|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: STARMEDIA NETWORK INC, S-1/A, 1999-09-29 |
Next: BIOSHIELD TECHNOLOGIES INC, 10KSB40/A, 1999-09-29 |
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: September 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 220 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 September 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
September 16, 1999
5.2 99 Comparative Financial Status
Report as of 09/13/99
Delinquent Loan Status Report as of
09/13/99
REO Status Report as of 09/13/99
Watch List as of 09/13/99
Historical Loan Modification Report
as of 09/13/99
Historical Loss Estimate Report as of
09/13/99
<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: September 27, 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
September 16, 1999
5.2 99 Comparative Financial Status
Report as of 09/13/99
Delinquent Loan Status Report as of
09/13/99
REO Status Report as of 09/13/99
Watch List as of 09/13/99
Historical Loan Modification Report
as of 09/13/99
Historical Loss Estimate Report as of
09/13/99
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: 09/17/99
Payment Date: 09/17/99
Prior Payment: 08/17/99
Record Date: 09/10/99
WAC: 8.238869%
WAMM: 313
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 511,492,100.00 460,078,456.43 2,853,455.64
655356JE4 1000.000000000 899.483015339 5.578689563
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 148,586,356.43 0.00
655356JH7 1000.000000000 742.931782150 0.000000000
PS-1 3,722,686,278.0N 3,671,272,634.4 0.00
655356JJ3 1000.000000000 986.189101168 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 3,671,272,634.4 2,853,455.64
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A 0.00 0.00 457,225,000.79
655356JE4 0.000000000 0.000000000 893.904325776
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 0.00 145,732,900.79
655356JH7 0.000000000 0.000000000 728.664503950
PS-1 0.00 0.00 3,668,419,178.79
655356JJ3 0.000000000 0.000000000 985.422596706
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 3,668,419,178.79
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1A 2,407,743.92 0.00 6.28000000%
655356JE4 4.707294443 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 234,874.09 0.00 1.89686936%
655356JH7 1.174370450 0.000000000 1.65060370%
PS-1 4,517,549.07 0.00 1.47661572%
655356JJ3 1.213518608 0.000000000 1.28501589%
A-2 1,306,080.17 0.00 7.01686936%
655356JK0 5.847391152 0.000000000 6.77060370%
A-3 1,233,071.00 0.00 7.22686936%
655356JL8 6.022391114 0.000000000 6.98060370%
A-4 1,060,528.55 0.00 7.59686936%
655356JM6 6.330724451 0.000000000 7.35060370%
A-5 359,558.88 0.00 7.72686936%
655356JN4 6.439057789 0.000000000 7.48060370%
B-1 791,070.84 0.00 6.00000000%
655356JP9, U65 5.000000032 0.000000000Fixed
B-2 186,134.32 0.00 6.00000000%
655356JQ7, U65 5.000000134 0.000000000Fixed
B-3 186,134.32 0.00 6.00000000%
655356JR5, U65 5.000000134 0.000000000Fixed
B-4 325,735.05 0.00 6.00000000%
655356JS3, U65 5.000000000 0.000000000Fixed
B-5 93,067.16 0.00 6.00000000%
655356JT1, U65 5.000000269 0.000000000Fixed
B-6 139,600.74 0.00 6.00000000%
655356JU8, U65 5.000000179 0.000000000Fixed
B7 232,662.89 0.00 6.00000000%
655356JV6, U65 5.000000000 0.000000000Fixed
B7H 4.98 0.00 6.00000000%
655356KF9 4.980000000 0.000000000Fixed
R 0.00 0.00
655356JW4 0.000000000 0.000000000
25,016,263.93 0.00
Total P&I Payment 27,869,719.57
Grantor Trust
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
V-1 0.00 0.00 0.00
655356JH5 1000.000000000 0.000000000 0.000000000
V-2 0.00 0.00 0.00
655356JK1 1000.000000000 0.000000000 0.000000000
0.00 0.00 0.00
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
V-1 0.00 0.00 0.00
655356JH5 0.000000000 0.000000000 0.000000000
V-2 0.00 0.00 0.00
655356JK1 0.000000000 0.000000000 0.000000000
0.00 0.00 0.00
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
V-1 0.00 0.00
655356JH5 0.000000000 0.000000000
V-2 0.00 0.00
655356JK1 0.000000000 0.000000000
0.00 0.00
Lower-Tier
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A-L 511,492,100.00 460,078,456.43 2,853,455.64
None 1000.000000000 899.483015339 5.578689563
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 3,671,272,634.4 2,853,455.64
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 0.00 457,225,000.79
None 0.000000000 0.000000000 893.904325776
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 3,668,419,178.79
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1A-L 3,135,001.19 0.00 8.17686936%
None 6.129129248 0.000000000 7.93060370%
A-1B-L 12,170,968.29 0.00 8.17686936%
None 6.814057801 0.000000000 7.93060370%
A-1C-L 2,607,646.59 0.00 8.17686936%
None 6.814057788 0.000000000 7.93060370%
A-2-L 1,521,995.97 0.00 8.17686936%
None 6.814057798 0.000000000 7.93060370%
A-3-L 1,395,162.97 0.00 8.17686936%
None 6.814057806 0.000000000 7.93060370%
A-4-L 1,141,496.98 0.00 8.17686936%
None 6.814057803 0.000000000 7.93060370%
A-5-L 380,498.99 0.00 8.17686936%
None 6.814057784 0.000000000 7.93060370%
B-1-L 1,078,080.48 0.00 8.17686936%
None 6.814057808 0.000000000 7.93060370%
B-2-L 253,666.00 0.00 8.17686936%
None 6.814057902 0.000000000 7.93060370%
B-3-L 253,666.00 0.00 8.17686936%
None 6.814057902 0.000000000 7.93060370%
B-4-L 443,915.49 0.00 8.17686936%
None 6.814057775 0.000000000 7.93060370%
B-5-L 126,832.99 0.00 8.17686936%
None 6.814057548 0.000000000 7.93060370%
B6-L 190,249.50 0.00 8.17686936%
None 6.814057963 0.000000000 7.93060370%
B7-L 317,075.68 0.00 8.17686936%
None 6.814057884 0.000000000 7.93060370%
B7H-L 6.81 0.00 8.17686936%
None 6.810000000 0.000000000 7.93060370%
LR 0.00 0.00
655356KK8 0.000000000 0.000000000
25,016,263.93 0.00
Other Related Information
Amount of Available Funds allocable to principal:
Principal Distribution Amount 2,853,455.64
P&I Advances made by: Beginning Current
UnreimbursePeriod
Servicer 157,685.73 71,434.03
Trustee 0.00 0.00
Fiscal Agent 0.00 0.00
Total P&I Advances 157,685.73 71,434.03
Ending
Reimbursed Unreimbursed
Servicer 157,685.73 71,434.03
Trustee 0.00 0.00
Fiscal Agent 0.00 0.00
Total P&I Advances 157,685.73 71,434.03
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 3,668,419,178.9
Current Amount of Prepayment Interest Shortfalls 0.00
in excess of Servicer Prepayment Interest Shortfalls 0.00
Summary of Mortgage Loans Repurchase by Seller or Liquidated or Disposed
Loan Repurchase Liquidation
Number Proceeds Proceeds
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
Totals 0.00 0.00
Amounts
Number Included in
0 Other Available
0 Proceeds Funds
0 0.00 0.00
0 0.00 0.00
Totals 0.00 0.00
0 0.00 0.00
Summary of Expenses:
Current Period Servicing Fees 152,969.69
Current Period Trustee Fees 6,118.79
Current Period Special Servicing Fees 0.00
Principal Recovery Fees 0.00
Other Servicing Compensation 0.00
Total 159,088.48
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
09/17/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
08/17/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
07/16/99 13,116,963.5 0 0.00
0.31% 0.085% 0.00% 0.000%
06/17/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
05/17/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
04/16/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
03/17/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
02/18/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/15/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
12/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
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%
DistributionDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
09/17/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
08/17/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
07/16/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
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%
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
09/17/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
08/17/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
07/16/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
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%
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
09/17/99 0 0.00 8.2389% 8.1769%
0.00% 0.000%
08/17/99 0 0.00 8.2387% 8.1767%
0.00% 0.000%
07/16/99 0 0.00 7.9923% 7.9303%
0.00% 0.000%
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%
01/00/00 0 0.00 8.2383% 8.1763%
0.00% 0.000%
Date 0 0.00 7.5481% 7.4861%
0.00% 0.000%
01/00/00 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%
Date 0 0.00 7.9918% 7.9298%
0.00% 0.000%
01/00/00 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%
0
Delinquent Loan Detail
Paid Outstanding
Disclosure Doc Thru Current P&I P&I
Control # Date Advance Advances**
83 08/11/99 71,434.02 71,434.02
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 71,434.02 71,434.02
Out. Property Special
Disclosure Doc Protection Advance Servicer
Control # Advances Description (Transfer Date
83 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
83
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 8,481,724
1,000,001to 4,999,999 171 461,507,123
4,999,999to 9,999,999 67 463,914,009
9,999,999to 14,999,999 26 323,317,087
14,999,999to 19,999,999 14 245,533,512
19,999,999to 24,999,999 6 128,588,780
24,999,999to 29,999,999 5 142,976,852
29,999,999to 34,999,999 1 31,159,733
34,999,999to 39,999,999 4 148,584,799
39,999,999to 44,999,999 5 208,443,182
44,999,999to 49,999,999 1 47,189,428
49,999,999to 54,999,999 6 311,432,397
54,999,999to 59,999,999 1 55,390,762
59,999,999to 64,999,999 1 64,136,002
64,999,999to 69,999,999 1 66,647,277
69,999,999to 999,999,999 8 961,116,512
Total 3273,668,419,179
Current Scheduled Based on
Balances Balance
0to 1,000,000 0.23%
1,000,000to 2,500,000 12.58%
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 3.51%
12,500,000to 15,000,000 3.90%
15,000,000to 17,500,000 0.85%
17,500,000to 20,000,000 4.05%
20,000,000to 25,000,000 5.68%
25,000,000to 40,000,000 1.29%
40,000,000to 45,000,000 8.49%
45,000,000to 50,000,000 1.51%
50,000,000to 55,000,000 1.75%
55,000,000to 60,000,000 1.82%
60,000,000to 65,000,000 26.20%
65,000,000to 75,000,000 0.00%
75,000,000to 85,000,000 0.00%
85,000,000to 90,000,000 0.00%
90,000,000& Above 0.00%
Total 100.00%
Average Scheduled Balance is 11,218,407
Maximum Scheduled Balance is 174,986,872
Minimum Scheduled Balance is 377,978
Distribution of Property Types
Number Scheduled
Property Types of Loans Balance
Retail 1031,423,489,255
Office 35 751,252,120
Multifamily 109 665,902,090
Lodging 32 545,462,123
Industrial 18 95,982,119
Other 3 69,234,066
Mobile Home 22 67,682,047
Health Care 5 49,415,358
Total 3273,668,419,179
Based on
Property Types Balance
Retail 38.80%
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 43,900,036
7.000%to 7.250% 48 501,955,970
7.250%to 7.500% 77 572,993,055
7.500%to 7.750% 57 474,694,790
7.750%to 8.000% 39 252,058,211
8.000%to 8.250% 21 373,974,043
8.250%to 8.500% 471,052,198,903
8.500%to 8.750% 6 120,106,405
8.750%to 9.000% 7 25,967,322
9.000%to 9.250% 2 69,047,285
9.250%to 9.500% 12 181,523,158
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 3273,668,419,179
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% 10.19%
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 7.9925%
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 40 818,169,401 22.30%
Various 14 543,766,754 14.82%
Pennsylvania 17 273,039,631 7.44%
Virginia 16 221,950,796 6.05%
Texas 32 199,610,429 5.44%
Florida 18 171,857,874 4.68%
Michigan 22 167,343,496 4.56%
New York 23 149,326,693 4.07%
Massachusetts 6 132,308,186 3.61%
Georgia 9 130,334,728 3.55%
Ohio 19 116,249,314 3.17%
New Jersey 5 111,936,824 3.05%
Maryland 13 100,712,763 2.75%
Indiana 8 70,210,901 1.91%
Other 2 60,206,009 1.64%
Illinois 7 51,964,609 1.42%
Nevada 4 31,849,584 0.87%
Arizona 8 30,703,206 0.84%
Minnesota 6 29,307,450 0.80%
Washington 6 28,877,094 0.79%
Oklahoma 4 28,672,723 0.78%
North Carolina 8 28,229,629 0.77%
Wisconsin 5 22,421,022 0.61%
District of Columbia 2 19,873,902 0.54%
Colorado 5 17,620,546 0.48%
Louisiana 3 12,190,228 0.33%
Oregon 3 10,786,297 0.29%
Connecticut 1 10,069,253 0.27%
North Dakota 1 8,896,172 0.24%
New Hampshire 3 8,499,102 0.23%
Other 17 61,434,562 1.67%
Total 3273,668,419,179 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 23 441,586,956 12.04%
1+ to 2 years 3003,207,143,364 87.43%
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 14,037,606 0.38%
6+ to 7 years 1 2,367,463 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 3,283,790 0.09%
Total 3273,668,419,179 100.00%
Weighted Average Seasoning is 1.3
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 4 38,595,909 1.05%
61 to 120 months 5 12,966,851 0.35%
121 to 180 months 34 284,028,627 7.74%
181 to 240 months 2793,121,435,38 85.09%
241 to 360 months 1 11,468,913 0.31%
Total 3233,468,495,68 94.55%
Weighted Average Months to Maturity 312
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
1.000or less 5 25,904,050 0.71%
1.000to 1.100 4 78,713,333 2.15%
1.100to 1.200 2 41,972,098 1.14%
1.200to 1.300 4 65,354,988 1.78%
1.300to 1.400 9 199,988,356 5.45%
1.400to 1.500 17 135,485,679 3.69%
1.500to 1.600 14 171,337,783 4.67%
1.600to 1.700 13 245,869,153 6.70%
1.700to 1.800 10 111,075,317 3.03%
1.800to 1.900 6 64,794,143 1.77%
1.900to 2.000 2 7,552,640 0.21%
2.000to 2.400 9 275,615,241 7.51%
2.400to 2.800 4 134,937,308 3.68%
2.800to 3.000 0 0 0.00%
3.000& above 7 301,246,935 8.21%
Unknown 2211,808,572,15 49.30%
Total 3273,668,419,17 100.00%
Weighted Average Debt Service Coverage Ratio is 2.068
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 4 199,923,496 5.45%
Total 4 199,923,496 5.45%
Weighted Average Months to Maturit 324
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 3233,648,730,320 99.46%
Interest Only / Balloo 4 19,688,859 0.54%
Total 3273,668,419,179 100.00%
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 1061,859,847,026 50.70%
1 to 2 years 0 0 0.00%
2 Years or More 0 0 0.00%
Unknown 2211,808,572,153 49.30%
Total 3273,668,419,179 100.00%
(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 3.030
4NOM980D6 Retail 01/11/28 2.240
5NOM980D6 Retail 03/11/18
6NOM980D6 Office 03/11/28 1.690
7NOM980D6 Retail 04/11/28 2.470
8NOM980D6 Lodging 02/11/23 4.440
9NOM980D6 Retail 03/11/28 1.720
10NOM980D6 Retail 06/11/26 2.050
11NOM980D6 Retail 04/11/28
11NOM980D6 Retail 04/11/28
12NOM980D6 Multifamily 03/11/28
13NOM980D6 Office 04/11/28 1.090
14NOM980D6 Other 12/11/25 1.510
15NOM980D6 Retail 04/11/28 1.660
16NOM980D6 Retail 11/11/27
17NOM980D6 Office 03/11/28
18NOM980D6 Office 03/11/28
19NOM980D6 Lodging 12/11/22
20NOM980D6 Retail 04/11/28
21NOM980D6 Retail 01/11/28
22NOM980D6 Retail 02/11/28 1.170
23NOM980D6 Lodging 03/11/23 4.660
24NOM980D6 Office 12/11/27 1.290
25NOM980D6 Retail 11/11/27 1.820
26NOM980D6 Office 11/11/07 2.600
27NOM980D6 Retail 10/11/27 1.560
28NOM980D6 Health Care 01/11/28
28NOM980D6 Health Care 01/11/28
29NOM980D6 Office 04/11/28
30NOM980D6 Lodging 11/11/22 1.660
31NOM980D6 Lodging 12/11/22 2.250
32NOM980D6 Lodging 02/11/23
33NOM980D6 Retail 03/11/28 1.490
34NOM980D6 Lodging 02/11/23 2.120
35NOM980D6 Office 04/11/28
36NOM980D6 Retail 12/11/27 1.540
37NOM980D6 Office 09/11/22 1.650
38NOM980D6 Multifamily 01/11/28
39NOM980D6 Retail 03/11/28
40NOM980D6 Multifamily 11/11/27
41NOM980D6 Retail 02/11/20
42NOM980D6 Office 01/11/28 1.760
43NOM980D6 Lodging 08/11/17 8.300
44NOM980D6 Industrial 08/11/17
45NOM980D6 Office 03/11/28
46NOM980D6 Multifamily 11/11/27 1.410
47NOM980D6 Office 02/11/28
48NOM980D6 Industrial 08/11/17
49NOM980D6 Lodging 11/11/17
50NOM980D6 Multifamily 03/11/28 1.500
51NOM980D6 Multifamily 01/11/28 1.650
52NOM980D6 Retail 12/11/27 1.450
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 3.120
58NOM980D6 Retail 02/11/18
59NOM980D6 Retail 04/11/28
59NOM980D6 Retail 04/11/28
60NOM980D6 Retail 12/11/27 1.430
61NOM980D6 Lodging 01/11/23 1.270
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 1.080
69NOM980D6 Retail 10/11/27
70NOM980D6 Office 01/11/28
71NOM980D6 Retail 04/11/28
72NOM980D6 Multifamily 03/11/30 1.560
73NOM980D6 Office 03/11/19 1.580
74NOM980D6 Retail 04/11/28
75NOM980D6 Retail 12/11/27
76NOM980D6 Retail 01/11/28 1.270
77NOM980D6 Health Care 04/11/23
78NOM980D6 Retail 04/11/23
79NOM980D6 Office 12/11/27 2.330
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 0.860
86NOM980D6 Office 01/11/28
87NOM980D6 Lodging 12/11/22 1.820
88NOM980D6 Multifamily 11/11/27 1.530
89NOM980D6 Retail 04/11/28
90NOM980D6 Office 01/11/23
91NOM980D6 Retail 01/11/28
92NOM980D6 Multifamily 03/11/28 1.440
93NOM980D6 Industrial 08/11/25 1.580
93NOM980D6 Industrial 10/11/05
94NOM980D6 Office 03/11/28 1.080
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 0.860
102NOM980D6 Retail 04/11/28
103NOM980D6 Retail 12/11/17 1.860
104NOM980D6 Retail 03/11/28
105NOM980D6 Other 02/11/28
106NOM980D6 Multifamily 10/11/27
107NOM980D6 Retail 12/11/27 1.850
108NOM980D6 Multifamily 01/11/28 1.610
109NOM980D6 Retail 02/11/28
110NOM980D6 Office 03/11/28
111NOM980D6 Multifamily 12/11/28
112NOM980D6 Office 03/11/28 1.700
113NOM980D6 Retail 02/11/28
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 1.480
119NOM980D6 Lodging 03/11/23 2.800
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 1.380
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 1.930
134NOM980D6 Retail 01/11/16 1.470
135NOM980D6 Retail 02/11/20
136NOM980D6 Multifamily 11/11/23
137NOM980D6 Office 01/11/28
138NOM980D6 Multifamily 12/11/27 1.460
139NOM980D6 Mobile Home 01/11/28
140NOM980D6 Retail 02/11/20
141NOM980D6 Retail 01/11/28 1.590
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 1.340
146NOM980D6 Retail 08/13/17
147NOM980D6 Retail 08/11/17
148NOM980D6 Multifamily 11/11/27
149NOM980D6 Mobile Home 11/11/27 0.260
150NOM980D6 Industrial 12/11/27
151NOM980D6 Multifamily 12/11/27 1.360
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 1.750
158NOM980D6 Industrial 02/11/28
159NOM980D6 Industrial 04/11/23
160NOM980D6 Mobile Home 12/11/27
161NOM980D6 Retail 08/11/17
162NOM980D6 Retail 02/11/20
163NOM980D6 Retail 03/11/23 1.780
164NOM980D6 Multifamily 09/11/27
165NOM980D6 Multifamily 01/11/28 1.580
166NOM980D6 Office 02/11/28 2.350
167NOM980D6 Retail 12/11/27
168NOM980D6 Lodging 02/11/23 1.530
169NOM980D6 Retail 11/11/22
170NOM980D6 Retail 02/11/20
171NOM980D6 Lodging 03/11/23 1.770
172NOM980D6 Office 12/11/22 2.330
173NOM980D6 Multifamily 09/11/27
174NOM980D6 Multifamily 11/11/27
175NOM980D6 Multifamily 01/11/28 1.680
176NOM980D6 Mobile Home 04/11/28
177NOM980D6 Multifamily 06/11/27
178NOM980D6 Multifamily 09/11/27
179NOM980D6 Retail 12/11/17 3.120
180NOM980D6 Industrial 03/11/23 1.670
181NOM980D6 Retail 04/11/28
182NOM980D6 Retail 01/11/23 1.680
183NOM980D6 Multifamily 12/11/25
184NOM980D6 Multifamily 01/11/28
185NOM980D6 Lodging 03/11/23
186NOM980D6 Office 04/11/15 3.410
187NOM980D6 Multifamily 12/11/27
188NOM980D6 Multifamily 05/11/27 0.880
189NOM980D6 Lodging 12/11/17
190NOM980D6 Retail 02/11/23
191NOM980D6 Office 03/11/28 2.450
192NOM980D6 Office 02/11/23 1.490
193NOM980D6 Industrial 04/11/28
194NOM980D6 Retail 12/11/17
195NOM980D6 Multifamily 01/11/28 1.050
196NOM980D6 Mobile Home 11/11/27
197NOM980D6 Multifamily 11/11/24 1.750
198NOM980D6 Multifamily 11/11/27
199NOM980D6 Lodging 11/11/22
200NOM980D6 Retail 11/11/17
201NOM980D6 Lodging 12/11/17 1.730
202NOM980D6 Retail 02/11/20
203NOM980D6 Lodging 03/11/23
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 1.550
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 1.620
235NOM980D6 Mobile Home 04/11/27
236NOM980D6 Multifamily 01/11/28 1.490
237NOM980D6 Retail 03/11/23
238NOM980D6 Multifamily 02/11/23 1.500
239NOM980D6 Lodging 01/11/13
240NOM980D6 Lodging 04/11/18 1.420
241NOM980D6 Mobile Home 12/11/12 1.340
242NOM980D6 Multifamily 05/11/22
243NOM980D6 Mobile Home 04/11/28 1.350
244NOM980D6 Multifamily 12/11/22
245NOM980D6 Retail 01/11/23 1.750
246NOM980D6 Retail 10/11/22 1.540
247NOM980D6 Multifamily 11/11/27 1.450
248NOM980D6 Retail 08/11/17
249NOM980D6 Multifamily 02/11/28
250NOM980D6 Retail 01/11/23 1.470
251NOM980D6 Multifamily 12/11/25
252NOM980D6 Lodging 03/11/23
253NOM980D6 Retail 12/11/27
254NOM980D6 Mobile Home 03/11/18 1.890
255NOM980D6 Multifamily 12/11/27 1.310
256NOM980D6 Multifamily 02/11/28
257NOM980D6 Multifamily 01/11/28 1.800
258NOM980D6 Multifamily 02/11/28
259NOM980D6 Multifamily 02/11/23
260NOM980D6 Lodging 12/11/17
261NOM980D6 Lodging 03/11/18
262NOM980D6 Retail 02/11/23 1.590
263NOM980D6 Retail 11/11/22 2.000
264NOM980D6 Mobile Home 11/11/27
265NOM980D6 Mobile Home 02/11/28 1.230
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 1.470
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 2.040
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 1.470
288NOM980D6 Lodging 01/11/18
289NOM980D6 Multifamily 03/11/25
290NOM980D6 Multifamily 04/11/28
291NOM980D6 Multifamily 01/11/28 1.340
292NOM980D6 Industrial 10/11/22 1.580
293NOM980D6 Industrial 03/11/23
294NOM980D6 Multifamily 03/11/28
295NOM980D6 Retail 04/11/23
296NOM980D6 Office 02/11/23 1.800
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 2.270
302NOM980D6 Multifamily 12/11/27
303NOM980D6 Multifamily 01/11/28
304NOM980D6 Multifamily 11/11/27
305NOM980D6 Industrial 02/11/13
306NOM980D6 Multifamily 03/11/25 1.650
307NOM980D6 Multifamily 12/11/27
308NOM980D6 Mobile Home 01/11/28
309NOM980D6 Multifamily 03/11/23
310NOM980D6 Retail 03/11/23 1.810
311NOM980D6 Multifamily 12/11/22 1.700
312NOM980D6 Multifamily 01/11/28 1.310
313NOM980D6 Multifamily 02/11/23
314NOM980D6 Multifamily 02/11/28 0.990
315NOM980D6 Mobile Home 12/11/27 1.160
316NOM980D6 Mobile Home 01/11/23
317NOM980D6 Multifamily 01/11/18
318NOM980D6 Multifamily 04/11/23
319NOM980D6 Multifamily 03/11/23
320NOM980D6 Multifamily 11/11/27
321NOM980D6 Mobile Home 12/11/22
Operating Ending
Disclosure Statement Principal
Control # Group Date State Balance
1NOM980D6 12/30/98CA 174,986,872
2NOM980D6 VV 141,372,495
3NOM980D6 12/30/98CA 140,613,989
4NOM980D6 12/30/98CA 133,491,363
5NOM980D6 VV 101,910,163
6NOM980D6 12/30/98PA 98,408,160
7NOM980D6 12/30/98VA 90,121,005
8NOM980D6 12/30/98GA 80,212,465
9NOM980D6 12/30/98VV 66,647,277
10NOM980D6 12/30/98FL 64,136,002
11NOM980D6 NY 50,370,140
11NOM980D6 NY 11,570,429
12NOM980D6 MA 55,390,762
13NOM980D6 12/30/98VA 54,762,793
14NOM980D6 12/30/98NJ 52,602,083
15NOM980D6 12/30/98TX 51,778,684
16NOM980D6 PA 51,382,157
17NOM980D6 CA 50,536,540
18NOM980D6 CA 47,189,428
19NOM980D6 VV 44,978,526
20NOM980D6 IN 41,205,043
21NOM980D6 VV 41,274,685
22NOM980D6 12/30/98XX 40,984,928
23NOM980D6 12/30/98VV 40,000,000
24NOM980D6 12/30/98MI 39,253,065
25NOM980D6 12/30/98TX 38,500,394
26NOM980D6 12/30/98NJ 35,379,503
27NOM980D6 12/30/98PA 35,451,837
28NOM980D6 VV 19,678,803
28NOM980D6 VV 11,828,972
29NOM980D6 GA 31,159,733
30NOM980D6 12/30/98VV 29,363,915
31NOM980D6 12/30/98MA 29,168,286
32NOM980D6 CA 28,500,085
33NOM980D6 12/30/98MA 28,189,273
34NOM980D6 12/30/98CA 27,755,294
35NOM980D6 CA 23,271,032
36NOM980D6 12/30/98MI 22,247,659
37NOM980D6 12/30/98OH 21,476,187
38NOM980D6 VA 21,330,571
39NOM980D6 MD 20,253,135
40NOM980D6 FL 20,010,197
41NOM980D6 MD 19,550,761
42NOM980D6 12/30/98IL 19,736,663
43NOM980D6 12/30/98XX 19,221,081
44NOM980D6 OH 17,599,871
45NOM980D6 IL 18,015,956
46NOM980D6 12/30/98MI 17,456,956
47NOM980D6 VA 17,256,444
48NOM980D6 OH 16,645,601
49NOM980D6 CA 16,318,335
50NOM980D6 12/30/98DC 16,377,839
51NOM980D6 12/30/98OK 16,015,357
52NOM980D6 12/30/98VV 15,898,910
53NOM980D6 WA 15,760,936
54NOM980D6 NJ 14,820,420
55NOM980D6 CA 14,789,179
56NOM980D6 MN 14,541,350
57NOM980D6 12/30/98NY 14,291,680
58NOM980D6 VV 14,037,606
59NOM980D6 NY 10,048,443
59NOM980D6 NY 3,701,151
60NOM980D6 12/30/98CA 13,801,933
61NOM980D6 12/30/98PA 13,712,050
62NOM980D6 FL 13,079,419
63NOM980D6 TX 12,798,718
64NOM980D6 FL 12,670,032
65NOM980D6 CA 12,869,769
66NOM980D6 MI 13,000,000
67NOM980D6 TX 12,480,219
68NOM980D6 12/30/98MI 12,636,396
69NOM980D6 MD 12,478,999
70NOM980D6 PA 12,138,796
71NOM980D6 NY 11,544,083
72NOM980D6 12/30/98PA 11,468,913
73NOM980D6 12/30/98CA 10,953,561
74NOM980D6 PA 10,724,376
75NOM980D6 CA 10,603,619
76NOM980D6 12/30/98MD 10,358,875
77NOM980D6 CT 10,069,253
78NOM980D6 CA 9,909,286
79NOM980D6 12/30/98WI 9,977,699
80NOM980D6 VV 7,995,244
80NOM980D6 VV 1,905,966
81NOM980D6 FL 9,850,760
82NOM980D6 NV 9,860,662
83NOM980D6 MA 9,847,364
84NOM980D6 FL 9,757,790
85NOM980D6 12/30/98FL 9,253,394
86NOM980D6 PA 9,368,957
87NOM980D6 12/30/98MD 9,342,232
88NOM980D6 12/30/98MI 9,153,373
89NOM980D6 ND 8,896,172
90NOM980D6 MA 8,810,539
91NOM980D6 NV 8,845,989
92NOM980D6 12/30/98KS 8,247,909
93NOM980D6 12/30/98MI 7,774,353
93NOM980D6 MI 377,978
94NOM980D6 12/30/98OK 8,112,648
95NOM980D6 AZ 7,887,881
96NOM980D6 SC 7,764,193
97NOM980D6 CA 7,677,592
98NOM980D6 NV 7,629,792
99NOM980D6 FL 7,393,213
100NOM980D6 CA 7,345,760
101NOM980D6 12/30/98TX 7,295,781
102NOM980D6 CA 7,082,934
103NOM980D6 12/30/98MI 6,869,485
104NOM980D6 AZ 6,906,276
105NOM980D6 VV 6,874,194
106NOM980D6 IN 6,900,000
107NOM980D6 12/30/98MI 6,829,289
108NOM980D6 12/30/98CA 6,827,216
109NOM980D6 PA 6,683,272
110NOM980D6 CA 6,607,274
111NOM980D6 CA 6,495,246
112NOM980D6 12/30/98OH 6,519,283
113NOM980D6 TX 6,458,411
114NOM980D6 NY 6,470,347
115NOM980D6 NY 6,377,246
116NOM980D6 CO 6,344,060
117NOM980D6 TX 6,306,180
118NOM980D6 12/30/98TX 6,211,105
119NOM980D6 12/30/98VA 6,098,689
120NOM980D6 NC 6,009,379
121NOM980D6 CO 5,852,245
122NOM980D6 MD 5,837,657
123NOM980D6 CA 5,561,882
124NOM980D6 VA 5,858,541
125NOM980D6 FL 5,865,873
126NOM980D6 12/30/98IN 5,805,777
127NOM980D6 NC 5,561,608
128NOM980D6 OH 5,604,588
129NOM980D6 MN 5,666,337
130NOM980D6 OR 5,580,691
131NOM980D6 NV 5,513,140
132NOM980D6 HI 5,523,315
133NOM980D6 12/30/98MN 5,497,911
134NOM980D6 12/30/98MI 5,274,041
135NOM980D6 OH 5,314,770
136NOM980D6 TX 5,313,717
137NOM980D6 IL 5,331,975
138NOM980D6 12/30/98IN 5,275,318
139NOM980D6 CA 5,267,391
140NOM980D6 OH 5,124,957
141NOM980D6 12/30/98AZ 5,172,185
142NOM980D6 LA 5,084,085
143NOM980D6 MD 5,117,329
144NOM980D6 VA 3,459,460
144NOM980D6 VA 1,122,368
145NOM980D6 12/30/98NJ 5,040,211
146NOM980D6 OH 4,899,450
147NOM980D6 OH 4,847,143
148NOM980D6 TX 4,919,880
149NOM980D6 12/30/98MI 4,915,935
150NOM980D6 DE 4,787,214
151NOM980D6 12/30/98IN 4,704,877
152NOM980D6 OH 4,577,099
153NOM980D6 PA 4,566,693
154NOM980D6 OH 4,432,269
155NOM980D6 MI 4,499,546
156NOM980D6 NY 4,365,704
157NOM980D6 12/30/98VA 4,425,197
158NOM980D6 PA 4,390,964
159NOM980D6 CA 4,317,670
160NOM980D6 AZ 4,332,545
161NOM980D6 OH 4,164,136
162NOM980D6 WA 4,175,891
163NOM980D6 12/30/98NC 4,173,058
164NOM980D6 CA 4,143,234
165NOM980D6 12/30/98TX 4,141,656
166NOM980D6 12/30/98NM 4,114,828
167NOM980D6 NJ 4,094,607
168NOM980D6 12/30/98LA 4,021,679
169NOM980D6 VA 3,934,764
170NOM980D6 NY 3,938,624
171NOM980D6 12/30/98PA 3,946,649
172NOM980D6 12/30/98MD 3,903,354
173NOM980D6 MD 3,852,912
174NOM980D6 TX 3,790,281
175NOM980D6 12/30/98WI 3,769,594
176NOM980D6 CA 3,706,457
177NOM980D6 SD 3,692,214
178NOM980D6 CA 3,653,423
179NOM980D6 12/30/98CA 3,463,996
180NOM980D6 12/30/98MD 3,521,936
181NOM980D6 NY 3,566,340
182NOM980D6 12/30/98CA 3,524,215
183NOM980D6 GA 3,484,807
184NOM980D6 DC 3,496,064
185NOM980D6 PA 3,433,728
186NOM980D6 12/30/98UT 3,443,725
187NOM980D6 TX 3,450,364
188NOM980D6 12/30/98OR 3,451,105
189NOM980D6 WA 3,371,029
190NOM980D6 CA 3,389,856
191NOM980D6 12/30/98CA 3,338,111
192NOM980D6 12/30/98VA 3,307,942
193NOM980D6 WI 3,235,738
194NOM980D6 NC 3,135,471
195NOM980D6 12/30/98FL 3,201,497
196NOM980D6 FL 3,205,700
197NOM980D6 12/30/98GA 3,181,125
198NOM980D6 TX 3,174,976
199NOM980D6 GA 3,134,261
200NOM980D6 NC 3,116,002
201NOM980D6 12/30/98WV 3,085,557
202NOM980D6 LA 3,084,465
203NOM980D6 CO 3,112,819
204NOM980D6 KY 3,101,939
205NOM980D6 NH 3,047,636
206NOM980D6 NY 3,054,224
207NOM980D6 NY 2,976,783
208NOM980D6 CA 2,991,126
209NOM980D6 NY 2,970,914
210NOM980D6 FL 2,971,043
211NOM980D6 NC 2,933,240
212NOM980D6 VA 2,930,928
213NOM980D6 WI 2,949,650
214NOM980D6 GA 2,783,448
215NOM980D6 SD 2,816,529
216NOM980D6 TX 2,835,327
217NOM980D6 WV 2,756,024
218NOM980D6 NH 2,806,702
219NOM980D6 AZ 2,763,860
220NOM980D6 TX 2,756,161
221NOM980D6 GA 2,732,867
222NOM980D6 CA 2,741,612
223NOM980D6 OH 2,658,826
224NOM980D6 MO 2,704,725
225NOM980D6 TX 2,684,606
226NOM980D6 12/30/98NY 2,641,446
227NOM980D6 NH 2,644,764
228NOM980D6 MD 2,626,878
229NOM980D6 CA 2,611,666
230NOM980D6 TX 2,563,561
231NOM980D6 OH 2,561,545
232NOM980D6 MD 2,559,896
233NOM980D6 GA 2,536,297
234NOM980D6 12/30/98WV 2,458,804
235NOM980D6 FL 2,512,193
236NOM980D6 12/30/98WI 2,488,340
237NOM980D6 CA 2,448,517
238NOM980D6 12/30/98NY 2,445,444
239NOM980D6 IN 2,345,243
240NOM980D6 12/30/98FL 2,400,008
241NOM980D6 12/30/98CA 2,367,463
242NOM980D6 OK 2,377,103
243NOM980D6 12/30/98IL 2,371,449
244NOM980D6 MI 2,342,215
245NOM980D6 12/30/98TN 2,332,281
246NOM980D6 12/30/98WA 2,325,150
247NOM980D6 12/30/98MI 2,334,156
248NOM980D6 OH 2,218,690
249NOM980D6 OH 2,267,104
250NOM980D6 12/30/98TX 2,251,842
251NOM980D6 IL 2,260,348
252NOM980D6 IL 2,252,103
253NOM980D6 PA 2,250,772
254NOM980D6 12/30/98MI 2,174,433
255NOM980D6 12/30/98IN 2,184,378
256NOM980D6 CA 2,172,917
257NOM980D6 12/30/98OK 2,167,615
258NOM980D6 MI 2,156,516
259NOM980D6 TX 2,104,877
260NOM980D6 VA 2,066,331
261NOM980D6 VA 2,036,538
262NOM980D6 12/30/98NC 1,978,185
263NOM980D6 12/30/98TX 2,054,730
264NOM980D6 WA 2,061,929
265NOM980D6 12/30/98MI 2,030,999
266NOM980D6 TX 2,022,637
267NOM980D6 FL 1,999,669
268NOM980D6 OH 1,986,086
269NOM980D6 IL 1,996,116
270NOM980D6 12/30/98PA 1,961,068
271NOM980D6 NY 1,950,312
272NOM980D6 OH 1,946,007
273NOM980D6 FL 1,925,876
274NOM980D6 TX 1,871,649
275NOM980D6 NY 1,861,293
276NOM980D6 VA 1,859,572
277NOM980D6 NE 1,857,520
278NOM980D6 IN 1,790,265
279NOM980D6 PA 1,756,585
280NOM980D6 OR 1,754,501
281NOM980D6 12/30/98CA 1,735,141
282NOM980D6 CA 1,716,059
283NOM980D6 TX 1,702,449
284NOM980D6 TX 1,616,898
285NOM980D6 SD 1,623,254
286NOM980D6 MI 1,567,731
287NOM980D6 12/30/98TX 1,563,596
288NOM980D6 MI 1,553,911
289NOM980D6 TX 1,534,606
290NOM980D6 MI 1,525,308
291NOM980D6 12/30/98MN 1,477,970
292NOM980D6 12/30/98OH 1,405,704
293NOM980D6 CA 1,392,358
294NOM980D6 PA 1,394,655
295NOM980D6 VA 1,379,653
296NOM980D6 12/30/98AZ 1,379,894
297NOM980D6 MI 1,370,154
298NOM980D6 TX 1,367,747
299NOM980D6 NC 1,322,685
300NOM980D6 MD 1,308,798
301NOM980D6 12/30/98CO 1,333,274
302NOM980D6 NY 1,330,018
303NOM980D6 AZ 1,182,254
304NOM980D6 WA 1,182,159
305NOM980D6 TN 1,124,532
306NOM980D6 12/30/98TX 1,131,280
307NOM980D6 GA 1,109,725
308NOM980D6 TX 1,104,111
309NOM980D6 NY 1,077,631
310NOM980D6 12/30/98AZ 1,078,311
311NOM980D6 12/30/98MN 1,074,523
312NOM980D6 12/30/98MN 1,049,359
313NOM980D6 NY 997,418
314NOM980D6 12/30/98FL 987,835
315NOM980D6 12/30/98TX 987,170
316NOM980D6 CO 978,148
317NOM980D6 NY 895,324
318NOM980D6 MA 901,964
319NOM980D6 NY 881,698
320NOM980D6 TX 836,815
321NOM980D6 FL 637,373
3,668,419,179
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
78NOM980D6
79NOM980D6
80NOM980D6
80NOM980D6
81NOM980D6
82NOM980D6
83NOM980D6 B
84NOM980D6
85NOM980D6
86NOM980D6
87NOM980D6
88NOM980D6
89NOM980D6
90NOM980D6
91NOM980D6
92NOM980D6
93NOM980D6
93NOM980D6
94NOM980D6
95NOM980D6
96NOM980D6
97NOM980D6
98NOM980D6
99NOM980D6
100NOM980D6
101NOM980D6
102NOM980D6
103NOM980D6
104NOM980D6
105NOM980D6
106NOM980D6
107NOM980D6
108NOM980D6
109NOM980D6
110NOM980D6
111NOM980D6
112NOM980D6
113NOM980D6
114NOM980D6
115NOM980D6
116NOM980D6
117NOM980D6
118NOM980D6
119NOM980D6
120NOM980D6
121NOM980D6
122NOM980D6
123NOM980D6
124NOM980D6
125NOM980D6
126NOM980D6
127NOM980D6
128NOM980D6
129NOM980D6
130NOM980D6
131NOM980D6
132NOM980D6
133NOM980D6
134NOM980D6
135NOM980D6
136NOM980D6
137NOM980D6
138NOM980D6
139NOM980D6
140NOM980D6
141NOM980D6
142NOM980D6
143NOM980D6
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
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 9/13/99
Please see accompanying footnotes at
bottom of report
Loan ID City State Annual Debt Service
1 Los Angeles CA 14369008.32
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 11244853.8
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 8773576.68
7 Springfield VA 8390233.56
8 Atlanta GA 7207788.96
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 5841428.52
11 Brooklyn NY 4689442.68
12 Framingham MA 4929881.52
13 Vienna VA 5100545.76
14 Morristown NJ
14 Morristown NJ
15 Laredo TX 4820580.12
16 Downingtown PA 4831226.88
17 San Jose CA 4706917.08
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 4400550.12
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 3663666.72
25 Abilene TX
25 San Angelo TX
26 Parsippany NJ 2882815.92
27 Harrisburg PA 3088932.48
28 West Palm Beach FL 1816701.12
28 Voorhees NJ 999975.6
29 Atlanta GA 2900960.16
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 3108234.12
32 Vacaville CA
32 W. Sacramento CA
32 Modesto CA
32 Auburn CA
32 Placerville CA
32 Sonora Oaks CA
33 Cambridge MA 2625517.56
34 Monterey CA 2953758.72
35 Los Angeles CA 2166524.64
36 Utica MI 2076474.96
37 Cincinnati OH 2081508.36
38 Fairfax VA 1777583.52
39 Potomoac MD 1886354.52
40 Casselberry FL
40 Sunrise FL
41 Laurel MD 1893639.12
42 Burr Ridge IL 1841318.76
43 Grand Cayman BWI 2038791.24
44 Columbus OH 1820000.04
45 Arlington Heights IL 1677986.16
46 Southfield MI 1448703.84
47 Reston VA 1609238.64
48 Westerville OH 1680870.96
49 Menlo Park CA 1653403.68
50 Washington DC DC 1457658.36
51 Tulsa OK 1427950.92
52 Salem OR
52 Bellevue WA
52 Renton WA
53 Lynnwood WA 1330679.28
54 Hillside NJ 1264754.64
55 Huntington Beach CA 1257353.76
56 Roseville MN 1302466.92
57 Corona NY
57
58 City of Industry CA
58 Beaver Creek OH
59 Bronx NY
59
60 San Diego CA 1190827.56
61 Reading PA 1460216.04
62 Orlando FL
62 Tampa FL
63 Irving TX 1235480.04
64 Davie FL 1227188.4
65 Mountain View CA 1120819.56
66 Harper Woods MI 975260.04
67 Houston TX 1208803.56
68 Romulus MI 1045647.72
69 Germantown MD 1050203.76
70 King of Prussia PA 1132480.32
71 Bronx NY 1074750
72 Philadelphia PA 1055514.36
73 Los Angeles CA 1041306.48
74 Philadelphia PA 998435.64
75 Rancho Palos Verdes CA 989683.92
76 Baltimore MD 896592.12
77 West Hartford CT 1063454.88
78 Los Angeles CA 912168.6
79 West Allis WI 931263.96
80 Reidsville NC
80 Maryville TN
80 Crestview FL
80 Rock Springs WY
80 Ft. Worth TX
81 Miami FL 816984.36
82 Las Vegas NV 875503.44
83 Worcester MA 857208.36
84 Miami FL
84 Miami FL
85 Boynton Beach FL 896261.16
86 Springhouse PA 802575.96
87 Baltimore MD 995528.04
88 Traverse City MI 774219.12
89 Fargo ND 949905.84
90 Clinton MA 824282.16
91 Las Vegas NV 825280.56
92 Lawrence KS 734079.36
93 Auburn Hills MI
93
94 Oklahoma City OK 755603.4
95 Phoenix AZ 658800.6
96 Conway SC 729824.4
97 Loma Linda CA 712240.08
98 Las Vegas NV 622483.32
99 Winter Park FL
99 Orlando FL
100 San Diego CA 694634.64
101 Houston TX 596954.28
102 Los Angeles CA 689233.2
103 Midland MI
103 Traverse City MI
104 Glendale AZ 563940.6
105 St. Louis Park MN
105 Albuquerque NM
105 Largo FL
106 Valparaiso IN 549009.96
107 Sterling Heights MI 637408.92
108 Los Angeles CA 639393.24
109 Philadelphia PA 622472.52
110 Beverly Hills CA 615394.2
111 Pasadena CA 534922.2
112 Beachwood OH 606942.96
113 Dallas TX 539927.52
114 Ulster NY 603388.44
115 Poughkeepsie NY 584119.92
116 Avon CO 514944.12
117 Autin TX 516638.52
118 Bedford TX 517264.44
119 Virginia Beach VA 570905.4
120 Garner (Raleigh) NC 499353
121 Denver CO 507503.88
122 Easton MD
122 Easton MD
123 Marina Del Rey CA 676517.4
124 Falls Church VA 479830.8
125 Melbourne FL 523691.4
126 Indianapolis IN 517920.24
127 Charlotte NC 575124.96
128 Columbus OH 598440.72
129 Edina MN 551385.6
130 Ontario OR
130 Klamath Falls OR
130 Klamath Falls OR
130 Ontario OR
131 Las Vegas NV 449794.44
132 Hilo HI 523579.08
133 Richfield MN 585095.64
134 Rochester Hills MI 563260.92
135 Columbus OH 514775.64
136 Houston TX 469735.32
137 Chicago IL 473222.76
138 Indianapolis IN 435291.12
139 Milpitas CA 430579.08
140 Columbus OH 496390.8
141 Mesa AZ 430198.44
142 Bossier City LA
142 Bossier City LA
143 Silver Spring MD 413055.48
144 Richmond VA
144
145 Jersey City NJ 428335.92
146 Melrose Park OH 494745.96
147 Cincinnati OH 489464.04
148 New Braunfels TX 413383.32
149 Kalamazoo MI 404838.72
150 Newark DE 403795.92
151 Indianapolis IN 419711.4
152 Parma OH 462195
153 Philadelphia PA 376819.2
154 Elyria OH 447570
155 Berkley MI 387329.52
156 Oyster Bay NY 422851.44
157 Ashland VA 366180.12
158 Warminster PA 375210.48
159 Pomona CA 389500.68
160 Bullhead City AZ 361981.44
161 Warrensville Hts. OH 420494.04
162 Spokane WA 404466.6
163 Nags Head NC 371147.16
164 Riverside CA 362979.36
165 Austin TX 353785.56
166 Alburquerque NM 383725.44
167 Cherry Hill NJ
167 Cherry Hill NJ
167 Cherry Hill NJ
168 Shreveport LA 384635.4
169 Richmond VA 397556.04
170 Wallkill NY 381485.52
171 West Hazleton PA 358819.92
172 Largo MD 350045.76
173 Camp Springs MD 337544.88
174 Houston TX 322720.8
175 Pewaukee WI 316550.76
176 Hemet CA 313722.6
177 Sioux Falls SD 315462.96
178 Oceanside CA 331383.12
179 Compton CA 419963.64
180 Laurel MD 304227.12
181 Bronx NY 332038.68
182 Citrus Heights CA 329712.84
183 Augusta GA 298549.2
184 Washington DC 311713.8
185 Bethlehem PA 316135.92
186 Salt Lake City UT 296591.52
187 Webster TX 297417.84
188 Corvallis OR 333117.6
189 Redmond WA 346874.28
190 Ventura CA 305381.76
191 Malibu CA 281106
192 Dahlgren VA 310709.88
193 Milwaukee WI 301246.08
194 Edenton NC 316345.2
195 Deerfield Beach FL 265519.92
196 Fort Myers Beach FL 286984.2
197 Decautor GA 276950.76
198 Houston TX 270331.08
199 Dalton GA 310502.16
200 Weaverville NC 275828.4
201 Beckley WV 322628.4
202 Covington LA 298753.68
203 Snowmass CO 330747.96
204 Lexington KY 279763.92
205 Hudson NH
205 Hudson NH
205 Epping NH
206 Deer Park NY 259089.6
207 New York NY
207 New York NY
207 New York NY
208 Palm Springs CA 290942.4
209 Geneva NY 262812.6
210 West Palm Beach FL 266713.8
211 Concord NC 260906.64
212 Newport News VA 256280.64
213 Milwaukee WI 247295.04
214 Atlanta GA 274418.88
215 Sioux Falls SD 242482.92
216 Houston TX 241411.92
217 Barboursville WV 285000
218 Merrimack NH 249105.6
219 Tucson AZ 252425.52
220 Bryan TX 233786.76
221 Smyrna GA 252688.56
222 Walnut CA 233522.88
223 Columbus OH 268488
224 Kansas City MO 237626.16
225 Bastrop TX 218873.16
226 New York NY 237959.88
227 Hampton NH 233948.64
228 Owings Mills MD 253722
229 Santa Ana CA 206465.64
230 Houston TX 214110.24
231 Parma OH
231 Bedford OH
231 Maple Height OH
232 Baltimore MD 205066.08
233 Forsyth GA 225917.88
234 Beaver WV 257094.48
235 Winter Haven FL 241823.88
236 Pewaukee WI 208758.6
237 Sacremento CA 216842.04
238 New York NY 227979.12
239 Richmond IN 279811.2
240 Orlando FL 268644.36
241 Orange CA 240889.08
242 Oklahoma City OK 243415.08
243 Bloomington IL 198816.36
244 Gross Pointe Woods MI 210400.08
245 Nashville TN 223086
246 Veradale WA 223276.2
247 Livonia MI 190377.48
248 Columbus OH 224043
249 North Olmstead OH 187719.36
250 Mineral Wells TX 211196.16
251 North Aurora IL 198980.88
252 Northlake IL 239293.8
253 Dublin PA 214964.28
254 Lapeer Meadows MI 212747.64
255 Indianapolis IN 194863.32
256 San Bernadino CA 191326.68
257 Tulsa OK 180811.32
258 Jackson MI 173431.8
259 Temple TX
259 Temple TX
260 Hillsville VA 220425
261 Alexandria VA 210939.72
262 Kemersville NC 237201.48
263 The Woodlands TX 199363.44
264 Pasco WA 185604.12
265 Kalamazoo MI 169305.12
266 Houston TX 178452.48
267 Orlando FL 168829.92
268 Westlake OH 181634.64
269 Champaign IL 171152.52
270 Mansfield PA 178295.64
271 Brooklyn NY 172547.04
272 Cincinnati OH 186043.32
273 Ft. Lauderdale FL 164080.92
274 Pasadena TX 167740.2
275 New York NY 165682.32
276 East Vienna VA 173114.04
277 Lincoln NE 168935.16
278 Ft. Wayne IN 185130.96
279 North Fayette Township PA 157660.32
280 Wood Village OR 153906.72
281 Fremont CA 159497.88
282 Whittier CA 156282.6
283 Austin TX 140369.04
284 Beaumont TX 141081.12
285 Pierre SD 148811.64
286 Southfield MI 136437.36
287 Dallas TX
287 Dallas TX
287 Dallas TX
288 Dearborn MI 176718.48
289 Ft. Worth TX 134672.64
290 Kalamazoo MI 124344.84
291 Coon Rapids MN 123402.72
292 Beachwood OH 133026.6
293 Rancho Cucamonga CA 126589.92
294 Lancaster PA 124126.92
295 Tappahannock VA 120172.92
296 Tempe AZ 125257.56
297 Jackson MI 130222.08
298 Allen TX 125464.8
299 Cornelius NC 135980.28
300 Frederick MD 130605.12
301 Englewood CO 109963.68
302 Farmingdale NY 112718.64
303 Mesa AZ 98428.8
304 Seattle WA 102368.4
305 Portland TN 127826.52
306 Austin TX 99277.92
307 Atlanta GA 97275.96
308 Baytown TX 93514.68
309 New York NY 96006.6
310 Phoenix AZ 97461
311 New Hope MN 98320.92
312 Vadnais Heights MN 87615.96
313 Central Square NY 88945.2
314 Pompano Beach FL 87383.4
315 Baytown TX 88386.6
316 Denver CO 89931.6
317 Flushing NY 88951.32
318 Gardner MA 79584.6
319 New York NY 78550.92
320 Houston TX 71250
321 St. Petersburg FL 63070.8
Loan ID Scheduled Loan Balance Paid Thru Date
1 174,986,872.40 19990911
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
141,372,495.30 19990911
3 140,613,989.00 19990911
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
133,491,363.00 19990911
5
5
5
5
5
5
5
5
5
5
101,910,162.70 19990911
6 98,408,159.56 19990911
7 90,121,005.11 19990911
8 80,212,464.72 19990911
9
9
9
9
9
9
9
9
9
9
9
66,647,276.71 19990911
10 64,136,002.29 19990911
11 50,370,140.10 19990911
12 55,390,761.68 19990911
13 54,762,792.64 19990911
14
14
52,602,082.95 19990911
15 51,778,683.99 19990911
16 51,382,157.12 19990911
17 50,536,539.70 19990911
18
18
47,189,428.30 19990911
19
19
19
19
19
19
44,978,526.20 19990911
20 41,205,043.22 19990911
21
21
21
41,274,684.50 19990911
22
22
22
22
40,984,928.26 19990911
23
23
23
23
23
23
23
23
40,000,000.00 19990911
24 39,253,064.82 19990911
25
25
38,500,394.01 19990911
26 35,379,503.31 19990911
27 35,451,837.16 19990911
28
28
29 31,159,733.23 19990911
30
30
30
30
30
30
30
30
30
29,363,915.23 19990911
31 29,168,285.81 19990911
32
32
32
32
32
32
28,500,084.63 19990911
33 28,189,272.90 19990911
34 27,755,293.53 19990911
35 23,271,031.64 19990911
36 22,247,659.02 19990911
37 21,476,186.61 19990911
38 21,330,571.06 19990911
39 20,253,135.21 19990911
40
40
20,010,196.66 19990911
41 19,550,761.01 19990911
42 19,736,663.23 19990911
43 19,221,080.95 19990911
44 17,599,870.81 19990911
45 18,015,955.56 19990911
46 17,456,955.60 19990911
47 17,256,443.82 19990911
48 16,645,600.82 19990911
49 16,318,335.47 19990911
50 16,377,838.79 19990911
51 16,015,357.15 19990911
52
52
52
15,898,909.95 19990911
53 15,760,936.27 19990911
54 14,820,420.20 19990911
55 14,789,178.86 19990911
56 14,541,349.67 19990911
57
57
14,291,679.80 19990911
58
58
14,037,605.78 19990911
59
59
13,749,594.09 19990911
60 13,801,932.87 19990911
61 13,712,049.71 19990911
62
62
13,079,418.62 19990911
63 12,798,717.67 19990911
64 12,670,031.97 19990911
65 12,869,768.52 19990911
66 13,000,000.00 19990911
67 12,480,218.62 19990911
68 12,636,395.61 19990911
69 12,478,998.65 19990911
70 12,138,795.95 19990911
71 11,544,083.31 19990911
72 11,468,913.10 19990911
73 10,953,560.78 19990911
74 10,724,376.00 19990911
75 10,603,619.48 19990911
76 10,358,874.88 19990911
77 10,069,253.12 19990911
78 9,909,286.04 19990911
79 9,977,699.46 19990911
80
80
80
80
80
9,901,209.79 19990911
81 9,850,759.86 19990911
82 9,860,662.48 19990911
83 9,847,363.77 19990811
84
84
9,757,789.75 19990911
85 9,253,394.25 19990911
86 9,368,957.19 19990911
87 9,342,231.65 19990911
88 9,153,373.13 19990911
89 8,896,171.68 19990911
90 8,810,538.52 19990911
91 8,845,989.31 19990911
92 8,247,908.84 19990911
93
93
8,152,330.71 19990911
94 8,112,647.80 19990911
95 7,887,881.42 19990911
96 7,764,193.47 19990911
97 7,677,591.60 19990911
98 7,629,792.03 19990911
99
99
7,393,213.44 19990911
100 7,345,760.48 19990911
101 7,295,780.62 19990911
102 7,082,933.88 19990911
103
103
6,869,484.57 19990911
104 6,906,275.50 19990911
105
105
105
6,874,193.67 19990911
106 6,900,000.00 19990911
107 6,829,288.83 19990911
108 6,827,216.07 19990911
109 6,683,271.88 19990911
110 6,607,273.80 19990911
111 6,495,246.10 19990911
112 6,519,282.59 19990911
113 6,458,410.55 19990911
114 6,470,347.16 19990911
115 6,377,245.66 19990911
116 6,344,060.21 19990911
117 6,306,180.34 19990911
118 6,211,105.34 19990911
119 6,098,688.72 19990911
120 6,009,378.82 19990911
121 5,852,245.16 19990911
122
122
5,837,657.24 19990911
123 5,561,882.00 19990911
124 5,858,540.58 19990911
125 5,865,873.48 19990911
126 5,805,777.15 19990911
127 5,561,608.07 19990911
128 5,604,588.33 19990911
129 5,666,337.40 19990911
130
130
130
130
5,580,690.81 19990911
131 5,513,139.98 19990911
132 5,523,314.68 19990911
133 5,497,910.56 19990911
134 5,274,040.51 19990911
135 5,314,770.04 19990911
136 5,313,716.51 19990911
137 5,331,974.62 19990911
138 5,275,317.50 19990911
139 5,267,391.06 19990911
140 5,124,956.71 19990911
141 5,172,184.59 19990911
142
142
5,084,084.95 19990911
143 5,117,329.26 19990911
144
144
4,581,828.60 19990911
145 5,040,210.54 19990911
146 4,899,450.07 19990911
147 4,847,143.10 19990911
148 4,919,880.06 19990911
149 4,915,935.18 19990911
150 4,787,213.64 19990911
151 4,704,877.34 19990911
152 4,577,098.56 19990911
153 4,566,692.72 19990911
154 4,432,268.65 19990911
155 4,499,546.19 19990911
156 4,365,704.43 19990911
157 4,425,196.95 19990911
158 4,390,963.95 19990911
159 4,317,669.98 19990911
160 4,332,544.70 19990911
161 4,164,135.80 19990911
162 4,175,891.12 19990911
163 4,173,058.47 19990911
164 4,143,233.85 19990911
165 4,141,656.16 19990911
166 4,114,828.11 19990911
167
167
167
4,094,607.23 19990911
168 4,021,678.67 19990911
169 3,934,763.67 19990911
170 3,938,624.20 19990911
171 3,946,649.07 19990911
172 3,903,354.03 19990911
173 3,852,912.38 19990911
174 3,790,281.47 19990911
175 3,769,594.23 19990911
176 3,706,456.63 19990911
177 3,692,214.14 19990911
178 3,653,423.12 19990911
179 3,463,996.29 19990911
180 3,521,935.95 19990911
181 3,566,340.21 19990911
182 3,524,215.46 19990911
183 3,484,807.14 19990911
184 3,496,063.56 19990911
185 3,433,728.07 19990911
186 3,443,724.55 19990911
187 3,450,364.40 19990911
188 3,451,104.97 19990911
189 3,371,028.97 19990911
190 3,389,855.66 19990911
191 3,338,110.76 19990911
192 3,307,942.37 19990911
193 3,235,738.39 19990911
194 3,135,470.52 19990911
195 3,201,496.94 19990911
196 3,205,700.08 19990911
197 3,181,125.31 19990911
198 3,174,976.01 19990911
199 3,134,260.74 19990911
200 3,116,002.08 19990911
201 3,085,557.37 19990911
202 3,084,464.80 19990911
203 3,112,819.00 19990911
204 3,101,939.18 19990911
205
205
205
3,047,635.92 19990911
206 3,054,223.60 19990911
207
207
207
2,976,782.67 19990911
208 2,991,126.26 19990911
209 2,970,913.81 19990911
210 2,971,043.12 19990911
211 2,933,240.42 19990911
212 2,930,927.71 19990911
213 2,949,649.82 19990911
214 2,783,448.47 19990911
215 2,816,529.37 19990911
216 2,835,327.44 19990911
217 2,756,023.97 19990911
218 2,806,701.89 19990911
219 2,763,859.89 19990911
220 2,756,161.23 19990911
221 2,732,866.55 19990911
222 2,741,612.20 19990911
223 2,658,826.43 19990911
224 2,704,724.96 19990911
225 2,684,606.09 19990911
226 2,641,445.85 19990911
227 2,644,764.02 19990911
228 2,626,878.43 19990911
229 2,611,665.82 19990911
230 2,563,561.41 19990911
231
231
231
2,561,544.57 19990911
232 2,559,896.06 19990911
233 2,536,296.94 19990911
234 2,458,803.58 19990911
235 2,512,193.09 19990911
236 2,488,340.38 19990911
237 2,448,516.66 19990911
238 2,445,444.30 19990911
239 2,345,243.03 19990911
240 2,400,007.93 19990911
241 2,367,463.18 19990911
242 2,377,102.70 19990911
243 2,371,449.09 19990911
244 2,342,215.16 19990911
245 2,332,280.64 19990911
246 2,325,149.71 19990911
247 2,334,156.39 19990911
248 2,218,689.56 19990911
249 2,267,104.33 19990911
250 2,251,841.56 19990911
251 2,260,347.83 19990911
252 2,252,102.59 19990911
253 2,250,771.65 19990911
254 2,174,432.81 19990911
255 2,184,377.62 19990911
256 2,172,917.46 19990911
257 2,167,615.11 19990911
258 2,156,515.79 19990911
259
259
2,104,877.04 19990911
260 2,066,331.43 19990911
261 2,036,538.47 19990911
262 1,978,184.76 19990911
263 2,054,729.75 19990911
264 2,061,929.07 19990911
265 2,030,998.54 19990911
266 2,022,637.20 19990911
267 1,999,668.81 19990911
268 1,986,085.61 19990911
269 1,996,116.31 19990911
270 1,961,067.80 19990911
271 1,950,311.88 19990911
272 1,946,007.24 19990911
273 1,925,875.54 19990911
274 1,871,648.61 19990911
275 1,861,293.15 19990911
276 1,859,571.62 19990911
277 1,857,519.67 19990911
278 1,790,264.88 19990911
279 1,756,585.36 19990911
280 1,754,501.46 19990911
281 1,735,141.16 19990911
282 1,716,059.23 19990911
283 1,702,449.13 19990911
284 1,616,898.20 19990911
285 1,623,254.19 19990911
286 1,567,731.08 19990911
287
287
287
1,563,596.36 19990911
288 1,553,910.67 19990911
289 1,534,605.64 19990911
290 1,525,307.88 19990911
291 1,477,970.13 19990911
292 1,405,704.06 19990911
293 1,392,358.12 19990911
294 1,394,654.94 19990911
295 1,379,653.39 19990911
296 1,379,894.26 19990911
297 1,370,153.98 19990911
298 1,367,747.32 19990911
299 1,322,685.36 19990911
300 1,308,797.93 19990911
301 1,333,273.85 19990911
302 1,330,017.96 19990911
303 1,182,254.30 19990911
304 1,182,158.96 19990911
305 1,124,531.99 19990911
306 1,131,279.82 19990911
307 1,109,724.74 19990911
308 1,104,111.39 19990911
309 1,077,631.20 19990911
310 1,078,311.15 19990911
311 1,074,523.07 19990911
312 1,049,358.73 19990911
313 997,418.18 19990911
314 987,835.02 19990911
315 987,169.90 19990911
316 978,147.70 19990911
317 895,324.38 19990911
318 901,963.59 19990911
319 881,698.15 19990911
320 836,815.48 19990911
321 637,373.25 19990911
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
883,674.48
81 81 816,984.36
82 82 875,503.44
83 83 857,208.36
84 84
84 84
909,956.40
85 85 896,261.16
86 86 802,575.96
87 87 995,528.04
88 88 774,219.12
89 89 949,905.84
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
#REF! #REF!
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) (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 Dec-98 91.88%
4 Dec-98 91.64%
4 Dec-98 95.13%
4 Dec-98 100.00%
4 Dec-98 91.80%
4
4
4
4
4
4 Dec-98 89.03%
4 Dec-98 93.66%
4 Dec-98 95.70%
4 Dec-98 100.00%
4 Dec-98 88.49%
4 Dec-98 70.40%
4 Dec-98 90.64%
4
5
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 Dec-98 73.11%
30 Dec-98 65.77%
30 Dec-98 55.00%
30 Dec-98 61.05%
30 Dec-98 56.69%
30 Dec-98 65.66%
30 Dec-98 68.19%
30 Dec-98 44.50%
30 Dec-98 69.00%
30
31 Dec-98
32
32
32
32
32
32
32
33 Dec-98
34 Dec-98 54.90%
35
36 Dec-98
37 Dec-98
38
39
40
40
40
41
42 Dec-98
43 Dec-98 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 Dec-98 61.00%
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 Dec-98 75.75%
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-98 100.00%
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 Dec-98
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 2,555,620.72 2,065,782.08
4 2,339,916.52 1,914,524.64
4 2,003,153.12 1,543,196.00
4 1,969,182.28 1,575,034.16
4 1,951,922.68 1,510,314.88
4
4
4
4
4
4 1,129,259.16 758,325.40
4 1,068,383.48 845,651.76
4 1,555,598.48 925,353.20
4 880,412.44 671,545.00
4 892,271.20 613,875.56
4 956,830.52 755,806.56
4 679,033.96 544,693.08
4 35,442,247.88 27,514,187.12
5
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 1,651,168.00 1,021,098.00
30 1,289,637.00 675,325.00
30 1,087,982.00 442,284.00
30 1,133,781.00 442,399.00
30 1,097,337.00 423,348.00
30 1,253,896.00 487,622.00
30 1,172,064.00 509,178.00
30 589,836.00 4,790.00
30 1,399,459.00 747,031.00
30 10,675,160.00 4,753,075.00
31 11,668,836.00 6,990,720.04
32
32
32
32
32
32
32
33 5,369,500.00 3,922,500.00
34 14,979,785.00 6,265,608.00
35
36 4,538,207.00 3,188,564.00
37 7,965,860.00 3,428,634.00
38
39
40
40
40
41
42 4,825,197.00 3,242,234.96
43 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 3,383,449.00 1,809,140.00
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 2,660,301.40 1,599,287.64
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
246 383,131.08 344,620.77
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 1.51
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4 2.24
5
5
5
5
5
5
5
5
5
5
5
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 1.66
31 2.25
32
32
32
32
32
32
32
33 1.49
34 2.12
35
36 1.54
37 1.65
38
39
40
40
40
41
42 1.76
43 2.30
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 1.82
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 2.80
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 1.54
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 Jul-98 Jun-99
4 Jul-98 Jun-99
4 Jul-98 Jun-99
4 Jul-98 Jun-99
4 Jul-98 Jun-99
4 Jul-98 Jun-99
4 Jul-98 Jun-99
4 Jul-98 Jun-99
4 Jul-98 Jun-99
4
4 Jul-98 Jun-99
4 Jul-98 Jun-99
4 Jul-98 Jun-99
4 Jul-98 Jun-99
4 Jul-98 Jun-99
4 Jul-98 Jun-99
4 Jul-98 Jun-99
4 Jul-98 Jun-99
4 Jul-98 Jun-99
4
5
5
5
5
5
5
5
5
5
5
5
6 Apr-98 Mar-99
7 Jul-98 Jun-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 Jul-98 Jun-99
11 May-98 Apr-99
11
12 Jan-99 Jun-99
13 Jul-98 Jun-99
14 Jul-98 Jun-99
14
14 #REF! #REF!
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 Jun-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 #REF! #REF!
23 Jul-98 Jun-99
23 Jul-98 Jun-99
23 Jul-98 Jun-99
23 Jul-98 Jun-99
23 Jul-98 Jun-99
23 Jul-98 Jun-99
23 Jul-98 Jun-99
23 Jul-98 Jun-99
23
24 Jul-98 Jun-99
25 Jul-98 Jun-99
25 Jul-98 Jun-99
25
26 Jul-98 Jun-99
27 Apr-98 Mar-99
28 Jan-99 Mar-99
28 Jan-99 Jun-99
29 Jan-99 Jun-99
30 Jul-98 Jun-99
30 Jul-98 Jun-99
30 Jul-98 Jun-99
30 Jul-98 Jun-99
30 Jul-98 Jun-99
30 Jul-98 Jun-99
30 Jul-98 Jun-99
30 Jul-98 Jun-99
30 Jul-98 Jun-99
30
31 Jul-98 Jun-99
32 Jan-99 Mar-99
32 Jan-99 Mar-99
32 Jan-99 Mar-99
32 Jan-99 Mar-99
32 Jan-99 Mar-99
32 Jan-99 Mar-99
32
33 Apr-98 Mar-99
34 Jul-98 Jun-99
35 Jan-99 Jun-99
36 Jul-98 Jun-99
37 Apr-98 Mar-99
38 Jan-99 Jun-99
39 Jan-99 Jun-99
40 Jan-99 Mar-99
40
40
41
42 Jul-98 Jun-99
43 Jul-98 Jun-99
44
45 Jan-99 Mar-99
46 Jul-98 Jun-99
47 Jan-99 Mar-99
48 Jan-99 Jun-99
49 Jan-99 Jun-99
50 Jul-98 Jun-99
51 Jul-98 Jun-99
52 Jan-98 Dec-98
52
52
52
53 Jan-99 Jun-99
54 Jan-99 Mar-99
55
56 Jan-99 Mar-99
57 Jul-98 Jun-99
58 Nov-98 Apr-99
58 Nov-98 Apr-99
58
59 Feb-99 Apr-99
60 Jul-98 Jun-99
61 Jul-98 Jun-99
62 Jan-99 Mar-99
62 Jan-99 Mar-99
62
63 Jan-99 Mar-99
64
65 Jan-99 Jun-99
66 Jan-99 Jun-99
67
68 Jul-98 Jun-99
69 Jan-99 Mar-99
70 Jan-99 Jun-99
71 May-98 Apr-99
72 Apr-98 Mar-99
73 Jul-98 Jun-99
74 Feb-99 Apr-99
75 Jan-99 Jun-99
76 Jul-98 Jun-99
77 Jan-99 Jun-99
78
79 Jul-98 Jun-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 Jun-99
84 Jan-99 Jun-99
84
85 Jan-98 Dec-98
86 Jan-99 Mar-99
87 Jul-98 Jun-99
88 Apr-98 Mar-99
89 Jan-99 Jun-99
90
91
92 Jul-98 Jun-99
93
94 Jul-98 Jun-99
95
96 Jan-99 Jun-99
97
98
99 Jan-99 Jun-99
99 Jan-99 Jun-99
99
100 Jan-99 Jun-99
101 Jul-98 Jun-99
102
103 Apr-98 Mar-99
103
103
104 Jan-99 Jun-99
105 Apr-98 Mar-99
105 Jan-99 Mar-99
105
105
106 Jan-99 Jun-99
107 Jul-98 Jun-99
108 Jul-98 Jun-99
109 Jan-99 Mar-99
110 Jan-99 Jun-99
111 Jan-99 Mar-99
112 Jul-98 Jun-99
113 Jan-99 Jun-99
114 Jan-99 Jun-99
115 Jan-99 Mar-99
116 Jan-99 Mar-99
117 Jan-99 Jun-99
118 Apr-98 Mar-99
119 Apr-98 Mar-99
120 Jan-99 Mar-99
121
122 Jan-99 Jun-99
122 Jan-99 Jun-99
122
123 Jan-99 Mar-99
124 Jan-99 Jun-99
125 Jan-99 Mar-99
126 Jul-98 Jun-99
127
128 Jan-99 Jun-99
129 Jan-99 Mar-99
130
130
130
130
130
131
132 Jan-99 Mar-99
133 Jan-98 Dec-98
134 Jul-98 Jun-99
135
136 Jan-99 Mar-99
137 Jan-99 Jun-99
138 Jul-98 Jun-99
139 Jan-99 Mar-99
140 Jan-99 Jun-99
141 Apr-98 Mar-99
142 Jan-99 Mar-99
142 Jan-99 Mar-99
142
143 Jan-99 Jun-99
144 Jan-99 Mar-99
145 Apr-98 Mar-99
146 Jan-99 Jun-99
147 Jan-99 Jun-99
148 Jan-99 Mar-99
149 Jul-98 Jun-99
150 Jan-99 Mar-99
151 Jul-98 Jun-99
152 Jan-99 Jun-99
153
154
155 Jan-99 Jun-99
156
157 Apr-98 Mar-99
158 Jan-99 Mar-99
159
160 Jan-99 Jun-99
161
162 Jan-99 Jun-99
163 Apr-98 Mar-99
164 Jan-99 Jun-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 Jul-98 Jun-99
172 Jul-98 Jun-99
173 Jan-99 Jun-99
174 Jan-99 Mar-99
175 Jul-98 Jun-99
176 Jan-99 Mar-99
177 Jul-98 Jun-99
178 Jan-99 Mar-99
179 Jul-98 Jun-99
180 Apr-98 Mar-99
181 May-98 Apr-99
182 Jul-98 Jun-99
183 Jan-99 Jun-99
184 Jan-99 Jun-99
185 Jan-99 Jun-99
186 Jul-98 Jun-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 Jul-98 Jun-99
193 Jan-99 Jun-99
194 Jan-99 Jun-99
195 Apr-98 Mar-99
196 Jul-98 Mar-99
197 Jul-98 Jun-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 Jun-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 Jun-99
209 Jan-99 Jun-99
210
211 Jan-99 Mar-99
212
213 Jan-99 Jun-99
214 Jan-98 Dec-98
215 Jan-99 Jun-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 Jun-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 Jul-98 Jun-99
237 Jan-99 Jun-99
238 Apr-98 Mar-99
239 Jan-99 Mar-99
240 Jan-98 Dec-98
241 Jul-98 Jun-99
242 Jan-99 Jun-99
243 Jan-99 Jun-99
244 Jan-99 Mar-99
245 Apr-98 Mar-99
246 Jul-98 Jun-99
247 Jul-98 Jun-99
248
249 Apr-99 Jun-99
250 Jul-98 Jun-99
251 Jan-99 Jun-99
252
253 Jan-99 Jun-99
254 Jul-98 Jun-99
255 Jul-98 Jun-99
256 Jan-99 Jun-99
257 Jul-98 Jun-99
258
259 Jan-99 Jun-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 Jun-99
265 Apr-98 Mar-99
266 Jan-99 Mar-99
267 Jan-99 Mar-99
268 Jan-99 Mar-99
269 Jan-99 Jun-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 Jun-99
280 Jan-99 Jun-99
281 Apr-98 Mar-99
282 Jan-99 Mar-99
283
284
285 Jan-99 Jun-99
286 Jan-99 Jun-99
287 Jul-98 Jun-99
287 Jul-98 Jun-99
287 Jul-98 Jun-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 Jan-99 Jun-99
296 Jan-98 Dec-98
297 Jan-99 Jun-99
298 Jan-99 Mar-99
299 Jan-99 Mar-99
300 Jan-99 Mar-99
301 Jul-98 Jun-99
302
303 Jan-99 Jun-99
304
305 Jan-99 Jun-99
306 Apr-98 Mar-99
307 Jan-99 Jun-99
308 Jan-99 Mar-99
309 Jan-99 Mar-99
310 Apr-98 Mar-99
311 Jul-98 Jun-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 %
DSCR
1 1.466632737
- -
- -
2
6,062,101.00
2
3,751,620.00
2
4,889,156.00
2
2,610,011.00
2
2,335,271.00
2
1,579,495.00
2
2,795,639.00
2
1,784,777.00
2
2,241,378.00
2
1,956,195.00
2
1,543,927.00
2
435,071.00
2
1,353,239.00
2
868,255.00
2
240,653.00
2 2.6888554
- -
3 1.601149287
- -
- -
4
5,376,826.34
4
2,806,943.92
4
2,010,606.80
4
1,795,540.68
4
1,597,243.03
4
1,618,876.03
4
1,459,051.80
4
1,360,519.97
4
1,181,566.50
4
4
987,008.74
4
1,861,788.89
4
812,406.05
4
817,354.61
4
921,892.42
4
696,237.45
4
619,188.17
4
753,600.55
4
452,943.19
4 2.21188424
- -
5
5
5
5
- -
5
- -
5
- -
5
- -
5
- -
5
- -
5
- -
5
- -
- -
6 1.695455445
7 1.198332711
8
9,309,031.00
- -
9
3,406,312.45
9
1,987,748.70
9
1,349,078.83
9
1,252,128.57
9
1,139,763.71
9
554,095.08
9
411,771.26
9
361,623.31
9
240,378.82
9
347,716.68
9
333,488.99
9 1.739594608
- -
10 2.062011622
11 1.864843869
11
- -
12
3,302,076.00
13 1.111882884
- -
- -
14 1.945450673
14
14
- -
15 1.6859834
16
3,481,049.00
17
1,991,029.93
- -
- -
18
2,874,070.86
18
18
2,874,070.86
- -
- -
19
3,557,786.00
19
1,966,618.00
19
1,041,065.00
19
1,013,120.00
19
936,394.00
19
136,864.00
19
8,651,847.00
20
2,731,775.00
- -
21
1,169,596.00
21
989,124.00
21
753,228.00
21
2,911,948.00
- -
- -
22
4,326,713.84
22
22
22
22
- -
- -
23
2,665,671.57
23
1,981,515.80
23
1,990,763.51
23
2,223,310.29
23
1,146,507.64
23
884,607.81
23
1,103,695.76
23
1,172,270.54
23 4.538304012
- -
24 1.161200875
25
3,657,794.22
25
2,900,482.19
25 1.860080323
- -
26 2.688621374
27 1.55197214
- -
28
675,724.00
28
581,453.00
29
3,597,795.00
- -
30
1,022,318.00
30
655,694.50
30
392,204.00
30
531,041.50
30
465,144.00
30
472,357.00
30
547,575.00
30
53,110.00
30
712,393.50
30 1.690675092
- -
31 1.615903058
- -
32
388,941.90
32
322,900.30
32
213,134.15
32
208,535.75
32
124,438.75
32
99,771.82
32
1,357,722.67
- -
33 1.468735559
34 2.016583805
35
1,737,359.15
36 1.528552986
37 1.743522423
38
1,248,361.32
39
1,299,203.08
- -
40
293,362.45
40
40
- -
41
- -
42 1.383783479
43 2.066162982
44
45
803,861.00
46 1.464022143
47
772,941.00
48
840,435.50
49
2,346,121.30
50 1.718600482
51 1.580009122
- -
52
1,018,267.00
52
52
52
- -
53
938,795.00
54
541,188.00
55
56
878,777.00
- -
57 1.694655591
- -
58
475,000.02
58
205,000.02
58
680,000.04
- -
59
477,707.86
- -
60 1.482534549
61 1.572922045
- -
62
372,323.00
62
213,364.00
62
585,687.00
- -
63
308,870.00
64
- -
65
854,622.00
66
736,917.14
67
- -
68 1.306715899
69
366,169.39
70
1,093,965.91
71 1.219729416
72 1.501357348
73 1.531411799
74
336,065.67
75
1,022,780.78
76 1.314423531
77
(936,806.00)
78
- -
79 2.304662203
- -
80
267,875.25
80
277,897.45
80
58,671.14
80
80
80
- -
81
452,743.00
82
- -
83
247,142.00
84
591,874.31
84
71,938.50
84
663,812.81
- -
85 0.85697748
86
449,978.31
87
1,967,107.00
88 1.549657867
89
613,052.00
90
91
- -
92 1.542299609
- -
93
- -
94 1.660235634
95
- -
96
622,678.00
97
- -
98
- -
- -
99
501,439.97
99
196,373.33
99
697,813.30
- -
100
537,185.00
101 1.347630006
102
- -
- -
103
445,763.75
103
103
- -
104
477,851.03
- -
105
909,375.68
105
97,753.17
105
- -
105
1,007,128.85
- -
106
461,874.18
107 1.763152295
108 1.680782549
109
242,000.00
110
482,873.24
111
266,569.86
112 1.896516256
113
604,351.00
114
145,804.00
115
244,261.00
116
244,513.82
117
439,305.51
118 1.605318239
119 2.293070551
120
174,682.66
121
- -
- -
122
366,938.00
122
260,280.00
122
627,218.00
- -
- -
123
349,601.79
124
555,281.49
125
147,257.72
126 1.416966249
127
128
375,489.00
129
57,298.00
- -
130
- -
130
130
- -
130
- -
130
- -
131
- -
132
32,902.76
133 1.927612381
134 1.491738607
135
- -
136
190,193.17
137
414,407.00
138 1.501408988
139
250,568.29
140
247,752.50
141 1.57072564
- -
142
85,897.70
142
50,997.43
142
136,895.13
- -
143
490,867.63
- -
144
301,425.70
- -
145 1.364314485
146
156,184.38
147
244,732.02
148
149,827.00
149 0.706783926
150
186,270.25
151 1.540130909
152
231,097.50
153
- -
154
- -
155
352,260.31
156
- -
157 1.770467496
158
297,750.00
159
- -
160
268,254.82
161
- -
162
202,840.02
163 1.714365671
164
334,525.00
165 1.564064288
166 2.220121397
- -
167
84,142.85
167
61,329.36
167
29,018.15
167
174,490.36
- -
168 1.575871514
169
163,026.54
170
- -
171 1.822728515
172 2.463832186
173
321,567.53
174
190,916.27
175 1.640605759
176
110,236.63
177 1.535777291
178
188,726.76
179 3.536708559
180 1.742516282
181 1.37126548
182 1.80051981
183
239,578.00
184
271,151.52
185
194,352.79
186 3.868356688
187
162,099.00
188 1.237661955
189
318,138.00
190
126,492.83
191 2.104149147
192 1.508805224
193
421,638.93
194
254,164.52
195 1.206032188
196
407,046.00
197 1.778643828
198
125,123.23
199
- -
200
223,271.58
201 1.865964063
202
- -
203
655,144.59
204
176,642.00
- -
205
313,595.50
205
- -
205
- -
205
313,595.50
- -
206
- -
- -
207
55,710.39
207
43,273.29
207
29,289.81
207
128,273.49
208
175,089.84
209
166,820.00
210
211
116,098.30
212
- -
213
217,848.92
214 1.01402644
215
210,472.13
216
107,922.44
217
- -
218
210,226.18
219
228,092.24
220
97,771.00
221
193,805.25
222
91,104.12
223
- -
224
95,936.92
225
- -
226 1.662641492
227
- -
228
209,173.52
229
225,661.27
230
282,705.70
- -
231
83,541.63
231
44,152.17
231
24,407.00
231
152,100.80
- -
232
89,195.60
233
- -
234 1.652240842
235
- -
236 1.460315886
237
323,022.48
238 1.47544683
239
142,615.00
240 1.420102175
241 1.417707561
242
104,721.72
243
151,400.68
244
108,914.91
245 1.831398922
246 1.535417837
247 1.47084361
248
- -
249
113,003.89
250 2.010780594
251
160,521.30
252
- -
253
134,309.00
254 1.849692716
255 1.539571429
256
154,578.00
257 2.096423056
258
- -
- -
259
2,080.95
259
- -
259
2,080.95
260
57,462.81
261
90,472.91
262 1.666443312
263 1.843112709
264
176,217.53
265 1.267218026
266
110,564.00
267
95,208.53
268
77,454.54
269
152,632.09
270 1.021933627
271
272
58,065.00
273
- -
274
38,757.00
275
90,865.08
276
- -
277
- -
278
- -
279
167,588.85
280
211,853.20
281 1.936057645
282
61,800.92
283
- -
284
- -
285
87,397.57
286
163,147.11
287
127,969.08
287
65,091.69
287
70,074.23
287 1.913091893
- -
288
107,635.41
289
68,090.00
290
291 1.366686245
292 1.584466866
293
- -
294
- -
295
82,486.78
296 1.796255332
297
146,090.73
298
69,455.00
299
59,406.03
300
58,763.30
301 2.263681699
302
- -
303
84,949.39
304
- -
305
162,961.00
306 1.740944411
307
86,246.79
308
37,523.27
309
54,139.75
310 1.822664963
311 1.739556851
312 1.300283989
313
- -
314 0.993637464
315 1.115222443
316
79,216.23
317
57,575.02
318
17,415.66
319
35,196.44
320
40,265.59
321
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 1.60
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4 2.21
5
5
5
5
5
5
5
5
5
5
5
6 1.70
7 1.20
8
9
9
9
9
9
9
9
9
9
9
9
9 1.74
10 2.06
11 1.86
11
12
13 1.11
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 4.54
24 1.16
25
25
25 1.86
26 2.69
27 1.55
28
28
29
30
30
30
30
30
30
30
30
30
30 1.69
31 1.62
32
32
32
32
32
32
32
33 1.47
34 2.02
35
36 1.53
37 1.74
38
39
40
40
40
41
42 1.38
43 2.07
44
45
46 1.46
47
48
49
50 1.72
51 1.58
52
52
52
52
53
54
55
56
57 1.69
58
58
58
59
60 1.48
61 1.57
62
62
62
63
64
65
66
67
68 1.31
69
70
71 1.22
72 1.50
73 1.53
74
75
76 1.31
77
78
79 2.30
80
80
80
80
80
80
81
82
83
84
84
84
85 0.86
86
87
88 1.55
89
90
91
92 1.54
93
94 1.66
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 1.90
113
114
115
116
117
118 1.61
119 2.29
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 1.49
135
136
137
138 1.50
139
140
141 1.57
142
142
142
143
144
145 1.36
146
147
148
149 0.71
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 1.82
172 2.46
173
174
175 1.64
176
177 1.54
178
179 3.54
180 1.74
181 1.37
182 1.80
183
184
185
186 3.87
187
188 1.24
189
190
191 2.10
192 1.51
193
194
195 1.21
196
197 1.78
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 1.46
237
238 1.48
239
240 1.42
241 1.42
242
243
244
245 1.83
246 1.54
247 1.47
248
249
250 2.01
251
252
253
254 1.85
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 1.91
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 1.74
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 -18% -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 5% 20%
4 6% 5%
4 9% 13%
4 19%
4 -2%
4 4% 5%
4 3% -1%
4 3% 7%
4 3% 9%
4
4 -7% 2%
4 -1% 81%
4 8% 6%
4 -8% 10%
4 1% 8%
4 13% 24%
4 -2% 10%
4 15% 27%
4 5% 27%
4
5
5
5
5
5
5
5
5
5
5
5
6 8% 4%
7 5% 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 9% 10%
11 6% 11%
11
12 -6%
13 -1% 4%
14 -4% 95%
14
14
15 5%
16 18%
17 5%
18
18
18
19 9%
19 10%
19 8%
19 10%
19 8%
19 -12%
19 34%
20 5%
21 5%
21 4%
21 5%
21 15%
22 -22% 66%
22
22
22
22
23 4% -6%
23 -10% -22%
23 9% -11%
23 6% 11%
23 -3% -2%
23 -8% -21%
23 0% -3%
23 7% -3%
23
24 0% -4%
25 -6% 14%
25 -18% 12%
25 -24%
26 19% 5%
27 1% 9%
28 -1%
28 -11%
29 1%
30 -8% -25%
30 -9% -32%
30 -20% -42%
30 -4% -39%
30 1% -29%
30 -14% -33%
30 2% -22%
30 -8% -47%
30 11% -14%
30
31 -42%
32
32
32
32
32
32
32
33 4%
34 2% -34%
35 5%
36 1% 2%
37 4% 6%
38 4%
39 5%
40 7%
40
40
41
42 5% 6%
43 7% -26%
44
45 3%
46 4% 2%
47
48
49 16%
50 -1% 4%
51 6% 2%
52 -7%
52
52
52
53 3%
54 -14%
55
56 5%
57 11% 9%
58
58
58
59 5%
60 2% 7%
61 22% -43%
62 -3%
62 3%
62
63
64
65 4%
66 -1%
67
68 4% 8%
69 -1%
70
71 1%
72 0% 7%
73 5% -8%
74 5%
75 23%
76 15% 5%
77
78
79 6% 14%
80
80
80
80
80
80
81 2%
82
83
84 -13%
84 5%
84
85 -9%
86 -9%
87 13% -1%
88 2% 3%
89 -2%
90
91
92 5%
93
94 11%
95
96 5%
97
98
99 7%
99 6%
99
100 5%
101 -11% -14%
102
103 5% -6%
103
103
104 -12%
105 8% 90%
105 8%
105
105
106 -6%
107 5% 6%
108 2% 12%
109 20%
110 8%
111 4%
112 10%
113 4%
114 5%
115
116 -4%
117 4%
118 -6% 2%
119 20%
120 -3%
121
122 21%
122 43%
122
123 3%
124 5%
125 -1%
126 7%
127
128 3%
129 5%
130
130
130
130
130
131
132 9%
133 1% -2%
134 5% 7%
135
136 5%
137 5%
138 1% 5%
139
140
141 9% 0%
142 -3%
142 -6%
142
143 7%
144 59%
145 5% 2%
146
147
148 0%
149 4% 5%
150 5%
151 -3% 8%
152
153
154
155 7%
156
157 3% 8%
158 5%
159
160
161
162
163 4%
164 4%
165 1% 6%
166 -1% -2%
167 26%
167 5%
167 16%
167
168 -2% -9%
169 5%
170
171 -18% -36%
172 6% 12%
173 5%
174 4%
175 1% 1%
176 28%
177 5% 1%
178 5%
179 13%
180 5%
181 5% 24%
182 0% 10%
183 0%
184 4%
185 -15%
186 11% 17%
187 21%
188 4% 3%
189 26%
190
191 7% 31%
192 11% 6%
193 5%
194 5%
195 4% 6%
196
197 1% 5%
198 -5%
199
200 14%
201 -23% -11%
202
203
204 1%
205 5% 11%
205
205
205 5% 11%
206
207 5%
207 5%
207 5%
207
208 -4%
209 -6%
210
211 4%
212
213 -1%
214 0%
215 6%
216 -7%
217
218 5%
219 -10%
220 -2%
221 3%
222
223
224 7%
225
226 6% 12%
227
228 5%
229 3%
230 12%
231 5%
231 5%
231 5%
231
232 5%
233
234 -18% -7%
235
236 15% 15%
237 9%
238 6% -3%
239
240 -11%
241 1%
242 -16%
243 -1%
244 5%
245 5%
246 5%
247 0% 5%
248
249 8%
250 1% 27%
251 2%
252
253 8%
254 2% 9%
255 4%
256 4%
257 -9%
258
259 -5%
259
259
260
261
262 6% 6%
263 3% 8%
264 3%
265 3% 21%
266 10%
267 4%
268
269 5%
270 -49% -50%
271
272 -1%
273
274 7%
275
276
277
278
279 5%
280 4%
281 8% 14%
282 5%
283
284
285 2%
286 6%
287 2% -1%
287 5% -14%
287 1% 27%
287
288 -18%
289 9%
290
291 5% 4%
292 -2%
293
294
295
296 5% 2%
297 5%
298 5%
299
300
301 8% 10%
302
303 -2%
304
305 8%
306 6% 2%
307 5%
308 4%
309
310
311 5% 10%
312 10% -1%
313
314 1%
315 0% -10%
316 4%
317 2%
318
319
320 2%
321 5%
(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 22%
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4 15%
5
5
5
5
5
5
5
5
5
5
5
6 5%
7 -1%
8
9
9
9
9
9
9
9
9
9
9
9
9 4%
10 29%
11 54%
11
12
13 -16%
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 65%
24 -14%
25
25
25 11%
26 27%
27 1%
28
28
29
30
30
30
30
30
30
30
30
30
30 -11%
31 -5%
32
32
32
32
32
32
32
33 12%
34 8%
35
36 1%
37 -11%
38
39
40
40
40
41
42 8%
43 -4%
44
45
46 1%
47
48
49
50 4%
51 13%
52
52
52
52
53
54
55
56
57 11%
58
58
58
59
60 1%
61 -5%
62
62
62
63
64
65
66
67
68 -14%
69
70
71 0%
72 13%
73 17%
74
75
76 -19%
77
78
79 25%
80
80
80
80
80
80
81
82
83
84
84
84
85 -15%
86
87
88 0%
89
90
91
92 11%
93
94 1%
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 7%
113
114
115
116
117
118 -1%
119 4%
120
121
122
122
122
123
124
125
126 8%
127
128
129
130
130
130
130
130
131
132
133 12%
134 17%
135
136
137
138 -3%
139
140
141 -2%
142
142
142
143
144
145 -6%
146
147
148
149 -64%
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 -11%
172 4%
173
174
175 4%
176
177 1%
178
179 20%
180 12%
181 10%
182 18%
183
184
185
186 29%
187
188 -10%
189
190
191 23%
192 2%
193
194
195 -27%
196
197 10%
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 7%
237
238 8%
239
240 -26%
241 4%
242
243
244
245 16%
246 11%
247 -16%
248
249
250 42%
251
252
253
254 2%
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 27%
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 21%
312 -14%
313
314 -39%
315 -27%
316
317
318
319
320
321
(1) NOI or Net Cash Flow (as applicable)
(2) DSCR calculated using NOI (or Net Cash Flow as applicable) / Debt Service
(3) Net change should compare the latest year to the underwriting year
(4) Information obtained from the prospectus.
(5) This asset is currently on the watchlist. Please see the attached watchlist
for details.
(6) Prospectus ID# 3 is a split note. DSCR is calculated using Debt Service
from both notes.
(7) Ralph's Center is rolled up into the Summer Hills property.
(8) Property is a hotel and gives occupancy figures on a year-to-date basis.
(9) Property is a hotel and gives occupancy figures on a quarterly basis.
(10) Property is a hotel and gives occupancy figures on a monthly basis.
Watch List
Prospectus ID Property Type City
List all loans on watch list and reason sorted in decending balance order.
270 Hospitality Mansfield
188 Multifamily Corvallis
149 MHP Kalamazoo
77 Healthcare West Hartford
74 Retail - Anchored Philadelphia
Scheduled
Loan
Prospectus ID State Balance
270 PA 1,961,067
188 OR 3,451,104
149 MI 4,915,935
77 CT 10,069,253
74 PA 10,724,376
Prospectus ID Paid
Thru Maturity
Date Date
270 9/11/99 3/1/23
188 9/11/99 5/11/27
149 9/11/99 11/11/27
77 9/11/99 4/11/23
74 9/11/99 4/11/28
Prospectus ID LTM*
DSCR
270 1.02
188 1.03
149 0.71
77 0.71
74 1.18
Prospectus ID Comment/Reason on Watch List
270 DSCR Below 1.05
188 DSCR Below 1.05
149 DSCR Below 1.05
77 While annual income increased 7.8%, corresponding expenses rose
19.8% resulting in a large reduction to NOI. The property manager acknowledges
the substandard performance and wide variance to budget. No indication of def
74 Caldor Corp. occupies approximately 88% of the total retail
space of the subject collateral property. Caldor filed for Chapter 11 bankruptcy
protection in 1995 and announced 2/12/99 that in addition to the subject
collater
Total: 31,121,735
Delinquency Report
Loan #
City & SProp. 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
203 hotel / ltd. service 64 Units
Loan #
City & S Paid Thru Date Sched. Principal Balance
203 5/11/99 3,116,964
Loan #
City & STotal Outstand. P&I AdvanTotal Outstand. Expenses To Date
203 $55,124
Loan #
City & SOther Advances (Taxes & E Total Exposure
203 $3,172,088
Loan #
City & S Current Monthly P&I Current Interest Rate
203 $27,562 9.50%
Loan #
City & S Maturity Date LTM NOI Date
203 3/11/23
Loan #
City & S LTM NOI , DSCR Valuation Date
203 Mar-98
Loan #
City & SMost Accurate Property VaAppraisal
BPO or
Internal Value**
203 $6,500,000
Loan #
City & STransfer Date / Closing DLoss using 92% Appr. or BPO (f)
203 N/A
Loan #
City & SDate NOI Filed /
FCL Sale Status *
203 TBD
Loan #
City & S Comments
203
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
De
It is possible to combine the status codes if the loan is going in more than
one direction. (i.e. FCL/Mod, BK/Mod, BK/FCL/DPO)
**App - Appraisal, BPO - Broker opinion, Int. - Internal Value
REO
S57 S58 S62 or S63
City State Sq Ft or Units
Nothing to Report
P8 P7 P37 P39
(a) (b) (c)
Paid Thru Date Scheduled Loan Balance Total P&I Advances To DaTotal Expenses
To Date
P38 P25 P10
(d) (e)=a+b+c+d
Other Advances ( 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% A 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 SpeiBalance at the Effective Old Rate
Nothing to Report
# of Loans $ Balance
P50* P25* P25*
# Mths for Rate New Rate Old P&I New P&I
P11* P11*
Old Maturity New Maturity Total # Mths for Change of Mod
(2) Est. Future COMMENT
LOSS
S4 S55 S61
Prospectus ID Short Name (When Appropri 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 S Sales Price Net Amt Received from Sale
P37 P39+P38
(f) (g) (h)
Total P&I Advanc Total Expenses Servicing Fees Expense
(k)=i-e (m)
Actual Losses Pa Date Loss Passed thru Minor Adj to Trust
(n)=k+m (o)=n/e
Total Loss with Loss % of Scheduled Balance
S4 S55 S61
Prospectus ID Short Name (When Appropri 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 Other Advances (Taxes & E Total Exposure
P11 P58 P54
Maturity Date LTM NOI Date LTM NOI / DSC
P74 P75
(f)
Valuation Date Value using NOI & Cap RatAppraisal
BPO or
Internal Value**
(h)=(g/e)
Estimated Recove Transfer Date REO Aquisition Date
Pending Offers Comments
ault has been given.
al property it will close 145 sto
termined etc...)
Flag
P50*
P25*
New P&I
P47
(1) Realized Loss to
Latest Appraisal or
P7
(e)
Scheduled Balance
Net Proceeds
Date Minor Adj Passe
P37
(b)
Total P&I Advances T
P25
Current Monthly P&I
Cap Rate Assign
(g)=(.92*f)-e
Loss using 92% Appr.
Pending Closing Date
|
|