5,501,661.88
8/11/99
134
5,286,427.71
8/11/99
135
5,323,773.32
8/11/99
136
5,319,195.05
8/11/99
137
5,334,888.10
8/11/99
138
5,278,998.34
8/11/99
139
5,271,136.29
8/11/99
140
5,133,638.45
8/11/99
141
5,175,677.85
8/11/99
142
142
5,089,873.92
8/11/99
143
5,121,102.18
8/11/99
144
144
3,471,273.16
8/11/99
145
5,043,463.12
8/11/99
146
4,910,357.44
8/11/99
147
4,857,934.03
8/11/99
148
4,923,169.11
8/11/99
149
4,919,425.47
8/11/99
150
4,790,338.20
8/11/99
151
4,707,424.37
8/11/99
152
4,587,288.30
8/11/99
153
4,569,879.12
8/11/99
154
4,442,135.96
8/11/99
155
4,504,978.98
8/11/99
156
4,373,099.98
8/11/99
157
4,428,294.67
8/11/99
158
4,393,666.56
8/11/99
159
4,322,288.03
8/11/99
160
4,335,456.66
8/11/99
161
4,173,406.19
8/11/99
162
4,182,965.13
8/11/99
163
4,177,725.75
8/11/99
164
4,145,708.19
8/11/99
165
4,144,230.72
8/11/99
166
4,116,673.47
8/11/99
167
167
167
4,096,912.18
8/11/99
168
4,025,480.57
8/11/99
169
3,942,296.88
8/11/99
170
3,945,296.27
8/11/99
171
3,950,830.82
8/11/99
172
3,907,791.45
8/11/99
173
3,855,213.33
8/11/99
174
3,792,712.93
8/11/99
175
3,772,066.94
8/11/99
176
3,708,743.69
8/11/99
177
3,694,704.72
8/11/99
178
3,655,353.43
8/11/99
179
3,475,559.30
8/11/99
180
3,526,154.79
8/11/99
181
3,567,895.09
8/11/99
182
3,527,783.93
8/11/99
183
3,487,702.09
8/11/99
184
3,497,942.77
8/11/99
185
3,437,252.24
8/11/99
186
3,446,832.70
8/11/99
187
3,452,465.56
8/11/99
188
3,452,582.94
8/11/99
189
3,377,164.63
8/11/99
190
3,393,591.75
8/11/99
191
3,340,222.85
8/11/99
192
3,311,223.80
8/11/99
193
3,237,148.10
8/11/99
194
3,141,409.10
8/11/99
195
3,203,678.03
8/11/99
196
3,207,436.89
8/11/99
197
3,184,079.39
8/11/99
198
3,177,012.75
8/11/99
199
3,137,039.47
8/11/99
200
3,119,699.37
8/11/99
201
3,090,989.88
8/11/99
202
3,089,689.91
8/11/99
203
3,114,899.72
8/11/99
204
3,104,428.16
7/11/99
205
205
205
3,050,017.93
8/11/99
206
3,056,181.83
8/11/99
207
207
207
2,980,932.25
8/11/99
208
2,993,844.88
8/11/99
209
2,974,246.47
8/11/99
210
2,973,527.53
8/11/99
211
2,936,573.59
8/11/99
212
2,934,394.41
8/11/99
213
2,951,652.49
8/11/99
214
2,789,024.76
8/11/99
215
2,819,980.89
8/11/99
216
2,837,146.29
8/11/99
217
2,761,936.46
8/11/99
218
2,808,284.01
8/11/99
219
2,765,250.55
8/11/99
220
2,757,950.44
8/11/99
221
2,735,784.16
8/11/99
222
2,743,284.53
8/11/99
223
2,664,745.63
8/11/99
224
2,706,210.60
8/11/99
225
2,686,513.01
8/11/99
226
2,644,357.10
8/11/99
227
2,647,118.18
8/11/99
228
2,627,971.96
8/11/99
229
2,613,656.90
8/11/99
230
2,565,256.35
8/11/99
231
231
231
2,563,358.97
8/11/99
232
2,561,807.61
8/11/99
233
2,539,227.16
8/11/99
234
2,463,132.61
8/11/99
235
2,513,299.85
8/11/99
236
2,489,977.45
8/11/99
237
2,451,283.33
8/11/99
238
2,448,486.59
8/11/99
239
2,353,160.50
8/11/99
240
2,403,437.18
8/11/99
241
2,371,871.72
8/11/99
242
2,379,153.72
8/11/99
243
2,372,957.41
8/11/99
244
2,344,867.06
8/11/99
245
2,334,507.54
8/11/99
246
2,327,422.08
8/11/99
247
2,335,860.67
8/11/99
248
2,223,628.90
8/11/99
249
2,268,642.95
8/11/99
250
2,254,107.05
8/11/99
251
2,262,086.51
8/11/99
252
2,253,607.97
8/11/99
253
2,251,700.02
8/11/99
254
2,178,635.48
8/11/99
255
2,185,560.15
8/11/99
256
2,174,127.41
8/11/99
257
2,169,066.41
8/11/99
258
2,158,108.51
8/11/99
259
259
2,107,396.43
8/11/99
260
2,069,817.62
8/11/99
261
2,040,045.57
8/11/99
262
1,984,706.39
8/11/99
263
2,056,661.66
8/11/99
264
2,063,024.25
8/11/99
265
2,032,349.23
8/11/99
266
2,023,775.80
8/11/99
267
2,000,970.11
8/11/99
268
1,988,159.07
8/11/99
269
1,997,307.75
8/11/99
270
1,963,145.69
8/11/99
271
1,952,601.48
8/11/99
272
1,947,957.40
8/11/99
273
1,927,680.33
8/11/99
274
1,873,703.44
8/11/99
275
1,863,370.61
8/11/99
276
1,861,478.83
8/11/99
277
1,859,540.03
8/11/99
278
1,794,105.53
8/11/99
279
1,758,578.24
8/11/99
280
1,756,602.47
8/11/99
281
1,736,960.51
8/11/99
282
1,717,869.86
8/11/99
283
1,703,598.91
8/11/99
284
1,618,771.91
8/11/99
285
1,624,519.98
8/11/99
286
1,569,558.81
8/11/99
287
287
287
1,565,420.18
8/11/99
288
1,556,148.26
8/11/99
289
1,535,935.23
8/11/99
290
1,526,364.22
8/11/99
291
1,478,956.80
8/11/99
292
1,407,132.38
8/11/99
293
1,393,833.42
8/11/99
294
1,395,386.19
8/11/99
295
1,381,258.62
8/11/99
296
1,381,387.14
8/11/99
297
1,371,498.67
8/11/99
298
1,369,218.37
8/11/99
299
1,324,414.31
8/11/99
300
1,311,202.22
8/11/99
301
1,334,165.66
8/11/99
302
1,330,873.26
8/11/99
303
1,183,050.48
8/11/99
304
1,182,877.09
8/11/99
305
1,128,575.76
8/11/99
306
1,132,259.97
8/11/99
307
1,110,363.57
8/11/99
308
1,104,816.57
8/11/99
309
1,078,831.52
8/11/99
310
1,079,470.61
8/11/99
311
1,075,685.98
8/11/99
312
1,050,059.27
8/11/99
313
998,544.72
8/11/99
314
988,376.24
8/11/99
315
987,697.29
8/11/99
316
979,183.20
8/11/99
317
897,051.68
8/11/99
318
902,981.60
8/11/99
319
882,680.23
8/11/99
320
837,352.29
8/11/99
321
637,932.37
8/11/99
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
4,400,550.12
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
716,184.00
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
949,905.84
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
598,440.72
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
18,708,894.00
2
10,191,844
4,753,519.00
2
11,514,278
3,369,073.00
2
10,020,853
2,887,638.00
2
9,121,211
2,596,470.00
2
5,066,005
2,006,063.00
2
7,300,000
1,868,475.00
2
8,319,000
2,037,850.00
2
5,853,000
1,763,601.00
2
8,990,894
1,896,783.00
2
7,241,000
1,434,548.00
2
3,735,000
1,182,525.00
2
4,832,000
864,274.00
2
7,366,000
670,243.00
2
3,440,199
715,092.00
2
3,929,000
166,635.00
3
52,646,857
32,024,147.00
4
5,450,638
3,999,873.00
4
3,520,447
2,317,717.00
4
2,230,660
1,568,179.00
4
1,891,095
1,445,829.00
4
2,092,298
1,455,306.00
4
1,922,748
1,349,885.00
4
1,922,199
1,363,279.00
4
1,650,702
1,103,608.00
4
1,406,337
954,725.00
4
1,092,639
856,924.00
4
1,379,161
848,712.00
4
1,246,682
810,634.00
4
1,120,275
698,101.00
4
939,053
616,798.00
4
1,468,183
608,497.00
4
728,604
475,056.00
4
827,834
513,739.00
4
769,163
428,333.00
4
474,598
267,634.00
5
1,813,260
1,813,260.00
5
1,591,644
1,591,644.00
5
1,420,392
1,420,392.00
5
1,218,912
1,218,912.00
5
1,138,320
1,138,320.00
5
876,408
876,408.00
5
815,964
815,964.00
5
685,008
685,008.00
5
654,792
654,792.00
5
392,868
392,868.00
6
24,101,955
12,196,058.00
7
31,697,674
19,880,511.00
8
85,465,250
26,297,934.00
9
4,296,701
3,120,622.00
9
2,608,323
1,451,682.00
9
1,774,914
1,276,891.00
9
1,640,108
1,045,402.00
9
1,470,872
1,006,116.00
9
886,858
424,590.00
9
620,161
299,078.00
9
842,571
291,816.00
9
660,951
260,392.00
9
602,621
251,433.00
9
643,810
235,547.00
10
15,923,376
8,590,294.00
11
11,296,179
5,577,665.00
12
9,477,084
5,664,933.00
13
9,015,674
6,142,349.00
14
13,278,271
6,135,562.00
14
12,463,755
2,123,202.00
15
10,770,770
6,954,214.00
16
7,205,214
5,629,971.00
17
10,709,886
5,865,353.00
18
5,920,713
3,902,959.00
18
4,379,578
1,642,639.00
19
8,474,847
2,083,224.00
19
6,664,360
1,902,753.00
19
2,647,701
1,005,636.00
19
5,134,981
951,898.00
19
2,172,490
774,638.00
19
3,679,727
840,909.00
28,774,106
7,559,058.00
20
7,888,894
5,375,922.00
21
4,105,196
1,913,236.00
21
2,435,785
1,585,990.00
21
2,530,227
1,558,730.00
9,071,208
5,057,956.00
22
3,754,078
2,728,651.00
22
840,000
806,400.00
22
970,264
725,491.00
22
634,440
609,062.00
6,198,782
4,869,604.00
23
4,089,721
1,751,009.00
23
4,041,521
1,426,795.00
23
3,564,075
1,335,736.00
23
3,459,374
1,132,808.00
23
2,386,399
735,029.00
23
2,209,632
739,825.00
23
2,064,438
632,302.00
23
2,320,663
708,823.00
24,135,823
8,462,327.00
24
7,626,680
4,408,033.00
25
5,898,791
2,858,602.00
25
4,661,185
2,259,705.00
10,559,976
5,118,307.00
26
12,876,438
6,126,856.00
27
7,133,250
4,459,099.00
28
7,106,261
2,401,605.00
28
3,630,565
1,259,285.00
29
10,178,914
3,844,539.00
30
2,240,418
889,559.00
30
1,883,414
690,367.00
30
1,769,369
507,540.00
30
1,955,144
644,073.00
30
1,571,220
403,941.00
30
1,831,844
433,389.00
30
1,557,087
447,333.00
30
1,211,512
212,992.00
30
1,637,999
428,151.00
15,658,007
4,657,345.00
31
16,579,274
4,435,508.00
32
2,406,193
758,778.00
32
2,248,182
770,704.00
32
2,583,053
831,655.00
32
1,803,591
701,876.00
32
1,589,512
634,456.00
32
1,756,031
667,276.00
12,386,562
4,364,745.00
33
5,278,364
3,213,870.00
34
22,472,008
4,403,445.00
35
3,992,210
2,772,151.00
36
4,547,355
2,935,095.00
37
7,476,872
3,105,987.00
38
3,577,148
2,356,425.00
39
3,070,674
2,258,480.00
40
2,336,666
1,170,880.00
40
2,058,117
1,125,877.00
4,394,783
2,296,757.00
41
1,899,320
1,899,320.04
42
3,883,559
2,278,167.00
43
33,260,703
14,094,736.00
44
1,820
1,820,000.04
45
4,850,534
2,107,407.00
46
3,825,383
1,975,137.00
47
3,404,521
2,263,154.00
48
1,680,871
1,680,870.96
49
12,471,497
2,883,956.00
50
4,501,540
2,310,791.00
51
3,487,649
1,823,893.00
52
1,506,266
1,049,862.00
52
1,375,126
909,801.00
52
543,622
327,555.00
3,425,014
2,287,218.00
53
2,389,584
1,777,506.00
54
3,180,254
1,756,099.00
55
2,790,557
1,708,972.00
56
2,964,657
1,779,986.00
57
2,480,060
1,702,705.00
57
58
942,928
950,000.00
58
406,944
410,000.00
1,349,872
1,360,000.00
59
2,911,671
1,154,691.00
59
60
2,569,386
1,655,267.00
61
8,529,051
2,001,504.00
62
2,016,026
1,060,322.00
62
1,418,171
781,944.00
3,434,197
1,842,266.00
63
105,280
1,263,360.00
64
1,230,870
1,230,870.00
65
1,987,597
1,430,802.00
66
3,083,511
1,450,855.00
67
1,212,430
1,212,429.96
68
2,786,034
1,562,015.00
69
2,108,267
1,554,884.00
70
2,664,889
1,303,932.00
71
1,350,000
1,289,700.00
72
2,562,162
1,306,429.00
73
2,085,250
1,268,886.00
74
1,527,286
1,260,310.00
75
2,105,520
1,423,395.00
76
1,797,673
1,290,730.00
77
8,428,361
1,452,432.00
78
1,906,305
1,311,723.00
79
3,471,267
1,295,623.00
80
926,207
556,530.00
80
488,131
374,947.00
80
277,863
162,218.00
80
50,522
33,528.00
80
50,027
34,832.00
1,792,750
1,162,055.00
81
1,815,779
1,161,178.00
82
1,585,631
1,219,960.00
83
1,971,532
1,186,126.00
84
2,326,946
1,029,838.00
84
136,800
120,123.00
2,463,746
1,149,961.00
85
898,950
898,950.00
86
2,322,916
1,056,929.00
87
4,011,005
1,345,335.00
88
1,874,578
1,131,288.00
89
1,565,095
1,043,213.00
90
1,998,256
1,657,258.00
91
1,284,716
1,065,160.00
92
1,908,401
931,106.00
93
957,490
849,929.00
93
94
2,485,802
989,648.00
95
1,699,885
901,334.00
96
1,413,279
1,000,304.00
97
1,322,854
933,107.00
98
1,566,105
905,806.00
99
1,836,772
657,073.00
99
825,572
225,843.00
2,662,344
882,916.00
100
1,093,830
991,076.00
101
2,400,535
883,760.00
102
1,238,824
806,798.00
103
833,508
531,459.00
103
645,477
323,236.00
1,478,985
854,695.00
104
1,625,447
958,564.00
105
720,903
290,692.00
105
656,480
308,028.00
105
408,679
269,963.00
1,786,062
868,683.00
106
1,548,814
850,389.00
107
1,506,115
1,024,711.00
108
1,585,553
813,010.00
109
1,253,343
801,421.00
110
1,313,721
760,828.00
111
1,354,619
888,352.00
112
1,862,550
884,621.00
113
1,409,055
872,632.00
114
1,107,122
753,578.00
115
1,328,776
892,503.00
116
1,367,208
915,128.00
117
1,143,429
720,388.00
118
1,659,119
763,941.00
119
3,063,653
1,103,367.00
120
1,109,442
684,900.00
121
2,917,246
1,140,480.00
122
1,350,635
531,993.00
122
1,007,934
371,214.00
2,358,569
903,207.00
123
2,636,416
1,218,490.00
124
2,125,815
938,919.00
125
1,342,666
733,483.00
126
1,312,758
622,335.00
127
575,125
575,124.96
128
1,082,620
697,386.00
129
1,152,301
678,593.00
130
840,448
281,969.00
130
755,310
240,002.00
130
601,434
183,588.00
130
649,798
222,540.00
2,846,990
928,099.00
131
1,313,994
615,411.00
132
1,198,112
634,038.00
133
3,200,547
847,422.00
134
958,043
643,179.00
135
516,320
516,320.00
136
1,533,885
588,029.00
137
1,999,213
627,326.00
138
1,165,724
628,399.00
139
1,272,646
871,540.00
140
497,880
497,880.00
141
949,374
621,700.00
142
858,952
431,634.00
142
643,686
165,897.00
1,502,638
597,531.00
143
1,777,248
764,098.00
144
1,154,948
452,302.00
144
145
1,050,724
578,973.00
146
494,746
494,745.96
147
489,468
489,464.04
148
969,164
573,438.00
149
1,533,874
767,447.00
150
611,556
539,806.00
151
1,220,394
549,618.00
152
462,195
462,195.00
153
1,008,449
535,948.00
154
447,570
447,570.00
155
887,925
521,370.00
156
424,145
424,119.96
157
898,504
626,769.00
158
617,500
499,898.00
159
865,251
573,851.00
160
647,935
483,994.00
161
420,494
420,494.04
162
405,704
405,680.04
163
1,019,089
470,064.00
164
1,019,329
466,949.00
165
1,052,613
462,216.00
166
1,529,038
713,990.00
167
386,825
221,454.00
167
314,779
200,936.00
167
154,265
90,153.00
855,869
512,543.00
168
1,920,880
563,179.00
169
780,780
512,285.00
170
382,630
382,629.96
171
2,183,819
628,412.00
172
1,349,249
693,959.00
173
1,272,031
529,134.00
174
1,249,118
455,984.00
175
761,441
481,895.00
176
842,397
432,041.00
177
822,968
445,495.00
178
1,208,931
471,934.00
179
1,878,602
902,228.00
180
603,323
430,647.00
181
445,544
400,942.00
182
710,726
434,827.00
183
927,179
385,669.00
184
1,168,266
434,059.00
185
1,946,876
535,121.00
186
1,610,174
722,307.00
187
1,385,743
459,356.00
188
679,825
431,620.00
189
2,188,317
755,523.00
190
742,350
474,345.00
191
700,786
413,148.00
192
563,468
402,544.00
193
679,536
414,676.00
194
584,775
418,320.00
195
816,981
408,921.00
196
904,151
406,394.00
197
902,523
410,795.00
198
1,096,635
413,419.00
199
1,100,559
462,072.00
200
837,952
590,477.00
201
1,789,397
513,774.00
202
299,650
299,650.00
203
1,672,408
506,890.00
204
537,727
351,036.00
205
315,962
193,121.00
205
258,685
105,859.00
205
180,167
100,023.00
754,814
399,003.00
206
837,561
376,666.00
207
255,700
166,427.00
207
234,646
155,390.00
207
137,855
79,305.00
628,201
401,122.00
208
934,458
357,802.00
209
1,100,491
378,912.00
210
971,484
415,264.00
211
623,723
369,635.00
212
490,867
349,009.00
213
908,720
482,822.00
214
280,689
280,668.00
215
729,709
382,768.00
216
804,341
354,603.00
217
285,000
285,000.00
218
596,080
332,307.00
219
695,506
328,957.00
220
634,453
286,108.00
221
504,986
338,276.00
222
695,700
344,542.00
223
268,488
268,488.00
224
478,742
298,089.00
225
507,078
286,761.00
226
488,200
340,488.00
227
627,993
317,306.00
228
454,783
307,080.00
229
819,296
462,739.00
230
1,223,908
404,784.00
231
340,307
151,367.00
231
182,481
93,711.00
231
114,627
54,893.00
637,415
299,971.00
232
507,154
287,894.00
233
505,070
288,247.00
234
1,162,463
373,783.00
235
517,616
336,445.00
236
445,690
272,668.00
237
598,439
394,427.00
238
413,852
301,092.00
239
2,547,318
506,339.00
240
1,499,046
439,960.00
241
668,975
322,697.00
242
624,088
346,936.00
243
500,030
288,257.00
244
478,059
301,544.00
245
466,631
318,513.00
246
364,377
288,223.00
247
550,182
311,584.00
248
224,043
224,043.00
249
606,394
267,155.00
250
439,074
266,335.00
251
600,622
243,992.00
252
1,160,289
370,269.00
253
470,853
284,898.00
254
692,892
375,105.00
255
638,575
267,865.00
256
602,308
262,199.00
257
903,193
332,747.00
258
390,450
221,861.00
259
476,977
183,277.00
259
115,500
59,883.00
592,477
243,160.00
260
846,231
348,162.00
261
1,305,212
341,066.00
262
431,064
305,032.00
263
509,015
298,064.00
264
562,055
249,266.00
265
390,105
215,112.00
266
1,127,120
243,763.00
267
484,385
286,306.00
268
1,127,629
330,873.00
269
337,324
226,178.00
270
1,276,285
297,854.00
271
587,017
228,779.00
272
611,511
230,807.00
273
433,002
244,432.00
274
872,604
250,740.00
275
408,476
230,354.00
276
389,040
215,853.00
277
312,207
198,993.00
278
185,131
185,130.96
279
416,639
262,382.00
280
511,120
334,860.00
281
381,150
225,494.00
282
499,540
216,335.00
283
406,423
203,924.00
284
272,544
178,659.00
285
385,094
191,770.00
286
565,448
225,037.00
287
224,404
94,964.00
287
124,055
55,988.00
287
98,935
37,554.00
447,394
188,506.00
288
1,786,988
275,195.00
289
487,109
186,096.00
290
422,175
173,862.00
291
289,030
161,938.00
292
290,283
160,156.00
293
286,671
180,507.00
294
400,773
162,715.00
295
224,160
162,889.00
296
328,140
174,362.00
297
352,520
174,786.00
298
277,801
154,648.00
299
671,264
205,156.00
300
351,345
216,585.00
301
283,123
192,619.00
302
469,532
183,490.00
303
230,952
141,491.00
304
244,045
166,361.00
305
345,848
235,189.00
306
275,890
143,070.00
307
211,165
131,256.00
308
220,238
122,445.00
309
259,935
136,937.00
310
192,854
155,963.00
311
275,967
131,289.00
312
212,862
123,265.00
313
315,393
161,503.00
314
276,807
131,632.00
315
311,363
127,064.00
316
238,592
164,606.00
317
240,389
132,466.00
318
340,629
120,684.00
319
182,384
107,199.00
320
357,423
116,952.00
321
164,137
81,399.00
Original Underwriting
Loan ID
(2)
DSCR
1
1.36
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2.62
3
1.31
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
1.92
5
5
5
5
5
5
5
5
5
5
1.00
6
1.62
7
1.21
8
1.82
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
64.80%
2
Dec-98
44.30%
2
Dec-98
84.50%
2
Dec-98
42.30%
2
Dec-98
54.60%
2
Dec-98
43.40%
2
Dec-98
67.50%
2
Dec-98
49.00%
2
Dec-98
57.40%
2
Dec-98
52.50%
2
Dec-98
61.80%
2
Dec-98
48.10%
2
Dec-98
26.80%
2
Dec-98
50.90%
2
Dec-98
37.50%
2
3
Dec-98
94.00%
4
Dec-98
95.23%
4
Dec-98
99.60%
4
4
4
Dec-98
95.13%
4
Dec-98
100.00%
4
4
4
4
4
4
4
Dec-98
89.03%
4
Dec-98
93.66%
4
Dec-98
95.70%
4
4
4
Dec-98
70.40%
4
Dec-98
90.64%
4
5
5
5
5
5
5
5
5
5
5
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
Oct-98
11
12
13
Dec-98
97.26%
14
Dec-98
14
14
15
Dec-98
16
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
28
29
30
30
30
30
30
30
30
30
30
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
74.79%
44
45
46
Dec-98
47
48
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
60
Dec-98
61
Dec-98
62
62
62
63
64
65
66
67
68
Dec-98
69
70
71
Oct-98
72
Dec-98
73
Dec-98
100.00%
74
75
76
Dec-98
77
78
79
Dec-98
98.70%
80
80
80
80
80
80
81
82
83
84
84
84
85
Dec-98
86
87
#N/A
#N/A
88
Dec-98
89
90
91
92
Dec-98
93
94
Dec-98
95
96
97
98
99
99
99
100
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
114
115
116
117
118
Dec-98
93.75%
119
120
121
122
122
122
123
124
125
126
Dec-98
89.55%
127
128
129
130
130
130
130
130
131
132
133
Dec-98
76.10%
134
Dec-98
48.63%
135
136
137
138
Dec-98
92.63%
139
140
141
Dec-98
142
142
142
143
144
145
Dec-98
146
147
148
149
Dec-98
150
151
Dec-98
92.73%
152
153
154
155
156
157
Dec-98
158
159
160
161
162
163
Dec-98
100.00%
164
165
Dec-98
98.08%
166
Dec-98
167
167
167
167
168
Dec-98
79.53%
169
170
171
Dec-98
172
Dec-98
99.51%
173
174
175
Dec-98
176
177
Dec-98
178
179
Dec-98
99.39%
180
Dec-98
100.00%
181
Oct-98
182
Dec-98
96.92%
183
184
185
186
Dec-98
187
188
Dec-98
99.01%
189
190
191
Dec-98
100.00%
192
Dec-98
98.00%
193
194
195
Dec-98
196
Dec-98
197
Dec-98
198
199
200
201
Dec-98
74.00%
202
203
204
205
Dec-98
205
205
205
206
207
207
207
207
208
209
210
211
212
213
214
Dec-98
100.00%
215
216
217
218
219
220
221
222
223
224
225
226
Dec-98
100.00%
227
228
229
230
231
231
231
231
232
233
234
Dec-98
64.00%
235
236
Dec-98
237
238
Dec-98
80.00%
239
240
Dec-98
241
Dec-98
242
243
244
245
Dec-98
100.00%
246
247
Dec-98
248
249
250
Dec-98
87.00%
251
252
253
254
Dec-98
99.56%
255
Dec-98
91.67%
256
257
Dec-98
90.18%
258
259
259
259
260
261
262
Dec-98
100.00%
263
Dec-98
264
265
Dec-98
97.60%
266
267
268
269
270
Dec-98
271
272
273
274
275
276
277
278
279
280
281
Dec-98
100.00%
282
283
284
285
286
287
Dec-98
90.91%
287
Dec-98
100.00%
287
Dec-98
100.00%
287
288
289
290
291
Dec-98
100.00%
292
Dec-98
293
294
295
296
Dec-98
100.00%
297
298
299
300
301
Dec-98
100.00%
302
303
304
305
306
Dec-98
98.08%
307
308
309
310
Dec-98
311
Dec-98
100.00%
312
Dec-98
100.00%
313
314
Dec-98
315
Dec-98
90.64%
316
317
318
Dec-98
95.00%
319
320
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
4
4
2,003,153.12
1,543,196.00
4
1,969,182.28
1,575,034.16
4
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
4
4
956,830.52
755,806.56
4
679,033.96
544,693.08
4
5
5
5
5
5
5
5
5
5
5
5
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
9,946,905.00
6,802,938.75
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
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
28
29
30
30
30
30
30
30
30
30
30
30
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
26,527,151.00
16,918,999.00
44
45
46
3,897,253.00
2,048,153.00
47
48
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
60
2,683,561.00
1,697,968.00
61
4,238,300.00
1,853,542.00
62
62
62
63
64
65
66
67
68
2,989,101.00
1,124,111.00
69
70
71
1,023,813.00
977,092.62
72
2,713,861.72
1,644,776.32
73
1,980,828.04
1,648,669.61
74
75
76
1,925,416.72
1,142,779.36
77
78
79
3,827,924.69
2,173,191.57
80
80
80
80
80
80
81
82
83
84
84
84
85
813,995.03
768,075.63
86
87
88
1,919,563.00
1,181,697.00
89
90
91
92
1,971,410.85
1,054,174.27
93
94
2,292,153.00
818,803.00
95
96
97
98
99
99
99
100
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
114
115
116
117
118
1,696,311.00
766,618.04
119
120
121
122
122
122
123
124
125
126
1,369,202.00
712,385.00
127
128
129
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
138
1,197,107.00
637,184.00
139
140
141
947,652.00
685,433.00
142
142
142
143
144
145
1,079,942.40
574,109.20
146
147
148
149
1,615,585.00
104,173.00
150
151
1,229,113.00
569,029.00
152
153
154
155
156
157
970,428.00
642,352.00
158
159
160
161
162
163
1,114,448.12
658,882.38
164
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
170
171
1,341,304.24
634,853.56
172
1,452,843.47
817,148.48
173
174
175
763,557.00
531,658.00
176
177
821,616.00
465,734.00
178
179
2,056,516.00
1,309,268.00
180
568,709.00
508,832.00
181
436,635.00
350,857.50
182
762,585.00
552,469.00
183
184
185
186
1,825,789.00
1,011,308.50
187
188
692,543.52
292,872.64
189
190
191
926,985.60
690,100.56
192
605,807.60
463,831.92
193
194
195
859,719.29
279,549.27
196
389,712.00
161,837.00
197
930,460.44
484,911.00
198
199
200
201
1,540,229.00
557,234.00
202
203
204
205
343,910.00
310,838.00
205
205
205
343,910.00
310,838.00
206
207
207
207
207
208
209
210
211
212
213
214
280,668.00
278,268.00
215
216
217
218
219
220
221
222
223
224
225
226
513,993.87
369,046.23
227
228
229
230
231
231
231
231
232
233
234
1,059,731.00
416,896.00
235
236
510,504.00
311,997.00
237
238
422,371.00
342,513.14
239
240
1,328,348.12
381,502.44
241
675,921.88
323,347.04
242
243
244
245
514,212.44
391,190.40
246
247
563,696.00
275,373.00
248
249
250
469,616.92
309,845.56
251
252
253
254
742,329.92
402,764.44
255
613,708.00
256,228.00
256
257
884,669.28
324,780.16
258
259
259
259
260
261
262
438,561.72
378,224.52
263
536,050.24
398,145.16
264
265
465,246.00
208,594.00
266
267
268
269
270
735,765.92
262,958.96
271
272
273
274
275
276
277
278
279
280
281
449,486.24
325,244.69
282
283
284
285
286
287
211,160.60
102,630.32
287
105,104.84
53,678.28
287
117,651.84
46,198.16
287
433,917.28
202,506.76
288
289
290
291
296,544.08
165,250.28
292
285,400.24
210,776.24
293
294
295
296
333,431.21
224,994.56
297
298
299
300
301
315,399.21
250,034.22
302
303
304
305
306
282,965.80
163,675.12
307
308
309
310
201,807.00
176,681.00
311
295,832.47
166,749.55
312
210,681.16
114,452.36
313
314
278,698.40
86,827.42
315
271,815.16
102,887.64
316
317
318
81,300.00
17,415.66
319
320
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
1.43
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
5
5
5
5
5
5
5
5
5
5
5
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
11
12
13
1.09
14
1.51
14
14
15
1.66
16
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
28
29
30
30
30
30
30
30
30
30
30
30
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
2.30
44
45
46
1.41
47
48
49
50
1.50
51
1.65
52
52
52
52
53
54
55
56
57
1.70
58
58
58
59
60
1.43
61
1.27
62
62
62
63
64
65
66
67
68
1.08
69
70
71
72
1.56
73
1.58
74
75
76
1.27
77
78
79
2.33
80
80
80
80
80
80
81
82
83
84
84
84
85
0.86
86
87
88
1.53
89
90
91
92
1.44
93
94
1.08
95
96
97
98
99
99
99
100
101
0.86
102
103
103
103
104
105
105
105
105
106
107
1.85
108
1.61
109
110
111
112
1.70
113
114
115
116
117
118
1.48
119
120
121
122
122
122
123
124
125
126
1.38
127
128
129
130
130
130
130
130
131
132
133
1.93
134
1.47
135
136
137
138
1.46
139
140
141
1.59
142
142
142
143
144
145
1.34
146
147
148
149
0.26
150
151
1.36
152
153
154
155
156
157
1.75
158
159
160
161
162
163
1.78
164
165
1.58
166
2.35
167
167
167
167
168
1.53
169
170
171
1.77
172
2.33
173
174
175
1.68
176
177
1.48
178
179
3.12
180
1.67
181
182
1.68
183
184
185
186
3.41
187
188
0.88
189
190
191
2.45
192
1.49
193
194
195
1.05
196
197
1.75
198
199
200
201
1.73
202
203
204
205
205
205
205
206
207
207
207
207
208
209
210
211
212
213
214
1.01
215
216
217
218
219
220
221
222
223
224
225
226
1.55
227
228
229
230
231
231
231
231
232
233
234
1.62
235
236
1.49
237
238
1.50
239
240
1.42
241
1.34
242
243
244
245
1.75
246
247
1.45
248
249
250
1.47
251
252
253
254
1.89
255
1.31
256
257
1.80
258
259
259
259
260
261
262
1.59
263
2.00
264
265
1.23
266
267
268
269
270
1.47
271
272
273
274
275
276
277
278
279
280
281
2.04
282
283
284
285
286
287
287
287
287
1.47
288
289
290
291
1.34
292
1.58
293
294
295
296
1.80
297
298
299
300
301
2.27
302
303
304
305
306
1.65
307
308
309
310
1.81
311
1.70
312
1.31
313
314
0.99
315
1.16
316
317
318
319
320
321
(5)
YTD or Trailing 12 Months
Loan ID
FS Start Date
FS End Date
1
Jul-98
Jun-99
2
Apr-98
Mar-99
2
Apr-98
Mar-99
2
Apr-98
Mar-99
2
Apr-98
Mar-99
2
Apr-98
Mar-99
2
Apr-98
Mar-99
2
Apr-98
Mar-99
2
Apr-98
Mar-99
2
Apr-98
Mar-99
2
Apr-98
Mar-99
2
Apr-98
Mar-99
2
Apr-98
Mar-99
2
Apr-98
Mar-99
2
Apr-98
Mar-99
2
Apr-98
Mar-99
2
3
Jul-98
Jun-99
4
Apr-98
Mar-99
4
Apr-98
Mar-99
4
4
4
Apr-98
Mar-99
4
Apr-98
Mar-99
4
4
4
4
4
4
Apr-98
Mar-99
4
Apr-98
Mar-99
4
Apr-98
Mar-99
4
Apr-98
Mar-99
4
4
4
Apr-98
Mar-99
4
Apr-98
Mar-99
4
5
5
5
5
5
5
5
5
5
5
5
6
Apr-98
Mar-99
7
Apr-98
Mar-99
8
Jan-99
Mar-99
9
Apr-98
Mar-99
9
Apr-98
Mar-99
9
Apr-98
Mar-99
9
Apr-98
Mar-99
9
Apr-98
Mar-99
9
Apr-98
Mar-99
9
Apr-98
Mar-99
9
Apr-98
Mar-99
9
Apr-98
Mar-99
9
Apr-98
Mar-99
9
Apr-98
Mar-99
9
10
Apr-98
Mar-99
11
May-98
Apr-99
11
12
13
Apr-98
Mar-99
14
Jul-98
Jun-99
14
14
15
Jul-98
Jun-99
16
Jan-99
Jun-99
17
Jan-99
Mar-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
Mar-99
21
Jan-99
Jun-99
21
Jan-99
Jun-99
21
Jan-99
Jun-99
21
22
Apr-98
Mar-99
22
22
22
22
23
Apr-98
Mar-99
23
Apr-98
Mar-99
23
Apr-98
Mar-99
23
Apr-98
Mar-99
23
Apr-98
Mar-99
23
Apr-98
Mar-99
23
Apr-98
Mar-99
23
Apr-98
Mar-99
23
24
Apr-98
Mar-99
25
Apr-98
Mar-99
25
Apr-98
Mar-99
25
26
Jul-98
Jun-99
27
Apr-98
Mar-99
28
Jan-99
Mar-99
28
Jan-99
Mar-99
29
Jan-99
Jun-99
30
Jan-99
Mar-99
30
Jan-99
Mar-99
30
Jan-99
Mar-99
30
Jan-99
Mar-99
30
Jan-99
Mar-99
30
Jan-99
Mar-99
30
Jan-99
Mar-99
30
Jan-99
Mar-99
30
Jan-99
Mar-99
30
31
Apr-98
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
Jan-99
Mar-99
32
33
Apr-98
Mar-99
34
Apr-98
Mar-99
35
36
Apr-98
Mar-99
37
Apr-98
Mar-99
38
Jan-99
Mar-99
39
Jan-99
Jun-99
40
Jan-99
Mar-99
40
40
41
42
Jul-98
Jun-99
43
May-98
Apr-99
44
45
Jan-99
Mar-99
46
Apr-98
Mar-99
47
Jan-99
Mar-99
48
49
Jan-99
Jun-99
50
Jan-98
Dec-98
51
Jul-98
Jun-99
52
Jan-98
Dec-98
52
52
52
53
Jan-99
Mar-99
54
Jan-99
Mar-99
55
56
Jan-99
Mar-99
57
Apr-98
Mar-99
58
Nov-98
Apr-99
58
Nov-98
Apr-99
58
59
Feb-99
Apr-99
60
Apr-98
Mar-99
61
Jul-98
Jun-99
62
Jan-99
Mar-99
62
Jan-99
Mar-99
62
63
Jan-99
Mar-99
64
65
66
Jan-99
Jun-99
67
68
Apr-98
Mar-99
69
70
Jan-99
Jun-99
71
May-98
Apr-99
72
Apr-98
Mar-99
73
Jan-98
Dec-98
74
Feb-99
Apr-99
75
Jan-99
Mar-99
76
Jul-98
Jun-99
77
Jan-99
Mar-99
78
79
Apr-98
Mar-99
80
Nov-98
Apr-99
80
Nov-98
Apr-99
80
Nov-98
Apr-99
80
80
80
81
Jan-99
Mar-99
82
83
Jan-99
Mar-99
84
Jan-99
Mar-99
84
Jan-99
Mar-99
84
85
Jan-98
Dec-98
86
Jan-99
Mar-99
87
88
Apr-98
Mar-99
89
Jan-99
Mar-99
90
91
92
Apr-98
Mar-99
93
94
Apr-98
Mar-99
95
96
97
98
99
Jan-99
Mar-99
99
Jan-99
Mar-99
99
100
Jan-99
Jun-99
101
Jul-98
Jun-99
102
103
Apr-98
Mar-99
103
103
104
Jan-99
Mar-99
105
Apr-98
Mar-99
105
Jan-99
Mar-99
105
105
106
Jan-99
Jun-99
107
Apr-98
Mar-99
108
Jul-98
Jun-99
109
Jan-99
Mar-99
110
111
Jan-99
Mar-99
112
Apr-98
Mar-99
113
114
115
Jan-99
Mar-99
116
Jan-99
Mar-99
117
Jan-99
Jun-99
118
Apr-98
Mar-99
119
Jan-99
Mar-99
120
121
122
Jan-99
Mar-99
122
Jan-99
Mar-99
122
123
Jan-99
Mar-99
124
Jan-99
Mar-99
125
Jan-99
Mar-99
126
Jul-98
Jun-99
127
128
Jan-99
Mar-99
129
Jan-99
Mar-99
130
130
130
130
130
131
132
133
Jan-98
Dec-98
134
Apr-98
Mar-99
135
136
Jan-99
Mar-99
137
Jan-99
Jun-99
138
Jul-98
Jun-99
139
Jan-99
Mar-99
140
141
Apr-98
Mar-99
142
Jan-99
Mar-99
142
Jan-99
Mar-99
142
143
Jan-99
Mar-99
144
Jan-99
Mar-99
145
Apr-98
Mar-99
146
147
148
Jan-99
Mar-99
149
Apr-98
Mar-99
150
Jan-99
Mar-99
151
Jul-98
Jun-99
152
153
154
155
Jan-99
Mar-99
156
157
Apr-98
Mar-99
158
Jan-99
Mar-99
159
160
Jan-99
Mar-99
161
162
Jan-99
Mar-99
163
Apr-98
Mar-99
164
Jan-99
Mar-99
165
Apr-98
Mar-99
166
Apr-98
Mar-99
167
Jan-99
Mar-99
167
Jan-99
Mar-99
167
Jan-99
Mar-99
167
168
Apr-98
Mar-99
169
Jan-99
Mar-99
170
171
Apr-98
Mar-99
172
Jul-98
Jun-99
173
Jan-99
Mar-99
174
Jan-99
Mar-99
175
Apr-98
Mar-99
176
Jan-99
Mar-99
177
Apr-98
Mar-99
178
Jan-99
Mar-99
179
Jul-98
Jun-99
180
Apr-98
Mar-99
181
May-98
Apr-99
182
Apr-98
Mar-99
183
Jan-99
Jun-99
184
Jan-99
Mar-99
185
Jan-99
Mar-99
186
Apr-98
Mar-99
187
Jan-99
Mar-99
188
Jul-98
Jun-99
189
Jan-99
Mar-99
190
Jan-99
Mar-99
191
Apr-98
Mar-99
192
Apr-98
Mar-99
193
Jan-99
Jun-99
194
Jan-99
Mar-99
195
Apr-98
Mar-99
196
Jul-98
Mar-99
197
Apr-98
Mar-99
198
Jan-99
Mar-99
199
200
Jan-99
Mar-99
201
Apr-98
Mar-99
202
203
Jan-99
Jun-99
204
Jan-99
Mar-99
205
Apr-98
Mar-99
205
205
205
206
207
Jan-99
Mar-99
207
Jan-99
Mar-99
207
Jan-99
Mar-99
207
208
Jan-99
Mar-99
209
Jan-99
Mar-99
210
211
Jan-99
Mar-99
212
213
Jan-99
Mar-99
214
Jan-98
Dec-98
215
Jan-99
Mar-99
216
Jan-99
Mar-99
217
218
Jan-99
Mar-99
219
Jan-99
Jun-99
220
Jan-99
Mar-99
221
Jan-99
Jun-99
222
Jan-99
Mar-99
223
224
Jan-99
Mar-99
225
226
Jul-98
Jun-99
227
228
Jan-99
Jun-99
229
Jan-99
Jun-99
230
Jan-99
Mar-99
231
Jan-99
Jun-99
231
Jan-99
Jun-99
231
Jan-99
Jun-99
231
232
Jan-99
Mar-99
233
234
Apr-98
Mar-99
235
236
Apr-98
Mar-99
237
Jan-99
Mar-99
238
Apr-98
Mar-99
239
Jan-99
Mar-99
240
Jan-98
Dec-98
241
Apr-98
Mar-99
242
Jan-99
Jun-99
243
Jan-99
Mar-99
244
Jan-99
Mar-99
245
Apr-98
Mar-99
246
247
Apr-98
Mar-99
248
249
250
Apr-98
Mar-99
251
Jan-99
Mar-99
252
253
Jan-99
Jun-99
254
Apr-98
Mar-99
255
Jul-98
Jun-99
256
Jan-99
Mar-99
257
Jul-98
Jun-99
258
259
Jan-99
Mar-99
259
259
260
Jan-99
Mar-99
261
Jan-99
Mar-99
262
Jul-98
Jun-99
263
Jul-98
Jun-99
264
Jan-99
Mar-99
265
Apr-98
Mar-99
266
Jan-99
Mar-99
267
Jan-99
Mar-99
268
Jan-99
Mar-99
269
Jan-99
Mar-99
270
Apr-98
Mar-99
271
272
Jan-99
Mar-99
273
274
Jan-99
Mar-99
275
Jan-99
Mar-99
276
277
278
279
Jan-99
Mar-99
280
Jan-99
Mar-99
281
Apr-98
Mar-99
282
Jan-99
Mar-99
283
284
285
Jan-99
Mar-99
286
Jan-99
Mar-99
287
Apr-98
Mar-99
287
Apr-98
Mar-99
287
Apr-98
Mar-99
287
288
Jan-99
Mar-99
289
Jan-99
Mar-99
290
291
Apr-98
Mar-99
292
Jan-98
Dec-98
293
294
295
296
Jan-98
Dec-98
297
298
Jan-99
Mar-99
299
Jan-99
Mar-99
300
Jan-99
Mar-99
301
Jul-98
Jun-99
302
303
Jan-99
Mar-99
304
305
Jan-99
Jun-99
306
Apr-98
Mar-99
307
Jan-99
Mar-99
308
Jan-99
Mar-99
309
Jan-99
Mar-99
310
Apr-98
Mar-99
311
Apr-98
Mar-99
312
Apr-98
Mar-99
313
314
Jan-98
Dec-98
315
Apr-98
Mar-99
316
Jan-99
Jun-99
317
Jan-99
Mar-99
318
Oct-98
Dec-98
319
Jan-99
Mar-99
320
Jan-99
Mar-99
321
Jan-99
Mar-99
(5)
YTD or Trailing 12 Months
Loan ID
Total Revenue
$
NOI
1
29,701,909.00
21,074,058.00
- -
- -
- -
- -
2
8,976,954.00
6,062,101.00
2
7,831,571.00
3,751,620.00
2
8,276,495.00
4,889,156.00
2
6,118,761.00
2,610,011.00
2
3,796,192.00
2,335,271.00
2
4,515,006.00
1,579,495.00
2
6,081,661.00
2,795,639.00
2
4,648,295.00
1,784,777.00
2
6,173,535.00
2,241,378.00
2
4,351,147.00
1,956,195.00
2
2,947,116.00
1,543,927.00
2
2,264,223.00
435,071.00
2
4,958,242.00
1,353,239.00
2
2,232,659.00
868,255.00
2
1,883,785.00
240,653.00
2
75,055,642.00
34,446,788.00
- -
- -
3
56,092,096.24
36,009,379.28
- -
- -
- -
- -
4
6,611,865.63
5,407,277.26
4
3,669,541.74
2,785,056.33
4
4
4
2,021,947.84
1,561,448.00
4
1,988,678.71
1,591,034.62
4
4
4
4
- -
- -
4
4
2,264,535.35
1,875,996.49
4
1,163,053.37
790,575.05
4
1,056,507.61
836,634.82
4
1,572,759.86
932,893.90
4
4
4
953,311.89
735,575.92
4
638,408.47
495,859.81
4
- -
- -
5
- -
- -
5
- -
- -
5
- -
- -
5
- -
- -
5
- -
- -
5
- -
- -
5
- -
- -
5
- -
- -
5
- -
- -
5
- -
- -
5
- -
- -
- -
- -
6
25,182,983.26
14,875,208.35
7
32,636,072.72
20,492,200.67
8
15,239,164.00
9,309,031.00
- -
- -
- -
- -
9
4,934,579.76
3,406,312.45
9
3,264,749.59
1,987,748.70
9
1,811,912.32
1,349,078.83
9
1,672,990.72
1,252,128.57
9
1,692,188.76
1,139,763.71
9
939,670.89
554,095.08
9
698,085.26
411,771.26
9
873,526.04
361,623.31
9
629,410.86
240,378.82
9
638,418.99
347,716.68
9
685,202.24
333,488.99
9
17,840,735.43
11,384,106.40
- -
- -
10
17,588,169.00
12,040,307.75
11
12,565,572.20
8,745,078.43
11
- -
- -
12
- -
- -
13
9,288,108.49
5,547,184.33
- -
- -
- -
- -
14
25,890,479.00
9,782,657.00
14
14
- -
- -
15
11,749,517.42
8,127,418.06
16
4,191,085.00
3,481,049.00
17
3,065,811.68
1,991,029.93
- -
- -
- -
- -
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
2,054,153.00
1,267,160.00
- -
- -
21
2,090,264.00
1,169,596.00
21
1,318,795.00
989,124.00
21
1,316,574.00
753,228.00
21
4,725,633.00
2,911,948.00
- -
- -
- -
- -
22
6,219,639.08
4,326,713.84
22
22
22
22
- -
- -
- -
- -
23
3,930,164.02
2,642,317.33
23
3,273,851.04
2,021,344.50
23
3,302,233.24
2,013,084.06
23
3,702,033.17
2,128,644.19
23
2,275,970.86
1,146,178.05
23
1,700,565.20
840,448.21
23
1,936,277.17
1,039,506.42
23
2,164,440.38
1,149,778.40
23
22,285,535.08
12,981,301.16
- -
- -
24
7,505,687.50
4,491,624.00
- -
- -
25
6,805,168.48
2,949,370.98
25
5,173,740.82
2,771,490.93
25
11,978,909.30
5,720,861.91
- -
- -
26
13,479,863.50
7,750,800.50
27
7,752,288.00
4,793,937.15
- -
- -
28
1,889,889.00
675,724.00
28
882,778.00
277,642.00
29
6,073,580.00
3,597,795.00
- -
- -
30
390,179.00
226,708.00
30
275,776.00
122,419.00
30
221,860.00
77,555.00
30
310,079.00
147,274.00
30
218,140.00
66,608.00
30
230,429.00
57,409.00
30
247,769.00
95,223.00
30
131,733.00
(18,155.00)
30
287,594.00
110,689.00
30
2,313,559.00
885,730.00
- -
- -
31
9,262,832.00
5,006,543.03
- -
- -
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
5,361,338.00
3,856,191.00
34
14,376,581.75
5,651,113.00
35
- -
- -
36
4,637,888.25
3,000,680.00
37
7,929,637.00
3,629,156.50
38
935,085.44
626,246.95
39
1,612,651.78
1,299,203.08
- -
- -
40
641,711.46
293,362.45
40
40
- -
- -
41
- -
- -
42
4,131,244.50
2,547,986.48
43
25,716,592.00
16,361,544.00
44
- -
- -
45
1,435,926.00
803,861.00
46
3,892,282.75
2,046,342.75
1.412533531
47
996,737.00
772,941.00
48
- -
- -
49
4,588,540.96
2,346,121.30
50
4,484,349.80
2,192,486.68
1.504115601
51
3,568,686.57
2,256,175.48
1.580009122
- -
- -
52
1,398,174.68
1,018,267.00
52
52
52
- -
- -
53
605,892.00
527,557.00
54
829,093.00
541,188.00
55
- -
- -
56
1,037,265.00
878,777.00
- -
- -
- -
- -
57
2,669,080.03
1,946,232.45
1.647825323
- -
- -
58
475,000.02
475,000.02
58
205,000.02
205,000.02
58
680,000.04
680,000.04
- -
- -
59
760,509.68
477,707.86
- -
- -
60
2,705,907.75
1,728,068.00
1.451148813
61
4,830,934.00
2,296,806.00
1.572922045
- -
- -
62
587,656.00
372,323.00
62
366,462.00
213,364.00
62
954,118.00
585,687.00
- -
- -
63
308,870.00
308,870.00
64
- -
- -
65
- -
- -
66
1,554,619.04
736,917.14
67
- -
- -
68
2,990,320.75
1,265,914.25
1.210650801
69
- -
- -
70
1,580,359.39
1,093,965.91
71
1,362,885.13
1,310,904.19
1.219729416
72
2,752,612.29
1,584,704.24
1.501357348
73
1,980,828.04
1,648,669.61
1.583270288
74
433,569.39
336,065.67
75
684,382.18
520,085.91
76
1,895,292.12
1,178,501.78
1.314423531
77
1,770,971.00
(465,053.00)
78
- -
- -
79
3,891,567.76
2,195,028.95
2.357042734
- -
- -
80
440,398.16
267,875.25
80
314,288.46
277,897.45
80
25,220.82
24,380.12
80
80
80
- -
- -
81
562,573.00
452,743.00
82
- -
- -
83
512,503.00
247,142.00
- -
- -
84
559,870.96
313,120.72
84
37,540.62
35,642.79
84
597,411.58
348,763.51
- -
- -
85
813,995.03
768,075.63
0.85697748
86
705,098.31
449,978.31
87
88
1,930,915.25
1,199,774.75
1.549657867
89
398,923.00
297,822.00
90
- -
- -
91
- -
- -
92
2,004,966.08
1,103,607.49
1.503389892
- -
- -
93
- -
- -
94
2,447,560.44
1,034,635.77
1.369284164
95
- -
- -
96
97
- -
- -
98
- -
- -
- -
- -
99
484,304.55
268,856.14
99
226,156.96
90,517.90
99
710,461.51
359,374.04
- -
- -
100
575,700.00
537,185.00
101
2,057,969.00
804,473.50
1.347630006
102
- -
- -
- -
- -
103
782,878.25
445,763.75
103
103
- -
- -
104
412,172.25
244,987.59
- -
- -
105
1,366,832.60
909,375.68
105
183,794.59
97,753.17
105
- -
- -
105
1,550,627.19
1,007,128.85
- -
- -
106
791,858.44
461,874.18
107
1,581,537.75
1,119,973.50
1.75707221
108
1,782,080.00
1,074,681.00
1.680782549
109
268,000.00
242,000.00
110
- -
- -
111
356,043.57
266,569.86
112
1,988,958.86
1,043,244.22
1.718850516
113
- -
- -
114
- -
- -
115
339,061.00
244,261.00
116
365,844.80
244,513.82
117
670,280.29
439,305.51
118
1,698,341.24
830,374.04
1.605318239
119
298,295.99
109,660.63
120
- -
- -
121
- -
- -
- -
- -
122
239,216.00
132,240.00
122
142,728.00
72,572.00
122
381,944.00
204,812.00
- -
- -
- -
- -
123
712,561.80
349,601.79
124
563,947.83
260,092.95
125
333,480.31
147,257.72
126
1,409,006.00
733,875.50
1.416966249
127
- -
- -
128
283,113.00
185,721.00
129
288,997.00
57,298.00
- -
- -
130
- -
- -
130
- -
- -
130
- -
- -
130
- -
- -
130
- -
- -
- -
- -
131
- -
- -
132
- -
- -
133
3,133,736.84
1,127,837.60
1.927612381
134
1,019,492.00
818,123.24
1.452476483
135
- -
- -
136
434,385.17
190,193.17
137
1,059,205.00
414,407.00
138
1,220,974.50
653,550.00
1.501408988
139
373,986.34
250,568.29
140
- -
- -
141
950,273.62
675,723.72
1.57072564
- -
- -
142
180,090.40
85,897.70
142
152,498.79
50,997.43
142
332,589.19
136,895.13
- -
- -
143
477,266.49
78,123.72
- -
- -
144
344,352.74
301,425.70
- -
- -
145
1,071,923.80
584,384.90
1.364314485
146
- -
- -
147
- -
- -
148
233,992.00
149,827.00
149
1,612,817.75
163,909.75
0.404876663
150
187,580.79
186,270.25
151
1,314,473.50
646,410.50
1.540130909
152
- -
- -
153
- -
- -
154
- -
- -
155
254,723.29
192,311.36
156
- -
- -
157
971,842.00
648,310.00
1.770467496
158
300,000.00
297,750.00
159
- -
- -
160
176,532.62
140,581.65
161
- -
- -
162
101,420.01
101,420.01
163
1,089,983.22
636,281.95
1.714365671
164
281,331.00
170,039.00
165
1,114,746.75
553,343.36
1.564064288
166
1,493,485.68
851,917.06
2.220121397
- -
- -
167
117,404.09
84,142.85
167
84,985.72
61,329.36
167
41,904.23
29,018.15
167
244,294.04
174,490.36
- -
- -
168
1,757,455.02
606,135.97
1.575871514
169
205,537.36
163,026.54
170
- -
- -
171
1,280,466.93
572,664.95
1.595967554
172
1,517,090.32
862,454.01
2.463832186
173
300,261.98
158,053.53
174
367,077.79
190,916.27
175
767,929.75
531,312.50
1.678443293
176
217,829.98
110,236.63
177
820,935.38
464,258.82
1.471674583
178
333,701.07
188,726.76
179
2,230,485.00
1,485,289.00
3.536708559
180
582,678.46
530,120.71
1.742516282
181
552,696.24
455,313.18
1.37126548
182
759,366.75
559,559.75
1.697112402
183
461,063.00
239,578.00
184
315,707.17
104,345.84
185
184,198.08
42,971.84
186
1,826,588.82
1,027,870.82
3.465610952
187
403,390.00
162,099.00
188
698,636.03
412,286.98
1.237661955
189
484,451.00
318,138.00
190
188,218.15
126,492.83
191
914,725.81
591,488.95
2.104149147
192
598,377.35
472,160.12
1.519617336
193
480,205.74
421,638.93
194
143,648.55
126,410.63
195
862,470.37
320,225.57
1.206032188
196
775,281.00
407,046.00
197
945,747.70
497,417.37
1.796049847
198
281,533.20
125,123.23
199
- -
- -
200
269,807.86
223,271.58
201
1,601,006.00
602,013.00
1.865964063
202
- -
- -
203
1,228,884.66
655,144.59
204
119,382.00
83,435.00
- -
- -
205
351,688.50
313,595.50
205
- -
- -
205
- -
- -
205
351,688.50
313,595.50
- -
- -
206
- -
- -
- -
- -
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
247,649.71
83,256.89
209
275,446.00
80,556.00
210
- -
- -
211
173,380.08
116,098.30
212
- -
- -
213
252,087.48
102,467.59
214
280,668.00
278,268.00
1.01402644
215
192,099.66
101,364.88
216
202,570.55
107,922.44
217
- -
- -
218
236,275.51
210,226.18
219
397,945.23
228,092.24
220
172,883.00
97,771.00
221
248,660.61
193,805.25
222
178,494.95
91,104.12
223
- -
- -
224
160,619.48
95,936.92
225
- -
- -
226
547,338.69
395,641.97
1.662641492
227
- -
- -
228
247,793.25
209,173.52
229
418,413.30
225,661.27
230
360,345.83
177,662.38
- -
- -
231
181,487.00
83,541.63
231
92,094.50
44,152.17
231
62,623.13
24,407.00
231
336,204.63
152,100.80
- -
- -
232
159,549.56
89,195.60
233
- -
- -
234
1,085,864.00
424,782.00
1.652240842
235
- -
- -
236
515,311.00
316,328.75
1.515284879
237
187,447.67
160,296.08
238
400,277.00
336,371.07
1.47544683
239
559,428.00
142,615.00
240
1,328,348.12
381,502.44
1.420102175
241
678,276.60
332,594.64
1.380696211
242
299,953.34
104,721.72
243
133,637.80
66,845.73
244
131,582.50
108,914.91
245
520,438.02
408,559.46
1.831398922
246
- -
- -
247
574,384.00
295,864.75
1.554095316
248
- -
- -
249
- -
- -
250
529,594.73
386,994.15
1.832391981
251
156,208.71
98,048.42
252
- -
- -
253
202,203.00
134,309.00
254
747,233.47
409,850.33
1.926462404
255
669,333.00
300,006.00
1.539571429
256
153,730.00
74,131.00
257
900,056.89
379,057.02
2.096423056
258
- -
- -
- -
- -
259
132,564.50
(60,691.72)
259
- -
- -
259
132,564.50
(60,691.72)
- -
- -
260
125,716.88
57,462.81
261
265,414.03
90,472.91
262
458,991.57
395,282.82
1.666443312
263
548,315.66
367,449.29
1.843112709
264
143,347.73
83,637.81
265
470,153.50
214,546.50
1.267218026
266
334,256.00
110,564.00
267
130,401.01
95,208.53
268
269,588.40
77,454.54
269
98,469.72
90,400.70
270
640,327.78
182,206.31
1.021933627
271
- -
- -
272
131,686.00
58,065.00
273
- -
- -
274
234,621.00
38,757.00
275
114,246.26
90,865.08
276
- -
- -
277
- -
- -
278
- -
- -
279
86,544.26
83,861.55
280
134,007.00
106,502.44
281
435,568.38
308,797.09
1.936057645
282
133,516.33
61,800.92
283
- -
- -
284
- -
- -
285
94,356.55
58,325.35
286
173,988.35
91,718.01
- -
- -
287
215,965.13
124,428.04
287
104,857.64
61,410.71
287
120,037.81
60,789.62
287
440,860.58
246,628.37
1.793082392
- -
- -
288
366,001.50
107,635.41
289
128,266.00
68,090.00
290
- -
- -
291
299,406.76
168,652.80
1.366686245
292
285,400.24
210,776.24
1.584466866
293
- -
- -
294
- -
- -
295
- -
- -
296
333,431.21
224,994.56
1.796255332
297
- -
- -
298
93,095.00
69,455.00
299
144,148.61
59,406.03
300
81,500.00
58,763.30
301
311,618.85
248,922.77
2.263681699
302
- -
- -
303
61,821.54
47,596.09
304
- -
- -
305
163,088.00
162,961.00
306
282,610.35
172,837.34
1.740944411
307
60,194.63
45,677.88
308
62,700.22
37,523.27
309
72,503.42
54,139.75
310
202,247.25
177,638.75
1.822664963
311
298,101.96
165,436.20
1.682614443
312
211,555.37
113,925.63
1.300283989
313
- -
- -
314
278,698.40
86,827.42
0.993637464
315
278,695.48
98,570.72
1.115222443
316
127,367.52
79,216.23
317
66,145.73
57,575.02
318
81,300.00
17,415.66
319
54,135.00
35,196.44
320
96,098.85
40,265.59
321
45,347.15
30,185.70
2.151011585
(5)
YTD or Trailing 12 Months
Loan ID
(2)
DSCR
1
1.47
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2.69
3
1.51
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
5
5
5
5
5
5
5
5
5
5
5
6
1.70
7
1.22
8
9
9
9
9
9
9
9
9
9
9
9
9
1.74
10
2.06
11
1.86
11
12
13
1.09
14
1.95
14
14
15
1.69
16
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
4.47
24
1.23
25
25
25
1.62
26
2.69
27
1.55
28
28
29
30
30
30
30
30
30
30
30
30
30
31
1.61
32
32
32
32
32
32
32
33
1.47
34
1.91
35
36
1.45
37
1.74
38
39
40
40
40
41
42
1.38
43
2.23
44
45
46
1.41
47
48
49
50
1.50
51
1.58
52
52
52
52
53
54
55
56
57
1.65
58
58
58
59
60
1.45
61
1.57
62
62
62
63
64
65
66
67
68
1.21
69
70
71
1.22
72
1.50
73
1.58
74
75
76
1.31
77
78
79
2.36
80
80
80
80
80
80
81
82
83
84
84
84
85
0.86
86
87
88
1.55
89
90
91
92
1.50
93
94
1.37
95
96
97
98
99
99
99
100
101
1.35
102
103
103
103
104
105
105
105
105
106
107
1.76
108
1.68
109
110
111
112
1.72
113
114
115
116
117
118
1.61
119
120
121
122
122
122
123
124
125
126
1.42
127
128
129
130
130
130
130
130
131
132
133
1.93
134
1.45
135
136
137
138
1.50
139
140
141
1.57
142
142
142
143
144
145
1.36
146
147
148
149
0.40
150
151
1.54
152
153
154
155
156
157
1.77
158
159
160
161
162
163
1.71
164
165
1.56
166
2.22
167
167
167
167
168
1.58
169
170
171
1.60
172
2.46
173
174
175
1.68
176
177
1.47
178
179
3.54
180
1.74
181
1.37
182
1.70
183
184
185
186
3.47
187
188
1.24
189
190
191
2.10
192
1.52
193
194
195
1.21
196
197
1.80
198
199
200
201
1.87
202
203
204
205
205
205
205
206
207
207
207
207
208
209
210
211
212
213
214
1.01
215
216
217
218
219
220
221
222
223
224
225
226
1.66
227
228
229
230
231
231
231
231
232
233
234
1.65
235
236
1.52
237
238
1.48
239
240
1.42
241
1.38
242
243
244
245
1.83
246
247
1.55
248
249
250
1.83
251
252
253
254
1.93
255
1.54
256
257
2.10
258
259
259
259
260
261
262
1.67
263
1.84
264
265
1.27
266
267
268
269
270
1.02
271
272
273
274
275
276
277
278
279
280
281
1.94
282
283
284
285
286
287
287
287
287
1.79
288
289
290
291
1.37
292
1.58
293
294
295
296
1.80
297
298
299
300
301
2.26
302
303
304
305
306
1.74
307
308
309
310
1.82
311
1.68
312
1.30
313
314
0.99
315
1.12
316
317
318
319
320
321
2.15
(4)
Net Change (3)
Loan ID
%
Occ
%
Total Revenue
1
7%
5%
2
9%
- -12%
2
8%
- -32%
2
14%
- -17%
2
- -32%
- -33%
2
8%
- -25%
2
6%
- -38%
2
2%
- -27%
2
6%
- -21%
2
- -2%
- -31%
2
2%
- -40%
2
0%
- -21%
2
11%
- -53%
2
- -11%
- -33%
2
0%
- -35%
2
- -12%
- -52%
2
3
3%
7%
4
10%
21%
4
6%
4%
4
4
4
- -3%
4
4%
3%
4
4
4
4
4
4
1%
82%
4
9%
4%
4
2%
13%
4
5%
7%
4
4
4
11%
24%
4
- -5%
35%
4
5
5
5
5
5
5
5
5
5
5
5
6
8%
4%
7
9%
3%
8
- -8%
9
5%
15%
9
- -13%
25%
9
- -5%
2%
9
- -2%
2%
9
5%
15%
9
6%
6%
9
- -13%
13%
9
- -8%
4%
9
- -9%
- -5%
9
0%
6%
9
0%
6%
9
- -34%
89%
10
10%
10%
11
6%
11%
11
12
13
5%
3%
14
- -4%
95%
14
14
15
5%
16
18%
FALSE
17
5%
FALSE
18
FALSE
18
18
19
9%
FALSE
19
10%
FALSE
19
8%
FALSE
19
10%
FALSE
19
8%
FALSE
19
- -12%
FALSE
19
34%
20
5%
FALSE
21
5%
FALSE
21
4%
FALSE
21
5%
FALSE
21
15%
22
- -22%
66%
22
22
22
22
23
1%
- -4%
23
- -5%
- -19%
23
7%
- -7%
23
- -10%
7%
23
- -15%
- -5%
23
- -12%
- -23%
23
- -8%
- -6%
23
2%
- -7%
23
24
0%
- -2%
25
5%
15%
25
- -3%
11%
25
2%
26
19%
5%
27
1%
9%
28
- -1%
FALSE
28
- -8%
FALSE
29
1%
30
- -9%
FALSE
30
- -18%
FALSE
30
- -24%
FALSE
30
- -4%
FALSE
30
- -15%
FALSE
30
- -29%
FALSE
30
- -8%
FALSE
30
- -23%
FALSE
30
1%
FALSE
30
31
- -44%
32
FALSE
32
FALSE
32
FALSE
32
FALSE
32
FALSE
32
FALSE
32
33
4%
34
- -5%
- -36%
35
36
1%
2%
37
4%
6%
38
3%
FALSE
39
5%
FALSE
40
7%
40
40
41
42
5%
6%
43
16%
- -23%
44
45
3%
FALSE
46
5%
2%
47
FALSE
48
49
16%
FALSE
50
0%
51
6%
2%
52
- -7%
52
52
52
53
3%
54
- -14%
55
56
5%
FALSE
57
11%
8%
58
FALSE
58
FALSE
58
59
5%
FALSE
60
- -1%
5%
61
22%
- -43%
62
- -3%
FALSE
62
3%
FALSE
62
63
FALSE
64
65
66
- -1%
FALSE
67
68
5%
7%
69
70
71
1%
72
0%
7%
73
5%
- -5%
74
5%
FALSE
75
23%
FALSE
76
15%
5%
77
FALSE
78
79
6%
12%
80
FALSE
80
FALSE
80
FALSE
80
80
80
81
2%
FALSE
82
83
FALSE
84
- -7%
FALSE
84
5%
FALSE
84
85
- -9%
86
- -9%
FALSE
87
88
2%
3%
89
- -2%
90
91
92
5%
93
94
11%
95
96
97
98
99
99
99
100
5%
FALSE
101
- -11%
- -14%
102
103
5%
- -6%
103
103
104
- -14%
FALSE
105
8%
90%
105
8%
FALSE
105
105
106
- -6%
FALSE
107
3%
5%
108
2%
12%
109
20%
FALSE
110
111
4%
FALSE
112
7%
113
114
115
FALSE
116
- -4%
FALSE
117
4%
FALSE
118
- -6%
2%
119
20%
120
121
122
- -10%
FALSE
122
- -16%
FALSE
122
123
3%
FALSE
124
3%
FALSE
125
- -1%
126
7%
127
128
3%
129
5%
FALSE
130
130
130
130
130
131
132
133
1%
- -2%
134
- -49%
6%
135
136
5%
FALSE
137
5%
138
1%
5%
139
FALSE
140
141
9%
0%
142
- -3%
142
- -6%
FALSE
142
143
7%
FALSE
144
59%
FALSE
145
5%
2%
146
147
148
0%
FALSE
149
4%
5%
150
5%
FALSE
151
- -3%
8%
152
153
154
155
7%
FALSE
156
157
3%
8%
158
5%
FALSE
159
160
FALSE
161
162
FALSE
163
4%
164
2%
FALSE
165
1%
6%
166
- -1%
- -2%
167
26%
FALSE
167
5%
FALSE
167
16%
FALSE
167
168
- -2%
- -9%
169
5%
FALSE
170
171
- -20%
- -41%
172
6%
12%
173
4%
FALSE
174
4%
FALSE
175
- -3%
1%
176
28%
FALSE
177
2%
0%
178
5%
FALSE
179
13%
180
5%
181
5%
24%
182
0%
7%
183
0%
184
7%
FALSE
185
- -27%
186
11%
13%
187
21%
FALSE
188
4%
3%
189
26%
FALSE
190
FALSE
191
7%
31%
192
3%
6%
193
5%
FALSE
194
5%
FALSE
195
4%
6%
196
FALSE
197
5%
198
- -5%
FALSE
199
200
14%
FALSE
201
- -23%
- -11%
202
203
204
5%
FALSE
205
5%
11%
205
205
205
5%
11%
206
207
5%
FALSE
207
5%
FALSE
207
5%
FALSE
207
208
- -4%
FALSE
209
1%
FALSE
210
211
4%
FALSE
212
213
1%
214
0%
215
6%
FALSE
216
- -7%
FALSE
217
218
5%
FALSE
219
- -10%
FALSE
220
- -2%
FALSE
221
3%
FALSE
222
FALSE
223
224
7%
225
226
6%
12%
227
228
5%
FALSE
229
3%
230
10%
FALSE
231
5%
231
5%
FALSE
231
5%
FALSE
231
232
5%
FALSE
233
234
- -18%
- -7%
235
236
10%
16%
237
9%
238
6%
- -3%
239
FALSE
240
- -11%
241
1%
242
- -16%
FALSE
243
- -4%
244
5%
FALSE
245
5%
246
247
6%
4%
248
249
250
- -4%
21%
251
- -5%
FALSE
252
253
8%
FALSE
254
5%
8%
255
4%
256
0%
FALSE
257
- -9%
258
259
- -2%
FALSE
259
259
260
FALSE
261
FALSE
262
6%
6%
263
3%
8%
264
2%
FALSE
265
3%
21%
266
10%
FALSE
267
4%
FALSE
268
269
5%
FALSE
270
- -49%
- -50%
271
272
- -1%
FALSE
273
274
7%
275
FALSE
276
277
278
279
5%
FALSE
280
5%
FALSE
281
8%
14%
282
5%
FALSE
283
284
285
1%
FALSE
286
2%
287
2%
- -4%
287
- -15%
287
- -4%
21%
287
288
- -18%
FALSE
289
9%
FALSE
290
291
5%
4%
292
- -2%
293
294
295
296
5%
2%
297
298
5%
FALSE
299
FALSE
300
FALSE
301
8%
10%
302
303
3%
FALSE
304
305
8%
306
6%
2%
307
5%
FALSE
308
4%
FALSE
309
FALSE
310
311
5%
8%
312
10%
- -1%
313
314
1%
315
0%
- -10%
316
4%
FALSE
317
2%
FALSE
318
319
FALSE
320
2%
FALSE
321
5%
FALSE
(4)
Net Change (3)
Loan ID
(1)
DSCR
1
8%
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
3
15%
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
5
5
5
5
5
5
5
5
5
5
5
6
5%
7
1%
8
9
9
9
9
9
9
9
9
9
9
9
9
4%
10
29%
11
54%
11
12
13
- -18%
14
14
14
15
10%
16
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
62%
24
- -9%
25
25
25
- -3%
26
27%
27
1%
28
28
29
30
30
30
30
30
30
30
30
30
30
31
- -5%
32
32
32
32
32
32
32
33
12%
34
2%
35
36
- -5%
37
- -11%
38
39
40
40
40
41
42
8%
43
4%
44
45
46
- -3%
47
48
49
50
- -9%
51
13%
52
52
52
52
53
54
55
56
57
8%
58
58
58
59
60
- -1%
61
- -5%
62
62
62
63
64
65
66
67
68
- -21%
69
70
71
0%
72
13%
73
21%
74
75
76
- -19%
77
78
79
28%
80
80
80
80
80
80
81
82
83
84
84
84
85
- -15%
86
87
88
0%
89
90
91
92
8%
93
94
- -17%
95
96
97
98
99
99
99
100
101
- -20%
102
103
103
103
104
105
105
105
105
106
107
4%
108
23%
109
110
111
112
- -3%
113
114
115
116
117
118
- -1%
119
120
121
122
122
122
123
124
125
126
8%
127
128
129
130
130
130
130
130
131
132
133
12%
134
14%
135
136
137
138
- -3%
139
140
141
- -2%
142
142
142
143
144
145
- -6%
146
147
148
149
- -79%
150
151
7%
152
153
154
155
156
157
1%
158
159
160
161
162
163
8%
164
165
10%
166
- -1%
167
167
167
167
168
- -8%
169
170
171
- -22%
172
4%
173
174
175
6%
176
177
- -3%
178
179
20%
180
12%
181
10%
182
11%
183
184
185
186
16%
187
188
- -10%
189
190
191
23%
192
3%
193
194
195
- -27%
196
197
12%
198
199
200
201
0%
202
203
204
205
205
205
205
206
207
207
207
207
208
209
210
211
212
213
214
- -1%
215
216
217
218
219
220
221
222
223
224
225
226
13%
227
228
229
230
231
231
231
231
232
233
234
- -2%
235
236
11%
237
238
8%
239
240
- -26%
241
2%
242
243
244
245
16%
246
247
- -12%
248
249
250
29%
251
252
253
254
6%
255
2%
256
257
- -2%
258
259
259
259
260
261
262
- -8%
263
4%
264
265
- -4%
266
267
268
269
270
- -50%
271
272
273
274
275
276
277
278
279
280
281
23%
282
283
284
285
286
287
287
287
287
19%
288
289
290
291
- -1%
292
14%
293
294
295
296
7%
297
298
299
300
301
17%
302
303
304
305
306
11%
307
308
309
310
5%
311
17%
312
- -14%
313
314
- -39%
315
- -27%
316
317
318
319
320
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.
Watch List
Prospectus ID
Property Type
City
List all loans on watch list and reason sorted in decending balance order.
314
Multifamily
Pompano Beach
270
Hospitality
Mansfield
188
Multifamily
Corvallis
149
MHP
Kalamazoo
101
Multifamily
Houston
85
Retail-Anchored
Boynton Beach
77
Healthcare
West Hartford
74
Retail - Anchored
Philadelphia
Scheduled
Loan
Prospectus ID
State
Balance
314
FL
988,376
270
PA
1,963,146
188
OR
3,452,583
149
MI
4,919,425
101
TX
7,303,453
85
FL
9,269,070
77
CT
10,082,800
74
PA
10,729,048
Prospectus ID
Paid
Thru
Maturity
Date
Date
314
08/11/99
2/11/28
270
08/11/99
03/01/23
188
08/11/99
5/11/27
149
08/11/99
11/11/27
101
08/11/99
2/11/25
85
08/11/99
2/11/20
77
08/11/99
4/11/23
74
08/11/99
4/11/28
Prospectus ID
LTM*
DSCR
314
0.99
270
1.02
188
1.03
149
0.40
101
0.91
85
0.86
77
0.71
74
1.18
Prospectus ID
Comment/Reason on Watch List
314
DSCR Below 1.05
270
DSCR Below 1.05
188
DSCR Below 1.05
149
DSCR Below 1.05
101
The property will go through a total rehabilitation plan through 1999. This
plan is evidenced by the
expense category of Capital Improvements and Major Renovations totaling
$5,308,170 through
12/31/98. A debt service holdback of $150,000 was created at closing and has
now been fully
released per the terms of the loan documents. No indication of default has been
given.
85
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 Corp. filed for Chapter 11 protection in 1995 and announced 2/12/99 that
it will be
closing 145 stores including the location in the subject collateral property.
The borrower expects the
tenant to vacate around April 1999. The borrower is discussing lease terms with
some potential tenants.
74
Caldor Corp. occupies approximately 88% of the total retail space of the subject
collateral property.
Caldor Corp. filed for Chapter 11 protection in 1995 and announced 2/12/99 that
it will go out of business
closing 145 stores including the location in the subject collateral property.
tenant to vacate around April 1999. The borrower is discussing lease terms with
some potential tenants.
Total:
49,907,042
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
S4
S55
S61
Prospectus ID
Short Name (When Appropriate)
Property Type
Nothing to Report
S57
S58
S62 or S63
City
State
Sq Ft or Units
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 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
