|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: JWGENESIS FINANCIAL CORP /, NT 10-Q, 1999-11-16 |
Next: CHAPMAN CAPITAL MANAGEMENT HOLDINGS INC, 424B3, 1999-11-16 |
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: October 15, 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
ress of Principal Executive Office) (Zip Code)
Registrant's telephone number, including area code:
212-667-9300
This Document contains exactly 234 Pages.
The Exhibit Index is on Page 5 .
ITEM 5. OTHER EVENTS
This Current Report on Form 8-K relates to the Trust
Fund formed, and the Commercial Mortgage Pass-Through Certificates
Series 1998-D6 issued pursuant to a Pooling and Servicing
Agreement, dated as of March 30, 1998 (the "Pooling and Servicing
Agreement"), by and among Nomura Asset Securities Corporation
(the "Company"), as depositor, AMRESCO Services, L.P., as
servicer, Criimi Mae Services Limited Partnership as initial
special servicer, LaSalle National Bank, as trustee, and ABN
AMRO Bank, N.V., as fiscal agent.
The Certificates have been registered pursuant to the Act under
a Registration Statement on Form S-3 (No.33-99502) (the
"Registration Statement").
Capitalized terms used herein and not defined herein
have the same meanings ascribed to such terms in the Pooling
and Servicing Agreement.
Pursuant to Section 3.22 of the Pooling and Servicing
Agreement, Servicer is filing this Current Report containing the
October 15, 1999 monthly distribution report prepared by the
Trustee pursuant to Section 4.02(a)(i) thereof.
This Current Report is being filed by the Servicer,
in its capacity as such under the Pooling and Servicing Agreement,
on behalf of the Registrant.
The information reported and contained herein has been supplied
To the Servicer by one or more of the Borrowers or other third
parties
without independent review or investigation by the Servicer.
Pursuant to the Pooling and Servicing Agreement, the Servicer
is not responsible for the accuracy or completeness
of such information.
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA
FINANCIAL INFORMATION AND EXHIBITS
(c) Exhibits
Item 601(a) of
Regulation S-K
Exhibit No. Exhibit No. Description
5.1 99 Monthly distribution report pursuant to
Section 4.02 of the Pooling and Servicing
Agreement for the distribution on
October 15, 1999
5.2 99 Comparative Financial Status
Report as of 10/12/99
Delinquent Loan Status Report as of
10/12/99
REO Status Report as of 10/12/99
Watch List as of 10/12/99
Historical Loan Modification Report
as of 10/12/99
Historical Loss Estimate Report as of
10/12/99
Pursuant to the requirements of the Securities Exchange Act
of 1934, the Registrant has duly caused this report to be
signed on behalf of the Registrant by the undersigned
thereunto duly authorized.
AMRESCO SERVICES, L.P., IN
ITS CAPACITY AS SERVICER
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF ASSET SECURITIZATION CORPORATION, REGISTRANT
By: /s/ Daniel B. Kirby
Daniel B. Kirby,
Senior Vice President
By: /s/ Tom J. Bauer
Tom J. Bauer
Vice President
Date: October 25, 1999
EXHIBIT INDEX
Item 601(a) of
Regulation S-K
Exhibit No. Exhibit No. Description
5.1 99 Monthly distribution report pursuant to
Section 4.02 of the Pooling and Servicing
Agreement for the distribution on
October 15, 1999
5.2 99 Comparative Financial Status
Report as of 10/12/99
Delinquent Loan Status Report as of
10/12/99
REO Status Report as of 10/12/99
Watch List as of 10/12/99
Historical Loan Modification Report
as of 10/12/99
Historical Loss Estimate Report as of
10/12/99
ABN AMRO
LaSalle Bank N.A.
Administrator:
Lora Peloquin (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
Nomura Asset Securities Corporation as Depositor
AMRESCO Services, L.P., as Servicer
Commercial Mortgage Pass Through Certificates
Series 1998-D6
ABN AMRO Acct: 67-7903-00-7
Statement Date: 10/18/99
Payment Date: 10/18/99
Prior Payment: 09/17/99
Record Date: 10/08/99
WAC: 7.992604%
WAMM: 312
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 511,492,100.00 457,225,000.79 3,530,765.90
655356JE4 1000.000000000 893.904325776 6.902874746
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 145,732,900.79 0.00
655356JH7 1000.000000000 728.664503950 0.000000000
PS-1 3,722,686,278.0N 3,668,419,178.7 0.00
655356JJ3 1000.000000000 985.422596706 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 3,668,419,178.7 3,530,765.90
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A 0.00 0.00 453,694,234.89
655356JE4 0.000000000 0.000000000 887.001451029
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 0.00 142,202,134.89
655356JH7 0.000000000 0.000000000 711.010674450
PS-1 0.00 0.00 3,664,888,412.89
655356JJ3 0.000000000 0.000000000 984.474150978
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 3,664,888,412.89
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1A 2,392,810.84 0.00 6.28000000%
655356JE4 4.678099310 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 200,456.05 0.00 1.65060370%
655356JH7 1.002280250 0.000000000 1.89710005%
PS-1 3,928,314.11 0.00 1.28501589%
655356JJ3 1.055236412 0.000000000 1.47936871%
A-2 1,260,241.68 0.00 6.77060370%
655356JK0 5.642169767 0.000000000 7.01710005%
A-3 1,191,052.39 0.00 6.98060370%
655356JL8 5.817169757 0.000000000 7.22710005%
A-4 1,026,149.69 0.00 7.35060370%
655356JM6 6.125503111 0.000000000 7.59710005%
A-5 348,099.26 0.00 7.48060370%
655356JN4 6.233836448 0.000000000 7.72710005%
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 232,644.53 (18.36) 6.00000000%
655356JV6, U65 4.999605438 -0.000394562Fixed
B7H 5.00 0.00 6.00000000%
655356KF9 5.000000000 0.000000000Fixed
R 0.00 0.00
655356JW4 0.000000000 0.000000000
24,243,963.93 (18.36)
Total P&I Payment 27,774,729.83
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 2,737.03 2,737.03
655356JH5 0.000735230##################
V-2 0.00 0.00
655356JK1 0.000000000 0.000000000
2,737.03 2,737.03
Lower-Tier
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A-L 511,492,100.00 457,225,000.79 3,530,765.90
None 1000.000000000 893.904325776 6.902874746
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 3,668,419,178.7 3,530,765.90
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 0.00 453,694,234.89
None 0.000000000 0.000000000 887.001451029
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 3,664,888,412.89
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1A-L 3,021,725.24 0.00 7.93060370%
None 5.907667469 0.000000000 8.17710005%
A-1B-L 11,804,410.94 0.00 7.93060370%
None 6.608836416 0.000000000 8.17710005%
A-1C-L 2,529,111.18 0.00 7.93060370%
None 6.608836411 0.000000000 8.17710005%
A-2-L 1,476,157.48 0.00 7.93060370%
None 6.608836414 0.000000000 8.17710005%
A-3-L 1,353,144.35 0.00 7.93060370%
None 6.608836400 0.000000000 8.17710005%
A-4-L 1,107,118.11 0.00 7.93060370%
None 6.608836404 0.000000000 8.17710005%
A-5-L 369,039.37 0.00 7.93060370%
None 6.608836443 0.000000000 8.17710005%
B-1-L 1,045,611.55 0.00 7.93060370%
None 6.608836426 0.000000000 8.17710005%
B-2-L 246,026.25 0.00 7.93060370%
None 6.608836474 0.000000000 8.17710005%
B-3-L 246,026.25 0.00 7.93060370%
None 6.608836474 0.000000000 8.17710005%
B-4-L 430,545.93 0.00 7.93060370%
None 6.608836384 0.000000000 8.17710005%
B-5-L 123,013.12 0.00 7.93060370%
None 6.608836383 0.000000000 8.17710005%
B6-L 184,519.68 0.00 7.93060370%
None 6.608836264 0.000000000 8.17710005%
B7-L 307,507.87 (18.33) 7.93060370%
None 6.608442584 -0.000393918 8.17710005%
B7H-L 6.61 0.00 7.93060370%
None 6.610000000 0.000000000 8.17710005%
LR 0.00 0.00
655356KK8 0.000000000 0.000000000
24,243,963.93 (18.33)
Other Related Information
Amount of Available Funds allocable to principal:
Principal Distribution Amount 3,530,765.90
P&I Advances made by: Beginning Current
UnreimbursePeriod
Servicer 71,434.03 941,882.20
Trustee 0.00 0.00
Fiscal Agent 0.00 0.00
Total P&I Advances 71,434.03 941,882.20
Ending
Reimbursed Unreimbursed
Servicer 71,434.03 941,882.20
Trustee 0.00 0.00
Fiscal Agent 0.00 0.00
Total P&I Advances 71,434.03 941,882.20
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
Number of Outstanding Loans
327
Outstanding Principal Balance
3,664,888,413.0
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
152,850.80
Current Period Trustee Fees
6,114.03
Current Period Special Servicing Fees
0.00
Principal Recovery Fees
0.00
Other Servicing Compensation
0.00
Total
158,964.83
Prepayment Premiums received during the Collection Period
0.00
Default Interest received during the Collection Period
0.00
Net Default Interest received during the Collection Period
0.00
Excess Interest received during the Collection Period
0.00
Trust Fund Expenses
0.00
Current Realized Losses on Mortgage Loans
0.00
Cumulative Realized Losses on Mortgage Loans
0.00
Remaining Current
Current UnreimburseReduction
Interest Interest Interest
Class Shortfall Shortfall Shortfall
A-1A 0.00 0.00 0.00
A-1B 0.00 0.00 0.00
A-1C 0.00 0.00 0.00
A-CS1 0.00 0.00 0.00
PS-1 0.00 0.00 0.00
A-2 0.00 0.00 0.00
A-3 0.00 0.00 0.00
A-4 0.00 0.00 0.00
A-5 0.00 0.00 0.00
B-1 0.00 0.00 0.00
B-2 0.00 0.00 0.00
B-3 0.00 0.00 0.00
B-4 0.00 0.00 0.00
B-5 0.00 0.00 0.00
B-6 0.00 0.00 0.00
B7 0.00 0.00 0.00
B7H 0.00 0.00 0.00
Remaining
Unreimbursed
Reduction Reduction
Interest Interest
Class Shortfall Pass-Thru Rate
A-1A 0.00 0.000000%
A-1B 0.00 0.000000%
A-1C 0.00 0.000000%
A-CS1 0.00 0.000000%
PS-1 0.00 0.000000%
A-2 0.00 0.000000%
A-3 0.00 0.000000%
A-4 0.00 0.000000%
A-5 0.00 0.000000%
B-1 0.00 0.000000%
B-2 0.00 0.000000%
B-3 0.00 0.000000%
B-4 0.00 0.000000%
B-5 0.00 0.000000%
B-6 0.00 0.000000%
B7 0.00 0.000000%
B7H 0.00 0.000000%
S&P Fitch DCR Moody's
A-1A AAA AAA AAA Aaa
A-1B AAA AAA AAA Aaa
A-1C AAA AAA AAA Aaa
A-CS1 NR AAA AAA Aaa
PS-1 NR AAA AAA Aaa
A-2 NR AA NR Aa2
A-3 NR A NR A2
A-4 NR BBB NR Baa2
A-5 NR BBB- NR Baa3
REO Property sold of disposed of during the related Collection
Period
Realized
Loan Loss Sale Other
Number AttributabProceeds Proceeds
0 0.00 0.00 0.00
0 0.00 0.00 0.00
0 0.00 0.00 0.00
Totals 0.00 0.00 0.00
Portion Final
Included iRecovery
Loan Available Determination
Number Funds Date
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
Totals 0.00 0.00
REO Property included in the Trust
Most Aggregate
Recent Amount
Loan Appraisal of Net
Number Valuation Income
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
Totals 0.00 0.00
Aggregate Portion
Amount Included in
Loan of Other Available
Number Revenues Funds
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
Totals 0.00 0.00
Mortgaged Properties that became REO during the preceding
calendar month
Loan Property
Number City State Type
0.00 0 0 0.00
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
Totals 0 0 0
Unpaid
Debt Principal
Service Stated Balance
Loan Coverage Principal as of REO
Number Ratio Balance Date
0 0.00 0.00 0.00
0 0 0 0
0 0 0 0
0 0 0 0
0 0.00 0 0
Totals 0.00 0.00 0
Appraisal Reduction Amounts
Loan Current
Number Period
0
0
0
Totals 0.00
Loan Total
Number Reduction
0
0
0
0
0
Totals 0.00
DistributionDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
10/18/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
09/17/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
08/17/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
07/16/99 13,116,963.5 0 0.00
0.31% 0.085% 0.00% 0.000%
06/17/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
05/17/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
04/16/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
03/17/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
02/18/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/15/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
12/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
11/18/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
DistributionDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
10/18/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
09/17/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
08/17/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
07/16/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
06/17/99 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
10/18/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
09/17/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
08/17/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
07/16/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
06/17/99 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
10/18/99 0 0.00 7.9926% 7.9306%
0.00% 0.000%
09/17/99 0 0.00 8.2389% 8.1769%
0.00% 0.000%
08/17/99 0 0.00 8.2387% 8.1767%
0.00% 0.000%
07/16/99 0 0.00 7.9923% 7.9303%
0.00% 0.000%
06/17/99 0 0.00 8.2385% 8.1765%
0.00% 0.000%
01/00/00 0 0.00 7.9922% 7.9302%
0.00% 0.000%
Date 0 0.00 8.2383% 8.1763%
0.00% 0.000%
01/00/00 0 0.00 7.5481% 7.4861%
0.00% 0.000%
01/00/00 0 0.00 8.2139% 8.1519%
0.00% 0.000%
Date 0 0.00 8.2138% 8.1518%
0.00% 0.000%
01/00/00 0 0.00 7.9918% 7.9298%
0.00% 0.000%
01/00/00 0 0.00 8.2378% 8.1758%
0.00% 0.000%
0
Delinquent Loan Detail
Paid Outstanding
Disclosure Doc Thru Current P&I P&I
Control # Date Advance Advances**
132 09/11/99 43,631.59 43,631.59
189 09/11/99 28,906.19 28,906.19
266 09/11/99 14,871.05 14,871.05
201 09/11/99 26,885.70 26,885.70
234 09/11/99 21,424.54 21,424.54
131 09/11/99 37,482.87 37,482.87
98 09/11/99 51,873.61 51,873.61
57 36414 98,424.29 98,424.29
209 36414 21,901.05 21,901.05
318 36414 6,632.05 6,632.05
191 36414 23,425.51 23,425.51
20 36414 325,448.54 325,448.54
89 36414 70,262.59 70,262.59
128 36414 44,265.42 44,265.42
58 36414 112,489.66 112,489.66
80E 36414 13,957.55 13,957.55
0.00 0.00
Total 941,882.21 941,882.21
Out. Property Special
Disclosure Doc Protection Advance Servicer
Control # Advances Description (Transfer Date
132 0.00 B
189 0.00 B
266 0.00 B
201 0.00 B
234 0.00 B
131 0.00 B
98 0.00 B
57 0.00 B
209 0.00 B
318 0.00 B
191 0.00 B
20 0.00 B
89 0.00 B
128 0.00 B
58 0.00 B
80E 0.00 B
0.00
Total 0 0.00
Disclosure Doc ForeclosureBankruptcy REO
Control # Date Date Date
132
189
266
201
234
131
98
57
209
318
191
20
89
128
58
80E
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 8,467,831
1,000,001to 4,999,999 171 460,883,725
4,999,999to 9,999,999 67 463,445,857
9,999,999to 14,999,999 26 322,973,223
14,999,999to 19,999,999 15 265,226,501
19,999,999to 24,999,999 5 108,489,151
24,999,999to 29,999,999 5 142,841,997
29,999,999to 34,999,999 1 31,138,701
34,999,999to 39,999,999 4 148,467,360
39,999,999to 44,999,999 5 208,301,489
44,999,999to 49,999,999 1 47,157,423
49,999,999to 54,999,999 6 311,218,659
54,999,999to 59,999,999 1 55,349,210
59,999,999to 64,999,999 1 64,089,243
64,999,999to 69,999,999 1 66,607,342
69,999,999to 999,999,999 8 960,230,701
0to ########### 0 0
0to ########### 0 0
0to ########### 0 0
0& Above 0 0
Total 327 3,664,888,413
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 7.24%
10,000,000to 12,500,000 2.96%
12,500,000to 15,000,000 3.90%
15,000,000to 17,500,000 0.85%
17,500,000to 20,000,000 4.05%
20,000,000to 25,000,000 5.68%
25,000,000to 40,000,000 1.29%
40,000,000to 45,000,000 8.49%
45,000,000to 50,000,000 1.51%
50,000,000to 55,000,000 1.75%
55,000,000to 60,000,000 1.82%
60,000,000to 65,000,000 26.20%
65,000,000to 75,000,000 0.00%
75,000,000to 85,000,000 0.00%
85,000,000to 90,000,000 0.00%
90,000,000& Above 0.00%
Total 100.00%
Average Scheduled Balance is 11,207,610
Maximum Scheduled Balance is 174,826,252
Minimum Scheduled Balance is 373,909
Distribution of Property Types
Number Scheduled
Property Types of Loans Balance
Retail 103 1,422,003,777
Office 35 750,631,544
Multifamily 109 665,427,970
Lodging 32 544,818,093
Industrial 18 95,836,008
Other 3 69,184,688
Mobile Home 22 67,615,292
Health Care 5 49,371,040
Total 327 3,664,888,413
Based on
Property Types Balance
Retail 38.80%
Office 20.48%
Multifamily 18.16%
Lodging 14.87%
Health Care 2.61%
Mixed Use 1.89%
Industrial 1.84%
Mobile Home 1.35%
Total 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled
Interest Rate of Loans Balance
7.000%or less 11 43,845,507
7.000%to 7.250% 48 501,464,915
7.250%to 7.500% 77 572,242,681
7.500%to 7.750% 57 474,229,809
7.750%to 8.000% 39 251,823,523
8.000%to 8.250% 21 373,512,943
8.250%to 8.500% 47 1,051,447,617
8.500%to 8.750% 6 120,020,215
8.750%to 9.000% 7 25,949,605
9.000%to 9.250% 2 69,003,283
9.250%to 9.500% 12 181,348,314
9.500%to 9.750% 0 0
9.750%to 10.000% 0 0
0.000%to 0.000% 0 0
0.000%& Above 0 0
Total 327 3,664,888,413
Current Mortgage Based on
Interest Rate Balance
7.000%or less 1.20%
7.000%to 7.500% 13.68%
7.500%to 8.000% 15.61%
8.000%to 8.500% 12.94%
8.500%to 9.000% 6.87%
9.000%to 9.500% 10.19%
9.500%to 10.000% 28.69%
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 7.9926%
Minimum Mortgage Interest Rate is 6.6900%
Maximum Mortgage Interest Rate is 9.5000%
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
California 40 817,536,494 22.31%
Various 14 543,154,456 14.82%
Pennsylvania 17 272,828,074 7.44%
Virginia 16 221,741,942 6.05%
Texas 32 199,421,079 5.44%
Florida 18 171,700,350 4.69%
Michigan 22 167,190,706 4.56%
New York 23 149,141,104 4.07%
Massachusetts 6 132,199,216 3.61%
Georgia 9 130,182,870 3.55%
Ohio 19 116,048,197 3.17%
New Jersey 5 111,846,229 3.05%
Maryland 13 100,604,769 2.75%
Indiana 8 70,150,496 1.91%
Other 2 60,138,461 1.64%
Illinois 7 51,926,673 1.42%
Nevada 4 31,823,723 0.87%
Arizona 8 30,675,543 0.84%
Minnesota 6 29,283,925 0.80%
Washington 6 28,844,143 0.79%
Oklahoma 4 28,650,440 0.78%
North Carolina 8 28,182,806 0.77%
Wisconsin 5 22,403,879 0.61%
District of Columbia 2 19,858,947 0.54%
Colorado 5 17,601,007 0.48%
Louisiana 3 12,173,379 0.33%
Oregon 3 10,776,190 0.29%
Connecticut 1 10,059,759 0.27%
North Dakota 1 8,888,924 0.24%
New Hampshire 3 8,490,895 0.23%
Other 17 61,363,737 1.67%
Total 327 3,664,888,413 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 1 3,233,554 0.09%
1+ to 2 years 320 3,637,109,148 99.24%
2+ to 3 years 2 4,884,912 0.13%
3+ to 4 years 0 0 0.00%
4+ to 5 years 0 0 0.00%
5+ to 6 years 1 14,018,817 0.38%
6+ to 7 years 1 2,362,521 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 3,279,460 0.09%
Total 327 3,664,888,413 100.00%
Weighted Average Seasoning is 1.4
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 4 38,534,382 1.05%
61 to 120 months 5 12,924,245 0.35%
121 to 180 months 34 283,450,746 7.73%
181 to 240 months 279 3,118,620,64 85.09%
241 to 360 months 1 11,460,922 0.31%
Total 323 3,464,990,93 94.55%
Weighted Average Months to Maturity 311
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
1.000or less 14 93,746,083 2.56%
1.000to 1.100 6 85,336,574 2.33%
1.100to 1.200 3 44,192,443 1.21%
1.200to 1.300 12 113,238,493 3.09%
1.300to 1.400 15 222,126,368 6.06%
1.400to 1.500 21 189,351,057 5.17%
1.500to 1.600 21 208,937,517 5.70%
1.600to 1.700 16 266,388,319 7.27%
1.700to 1.800 15 146,413,430 4.00%
1.800to 1.900 12 80,974,366 2.21%
1.900to 2.000 7 21,829,375 0.60%
2.000to 2.400 15 295,956,590 8.08%
2.400to 2.800 6 137,380,656 3.75%
2.800to 3.000 0 0 0.00%
3.000& above 6 286,793,675 7.83%
Unknown 158 1,472,223,46 40.17%
Total 327 3,664,888,41 100.00%
Weighted Average Debt Service Coverage Ratio is 1.968
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 4 199,897,477 5.45%
Total 4 199,897,477 5.45%
Weighted Average Months to Maturit 323
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 323 3,645,227,615 99.46%
Interest Only / Balloo 4 19,660,799 0.54%
Total 327 3,664,888,413 100.00%
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 169 2,192,664,947 59.83%
1 to 2 years 0 0 0.00%
2 Years or More 0 0 0.00%
Unknown 158 1,472,223,466 40.17%
Total 327 3,664,888,413 100.00%
(1) Debt Service Coverage Ratios are calculated as described
(2) in the prosp
values are updated periodically as new NOI figures become
available from
borrowers on an asset level.
Neither the Trustee, Servicer, Special Servicer or
Underwriter makes any
representation as to the accuracy of the data provided
by the borrower
for this calculation.
Loan Level Detail
Property
Disclosure Type Maturity
Control # Group Code Date DSCR
1NOM980D6 Office 11/11/27 1.350
2NOM980D6 Lodging 11/11/22
3NOM980D6 Multifamily 03/11/28 3.130
4NOM980D6 Retail 01/11/28 2.240
5NOM980D6 Retail 03/11/18
6NOM980D6 Office 03/11/28 1.690
7NOM980D6 Retail 04/11/28 2.470
8NOM980D6 Lodging 02/11/23 4.440
9NOM980D6 Retail 03/11/28 1.720
10NOM980D6 Retail 06/11/26 2.050
12NOM980D6 Multifamily 03/11/28
13NOM980D6 Office 04/11/28 1.090
14NOM980D6 Other 12/11/25 1.510
15NOM980D6 Retail 04/11/28 1.660
16NOM980D6 Retail 11/11/27 1.440
17NOM980D6 Office 03/11/28
18NOM980D6 Office 03/11/28
19NOM980D6 Lodging 12/11/22
20NOM980D6 Retail 04/11/28
21NOM980D6 Retail 01/11/28
22NOM980D6 Retail 02/11/28 1.170
23NOM980D6 Lodging 03/11/23 4.820
24NOM980D6 Office 12/11/27 1.290
25NOM980D6 Retail 11/11/27 1.820
26NOM980D6 Office 11/11/07 2.600
27NOM980D6 Retail 10/11/27 1.560
29NOM980D6 Office 04/11/28
30NOM980D6 Lodging 11/11/22 1.660
31NOM980D6 Lodging 12/11/22 2.250
32NOM980D6 Lodging 02/11/23
33NOM980D6 Retail 03/11/28 1.490
34NOM980D6 Lodging 02/11/23 2.120
35NOM980D6 Office 04/11/28
36NOM980D6 Retail 12/11/27 1.540
37NOM980D6 Office 09/11/22 1.650
38NOM980D6 Multifamily 01/11/28
39NOM980D6 Retail 03/11/28
40NOM980D6 Multifamily 11/11/27
41NOM980D6 Retail 02/11/20
42NOM980D6 Office 01/11/28 1.760
43NOM980D6 Lodging 08/11/17 8.300
44NOM980D6 Industrial 08/11/17
45NOM980D6 Office 03/11/28
46NOM980D6 Multifamily 11/11/27 1.410
47NOM980D6 Office 02/11/28 1.760
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 0.730
53NOM980D6 Retail 12/11/27
54NOM980D6 Industrial 03/11/28
55NOM980D6 Multifamily 01/11/28
56NOM980D6 Retail 10/11/27
57NOM980D6 Retail 02/11/28 1.560
58NOM980D6 Retail 02/11/18
60NOM980D6 Retail 12/11/27 1.430
61NOM980D6 Lodging 01/11/23 1.270
62NOM980D6 Multifamily 11/11/27 1.660
63NOM980D6 Retail 04/11/20
64NOM980D6 Retail 02/11/20
65NOM980D6 Retail 12/11/27
66NOM980D6 Multifamily 12/11/27
67NOM980D6 Retail 02/11/20
68NOM980D6 Mobile Home 11/11/27 1.080
69NOM980D6 Retail 10/11/27
70NOM980D6 Office 01/11/28 1.760
71NOM980D6 Retail 04/11/28
72NOM980D6 Multifamily 03/11/30 1.560
73NOM980D6 Office 03/11/19 1.580
74NOM980D6 Retail 04/11/28
75NOM980D6 Retail 12/11/27 0.950
76NOM980D6 Retail 01/11/28 1.270
77NOM980D6 Health Care 04/11/23 0.710
78NOM980D6 Retail 04/11/23 1.260
79NOM980D6 Office 12/11/27 2.330
81NOM980D6 Retail 01/11/28 1.830
82NOM980D6 Retail 11/11/27
83NOM980D6 Retail 10/11/27
84NOM980D6 Other 02/11/28 1.340
85NOM980D6 Retail 02/11/20
86NOM980D6 Office 01/11/28
87NOM980D6 Lodging 12/11/22 1.820
88NOM980D6 Multifamily 11/11/27 1.530
89NOM980D6 Retail 04/11/28
90NOM980D6 Office 01/11/23
91NOM980D6 Retail 01/11/28 1.440
92NOM980D6 Multifamily 03/11/28 1.440
94NOM980D6 Office 03/11/28 1.080
95NOM980D6 Multifamily 02/11/28
96NOM980D6 Retail 03/11/23
97NOM980D6 Office 02/11/23
98NOM980D6 Multifamily 01/11/28
99NOM980D6 Multifamily 02/11/28
100NOM980D6 Retail 01/11/23 1.560
101NOM980D6 Multifamily 02/11/25 0.860
102NOM980D6 Retail 04/11/28
103NOM980D6 Retail 12/11/17 0.930
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 2.100
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 1.300
121NOM980D6 Health Care 01/11/23
122NOM980D6 Lodging 04/11/23
123NOM980D6 Multifamily 03/11/12
124NOM980D6 Multifamily 01/11/28
125NOM980D6 Multifamily 11/11/27
126NOM980D6 Multifamily 12/11/27 1.380
127NOM980D6 Retail 08/11/17
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 2.250
140NOM980D6 Retail 02/11/20 0.810
141NOM980D6 Retail 01/11/28 1.590
142NOM980D6 Multifamily 02/11/23
143NOM980D6 Multifamily 01/11/28 1.370
145NOM980D6 Multifamily 11/11/27 1.340
146NOM980D6 Retail 08/13/17 0.670
147NOM980D6 Retail 08/11/17 0.670
148NOM980D6 Multifamily 11/11/27 1.250
149NOM980D6 Mobile Home 11/11/27 0.450
150NOM980D6 Industrial 12/11/27 1.950
151NOM980D6 Multifamily 12/11/27 1.360
152NOM980D6 Retail 08/11/17 0.670
153NOM980D6 Multifamily 12/11/27 1.630
154NOM980D6 Retail 08/11/17
155NOM980D6 Office 03/11/23
156NOM980D6 Industrial 02/11/20
157NOM980D6 Mobile Home 11/11/27 1.750
158NOM980D6 Industrial 02/11/28
159NOM980D6 Industrial 04/11/23
160NOM980D6 Mobile Home 12/11/27
161NOM980D6 Retail 08/11/17
162NOM980D6 Retail 02/11/20
163NOM980D6 Retail 03/11/23 1.780
164NOM980D6 Multifamily 09/11/27 1.580
165NOM980D6 Multifamily 01/11/28 1.580
166NOM980D6 Office 02/11/28 2.350
167NOM980D6 Retail 12/11/27
168NOM980D6 Lodging 02/11/23 1.530
169NOM980D6 Retail 11/11/22 1.090
170NOM980D6 Retail 02/11/20
171NOM980D6 Lodging 03/11/23 1.770
172NOM980D6 Office 12/11/22 2.330
173NOM980D6 Multifamily 09/11/27 1.460
174NOM980D6 Multifamily 11/11/27
175NOM980D6 Multifamily 01/11/28 1.680
176NOM980D6 Mobile Home 04/11/28
177NOM980D6 Multifamily 06/11/27
178NOM980D6 Multifamily 09/11/27 1.860
179NOM980D6 Retail 12/11/17 3.120
180NOM980D6 Industrial 03/11/23 1.670
181NOM980D6 Retail 04/11/28
182NOM980D6 Retail 01/11/23 1.680
183NOM980D6 Multifamily 12/11/25 1.590
184NOM980D6 Multifamily 01/11/28 1.930
185NOM980D6 Lodging 03/11/23 2.020
186NOM980D6 Office 04/11/15 3.410
187NOM980D6 Multifamily 12/11/27
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 1.560
195NOM980D6 Multifamily 01/11/28 1.050
196NOM980D6 Mobile Home 11/11/27
197NOM980D6 Multifamily 11/11/24 1.750
198NOM980D6 Multifamily 11/11/27
199NOM980D6 Lodging 11/11/22
200NOM980D6 Retail 11/11/17
201NOM980D6 Lodging 12/11/17 1.730
202NOM980D6 Retail 02/11/20
203NOM980D6 Lodging 03/11/23 1.500
204NOM980D6 Industrial 03/11/25 1.670
205NOM980D6 Multifamily 01/11/25
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 1.850
214NOM980D6 Retail 10/11/17
215NOM980D6 Multifamily 02/11/23 1.780
216NOM980D6 Multifamily 11/11/27
217NOM980D6 Retail 08/11/17
218NOM980D6 Retail 10/11/27
219NOM980D6 Mobile Home 11/11/27 1.520
220NOM980D6 Multifamily 11/11/27 1.050
221NOM980D6 Retail 11/11/22 1.500
222NOM980D6 Mobile Home 02/11/28
223NOM980D6 Industrial 08/11/17
224NOM980D6 Industrial 03/11/28
225NOM980D6 Multifamily 02/11/28
226NOM980D6 Multifamily 02/11/23 1.550
227NOM980D6 Multifamily 11/11/24
228NOM980D6 Office 07/11/27 1.570
229NOM980D6 Multifamily 03/11/28
230NOM980D6 Multifamily 02/11/28
231NOM980D6 Multifamily 02/11/28
232NOM980D6 Multifamily 02/11/28
233NOM980D6 Multifamily 12/11/22
234NOM980D6 Lodging 12/11/17 1.620
235NOM980D6 Mobile Home 04/11/27 1.360
236NOM980D6 Multifamily 01/11/28 1.490
237NOM980D6 Retail 03/11/23
238NOM980D6 Multifamily 02/11/23 1.500
239NOM980D6 Lodging 01/11/13 2.350
240NOM980D6 Lodging 04/11/18 1.420
241NOM980D6 Mobile Home 12/11/12 1.340
242NOM980D6 Multifamily 05/11/22
243NOM980D6 Mobile Home 04/11/28 1.350
244NOM980D6 Multifamily 12/11/22 1.370
245NOM980D6 Retail 01/11/23 1.750
246NOM980D6 Retail 10/11/22 1.540
247NOM980D6 Multifamily 11/11/27 1.450
248NOM980D6 Retail 08/11/17
249NOM980D6 Multifamily 02/11/28 1.810
250NOM980D6 Retail 01/11/23 1.470
251NOM980D6 Multifamily 12/11/25
252NOM980D6 Lodging 03/11/23
253NOM980D6 Retail 12/11/27 1.180
254NOM980D6 Mobile Home 03/11/18 1.890
255NOM980D6 Multifamily 12/11/27 1.310
256NOM980D6 Multifamily 02/11/28
257NOM980D6 Multifamily 01/11/28 1.800
258NOM980D6 Multifamily 02/11/28 1.300
259NOM980D6 Multifamily 02/11/23
260NOM980D6 Lodging 12/11/17 2.000
261NOM980D6 Lodging 03/11/18
262NOM980D6 Retail 02/11/23 1.590
263NOM980D6 Retail 11/11/22 2.000
264NOM980D6 Mobile Home 11/11/27 1.260
265NOM980D6 Mobile Home 02/11/28 1.230
266NOM980D6 Multifamily 12/11/27
267NOM980D6 Multifamily 12/11/27 1.940
268NOM980D6 Health Care 03/11/23 1.900
269NOM980D6 Retail 03/11/28
270NOM980D6 Lodging 03/11/23 1.470
271NOM980D6 Multifamily 12/11/22 1.910
272NOM980D6 Multifamily 09/11/22 0.950
273NOM980D6 Multifamily 03/11/25
274NOM980D6 Multifamily 03/11/23 1.210
275NOM980D6 Multifamily 03/11/23
276NOM980D6 Office 01/11/23 1.730
277NOM980D6 Multifamily 01/11/23
278NOM980D6 Retail 08/11/17
279NOM980D6 Industrial 12/11/22 2.100
280NOM980D6 Mobile Home 12/11/22
281NOM980D6 Retail 02/11/23 2.040
282NOM980D6 Mobile Home 03/11/08
283NOM980D6 Multifamily 03/11/28
284NOM980D6 Retail 04/11/23
285NOM980D6 Multifamily 02/11/25 1.360
286NOM980D6 Office 04/11/13
287NOM980D6 Multifamily 02/11/23 1.470
288NOM980D6 Lodging 01/11/18 2.600
289NOM980D6 Multifamily 03/11/25 0.650
290NOM980D6 Multifamily 04/11/28
291NOM980D6 Multifamily 01/11/28 1.340
292NOM980D6 Industrial 10/11/22 1.580
293NOM980D6 Industrial 03/11/23
294NOM980D6 Multifamily 03/11/28
295NOM980D6 Retail 04/11/23 1.790
296NOM980D6 Office 02/11/23 1.800
297NOM980D6 Retail 12/11/22 1.240
298NOM980D6 Retail 12/11/22
299NOM980D6 Lodging 12/11/19 2.020
300NOM980D6 Office 03/11/18 1.900
301NOM980D6 Retail 04/11/28 2.270
302NOM980D6 Multifamily 12/11/27
303NOM980D6 Multifamily 01/11/28
304NOM980D6 Multifamily 11/11/27
305NOM980D6 Industrial 02/11/13
306NOM980D6 Multifamily 03/11/25 1.650
307NOM980D6 Multifamily 12/11/27
308NOM980D6 Mobile Home 01/11/28 1.880
309NOM980D6 Multifamily 03/11/23
310NOM980D6 Retail 03/11/23 1.810
311NOM980D6 Multifamily 12/11/22 1.700
312NOM980D6 Multifamily 01/11/28 1.310
313NOM980D6 Multifamily 02/11/23 2.410
314NOM980D6 Multifamily 02/11/28 1.310
315NOM980D6 Mobile Home 12/11/27 1.160
316NOM980D6 Mobile Home 01/11/23
317NOM980D6 Multifamily 01/11/18
318NOM980D6 Multifamily 04/11/23
319NOM980D6 Multifamily 03/11/23
320NOM980D6 Multifamily 11/11/27
321NOM980D6 Mobile Home 12/11/22
000000000000NOM980D6 Retail 04/11/28
000000000000NOM980D6 Retail 04/11/28
000000000000NOM980D6 Health Care 01/11/28 1.280
000000000000NOM980D6 Health Care 01/11/28 0.810
000000000000NOM980D6 Retail 04/11/28
000000000000NOM980D6 Retail 04/11/28
000000000000NOM980D6 Retail 02/11/28
000000000000NOM980D6 Retail 02/11/28
000000000000NOM980D6 Industrial 08/11/25 1.580
000000000000NOM980D6 Industrial 10/11/05
000000000001NOM980D6 Retail 02/11/23
000000000001NOM980D6 Retail 05/11/03
Operating Ending
Disclosure Statement Principal
Control # Group Date State Balance
1NOM980D6 36,160CA 174,826,252
2NOM980D6 VV 141,183,546
3NOM980D6 36,160CA 140,613,989
4NOM980D6 36,160CA 133,395,901
5NOM980D6 VV 101,709,761
6NOM980D6 36,160PA 98,334,616
7NOM980D6 36,160VA 90,060,176
8NOM980D6 36,160GA 80,106,459
9NOM980D6 36,160VV 66,607,342
10NOM980D6 36,160FL 64,089,243
12NOM980D6 MA 55,349,210
13NOM980D6 36,160VA 54,725,650
14NOM980D6 36,160NJ 52,564,145
15NOM980D6 36,160TX 51,743,735
16NOM980D6 36,160PA 51,346,723
17NOM980D6 CA 50,502,264
18NOM980D6 CA 47,157,423
19NOM980D6 VV 44,935,189
20NOM980D6 IN 41,171,464
21NOM980D6 VV 41,238,101
22NOM980D6 36,160XX 40,956,736
23NOM980D6 36,160VV 40,000,000
24NOM980D6 36,160MI 39,225,802
25NOM980D6 36,160TX 38,472,230
26NOM980D6 36,160NJ 35,346,534
27NOM980D6 36,160PA 35,422,795
29NOM980D6 GA 31,138,701
30NOM980D6 36,160VV 29,329,826
31NOM980D6 36,160MA 29,140,182
32NOM980D6 CA 28,472,959
33NOM980D6 36,160MA 28,170,154
34NOM980D6 36,160CA 27,728,876
35NOM980D6 CA 23,255,324
36NOM980D6 36,160MI 22,232,207
37NOM980D6 36,160OH 21,450,376
38NOM980D6 VA 21,311,845
39NOM980D6 MD 20,239,399
40NOM980D6 FL 19,994,726
41NOM980D6 MD 19,517,431
42NOM980D6 36,160IL 19,723,021
43NOM980D6 36,160XX 19,181,725
44NOM980D6 OH 17,561,870
45NOM980D6 IL 18,003,736
46NOM980D6 36,160MI 17,441,263
47NOM980D6 36,160VA 17,244,574
48NOM980D6 OH 16,608,315
49NOM980D6 CA 16,283,629
50NOM980D6 36,160DC 16,365,553
51NOM980D6 36,160OK 16,003,130
52NOM980D6 36,160VV 15,885,280
53NOM980D6 WA 15,747,370
54NOM980D6 NJ 14,808,269
55NOM980D6 CA 14,776,709
56NOM980D6 MN 14,530,117
57NOM980D6 36,160NY 14,279,006
58NOM980D6 VV 14,018,817
60NOM980D6 36,160CA 13,790,570
61NOM980D6 36,160PA 13,698,919
62NOM980D6 36,160FL 13,067,616
63NOM980D6 TX 12,777,246
64NOM980D6 FL 12,648,432
65NOM980D6 CA 12,859,377
66NOM980D6 MI 13,000,000
67NOM980D6 TX 12,458,942
68NOM980D6 36,160MI 12,624,971
69NOM980D6 MD 12,468,020
70NOM980D6 36,160PA 12,130,406
71NOM980D6 NY 11,536,291
72NOM980D6 36,160PA 11,460,922
73NOM980D6 36,160CA 10,932,096
74NOM980D6 PA 10,717,137
75NOM980D6 36,160CA 10,596,255
76NOM980D6 36,160MD 10,350,456
77NOM980D6 36,160CT 10,059,759
78NOM980D6 36,160CA 9,897,022
79NOM980D6 36,160WI 9,970,770
81NOM980D6 36,160FL 9,842,029
82NOM980D6 NV 9,852,949
83NOM980D6 MA 9,839,281
84NOM980D6 36,160FL 9,751,078
85NOM980D6 FL 9,237,619
86NOM980D6 PA 9,361,178
87NOM980D6 36,160MD 9,333,230
88NOM980D6 36,160MI 9,145,453
89NOM980D6 ND 8,888,924
90NOM980D6 MA 8,799,631
91NOM980D6 36,160NV 8,839,875
92NOM980D6 36,160KS 8,241,722
94NOM980D6 36,160OK 8,107,145
95NOM980D6 AZ 7,881,032
96NOM980D6 SC 7,754,877
97NOM980D6 CA 7,668,015
98NOM980D6 NV 7,622,807
99NOM980D6 FL 7,386,707
100NOM980D6 36,160CA 7,336,846
101NOM980D6 36,160TX 7,286,708
102NOM980D6 CA 7,078,620
103NOM980D6 36,160MI 6,854,600
104NOM980D6 AZ 6,900,085
105NOM980D6 VV 6,869,465
106NOM980D6 IN 6,900,000
107NOM980D6 36,160MI 6,824,546
108NOM980D6 36,160CA 6,822,520
109NOM980D6 PA 6,678,739
110NOM980D6 CA 6,602,792
111NOM980D6 CA 6,486,598
112NOM980D6 36,160OH 6,514,882
113NOM980D6 36,160TX 6,452,813
114NOM980D6 NY 6,465,896
115NOM980D6 NY 6,370,659
116NOM980D6 CO 6,338,155
117NOM980D6 TX 6,300,491
118NOM980D6 36,160TX 6,205,681
119NOM980D6 36,160VA 6,091,314
120NOM980D6 36,160NC 6,004,073
121NOM980D6 CO 5,843,945
122NOM980D6 MD 5,830,103
123NOM980D6 CA 5,539,109
124NOM980D6 VA 5,853,218
125NOM980D6 FL 5,861,338
126NOM980D6 36,160IN 5,801,322
127NOM980D6 NC 5,549,600
128NOM980D6 OH 5,600,022
129NOM980D6 MN 5,662,886
130NOM980D6 OR 5,575,379
131NOM980D6 NV 5,508,093
132NOM980D6 HI 5,519,451
133NOM980D6 36,160MN 5,492,678
134NOM980D6 36,160MI 5,260,460
135NOM980D6 OH 5,305,709
136NOM980D6 TX 5,307,118
137NOM980D6 IL 5,327,864
138NOM980D6 36,160IN 5,270,563
139NOM980D6 36,160CA 5,262,587
140NOM980D6 36,160OH 5,116,220
141NOM980D6 36,160AZ 5,167,626
142NOM980D6 LA 5,077,233
143NOM980D6 36,160MD 5,112,546
145NOM980D6 36,160NJ 5,035,891
146NOM980D6 36,160OH 4,888,475
147NOM980D6 36,160OH 4,836,286
148NOM980D6 36,160TX 4,915,566
149NOM980D6 36,160MI 4,911,448
150NOM980D6 36,160DE 4,783,085
151NOM980D6 36,160IN 4,701,267
152NOM980D6 36,160OH 4,566,846
153NOM980D6 36,160PA 4,562,577
154NOM980D6 OH 4,422,340
155NOM980D6 MI 4,493,216
156NOM980D6 NY 4,358,262
157NOM980D6 36,160VA 4,421,196
158NOM980D6 PA 4,387,323
159NOM980D6 CA 4,312,125
160NOM980D6 AZ 4,328,736
161NOM980D6 OH 4,154,808
162NOM980D6 WA 4,168,772
163NOM980D6 36,160NC 4,167,516
164NOM980D6 36,160CA 4,139,848
165NOM980D6 36,160TX 4,138,197
166NOM980D6 36,160NM 4,111,998
167NOM980D6 NJ 4,091,390
168NOM980D6 36,160LA 4,016,940
169NOM980D6 36,160VA 3,926,357
170NOM980D6 NY 3,931,910
171NOM980D6 36,160PA 3,941,611
172NOM980D6 36,160MD 3,898,092
173NOM980D6 36,160MD 3,849,763
174NOM980D6 TX 3,787,046
175NOM980D6 36,160WI 3,766,335
176NOM980D6 CA 3,703,386
177NOM980D6 SD 3,688,940
178NOM980D6 36,160CA 3,650,651
179NOM980D6 36,160CA 3,451,602
180NOM980D6 36,160MD 3,517,011
181NOM980D6 NY 3,563,932
182NOM980D6 36,160CA 3,519,852
183NOM980D6 36,160GA 3,481,185
184NOM980D6 36,160DC 3,493,395
185NOM980D6 36,160PA 3,429,445
186NOM980D6 36,160UT 3,439,901
187NOM980D6 TX 3,447,518
188NOM980D6 36,160OR 3,448,768
189NOM980D6 WA 3,364,119
190NOM980D6 CA 3,385,396
191NOM980D6 36,160CA 3,335,298
192NOM980D6 36,160VA 3,303,910
193NOM980D6 WI 3,233,554
194NOM980D6 36,160NC 3,128,836
195NOM980D6 36,160FL 3,198,659
196NOM980D6 FL 3,203,236
197NOM980D6 36,160GA 3,177,504
198NOM980D6 TX 3,172,266
199NOM980D6 GA 3,130,717
200NOM980D6 NC 3,111,660
201NOM980D6 36,160WV 3,079,396
202NOM980D6 LA 3,079,206
203NOM980D6 36,160CO 3,109,900
204NOM980D6 36,160KY 3,098,762
205NOM980D6 NH 3,044,562
206NOM980D6 NY 3,051,620
207NOM980D6 NY 2,971,998
208NOM980D6 CA 2,987,694
209NOM980D6 NY 2,966,962
210NOM980D6 FL 2,967,906
211NOM980D6 NC 2,929,293
212NOM980D6 VA 2,926,863
213NOM980D6 36,160WI 2,947,035
214NOM980D6 GA 2,777,281
215NOM980D6 36,160SD 2,812,518
216NOM980D6 TX 2,832,907
217NOM980D6 WV 2,750,073
218NOM980D6 NH 2,804,491
219NOM980D6 36,160AZ 2,761,826
220NOM980D6 36,160TX 2,753,790
221NOM980D6 36,160GA 2,729,345
222NOM980D6 CA 2,739,356
223NOM980D6 OH 2,652,871
224NOM980D6 MO 2,702,639
225NOM980D6 TX 2,682,161
226NOM980D6 36,160NY 2,637,971
227NOM980D6 NH 2,641,842
228NOM980D6 36,160MD 2,625,130
229NOM980D6 CA 2,609,173
230NOM980D6 TX 2,561,335
231NOM980D6 OH 2,559,216
232NOM980D6 MD 2,557,484
233NOM980D6 GA 2,532,836
234NOM980D6 36,160WV 2,453,894
235NOM980D6 36,160FL 2,510,464
236NOM980D6 36,160WI 2,486,185
237NOM980D6 CA 2,445,240
238NOM980D6 36,160NY 2,442,382
239NOM980D6 36,160IN 2,336,779
240NOM980D6 36,160FL 2,395,941
241NOM980D6 36,160CA 2,362,521
242NOM980D6 OK 2,374,448
243NOM980D6 36,160IL 2,369,446
244NOM980D6 36,160MI 2,339,067
245NOM980D6 36,160TN 2,329,511
246NOM980D6 36,160WA 2,322,335
247NOM980D6 36,160MI 2,331,985
248NOM980D6 OH 2,213,720
249NOM980D6 36,160OH 2,265,101
250NOM980D6 36,160TX 2,249,067
251NOM980D6 IL 2,258,119
252NOM980D6 IL 2,249,991
253NOM980D6 36,160PA 2,249,289
254NOM980D6 36,160MI 2,169,769
255NOM980D6 36,160IN 2,182,702
256NOM980D6 CA 2,171,224
257NOM980D6 36,160OK 2,165,716
258NOM980D6 36,160MI 2,154,499
259NOM980D6 TX 2,101,932
260NOM980D6 36,160VA 2,062,341
261NOM980D6 VA 2,032,554
262NOM980D6 36,160NC 1,971,194
263NOM980D6 36,160TX 2,052,311
264NOM980D6 36,160WA 2,060,363
265NOM980D6 36,160MI 2,029,228
266NOM980D6 TX 2,021,048
267NOM980D6 36,160FL 1,997,948
268NOM980D6 36,160OH 1,983,578
269NOM980D6 IL 1,994,496
270NOM980D6 36,160PA 1,958,565
271NOM980D6 36,160NY 1,947,619
272NOM980D6 36,160OH 1,943,607
273NOM980D6 FL 1,923,677
274NOM980D6 36,160TX 1,869,197
275NOM980D6 NY 1,858,825
276NOM980D6 36,160VA 1,857,248
277NOM980D6 NE 1,855,098
278NOM980D6 IN 1,786,399
279NOM980D6 36,160PA 1,754,221
280NOM980D6 OR 1,752,042
281NOM980D6 36,160CA 1,732,940
282NOM980D6 CA 1,713,875
283NOM980D6 TX 1,700,952
284NOM980D6 TX 1,614,695
285NOM980D6 36,160SD 1,621,621
286NOM980D6 MI 1,565,585
287NOM980D6 36,160TX 1,561,451
288NOM980D6 36,160MI 1,551,253
289NOM980D6 36,160TX 1,532,949
290NOM980D6 MI 1,523,945
291NOM980D6 36,160MN 1,476,678
292NOM980D6 36,160OH 1,403,955
293NOM980D6 CA 1,390,581
294NOM980D6 PA 1,393,609
295NOM980D6 36,160VA 1,377,767
296NOM980D6 36,160AZ 1,378,103
297NOM980D6 36,160MI 1,368,494
298NOM980D6 TX 1,365,977
299NOM980D6 36,160NC 1,320,635
300NOM980D6 36,160MD 1,306,105
301NOM980D6 36,160CO 1,332,110
302NOM980D6 NY 1,328,882
303NOM980D6 AZ 1,181,214
304NOM980D6 WA 1,181,184
305NOM980D6 TN 1,120,252
306NOM980D6 36,160TX 1,130,058
307NOM980D6 GA 1,108,841
308NOM980D6 36,160TX 1,103,173
309NOM980D6 NY 1,076,204
310NOM980D6 36,160AZ 1,076,920
311NOM980D6 36,160MN 1,073,126
312NOM980D6 36,160MN 1,048,441
313NOM980D6 36,160NY 996,082
314NOM980D6 36,160FL 987,073
315NOM980D6 36,160TX 986,418
316NOM980D6 CO 976,897
317NOM980D6 NY 893,403
318NOM980D6 MA 900,758
319NOM980D6 NY 880,531
320NOM980D6 TX 836,101
321NOM980D6 FL 636,659
000000000000NOM980D6 NY 50,336,142
000000000000NOM980D6 NY 11,522,348
000000000000NOM980D6 36,160VV 19,664,877
000000000000NOM980D6 36,160VV 11,818,881
000000000000NOM980D6 NY 10,041,661
000000000000NOM980D6 NY 3,682,519
000000000000NOM980D6 VV 7,989,063
000000000000NOM980D6 VV 1,904,307
000000000000NOM980D6 36,160MI 7,769,005
000000000000NOM980D6 MI 373,909
000000000001NOM980D6 VA 3,446,865
000000000001NOM980D6 VA 1,100,064
3,664,888,413
Disclosure Note Scheduled
Control # Rate P&I Amount
1 0.0711 1197417.36 0
2 0.07458 1067579.04 0
3 0.07739 906843.05 0
4 0.0833 1022114.79 0
5 0.08049 883964 0
6 0.080187 731131.39 0
7 0.085 699186.13 0
8 0.074 600649.08 0
9 0.091 545342.88 0
10 0.08233 486785.71 0
12 0.08 410823.46 0
13 0.085 425045.48 0
14 0.08694 419039.88 0
15 0.085 401715.01 0
16 0.08575 402602.24 0
17 0.085 392243.09 0
18 0.085 366264.25 0
19 0.095 399417.47 0
20 0.085 325448.54 0
21 0.0723 285263.68 0
22 0.085 318501.94 0
23 0.0702 234000 0
24 0.085 305305.56 0
25 0.0828 293816.9 0
26 0.0703 240234.66 0
27 0.0773 257411.04 0
29 0.085 241746.68 0
30 0.0838 239146.95 0
31 0.095 259019.51 0
32 0.095 252751.71 0
33 0.085 218793.13 0
34 0.095 246146.56 0
35 0.085 180543.72 0
36 0.085 173039.58 0
37 0.0825 173459.03 0
38 0.0728 148131.96 0
39 0.085 157196.21 0
40 0.08 148871.98 0
41 0.0764 157803.26 0
42 0.085 153443.23 0
43 0.0815 169899.27 0
44 0.0775 151666.67 0
45 0.085 139832.18 0
46 0.0722 120725.32 0
47 0.085 134103.22 0
48 0.0741 140072.58 0
49 0.0758 137783.64 0
50 0.08 121471.53 0
51 0.08 118995.91 0
52 0.07452 112362.1 0
53 0.0741 110889.94 0
54 0.0755 105396.22 0
55 0.0749 104779.48 0
56 0.0803 108538.91 0
57 0.072 98424.29 0
58 0.0801 112489.66 0
60 0.0764 99235.63 0
61 0.095 121684.67 0
62 0.072 90278.83 0
63 0.0764 102956.67 0
64 0.0764 102265.7 0
65 0.0774 93401.63 0
66 0.0726 78650 0
67 0.0764 100733.63 0
68 0.0719 87137.31 0
69 0.0736 87516.98 0
70 0.085 94373.36 0
71 0.085 89562.5 0
72 0.083671 87959.53 0
73 0.07155 86775.54 0
74 0.085 83202.97 0
75 0.085 82473.66 0
76 0.0768 74716.01 0
77 0.0943 88621.24 0
78 0.0772 76014.05 0
79 0.085 77605.33 0
81 0.0723 68082.03 0
82 0.0794 72958.62 0
83 0.0772 71434.03 0
84 0.085 75829.7 0
85 0.0764 74688.43 0
86 0.0757 66881.33 0
87 0.095 82960.67 0
88 0.0742 64518.26 0
89 0.085 70262.59 0
90 0.0787 68690.18 0
91 0.085 68773.38 0
92 0.08 61173.28 0
94 0.085 62966.95 0
95 0.0731 54900.05 0
96 0.0796 60818.7 0
97 0.0778 59353.34 0
98 0.0706 51873.61 0
99 0.0724 51112.36 0
100 0.08 57886.22 0
101 0.0669 49746.19 0
102 0.09 57436.1 0
103 0.0734 52096 4,806
104 0.0709 46995.05 0
105 0.085 53420.71 0
106 0.077 44275 0
107 0.085 53117.41 0
108 0.0854 53282.77 0
109 0.085 51872.71 0
110 0.085 51282.85 0
111 0.0715 44576.85 2,772
112 0.085 50578.58 0
113 0.0732 44993.96 0
114 0.085 50282.37 0
115 0.0792 48676.66 0
116 0.07 42912.01 0
117 0.0711 43053.21 0
118 0.0728 43105.37 0
119 0.0791 47575.45 0
120 0.0725 41612.75 0
121 0.0697 42291.99 0
122 0.0743 43699.42 0
123 0.0725 56376.45 0
124 0.071 39985.9 0
125 0.08 43640.95 0
126 0.08 43160.02 0
127 0.0775 47927.08 0
128 0.085 44265.43 0
129 0.09 45948.8 0
130 0.095 49492.1 0
131 0.0706 37482.87 0
132 0.0864 43631.59 0
133 0.095 48757.97 0
134 0.0759 46938.41 0
135 0.0764 42897.97 0
136 0.0735 39144.61 0
137 0.0795 39435.23 0
138 0.0717 36274.26 0
139 0.0708 35881.59 0
140 0.0764 41365.9 0
141 0.0726 35849.87 0
142 0.0727 37652.99 0
143 0.0695 34421.29 0
145 0.0747 35694.66 0
146 0.0741 41228.83 0
147 0.0741 40788.67 0
148 0.0735 34448.61 0
149 0.0714 33736.56 0
150 0.074 33649.66 0
151 0.08 34975.95 0
152 0.0741 38516.25 0
153 0.0717 31401.6 0
154 0.0741 37297.5 0
155 0.0692 32277.46 0
156 0.0764 35237.62 0
157 0.0719 30515.01 0
158 0.0755 31267.54 0
159 0.0748 32458.39 0
160 0.073 30165.12 0
161 0.0741 35041.17 0
162 0.0764 33705.55 0
163 0.073 30928.93 0
164 0.0778 30248.28 0
165 0.0754 29482.13 0
166 0.085 31977.12 0
167 0.0788 30104.78 0
168 0.0815 32052.95 0
169 0.0754 30405.39 2,724
170 0.0764 31790.46 0
171 0.0756 29901.66 0
172 0.0735 29170.48 0
173 0.0778 28128.74 0
174 0.0749 26893.4 0
175 0.0736 26379.23 0
176 0.0747 26143.55 0
177 0.0748 26288.58 0
178 0.0816 27615.26 0
179 0.0783 30557.97 4,439
180 0.0696 25352.26 0
181 0.085 27669.89 0
182 0.0787 27476.07 0
183 0.0732 24879.1 0
184 0.08 25976.15 0
185 0.0771 26344.66 0
186 0.0728 24715.96 0
187 0.0763 24784.82 0
188 0.0884 27759.8 0
189 0.0783 28906.19 0
190 0.0743 25448.48 0
191 0.0741 23425.5 0
192 0.0793 25892.49 0
193 0.085 25103.84 0
194 0.0755 24197.24 2,165
195 0.0723 22126.66 0
196 0.0803 23915.35 0
197 0.0734 23079.23 0
198 0.0749 22527.59 0
199 0.0855 25875.18 0
200 0.0718 22985.7 0
201 0.0806 26885.7 0
202 0.0764 24896.14 0
203 0.095 27562.33 0
204 0.0779 23313.66 0
205 0.0798 23340.72 0
206 0.0746 21590.8 0
207 0.0736 23042.07 0
208 0.0835 24245.2 0
209 0.0725 21901.05 0
210 0.0771 22226.15 0
211 0.0728 21742.22 0
212 0.0708 21356.72 0
213 0.0732 20607.92 0
214 0.072 22833.13 35
215 0.069 20206.91 0
216 0.0749 20117.66 0
217 0.0775 23750 0
218 0.0793 20758.8 0
219 0.0825 21035.46 0
220 0.0745 19482.23 0
221 0.077 21057.38 0
222 0.0753 19460.24 0
223 0.0741 22374 0
224 0.0786 19802.18 0
225 0.0706 18239.43 0
226 0.0743 19829.99 0
227 0.0752 19495.72 0
228 0.0886 21143.5 0
229 0.0676 17205.47 0
230 0.0731 17842.52 0
231 0.0707 17420.27 0
232 0.0688 17088.84 0
233 0.0727 18826.49 0
234 0.0806 21424.54 0
235 0.088 20151.99 0
236 0.0735 17396.55 0
237 0.0725 18070.17 0
238 0.0782 18998.26 0
239 0.076 20292.97 3,025
240 0.0916 22387.03 0
241 0.0767 20074.09 0
242 0.089 20284.59 0
243 0.0737 16568.03 0
244 0.0737 17533.34 0
245 0.0814 18590.5 0
246 0.0815 18606.35 0
247 0.0704 15864.79 0
248 0.0741 18670.25 0
249 0.0722 15643.28 0
250 0.079 17599.68 0
251 0.0762 16581.74 0
252 0.095 19941.15 0
253 0.0876 17913.69 0
254 0.0721 17728.97 0
255 0.08 16238.61 0
256 0.0787 15943.89 0
257 0.0729 15067.61 0
258 0.0692 14452.65 0
259 0.0702 15258.6 0
260 0.0835 18368.75 0
261 0.0801 17578.31 0
262 0.0775 15861.9 3,905
263 0.0829 16613.62 0
264 0.0809 15467.01 0
265 0.0729 14108.76 0
266 0.0788 14871.04 0
267 0.0741 14069.16 0
268 0.0763 15136.22 0
269 0.076 14262.71 0
270 0.0756 14857.97 0
271 0.0719 14378.92 0
272 0.0808 15503.61 0
273 0.0715 13673.41 0
274 0.0739 13978.35 0
275 0.0731 13806.86 0
276 0.0781 14426.17 0
277 0.0753 14077.93 0
278 0.0775 15427.58 0
279 0.0736 13138.36 0
280 0.0709 12825.56 0
281 0.0767 13291.49 0
282 0.0758 13023.55 0
283 0.0719 11697.42 0
284 0.0709 11756.76 0
285 0.0796 12400.97 0
286 0.0706 11369.78 0
287 0.0715 11462.03 0
288 0.0932 14726.54 0
289 0.0748 11222.72 0
290 0.0708 10362.07 0
291 0.073 10283.56 0
292 0.0797 11085.55 0
293 0.0756 10549.16 0
294 0.08 10343.91 0
295 0.0707 10014.41 0
296 0.0752 10438.13 0
297 0.0805 10851.84 0
298 0.0762 10455.4 0
299 0.0842 11331.69 0
300 0.0751 9985.16 899
301 0.072 9163.64 0
302 0.0745 9393.22 0
303 0.0727 8202.4 0
304 0.0767 8530.7 0
305 0.068 10652.21 0
306 0.0748 8273.16 0
307 0.0781 8106.33 0
308 0.0745 7792.89 0
309 0.0732 8000.55 0
310 0.0749 8121.75 0
311 0.0759 8193.41 0
312 0.073 7301.33 0
313 0.0731 7412.1 0
314 0.0792 7281.95 0
315 0.0804 7365.55 0
316 0.0766 7494.3 0
317 0.0736 7412.61 0
318 0.0722 6632.05 0
319 0.0732 6545.91 0
320 0.0749 5937.5 0
321 0.0855 5255.9 0
000000000000 0.085 390786.89 0
000000000000 0.07366 119103.5 0
000000000000 0.083826 151391.76 0
000000000000 0.0743 83331.3 0
000000000000 0.085 77958.88 0
000000000000 0.07266 41041.67 0
000000000000 0.0803 59682 0
000000000000 0.07743 13957.54 0
000000000000 0.085 60416.03 0
000000000000 0.0767 6484.74 0
000000000001 0.0737 26884.46 6,958
000000000001 0.0723 29066.77 0
31,728
Additional
Loan
Disclosure Prepayment Status
Control # Group Date Code (1)
1NOM980D6
2NOM980D6
3NOM980D6
4NOM980D6
5NOM980D6
6NOM980D6
7NOM980D6
8NOM980D6
9NOM980D6
10NOM980D6
12NOM980D6
13NOM980D6
14NOM980D6
15NOM980D6
16NOM980D6
17NOM980D6
18NOM980D6
19NOM980D6
20NOM980D6 B
21NOM980D6
22NOM980D6
23NOM980D6
24NOM980D6
25NOM980D6
26NOM980D6
27NOM980D6
29NOM980D6
30NOM980D6
31NOM980D6
32NOM980D6
33NOM980D6
34NOM980D6
35NOM980D6
36NOM980D6
37NOM980D6
38NOM980D6
39NOM980D6
40NOM980D6
41NOM980D6
42NOM980D6
43NOM980D6
44NOM980D6
45NOM980D6
46NOM980D6
47NOM980D6
48NOM980D6
49NOM980D6
50NOM980D6
51NOM980D6
52NOM980D6
53NOM980D6
54NOM980D6
55NOM980D6
56NOM980D6
57NOM980D6 B
58NOM980D6 B
60NOM980D6
61NOM980D6
62NOM980D6
63NOM980D6
64NOM980D6
65NOM980D6
66NOM980D6
67NOM980D6
68NOM980D6
69NOM980D6
70NOM980D6
71NOM980D6
72NOM980D6
73NOM980D6
74NOM980D6
75NOM980D6
76NOM980D6
77NOM980D6
78NOM980D6
79NOM980D6
81NOM980D6
82NOM980D6
83NOM980D6
84NOM980D6
85NOM980D6
86NOM980D6
87NOM980D6
88NOM980D6
89NOM980D6 B
90NOM980D6
91NOM980D6
92NOM980D6
94NOM980D6
95NOM980D6
96NOM980D6
97NOM980D6
98NOM980D6 B
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 B
129NOM980D6
130NOM980D6
131NOM980D6 B
132NOM980D6 B
133NOM980D6
134NOM980D6
135NOM980D6
136NOM980D6
137NOM980D6
138NOM980D6
139NOM980D6
140NOM980D6
141NOM980D6
142NOM980D6
143NOM980D6
145NOM980D6
146NOM980D6
147NOM980D6
148NOM980D6
149NOM980D6
150NOM980D6
151NOM980D6
152NOM980D6
153NOM980D6
154NOM980D6
155NOM980D6
156NOM980D6
157NOM980D6
158NOM980D6
159NOM980D6
160NOM980D6
161NOM980D6
162NOM980D6
163NOM980D6
164NOM980D6
165NOM980D6
166NOM980D6
167NOM980D6
168NOM980D6
169NOM980D6
170NOM980D6
171NOM980D6
172NOM980D6
173NOM980D6
174NOM980D6
175NOM980D6
176NOM980D6
177NOM980D6
178NOM980D6
179NOM980D6
180NOM980D6
181NOM980D6
182NOM980D6
183NOM980D6
184NOM980D6
185NOM980D6
186NOM980D6
187NOM980D6
188NOM980D6
189NOM980D6 B
190NOM980D6
191NOM980D6 B
192NOM980D6
193NOM980D6
194NOM980D6
195NOM980D6
196NOM980D6
197NOM980D6
198NOM980D6
199NOM980D6
200NOM980D6
201NOM980D6 B
202NOM980D6
203NOM980D6
204NOM980D6
205NOM980D6
206NOM980D6
207NOM980D6
208NOM980D6
209NOM980D6 B
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 B
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 B
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 B
319NOM980D6
320NOM980D6
321NOM980D6
000000000000NOM980D6
000000000000NOM980D6
000000000000NOM980D6
000000000000NOM980D6
000000000000NOM980D6
000000000000NOM980D6
000000000000NOM980D6
000000000000NOM980D6 B
000000000000NOM980D6
000000000000NOM980D6
000000000001NOM980D6
000000000001NOM980D6
Specially Serviced Loan Detail
Beginning
Disclosure Scheduled Interest Maturity
Control # Balance Rate Date
0
(1)
Legend :
1) Request for waiver of Prepayment Penalty
2) Payment default
3) Request for Loan Modification or Workout
4) Loan with Borrower Bankruptcy
5) Loan in Process of Foreclosure
6) Loan now REO Property
7) Loans Paid Off
8) Loans Returned to Master Servicer
Realized Loss Detail
Specially
Disclosure Property Serviced
Control # Type Status CodeComments
0 0
0 0
0 0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
Modified Loan Detail
Disclosure ModificatiModification
Control # Date Description
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Realized Loss Detail
Beginning
Dist. DisclosureAppraisal Appraisal Scheduled
Date Control # Date Value Balance
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
Current Tota 0 0 0.00 0.00
Cumulative 0 0 0.00 0.00
Gross ProceedAggregate
Dist. DisclosureGross as a % of Liquidation
Date Control # Proceeds Sched PrincipExpenses *
0 0 0.00 0.00
0 0 0.00 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
Current Tota 0 0.00 0 0.00
Cumulative 0 0.00 0 0.00
Net Net Proceeds
Dist. DisclosureLiquidationas a % of Realized
Date Control # Proceeds Sched. BalancLoss
0 0
0 0
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
Current Tota 0 0.00 0 0.00
Cumulative 0 0.00 0 0.00
* Aggregate liquidation expenses also include outstanding
P&I advances and unpaid servicing fees, unpaid trustee fees, etc..
_
Asset Securitization Corporation
Commercial Mortgage Pass-
Through Certificates, Series 1998-D6
Comparative FINANCIAL
STATUS REPORT as of 10/12/99
Please see accompanying footnotes at
bottom of report
Loan ID City StateAnnual 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 10882116.6
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 5841428.52
11 Brooklyn NY 442.68
12 Framingham MA 4929881.52
13 Vienna VA 5100545.76
14 Morristown NJ
14 Morristown NJ
15 Laredo TX 4820580.12
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
.48
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
25 Abilene TX
25 San Angelo TX
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
32 Vacaville CA
32 W. Sacramento CA
32 Modesto CA
32 Auburn CA
32 Placerville CA
32 Sonora Oaks CA
40 Casselberry FL
40 Sunrise FL
52 Salem OR
52 Bellevue WA
52 Renton WA
Loan ID Scheduled Loan Balance Paid Thru Date
1 174,826,252.30 19991011
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
141,183,546.30 19991011
3 140,613,989.00 19991011
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
133,395,900.80 19991011
5
5
5
5
5
5
5
5
5
5
101,709,761.10 19991011
6 98,334,616.09 19991011
7 90,060,176.10 19991011
8 80,106,459.17 19991011
9
9
9
9
9
9
9
9
9
9
9
66,607,342.35 19991011
10 64,089,243.00 19991011
11 50,336,141.70 19991011
12 55,349,209.96 19991011
13 54,725,650.27 19991011
14
14
52,564,145.16 19991011
15 51,743,734.66 19991011
16 51,346,723.21 19991011
17 50,502,263.77 19991011
18
18
47,157,422.50 19991011
19
19
19
19
19
19
44,935,188.73 19991011
20 41,171,463.74 19990911
21
21
21
41,238,100.79 19991011
22
22
22
22
40,956,736.23 19991011
23
23
23
23
23
23
23
23
40,000,000.00 19991011
24 39,225,801.80 19991011
25
25
38,472,229.83 19991011
26 35,346,533.57 19991011
27 35,422,795.04 19991011
28
28
29 31,138,701.33 19991011
30
30
30
30
30
30
30
30
30
29,329,826.29 19991011
31 29,140,181.90 19991011
32
32
32
32
32
32
28,472,958.59 19991011
33 28,170,153.79 19991011
34 27,728,876.38 19991011
35 23,255,324.39 19991011
36 22,232,207.02 19991011
37 21,450,376.36 19991011
38 21,311,844.56 19991011
39 20,239,398.71 19991011
40
40
19,994,725.99 19991011
41 19,517,430.93 19991011
42 19,723,021.36 19991011
43 19,181,724.85 19991011
44 17,561,869.97 19991011
45 18,003,736.40 19991011
46 17,441,262.96 19991011
47 17,244,573.74 19991011
48 16,608,314.83 19991011
49 16,283,629.32 19991011
50 16,365,552.85 19991011
51 16,003,130.29 19991011
52
52
52
15,885,280.08 19991011
53 15,747,370.11 19991011
54 14,808,269.12 19991011
55 14,776,708.50 19991011
56 14,530,116.62 19991011
57
57
14,279,005.59 19990911
58
58
14,018,817.14 19990911
59
59
13,724,180.48 19991011
60 13,790,569.55 19991011
61 13,698,918.77 19991011
62
62
13,067,616.30 19991011
63 12,777,246.17 19991011
64 12,648,432.14 19991011
65 12,859,376.90 19991011
66 13,000,000.00 19991011
67 12,458,942.38 19991011
68 12,624,971.37 19991011
69 12,468,019.53 19991011
70 12,130,405.73 19991011
71 11,536,291.40 19991011
72 11,460,921.52 19991011
73 10,932,095.85 19991011
74 10,717,137.36 19991011
75 10,596,254.79 19991011
76 10,350,455.67 19991011
77 10,059,759.43 19991011
78 9,897,021.73 19991011
79 9,970,769.50 19991011
80
80
80
80
80
9,893,370.00 19991011
81 9,842,028.66 19991011
82 9,852,948.58 19991011
83 9,839,281.11 19991011
84
84
9,751,077.73 19991011
85 9,237,619.10 19991011
86 9,361,178.36 19991011
87 9,333,230.31 19991011
88 9,145,453.23 19991011
89 8,888,923.64 19990911
90 8,799,630.79 19991011
91 8,839,875.02 19991011
92 8,241,721.62 19991011
93
93
8,142,914.18 19991011
94 8,107,145.44 19991011
95 7,881,031.71 19991011
96 7,754,877.25 19991011
97 7,668,014.65 19991011
98 7,622,807.03 19990911
99
99
7,386,706.80 19991011
100 7,336,846.00 19991011
101 7,286,708.41 19991011
102 7,078,619.78 19991011
103
103
6,854,600.49 19991011
104 6,900,085.03 19991011
105
105
105
6,869,465.17 19991011
106 6,900,000.00 19991011
107 6,824,545.55 19991011
108 6,822,520.32 19991011
109 6,678,739.01 19991011
110 6,602,792.47 19991011
111 6,486,598.48 19991011
112 6,514,882.26 19991011
113 6,452,812.89 19991011
114 6,465,896.42 19991011
115 6,370,658.82 19991011
116 6,338,155.22 19991011
117 6,300,491.25 19991011
118 6,205,680.68 19991011
119 6,091,313.79 19991011
120 6,004,072.73 19991011
121 5,843,944.96 19991011
122
122
5,830,102.65 19991011
123 5,539,108.59 19991011
124 5,853,217.71 19991011
125 5,861,338.35 19991011
126 5,801,322.31 19991011
127 5,549,599.71 19991011
128 5,600,022.07 19990911
129 5,662,886.13 19991011
130
130
130
130
5,575,379.18 19991011
131 5,508,092.75 19990911
132 5,519,450.96 19990911
133 5,492,677.72 19991011
134 5,260,460.41 19991011
135 5,305,709.44 19991011
136 5,307,118.41 19991011
137 5,327,863.72 19991011
138 5,270,563.26 19991011
139 5,262,587.08 19991011
140 5,116,219.70 19991011
141 5,167,626.44 19991011
142
142
5,077,233.04 19991011
143 5,112,545.84 19991011
144
144
4,546,928.18 19991011
145 5,035,891.19 19991011
146 4,888,475.34 19991011
147 4,836,285.54 19991011
148 4,915,565.72 19991011
149 4,911,448.43 19991011
150 4,783,085.13 19991011
151 4,701,267.24 19991011
152 4,566,845.89 19991011
153 4,562,577.11 19991011
154 4,422,340.41 19991011
155 4,493,216.11 19991011
156 4,358,261.79 19991011
157 4,421,196.25 19991011
158 4,387,322.89 19991011
159 4,312,125.07 19991011
160 4,328,735.89 19991011
161 4,154,808.17 19991011
162 4,168,772.08 19991011
163 4,167,515.65 19991011
164 4,139,847.54 19991011
165 4,138,197.44 19991011
166 4,111,997.69 19991011
167
167
167
4,091,390.37 19991011
168 4,016,939.62 19991011
169 3,926,357.43 19991011
170 3,931,909.65 19991011
171 3,941,611.30 19991011
172 3,898,091.59 19991011
173 3,849,763.36 19991011
174 3,787,045.74 19991011
175 3,766,335.18 19991011
176 3,703,385.77 19991011
177 3,688,940.36 19991011
178 3,650,651.14 19991011
179 3,451,601.90 19991011
180 3,517,010.92 19991011
181 3,563,931.90 19991011
182 3,519,852.37 19991011
183 3,481,185.36 19991011
184 3,493,394.50 19991011
185 3,429,445.11 19991011
186 3,439,900.52 19991011
187 3,447,518.15 19991011
188 3,448,768.31 19991011
189 3,364,118.74 19990911
190 3,385,396.04 19991011
191 3,335,298.09 19990911
192 3,303,909.87 19991011
193 3,233,554.36 19991011
194 3,128,835.76 19991011
195 3,198,659.30 19991011
196 3,203,236.21 19991011
197 3,177,503.96 19991011
198 3,172,265.56 19991011
199 3,130,717.17 19991011
200 3,111,660.46 19991011
201 3,079,396.33 19990911
202 3,079,206.42 19991011
203 3,109,899.82 19991011
204 3,098,762.28 19991011
205
205
205
3,044,561.98 19991011
206 3,051,619.89 19991011
207
207
207
2,971,998.20 19991011
208 2,987,694.31 19991011
209 2,966,962.03 19990911
210 2,967,905.92 19991011
211 2,929,293.19 19991011
212 2,926,863.46 19991011
213 2,947,034.76 19991011
214 2,777,280.92 19991011
215 2,812,517.50 19991011
216 2,832,906.95 19991011
217 2,750,073.29 19991011
218 2,804,490.71 19991011
219 2,761,825.97 19991011
220 2,753,790.17 19991011
221 2,729,345.06 19991011
222 2,739,355.58 19991011
223 2,652,870.68 19991011
224 2,702,638.73 19991011
225 2,682,161.09 19991011
226 2,637,970.81 19991011
227 2,641,842.15 19991011
228 2,625,130.05 19991011
229 2,609,172.73 19991011
230 2,561,335.25 19991011
231
231
231
2,559,216.07 19991011
232 2,557,483.96 19991011
233 2,532,836.18 19991011
234 2,453,894.00 19990911
235 2,510,463.85 19991011
236 2,486,184.91 19991011
237 2,445,239.61 19991011
238 2,442,382.19 19991011
239 2,336,778.64 19991011
240 2,395,940.96 19991011
241 2,362,521.13 19991011
242 2,374,448.29 19991011
243 2,369,445.71 19991011
244 2,339,066.92 19991011
245 2,329,510.78 19991011
246 2,322,335.00 19991011
247 2,331,985.32 19991011
248 2,213,719.72 19991011
249 2,265,101.46 19991011
250 2,249,066.50 19991011
251 2,258,119.30 19991011
252 2,249,990.59 19991011
253 2,249,288.59 19991011
254 2,169,768.56 19991011
255 2,182,701.53 19991011
256 2,171,224.29 19991011
257 2,165,715.76 19991011
258 2,154,499.05 19991011
259
259
2,101,931.97 19991011
260 2,062,340.90 19991011
261 2,032,554.05 19991011
262 1,971,193.75 19991011
263 2,052,310.89 19991011
264 2,060,362.90 19991011
265 2,029,228.10 19991011
266 2,021,048.14 19990911
267 1,997,947.60 19991011
268 1,983,577.58 19991011
269 1,994,495.67 19991011
270 1,958,564.56 19991011
271 1,947,618.58 19991011
272 1,943,606.75 19991011
273 1,923,677.14 19991011
274 1,869,196.50 19991011
275 1,858,824.67 19991011
276 1,857,248.16 19991011
277 1,855,097.68 19991011
278 1,786,399.43 19991011
279 1,754,220.72 19991011
280 1,752,042.08 19991011
281 1,732,940.11 19991011
282 1,713,875.45 19991011
283 1,700,952.22 19991011
284 1,614,694.61 19991011
285 1,621,620.81 19991011
286 1,565,584.78 19991011
287
287
287
1,561,450.76 19991011
288 1,551,252.84 19991011
289 1,532,948.63 19991011
290 1,523,945.13 19991011
291 1,476,677.55 19991011
292 1,403,954.73 19991011
293 1,390,580.82 19991011
294 1,393,608.73 19991011
295 1,377,767.44 19991011
296 1,378,103.47 19991011
297 1,368,493.59 19991011
298 1,365,977.12 19991011
299 1,320,634.51 19991011
300 1,306,105.06 19991011
301 1,332,109.85 19991011
302 1,328,881.93 19991011
303 1,181,214.39 19991011
304 1,181,184.23 19991011
305 1,120,252.13 19991011
306 1,130,058.30 19991011
307 1,108,840.87 19991011
308 1,103,173.19 19991011
309 1,076,204.20 19991011
310 1,076,919.86 19991011
311 1,073,126.02 19991011
312 1,048,441.00 19991011
313 996,082.02 19991011
314 987,072.78 19991011
315 986,418.39 19991011
316 976,897.24 19991011
317 893,403.09 19991011
318 900,758.35 19990911
319 880,530.60 19991011
320 836,101.10 19991011
321 636,658.63 19991011
Loan ID Prospectus Loan # Annual Debt Service
1 1 14,369,008.32
2 2
2 2
2 2
2 2
2 2
2 2
2 2
2 2
2 2
2 2
2 2
2 2
2 2
2 2
2 2
12,810,948.48
3 3 10,882,116.60
4 4
4 4
4 4
4 4
4 4
4 4
4 4
4 4
4 4
4 4
4 4
4 4
4 4
4 4
4 4
4 4
4 4
4 4
4 4
12,265,377.48
5 5
5 5
5 5
5 5
5 5
5 5
5 5
5 5
5 5
5 5
10,607,568.00
6 6 8,773,576.68
7 7 8,390,233.56
8 8 7,207,788.96
9 9
9 9
9 9
9 9
9 9
9 9
9 9
9 9
9 9
9 9
9 9
6,544,114.56
10 10 5,841,428.52
11 11 4,689,442.68
12 12 4,929,881.52
13 13 5,100,545.76
14 14
14 14
5,028,478.56
15 15 4,820,580.12
16 16 4,831,226.88
17 17 4,706,917.08
18 18
18 18
4,395,171.00
19 19
19 19
19 19
19 19
19 19
19 19
4,793,009.64
20 20 3,905,382.48
21 21
21 21
21 21
3,423,164.16
22 22
22 22
22 22
22 22
3,822,023.28
23 23
23 23
23 23
23 23
23 23
23 23
23 23
23 23
2,808,000.00
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 66 943,800.00
67 67 1,208,803.56
68 68 1,045,647.72
69 69 1,050,203.76
70 70 1,132,480.32
71 71 1,074,750.00
72 72 1,055,514.36
73 73 1,041,306.48
74 74 998,435.64
75 75 989,683.92
76 76 896,592.12
77 77 1,063,454.88
78 78 912,168.60
79 79 931,263.96
80 80
80 80
80 80
80 80
80 80
883,674.48
81 81 816,984.36
82 82 875,503.44
83 83 857,208.36
84 84
84 84
909,956.40
85 85 896,261.16
86 86 802,575.96
87 87 995,528.04
88 88 774,219.12
89 89 843,151.08
90 90 824,282.16
91 91 825,280.56
92 92 734,079.36
93 93
93
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
106 106 531,300.00
107 107 637,408.92
108 108 639,393.24
109 109 622,472.52
110 110 615,394.20
111 111 534,922.20
112 112 606,942.96
113 113 539,927.52
114 114 603,388.44
115 115 584,119.92
116 116 514,944.12
117 117 516,638.52
118 118 517,264.44
119 119 570,905.40
120 120 499,353.00
121 121 507,503.88
122 122
122 122
524,393.04
123 123 676,517.40
124 124 479,830.80
125 125 523,691.40
126 126 517,920.24
127 127 575,124.96
128 128 531,185.16
129 129 551,385.60
130 130
130 130
130 130
130 130
593,905.20
131 131 449,794.44
132 132 523,579.08
133 133 585,095.64
134 134 563,260.92
135 135 514,775.64
136 136 469,735.32
137 137 473,222.76
138 138 435,291.12
139 139 430,579.08
140 140 496,390.80
141 141 430,198.44
142 142
142 142
451,835.88
143 143 413,055.48
144 144
144
145 145 428,335.92
146 146 494,745.96
147 147 489,464.04
148 148 413,383.32
149 149 404,838.72
150 150 403,795.92
151 151 419,711.40
152 152 462,195.00
153 153 376,819.20
154 154 447,570.00
155 155 387,329.52
156 156 422,851.44
157 157 366,180.12
158 158 375,210.48
159 159 389,500.68
160 160 361,981.44
161 161 420,494.04
162 162 404,466.60
163 163 371,147.16
164 164 362,979.36
165 165 353,785.56
166 166 383,725.44
167 167
167 167
167 167
361,257.36
168 168 384,635.40
169 169 397,556.04
170 170 381,485.52
171 171 358,819.92
172 172 350,045.76
173 173 337,544.88
174 174 322,720.80
175 175 316,550.76
176 176 313,722.60
177 177 315,462.96
178 178 331,383.12
179 179 419,963.64
180 180 304,227.12
181 181 332,038.68
182 182 329,712.84
183 183 298,549.20
184 184 311,713.80
185 185 316,135.92
186 186 296,591.52
187 187 297,417.84
188 188 333,117.60
189 189 346,874.28
190 190 305,381.76
191 191 281,106.00
192 192 310,709.88
193 193 301,246.08
194 194 316,345.20
195 195 265,519.92
196 196 286,984.20
197 197 276,950.76
198 198 270,331.08
199 199 310,502.16
200 200 275,828.40
201 201 322,628.40
202 202 298,753.68
203 203 330,747.96
204 204 279,763.92
205 205
205 205
205 205
280,088.64
206 206 259,089.60
207 207
207 207
207 207
276,504.84
208 208 290,942.40
209 209 262,812.60
210 210 266,713.80
211 211 260,906.64
212 212 256,280.64
213 213 247,295.04
214 214 274,418.88
215 215 242,482.92
216 216 241,411.92
217 217 285,000.00
218 218 249,105.60
219 219 252,425.52
220 220 233,786.76
221 221 252,688.56
222 222 233,522.88
223 223 268,488.00
224 224 237,626.16
225 225 218,873.16
226 226 237,959.88
227 227 233,948.64
228 228 253,722.00
229 229 206,465.64
230 230 214,110.24
231 231
231 231
231 231
209,043.24
232 232 205,066.08
233 233 225,917.88
234 234 257,094.48
235 235 241,823.88
236 236 208,758.60
237 237 216,842.04
238 238 227,979.12
239 239 279,811.20
240 240 268,644.36
241 241 240,889.08
242 242 243,415.08
243 243 198,816.36
244 244 210,400.08
245 245 223,086.00
246 246 223,276.20
247 247 190,377.48
248 248 224,043.00
249 249 187,719.36
250 250 211,196.16
251 251 198,980.88
252 252 239,293.80
253 253 214,964.28
254 254 212,747.64
255 255 194,863.32
256 256 191,326.68
257 257 180,811.32
258 258 173,431.80
259 259
259 259
183,103.20
260 260 220,425.00
261 261 210,939.72
262 262 237,201.48
263 263 199,363.44
264 264 185,604.12
265 265 169,305.12
266 266 178,452.48
267 267 168,829.92
268 268 181,634.64
269 269 171,152.52
270 270 178,295.64
271 271 172,547.04
272 272 186,043.32
273 273 164,080.92
274 274 167,740.20
275 275 165,682.32
276 276 173,114.04
277 277 168,935.16
278 278 185,130.96
279 279 157,660.32
280 280 153,906.72
281 281 159,497.88
282 282 156,282.60
283 283 140,369.04
284 284 141,081.12
285 285 148,811.64
286 286 136,437.36
287 287
287 287
287 287
137,544.36
288 288 176,718.48
289 289 134,672.64
290 290
291 291 123,402.72
292 292 133,026.60
293 293 126,589.92
294 294 124,126.92
295 295 120,172.92
296 296 125,257.56
297 297 130,222.08
298 298 125,464.80
299 299 135,980.28
300 300 130,605.12
301 301 109,963.68
302 302 112,718.64
303 303 98,428.80
304 304 102,368.40
305 305 127,826.52
306 306 99,277.92
307 307 97,275.96
308 308 93,514.68
309 309 96,006.60
310 310 97,461.00
311 311 98,320.92
312 312 87,615.96
313 313 88,945.20
314 314 87,383.40
315 315 88,386.60
316 316 89,931.60
317 317 88,951.32
318 318 79,584.60
319 319 78,550.92
320 320 71,250.00
321 321 63,070.80
Original Underwriting
Base Year
Loan ID Fin. Info as of Date %
Occ
1 N/A 91%
2 N/A 75%
2 N/A 75%
2 N/A 80%
2 N/A 65%
2 N/A 80%
2 N/A 62%
2 N/A 69%
2 N/A 74%
2 N/A 75%
2 N/A 74%
2 N/A 75%
2 N/A 66%
2 N/A 56%
2 N/A 67%
2 N/A 61%
3 N/A 95%
4 N/A 84%
4 N/A 94%
4 N/A 87%
4 N/A 92%
4 N/A 95%
4 N/A 97%
4 N/A 92%
4 N/A 89%
4 N/A 88%
4 N/A 95%
4 N/A 97%
4 N/A 90%
4 N/A 82%
4 N/A 92%
4 N/A 91%
4 N/A 88%
4 N/A 91%
4 N/A 85%
4 N/A 87%
5 N/A 100%
5 N/A 100%
5 N/A 100%
5 N/A 100%
5 N/A 100%
5 N/A 100%
5 N/A 100%
5 N/A 100%
5 N/A 100%
5 N/A 100%
6 N/A 89%
7 N/A 87%
8 N/A 87%
9 N/A 95%
9 N/A 85%
9 N/A 95%
9 N/A 94%
9 N/A 95%
9 N/A 88%
9 N/A 96%
9 N/A 92%
9 N/A 95%
9 N/A 93%
9 N/A 91%
10 N/A 86%
11 N/A 93%
12 N/A 95%
13 N/A 95%
14 N/A 92%
14 N/A 71%
15 N/A 90%
16 N/A 85%
17 N/A 95%
18 N/A 95%
18 N/A 95%
19 N/A 57%
19 N/A 70%
19 N/A 75%
19 N/A 56%
19 N/A 75%
19 N/A 70%
20 N/A 95%
21 N/A 95%
21 N/A 95%
21 N/A 95%
22 N/A 94%
22 N/A 100%
22 N/A 100%
22 N/A 100%
23 N/A 80%
23 N/A 75%
23 N/A 75%
23 N/A 64%
23 N/A 71%
23 N/A 69%
23 N/A 64%
23 N/A 73%
24 N/A 95%
25 N/A 91%
25 N/A 87%
26 N/A 82%
27 N/A 95%
28 N/A 94%
28 N/A 95%
29 N/A 91%
30 N/A 75%
30 N/A 70%
30 N/A 57%
30 N/A 67%
30 N/A 58%
30 N/A 65%
30 N/A 67%
30 N/A 54%
30 N/A 61%
31 N/A 47%
32 N/A 66%
32 N/A 69%
32 N/A 75%
32 N/A 71%
32 N/A 62%
32 N/A 65%
33 N/A 95%
34 N/A 75%
35 N/A 95%
36 N/A 92%
37 N/A 88%
38 N/A 95%
39 N/A 95%
40 N/A 89%
40 N/A 90%
41 N/A 100%
42 N/A 95%
43 N/A 71%
44 N/A 100%
45 N/A 94%
46 N/A 95%
47 N/A 95%
48 N/A 100%
49 N/A 80%
50 N/A 93%
51 N/A 88%
52 N/A 90%
52 N/A 95%
52 N/A 78%
53 N/A 91%
54 N/A 95%
55 N/A 95%
56 N/A 95%
57 N/A 90%
57
58 N/A 100%
58 N/A 100%
59 N/A 95%
59
60 N/A 85%
61 N/A 64%
62 N/A 94%
62 N/A 88%
63 N/A 100%
64 N/A 100%
65 N/A 95%
66 N/A 93%
67 N/A 100%
68 N/A 95%
69 N/A 94%
70 N/A 94%
71 N/A 100%
72 N/A 95%
73 N/A 95%
74 N/A 95%
75 N/A 74%
76 N/A 87%
77 N/A 71%
78 N/A 94%
79 N/A 92%
80 N/A 91%
80 N/A 95%
80 N/A 93%
80 N/A 95%
80 N/A 95%
81 N/A 95%
82 N/A 95%
83 N/A 90%
84 N/A 93%
84 N/A 95%
85 N/A 100%
86 N/A 95%
87 N/A 75%
88 N/A 94%
89 N/A 95%
90 N/A 90%
91 N/A 95%
92 N/A 95%
93 N/A 95%
93 N/A 74%
94 N/A 74%
95 N/A 94%
96 N/A 95%
97 N/A 79%
98 N/A 95%
99 N/A 93%
99 N/A 93%
100 N/A 95%
101 N/A 78%
102 N/A 95%
103 N/A 91%
103 N/A 91%
104 N/A 94%
105 N/A 92%
105 N/A 93%
105 N/A 95%
106 N/A 95%
107 N/A 95%
108 N/A 92%
109 N/A 83%
110 N/A 93%
111 N/A 95%
112 N/A 86%
113 N/A 91%
114 N/A 95%
115 N/A 99%
116 N/A 95%
117 N/A 96%
118 N/A 92%
119 N/A 75%
120 N/A 94%
121 N/A 94%
122 N/A 70%
122 N/A 46%
123 N/A 95%
124 N/A 95%
125 N/A 94%
126 N/A 91%
127 N/A 100%
128 N/A 96%
129 N/A 95%
130 N/A 68%
130 N/A 64%
130 N/A 62%
130 N/A 57%
131 N/A 95%
132 N/A 83%
133 N/A 75%
134 N/A 95%
135 N/A 100%
136 N/A 91%
137 N/A 95%
138 N/A 92%
139 N/A 95%
140 N/A 100%
141 N/A 92%
142 N/A 88%
142 N/A 91%
143 N/A 93%
144 N/A 62%
144
145 N/A 95%
146 N/A 100%
147 N/A 100%
148 N/A 93%
149 N/A 91%
150 N/A 95%
151 N/A 93%
152 N/A 100%
153 N/A 95%
154 N/A 100%
155 N/A 94%
156 N/A 100%
157 N/A 95%
158 N/A 95%
159 N/A 90%
160 N/A 95%
161 N/A 100%
162 N/A 100%
163 N/A 92%
164 N/A 92%
165 N/A 95%
166 N/A 91%
167 N/A 79%
167 N/A 95%
167 N/A 86%
168 N/A 75%
169 N/A 92%
170 N/A 100%
171 N/A 76%
172 N/A 94%
173 N/A 95%
174 N/A 94%
175 N/A 95%
176 N/A 76%
177 N/A 95%
178 N/A 95%
179 N/A 87%
180 N/A 95%
181 N/A 95%
182 N/A 95%
183 N/A 90%
184 N/A 91%
185 N/A 77%
186 N/A 90%
187 N/A 76%
188 N/A 95%
189 N/A 61%
190 N/A 94%
191 N/A 94%
192 N/A 90%
193 N/A 95%
194 N/A 95%
195 N/A 95%
196 N/A 55%
197 N/A 90%
198 N/A 90%
199 N/A 64%
200 N/A 88%
201 N/A 75%
202 N/A 100%
203 N/A 51%
204 N/A 95%
205 N/A 95%
205 N/A 95%
205 N/A 95%
206 N/A 94%
207 N/A 95%
207 N/A 95%
207 N/A 95%
208 N/A 83%
209 N/A 83%
210 N/A 92%
211 N/A 95%
212 N/A 94%
213 N/A 94%
214 N/A 100%
215 N/A 94%
216 N/A 95%
217 N/A 100%
218 N/A 95%
219 N/A 82%
220 N/A 95%
221 N/A 95%
222 N/A 100%
223 N/A 100%
224 N/A 91%
225 N/A 95%
226 N/A 94%
227 N/A 95%
228 N/A 95%
229 N/A 96%
230 N/A 85%
231 N/A 95%
231 N/A 95%
231 N/A 95%
232 N/A 95%
233 N/A 95%
234 N/A 68%
235 N/A 95%
236 N/A 80%
237 N/A 92%
238 N/A 94%
239 N/A 74%
240 N/A 75%
241 N/A 95%
242 N/A 91%
243 N/A 93%
244 N/A 95%
245 N/A 95%
246 N/A 95%
247 N/A 93%
248 N/A 100%
249 N/A 93%
250 N/A 95%
251 N/A 95%
252 N/A 60%
253 N/A 90%
254 N/A 95%
255 N/A 89%
256 N/A 92%
257 N/A 92%
258 N/A 95%
259 N/A 92%
259 N/A 92%
260 N/A 70%
261 N/A 66%
262 N/A 93%
263 N/A 95%
264 N/A 95%
265 N/A 95%
266 N/A 86%
267 N/A 95%
268 N/A 91%
269 N/A 95%
270 N/A 67%
271 N/A 90%
272 N/A 84%
273 N/A 95%
274 N/A 88%
275 N/A 93%
276 N/A 91%
277 N/A 95%
278 N/A 100%
279 N/A 95%
280 N/A 95%
281 N/A 93%
282 N/A 95%
283 N/A 94%
284 N/A 95%
285 N/A 95%
286 N/A 91%
287 N/A 95%
287 N/A 95%
287 N/A 95%
288 N/A 75%
289 N/A 92%
290 N/A 91%
291 N/A 95%
292 N/A 89%
293 N/A 93%
294 N/A 93%
295 N/A 95%
296 N/A 95%
297 N/A 95%
298 N/A 95%
299 N/A 62%
300 N/A 90%
301 N/A 93%
302 N/A 95%
303 N/A 95%
304 N/A 95%
305 N/A 93%
306 N/A 95%
307 N/A 95%
308 N/A 95%
309 N/A 95%
310 N/A 95%
311 N/A 95%
312 N/A 91%
313 N/A 95%
314 N/A 94%
315 N/A 91%
316 N/A 95%
317 N/A 95%
318 N/A 95%
319 N/A 87%
320 N/A 93%
321 N/A 95%
Original Underwriting
Base Year
Loan ID Total Revenue Net Cash Flow
1 28,354,341 19,525,313.00
2 10,191,844 5,263,111.20
2 11,514,278 3,944,786.90
2 10,020,853 3,388,680.65
2 9,121,211 3,052,530.55
2 5,066,005 2,259,363.25
2 7,300,000 2,233,475.00
2 8,319,000 2,453,800.00
2 5,853,000 2,056,251.00
2 8,990,894 2,346,327.70
2 7,241,000 1,796,598.00
2 3,735,000 1,369,275.00
2 4,832,000 1,105,874.00
2 7,366,000 1,038,543.00
2 3,440,199 887,101.95
2 3,929,000 363,085.00
3 52,646,857 33,079,647.00
4 5,450,638 4,220,828.00
4 3,520,447 2,487,085.00
4 2,230,660 1,681,744.00
4 1,891,095 1,541,966.00
4 2,092,298 1,592,756.00
4 1,922,748 1,482,375.00
4 1,922,199 1,470,204.00
4 1,650,702 1,197,703.00
4 1,406,337 1,020,865.00
4 1,092,639 921,971.00
4 1,379,161 936,887.00
4 1,246,682 904,061.00
4 1,120,275 756,509.00
4 939,053 697,000.00
4 1,468,183 664,543.00
4 728,604 527,794.00
4 827,834 576,016.00
4 769,163 540,219.00
4 474,598 310,345.00
5 1,813,260 1,813,260.00
5 1,591,644 1,591,644.00
5 1,420,392 1,420,392.00
5 1,218,912 1,218,912.00
5 1,138,320 1,138,320.00
5 876,408 876,408.00
5 815,964 815,964.00
5 685,008 685,008.00
5 654,792 654,792.00
5 392,868 392,868.00
6 24,101,955 14,233,843.00
7 31,697,674 20,356,970.00
8 85,465,250 30,571,196.50
9 4,296,701 3,445,284.00
9 2,608,323 1,651,813.00
9 1,774,914 1,380,153.00
9 1,640,108 1,197,316.00
9 1,470,872 1,137,217.00
9 886,858 487,839.00
9 620,161 347,699.00
9 842,571 355,695.00
9 660,951 308,734.00
9 602,621 301,506.00
9 643,810 286,051.00
10 15,923,376 9,312,809.00
11 11,296,179 5,689,650.00
12 9,477,084 5,919,933.00
13 9,015,674 6,753,338.00
14 13,278,271 6,277,001.00
14 12,463,755 2,746,389.75
15 10,770,770 7,418,827.00
16 7,205,214 5,900,189.00
17 10,709,886 6,629,940.00
18 5,920,713 4,113,138.00
18 4,379,578 1,770,124.00
19 8,474,847 2,506,966.35
19 6,664,360 2,235,971.00
19 2,647,701 1,138,021.05
19 5,134,981 1,208,647.05
19 2,172,490 883,262.50
19 3,679,727 1,024,895.35
28,774,106 8,997,763.30
20 7,888,894 5,679,819.00
21 4,105,196 2,097,014.00
21 2,435,785 1,751,314.00
21 2,530,227 1,733,657.00
9,071,208 5,581,985.00
22 3,754,078 2,875,145.00
22 840,000 806,400.00
22 970,264 784,244.00
22 634,440 609,062.00
6,198,782 5,074,851.00
23 4,089,721 1,955,495.05
23 4,041,521 1,628,871.05
23 3,564,075 1,513,939.75
23 3,459,374 1,305,776.70
23 2,386,399 854,348.95
23 2,209,632 850,306.60
23 2,064,438 735,523.90
23 2,320,663 824,856.15
24,135,823 9,669,118.15
24 7,626,680 4,933,100.00
25 5,898,791 3,256,646.00
25 4,661,185 2,635,880.00
10,559,976 5,892,526.00
26 12,876,438 6,126,856.00
27 7,133,250 4,769,426.00
28 7,106,261 2,476,605.00
28 3,630,565 1,296,535.00
#REF! #REF!
29 10,178,914 4,949,478.00
30 2,240,418 1,001,579.90
30 1,883,414 784,537.70
30 1,769,369 596,008.45
30 1,955,144 741,830.20
30 1,571,220 482,502.00
30 1,831,844 524,981.20
30 1,557,087 525,187.35
30 1,211,512 273,567.60
30 1,637,999 510,050.95
15,658,007 5,440,245.35
31 16,579,274 5,264,471.70
32 2,406,193 879,087.65
32 2,248,182 883,113.10
32 2,583,053 960,807.65
32 1,803,591 792,055.55
32 1,589,512 713,931.60
32 1,756,031 755,077.55
12,386,562 4,984,073.10
33 5,278,364 3,436,504.00
34 22,472,008 5,527,045.40
35 3,992,210 3,030,853.00
36 4,547,355 3,148,577.00
37 7,476,872 4,066,917.00
38 3,577,148 2,434,675.00
39 3,070,674 2,337,303.00
40 2,336,666 1,266,880.00
40 2,058,117 1,189,540.00
4,394,783 2,456,420.00
41 1,899,320 1,899,320.00
42 3,883,559 2,360,802.00
43 33,260,703 15,757,771.15
44 1,820 1,820,000.00
45 4,850,534 2,490,943.00
46 3,825,383 2,100,137.00
47 3,404,521 2,490,635.00
48 1,680,871 1,680,871.00
49 12,471,497 3,507,530.85
50 4,501,540 2,414,291.00
51 3,487,649 1,994,393.00
52 1,506,266 1,157,967.00
52 1,375,126 1,051,215.00
52 543,622 370,824.00
3,425,014 2,580,006.00
53 2,389,584 1,878,766.00
54 3,180,254 2,021,730.00
55 2,790,557 1,780,972.00
56 2,964,657 1,975,015.00
57 2,480,060 1,806,305.00
57
58 942,928 942,928.00
58 406,944 406,944.00
1,349,872 1,349,872.00
59 2,911,671 1,219,031.00
59
60 2,569,386 1,745,872.00
61 8,529,051 2,427,956.55
62 2,016,026 1,146,822.00
62 1,418,171 829,944.00
3,434,197 1,976,766.00
63 105,280 1,263,360.00
64 1,230,870 1,230,870.00
65 1,987,597 1,529,856.00
66 3,083,511 1,554,202.00
67 1,212,430 1,212,430.00
68 2,786,034 1,596,965.00
69 2,108,267 1,643,379.00
70 2,664,889 1,601,702.00
71 1,350,000 1,309,500.00
72 2,562,162 1,407,476.00
73 2,085,250 1,364,547.00
74 1,527,286 1,315,066.00
75 2,105,520 1,529,580.00
76 1,797,673 1,446,740.00
77 8,428,361 1,471,182.00
78 1,906,305 1,402,586.00
79 3,471,267 1,717,005.00
80 926,207 623,344.00
80 488,131 397,417.00
80 277,863 193,520.00
80 50,522 44,337.00
80 50,027 42,699.00
1,792,750 1,301,317.00
81 1,815,779 1,277,552.00
82 1,585,631 1,342,789.00
83 1,971,532 1,321,454.00
84 2,326,946 1,203,788.00
84 136,800 132,696.00
2,463,746 1,336,484.00
85 898,950 898,950.00
86 2,322,916 1,192,981.00
87 4,011,005 1,545,885.25
88 1,874,578 1,196,288.00
89 1,565,095 1,144,785.00
90 1,998,256 1,876,686.00
91 1,284,716 1,130,779.00
92 1,908,401 1,024,106.00
93 957,490 923,340.00
93
94 2,485,802 1,240,908.00
95 1,699,885 973,334.00
96 1,413,279 1,101,987.00
97 1,322,854 1,021,997.00
98 1,566,105 963,071.00
99 1,836,772 736,823.00
99 825,572 263,593.00
2,662,344 1,000,416.00
100 1,093,830 1,061,015.00
101 2,400,535 1,006,260.00
102 1,238,824 868,189.00
103 833,508 609,861.00
103 645,477 400,540.00
1,478,985 1,010,401.00
104 1,625,447 1,056,690.00
105 720,903 365,284.00
105 656,480 380,229.00
105 408,679 327,370.00
1,786,062 1,072,883.00
106 1,548,814 910,389.00
107 1,506,115 1,079,192.00
108 1,585,553 873,760.00
109 1,253,343 826,193.00
110 1,313,721 851,267.00
111 1,354,619 927,352.00
112 1,862,550 1,072,829.00
113 1,409,055 985,071.00
114 1,107,122 770,642.00
115 1,328,776 951,383.00
116 1,367,208 947,069.00
117 1,143,429 811,443.00
118 1,659,119 836,050.00
119 3,063,653 1,256,549.65
120 1,109,442 724,900.00
121 2,917,246 1,183,230.00
122 1,350,635 599,524.75
122 1,007,934 421,610.70
2,358,569 1,021,135.45
123 2,636,416 1,277,529.00
124 2,125,815 1,012,919.00
125 1,342,666 790,511.00
126 1,312,758 677,335.00
127 575,125 575,125.00
128 1,082,620 738,971.00
129 1,152,301 743,183.00
130 840,448 323,991.40
130 755,310 277,767.50
130 601,434 213,659.70
130 649,798 255,029.90
2,846,990 1,070,448.50
131 1,313,994 688,963.00
132 1,198,112 702,085.00
133 3,200,547 1,007,449.35
134 958,043 717,425.00
135 516,320 516,320.00
136 1,533,885 663,029.00
137 1,999,213 814,558.00
138 1,165,724 675,899.00
139 1,272,646 881,340.00
140 497,880 497,880.00
141 949,374 691,859.00
142 858,952 472,793.00
142 643,686 196,897.00
1,502,638 669,690.00
143 1,777,248 816,848.00
144 1,154,948 547,559.00
144
145 1,050,724 621,724.00
146 494,746 494,746.00
147 489,468 489,468.00
148 969,164 608,938.00
149 1,533,874 793,897.00
150 611,556 593,209.00
151 1,220,394 604,618.00
152 462,195 462,195.00
153 1,008,449 572,448.00
154 447,570 447,570.00
155 887,925 588,819.00
156 424,145 424,145.00
157 898,504 639,969.00
158 617,500 592,800.00
159 865,251 691,815.00
160 647,935 494,294.00
161 420,494 420,494.00
162 405,704 405,704.00
163 1,019,089 587,612.00
164 1,019,329 509,699.00
165 1,052,613 501,216.00
166 1,529,038 859,344.00
167 386,825 252,248.00
167 314,779 220,838.00
167 154,265 100,337.00
855,869 573,423.00
168 1,920,880 659,223.00
169 780,780 577,414.00
170 382,630 382,630.00
171 2,183,819 737,602.95
172 1,349,249 828,256.00
173 1,272,031 573,634.00
174 1,249,118 532,734.00
175 761,441 500,895.00
176 842,397 441,891.00
177 822,968 479,907.00
178 1,208,931 517,934.00
179 1,878,602 1,085,197.00
180 603,323 472,869.00
181 445,544 412,882.00
182 710,726 504,117.00
183 927,179 442,591.00
184 1,168,266 483,059.00
185 1,946,876 632,464.80
186 1,610,174 886,954.00
187 1,385,743 524,856.00
188 679,825 456,870.00
189 2,188,317 864,938.85
190 742,350 538,328.00
191 700,786 479,038.00
192 563,468 457,952.00
193 679,536 551,218.00
194 584,775 476,168.00
195 816,981 438,421.00
196 904,151 421,644.00
197 902,523 445,795.00
198 1,096,635 469,419.00
199 1,100,559 517,099.95
200 837,952 694,298.00
201 1,789,397 603,243.85
202 299,650 299,650.00
203 1,672,408 590,510.40
204 537,727 412,281.00
205 315,962 201,621.00
205 258,685 116,579.00
205 180,167 109,623.00
754,814 427,823.00
206 837,561 400,666.00
207 255,700 176,057.00
207 234,646 160,870.00
207 137,855 83,155.00
628,201 420,082.00
208 934,458 370,452.00
209 1,100,491 430,912.00
210 971,484 518,475.00
211 623,723 401,048.00
212 490,867 381,326.00
213 908,720 523,618.00
214 280,689 280,689.00
215 729,709 414,768.00
216 804,341 387,164.00
217 285,000 285,000.00
218 596,080 373,211.00
219 695,506 343,957.00
220 634,453 322,408.00
221 504,986 390,118.00
222 695,700 351,842.00
223 268,488 268,488.00
224 478,742 356,396.00
225 507,078 308,761.00
226 488,200 349,731.00
227 627,993 339,806.00
228 454,783 359,808.00
229 819,296 487,739.00
230 1,223,908 456,034.00
231 340,307 168,367.00
231 182,481 102,961.00
231 114,627 60,893.00
637,415 332,221.00
232 507,154 301,894.00
233 505,070 312,247.00
234 1,162,463 431,906.15
235 517,616 346,745.00
236 445,690 284,668.00
237 598,439 444,663.00
238 413,852 311,831.00
239 2,547,318 633,704.90
240 1,499,046 514,912.30
241 668,975 327,147.00
242 624,088 386,936.00
243 500,030 300,307.00
244 478,059 318,082.00
245 466,631 352,523.00
246 364,377 309,081.00
247 550,182 334,584.00
248 224,043 224,043.00
249 606,394 293,745.00
250 439,074 299,015.00
251 600,622 267,992.00
252 1,160,289 428,283.45
253 470,853 323,124.00
254 692,892 386,505.00
255 638,575 294,865.00
256 602,308 289,536.00
257 903,193 388,747.00
258 390,450 235,611.00
259 476,977 215,527.00
259 115,500 68,883.00
592,477 284,410.00
260 846,231 390,473.55
261 1,305,212 406,326.60
262 431,064 344,944.00
263 509,015 353,838.00
264 562,055 259,316.00
265 390,105 223,562.00
266 1,127,120 312,125.00
267 484,385 307,806.00
268 1,127,629 350,373.00
269 337,324 252,750.00
270 1,276,285 361,668.25
271 587,017 257,779.00
272 611,511 268,057.00
273 433,002 256,932.00
274 872,604 311,356.00
275 408,476 241,254.00
276 389,040 248,281.00
277 312,207 212,493.00
278 185,131 185,131.00
279 416,639 307,050.00
280 511,120 340,760.00
281 381,150 250,256.00
282 499,540 220,135.00
283 406,423 226,424.00
284 272,544 207,184.00
285 385,094 221,303.00
286 565,448 297,701.00
287 224,404 103,214.00
287 124,055 61,988.00
287 98,935 42,554.00
447,394 207,756.00
288 1,786,988 364,544.40
289 487,109 216,346.00
290 422,175 196,838.00
291 289,030 171,061.00
292 290,283 185,512.00
293 286,671 222,296.00
294 400,773 179,715.00
295 224,160 186,221.00
296 328,140 210,276.00
297 352,520 212,906.00
298 277,801 171,807.00
299 671,264 238,719.20
300 351,345 269,871.00
301 283,123 213,413.00
302 469,532 194,990.00
303 230,952 152,741.00
304 244,045 173,404.00
305 345,848 283,482.00
306 275,890 155,820.00
307 211,165 139,256.00
308 220,238 129,545.00
309 259,935 144,437.00
310 192,854 169,006.00
311 275,967 141,289.00
312 212,862 132,310.00
313 315,393 176,503.00
314 276,807 143,132.00
315 311,363 135,614.00
316 238,592 169,006.00
317 240,389 140,466.00
318 340,629 135,684.00
319 182,384 111,949.00
320 357,423 135,952.00
321 164,137 84,349.00
Original Underwriting
Loan ID (2)
DSCR
1 1.36
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2.62
3 1.31
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
1.92
5
5
5
5
5
5
5
5
5
5
1.00
6 1.62
7 1.21
8 1.82
9
9
9
9
9
9
9
9
9
9
9
1.67
10 1.59
11 1.21
12 1.20
13 1.32
14
14
1.79
15 1.54
16 1.22
17 1.41
18
18
1.34
19
19
19
19
19
19
1.88
20 1.45
21
21
21
1.63
22
22
22
22
1.33
23
23
23
23
23
23
23
23
2.76
24 1.35
25
25
1.67
26 2.13
27 1.54
28
28
29 1.71
30
30
30
30
30
30
30
30
30
1.90
31 1.69
32
32
32
32
32
32
1.64
33 1.31
34 1.87
35 1.40
36 1.52
37 1.95
38 1.37
39 1.24
40
40
1.38
41 1.00
42 1.28
43 2.15
44 1.00
45 1.48
46 1.45
47 1.55
48 1.00
49 2.12
50 1.66
51 1.40
52
52
52
1.91
53 1.41
54 1.60
55 1.42
56 1.52
57
57
1.53
58
58
1.00
59 1.30
59
60 1.47
61 1.66
62
62
1.82
63 1.02
64 1.00
65 1.36
66 1.43
67 1.00
68 1.53
69 1.56
70 1.41
71 1.22
72 1.33
73 1.31
74 1.26
75 1.55
76 1.61
77 1.38
78 1.54
79 1.84
80
80
80
80
80
1.47
81 1.56
82 1.53
83 1.54
84
84
1.47
85 1.00
86 1.49
87 1.55
88 1.55
89 1.36
90 2.28
91 1.37
92 1.40
93
93
1.27
94 1.64
95 1.48
96 1.51
97 1.43
98 1.55
99
99
1.63
100 1.53
101 1.69
102 1.26
103
103
1.62
104 1.87
105
105
105
1.36
106 1.51
107 1.69
108 1.37
109 1.33
110 1.38
111 1.73
112 1.77
113 1.82
114 1.28
115 1.63
116 1.84
117 1.57
118 1.62
119 2.20
120 1.45
121 2.33
122
122
1.95
123 1.89
124 2.11
125 1.51
126 1.31
127 1.00
128 1.39
129 1.23
130
130
130
130
1.80
131 1.53
132 1.34
133 1.72
134 1.27
135 1.00
136 1.41
137 1.72
138 1.55
139 2.05
140 1.00
141 1.61
142
142
1.48
143 1.98
144 1.70
144
145 1.45
146 1.00
147 1.00
148 1.47
149 1.96
150 1.47
151 1.44
152 1.00
153 1.52
154 1.00
155 1.52
156 1.00
157 1.75
158 1.58
159 1.78
160 1.37
161 1.00
162 1.00
163 1.58
164 1.40
165 1.42
166 2.24
167
167
167
1.59
168 1.71
169 1.58
170 1.00
171 2.06
172 2.37
173 1.70
174 1.65
175 1.58
176 1.38
177 1.52
178 1.56
179 2.96
180 1.55
181 1.24
182 1.53
183 1.48
184 1.55
185 2.00
186 2.99
187 1.76
188 1.37
189 2.49
190 1.76
191 1.70
192 1.47
193 1.83
194 1.64
195 1.65
196 1.47
197 1.61
198 1.74
199 1.67
200 2.52
201 1.87
202 1.00
203 1.79
204 1.47
205
205
205
1.53
206 1.55
207
207
207
1.52
208 1.27
209 1.64
210 1.94
211 1.54
212 1.49
213 2.12
214 1.02
215 1.71
216 1.60
217 1.00
218 1.50
219 1.36
220 1.38
221 1.54
222 1.51
223 1.00
224 1.50
225 1.41
226 1.47
227 1.45
228 1.42
229 2.36
230 2.13
231
231
231
1.59
232 1.47
233 1.38
234 1.68
235 1.43
236 1.36
237 2.05
238 1.37
239 2.60
240 1.92
241 1.36
242 1.59
243 1.51
244 1.51
245 1.58
246 1.38
247 1.76
248 1.00
249 1.56
250 1.42
251 1.35
252 1.79
253 1.50
254 1.82
255 1.51
256 1.51
257 2.15
258 1.36
259
259
1.55
260 1.77
261 1.93
262 1.81
263 1.77
264 1.40
265 1.32
266 1.75
267 1.82
268 1.93
269 1.48
270 2.03
271 1.49
272 1.44
273 1.57
274 1.86
275 1.46
276 1.43
277 1.26
278 1.00
279 1.95
280 2.21
281 1.57
282 1.41
283 1.61
284 1.47
285 1.49
286 2.18
287
287
287
1.51
288 2.06
289 1.61
290 1.58
291 1.39
292 1.39
293 1.76
294 1.45
295 1.55
296 1.68
297 1.63
298 1.37
299 1.76
300 2.25
301 1.94
302 1.73
303 1.55
304 1.69
305 2.22
306 1.57
307 1.43
308 1.39
309 1.50
310 1.73
311 1.44
312 1.51
313 1.98
314 1.64
315 1.53
316 1.88
317 1.58
318 1.70
319 1.43
320 1.91
321 1.34
(6)
1997 Annual Operating
Loan ID Fin. Info as of Date %
Occ Total Revenue
1 YTD 12/31/97 92% 29,820,382.00
2 TTM 11/30/97 76% 10,244,000.00
2 TTM 11/30/97 84% 12,494,000.00
2 TTM 11/30/97 86% 10,594,000.00
2 TTM 11/30/97 65% 9,326,000.00
2 TTM 11/30/97 83% 5,211,000.00
2 TTM 11/30/97 62% 7,300,000.00
2 TTM 11/30/97 69% 9,319,000.00
2 TTM 11/30/97 74% 5,853,000.00
2 TTM 11/30/97 77% 9,171,000.00
2 TTM 11/30/97 74% 7,241,000.00
2 TTM 11/30/97 75% 3,735,000.00
2 TTM 11/30/97 66% 4,832,000.00
2 TTM 11/30/97 56% 7,366,000.00
2 TTM 11/30/97 55% 3,002,000.00
2 TTM 11/30/97 61% 3,929,000.00
109,617,000.00
3 TTM 12/31/97 98% 52,134,561.00
4 YTD 12/31/97 84% 6,259,701.00
4 YTD 12/31/97 94% 3,444,761.00
4 YTD 12/31/97 87% 2,287,139.00
4 YTD 12/31/97 93% 2,092,983.00
4 YTD 12/31/97 95% 1,981,222.00
4 YTD 12/31/97 97% 1,919,972.00
4 YTD 12/31/97 92% 1,804,485.00
4 YTD 12/31/97 88% 1,602,529.00
4 YTD 12/31/97 92% 1,419,195.00
4 YTD 12/31/97 100% 1,051,982.00
4 YTD 12/31/97 97% 1,300,408.00
4 YTD 12/31/97 90% 1,269,965.00
4 YTD 12/31/97 82% 1,094,307.00
4 YTD 12/31/97 92% 923,962.00
4 YTD 12/31/97 91% 1,557,502.00
4 YTD 12/31/97 74% 768,289.00
4 YTD 12/31/97 91% 859,163.00
4 YTD 12/31/97 87% 947,456.00
4 YTD 12/31/97 87% 516,362.00
33,101,383.00
5 4/11/98 100%
5 4/11/98 100%
5 4/11/98 100%
5 4/11/98 100%
5 4/11/98 100%
5 4/11/98 100%
5 4/11/98 100%
5 4/11/98 100%
5 4/11/98 100%
5 4/11/98 100%
6 YTD 12/31/97 91% 24,356,395.00
7 TTM 11/30/97 93% 31,683,698.00
8 TTM 11/7/97 71% 88,621,045.00
9 YTD 12/312/97 99% 4,379,572.00
9 YTD 12/312/97 85% 2,648,336.00
9 YTD 12/312/97 96% 1,794,960.00
9 YTD 12/312/97 94% 1,680,760.00
9 YTD 12/312/97 95% 1,606,040.00
9 YTD 12/312/97 88% 1,072,872.00
9 YTD 12/312/97 96% 643,545.00
9 YTD 12/312/97 92% 851,082.00
9 YTD 12/312/97 100% 708,160.00
9 YTD 12/312/97 93% 623,100.00
9 YTD 12/312/97 91% 714,540.00
16,722,967.00
10 TTM 9/30/97 86% 16,219,924.00
11 TTM 1/1/98 99% 10,885,080.00
12 YTD 12/31/97 94% 9,477,084.00
13 TTM 8/31/97 96% 9,926,195.00
14 TTM 8/31/97 94% 13,370,278.00
14 TTM 8/31/97 72% 12,918,406.00
26,288,684.00
15 YTD 12/31/97 93% 10,698,163.00
16 TTM 12/31/97 85% 6,479,032.00
17 YTD 12/31/97 96% 10,059,859.00
18 YTD 12/31/97 100% 6,224,488.00
18 100%
6,224,488.00
19 TTM 9/30/97 60% 8,474,847.00
19 TTM 10/31/97 73% 6,972,826.00
19 TTM 10/31/97 77% 2,715,370.00
19 TTM 10/31/97 58% 5,279,990.00
19 TTM 10/31/97 75% 2,184,480.00
19 TTM 10/31/97 75% 3,944,668.00
29,572,181.00
20 YTD 12/31/97 100% 7,073,590.00
21 YTD 12/31/97 99% 4,095,010.00
21 YTD 12/31/97 100% 2,280,245.00
21 YTD 12/31/97 100% 2,562,270.00
8,937,525.00
22 Ann. 9mo. 96% 3,526,951.00
22
22 YTD 12/31/97 96% 1,014,247.00
22
4,541,198.00
23 YTD 12/31/97 83% 4,305,378.00
23 YTD 12/31/97 78% 4,207,460.00
23 YTD 12/31/97 79% 3,756,888.00
23 TTM 11/30/97 61% 3,279,033.00
23 TTM 11/30/97 71% 2,607,570.00
23 TTM 11/30/97 69% 2,288,644.00
23 TTM 11/30/97 64% 2,217,800.00
23 TTM 11/30/97 73% 2,455,257.00
25,118,030.00
24 YTD 12/31/97 98% 8,080,833.00
25 YTD 12/31/97 91% 5,857,650.00
25 YTD 12/31/97 87% 4,632,019.00
10,489,669.00
26 YTD 12/31/97 92% 11,289,967.00
27 TTM 8/31/97 96% 7,212,886.00
28 YTD 12/31/97 92% 7,034,815.00
28 YTD 12/31/97 91% 3,630,565.00
29 YTD 12/31/97 88% 10,755,896.00
30 YTD 12/31/97 75% 2,245,575.00
30 YTD 12/31/97 70% 1,877,365.00
30 YTD 12/31/97 59% 1,859,104.00
30 YTD 12/31/97 68% 1,982,503.00
30 YTD 12/31/97 58% 1,571,220.00
30 YTD 12/31/97 65% 1,826,580.00
30 YTD 12/31/97 67% 1,557,197.00
30 YTD 12/31/97 54% 1,211,512.00
30 YTD 12/31/97 62% 1,678,996.00
15,810,052.00
31 TTM 8/31/97 48% 16,588,812.00
32 9m. 9/30/97 68% 2,396,243.00
32 YTD 9/30/97 69% 2,258,215.00
32 YTD 9/30/97 78% 2,681,756.00
32 YTD 9/30/97 74% 1,959,975.00
32 YTD 9/30/97 62% 1,646,625.00
32 YTD 9/30/97 65% 1,780,316.00
12,723,130.00
33 YTD 12/31/97 99% 5,537,340.00
34 YTD 12/31/97 78% 23,348,278.00
35 YTD 12/31/97 94% 3,985,827.00
36 TTM 12/31/97 92% 4,407,247.00
37 YTD 12/31/97 88% 6,075,280.00
38 TTM 11/30/97 98% 3,582,219.00
39 YTD 12/31/97 95% 2,997,444.00
40 YTD 12/31/97 91% 2,236,132.00
40 YTD 12/31/97 97% 1,949,574.00
4,185,706.00
41 3/11/98 100%
42 YTD 12/31/97 97% 4,010,606.00
43 TTM 6/30/97 74% 33,232,998.00
44 10/11/97 100%
45 YTD 12/31/97 96% 5,197,947.00
46 YTD 12/31/97 98% 3,821,272.00
47 TTM 11/30/97 100% 3,856,352.00
48 10/11/97 100%
49 YTD 12/31/97 87% 13,517,704.00
50 YTD 12/31/97 98% 4,632,051.00
51 TTM 10/27/97 93% 3,390,744.00
52 YTD 12/31/97 86% 1,111,680.00
52 YTD 12/31/97 100% 1,302,826.00
52 YTD 12/31/97 78% 529,604.00
2,944,110.00
53 YTD 12/31/97 91% 2,382,384.00
54 YTD 12/31/97 100% 3,310,709.00
55 YTD 12/31/97 97% 2,733,123.00
56 TTM 8/31/97 99% 2,995,735.00
57 YTD 12/31/97 84% 2,518,907.00
58 2/11/98
58 3/11/98
59 TTM 1/31/98 100% 3,011,328.00
60 TTM 9/30/97 85% 2,456,836.00
61 TTM 10/31/97 65% 8,566,407.00
62 Ann. 7mo. 97% 1,896,114.00
62 Ann. 8mo. 93% 1,342,176.00
3,238,290.00
63 3/11/98 100% 105,280.00
64 3/11/98 100%
65 TTM 9/30/97 100% 2,067,987.00
66 TTM 10/31/97 97% 3,058,073.00
67 3/11/98 100%
68 Ann. 11mo. 100% 2,812,911.00
69 Ann. 11mo. 97% 2,074,636.00
70 YTD 12/31/97 98% 2,612,723.00
71 Ann. 6mo. 1/98 100% 1,351,046.00
72 YTD 12/31/97 86% 2,690,139.00
73 Ann. 12/31/97 100% 1,918,411.00
74 TTM 3/31/98 100% 1,462,875.00
75 TTM 9/30/97 90% 2,124,223.00
76 YTD 12/31/97 86% 1,678,578.00
77 TTM 1/31/98 80% 8,428,361.00
78 YTD 12/31/97 99% 1,810,863.00
79 YTD 12/31/97 98% 3,357,044.00
80 YTD 12/31/97 91% 941,662.00
80 TTM 1/31/98 100% 485,831.00
80 TTM 11/30/97 93% 269,808.00
80 YTD 12/31/97 100% 50,572.00
80 Ann. 2/98 100% 48,000.00
1,795,873.00
81 TTM 10/31/97 98% 1,783,795.00
82 YTD 12/31/97 100% 1,605,501.00
83 Ann. 100% 1,539,234.00
84 TTM 11/30/97 98% 2,426,291.00
84 YTD 12/31/97 100% 144,500.00
2,570,791.00
85 2/11/98 100%
86 YTD 12/31/97 100% 2,458,924.00
87 YTD 12/31/97 81% 4,327,491.00
88 YTD 12/31/97 95% 1,827,541.00
89 YTD 12/31/97 95% 1,644,551.00
90 TTM 10/31/97 100% 2,205,776.00
91 TTM 11/30/97 100% 1,319,843.00
92 YTD 12/31/97 98% 1,967,807.00
93 YTD 12/31/97 100% 1,204,033.00
94 Ann. T-11 74% 2,649,331.00
95 YTD 12/31/97 96% 1,680,627.00
96 YTD 12/31/97 100% 1,438,864.00
97 YTD 12/31/97 79% 1,387,217.00
98 TTM 10/31/97 94% 1,525,361.00
99 YTD 12/31/97 97% 1,794,154.00
99 YTD 12/31/97 97% 817,732.00
2,611,886.00
100 Pro-forma 100% 1,151,400.00
101 TTM 11/30/97 83% 2,498,452.00
102 TTM 10/31/97 100% 1,303,521.00
103 Ann. 2/97-12/97 92% 882,853.00
103 YTD 12/31/97 100% 691,977.00
1,574,830.00
104 YTD 12/31/97 99% 1,682,787.00
105 YTD 12/31/97 83% 658,389.00
105 YTD 12/31/97 83% 676,661.00
105 YTD 12/31/97 83% 426,603.00
YTD 12/31/97 1,761,653.00
106 Ann. 7mo. 97% 1,543,713.00
107 TTM 9/30/97 100% 1,463,364.00
108 Ann.4/1-9/30/97 93% 1,518,136.00
109 YTD 12/31/97 83% 1,332,488.00
110 YTD 12/31/97 100% 1,129,495.00
111 TTM 10/31/97 99% 1,350,652.00
112 YTD 12/31/97 85% 1,835,420.00
113 YTD 12/31/97 90% 1,417,419.00
114 YTD 12/31/97 100% 1,135,882.00
115 YTD 12/31/97 99% 1,256,376.00
116 YTD 12/31/97 95% 1,348,186.00
117 YTD 12/31/97 96% 1,264,866.00
118 TTM 11/30/97 95% 1,608,174.00
119 YTD 12/31/97 76% 3,141,114.00
120 TTM 11/25/97 96% 1,076,321.00
121 TTM 11/30/97 95% 2,810,164.00
122 YTD 12/31/97 71% 1,377,749.00
122 YTD 12/31/97 49% 1,071,451.00
2,449,200.00
123 YTD 12/31/97 98% 2,659,930.00
124 Ann. 11mo. 98% 2,041,227.00
125 YTD 12/31/97 100% 1,296,144.00
126 TTM 10/31/97 94% 1,273,516.00
127 10/11/97 100%
128 YTD 12/31/97 98% 1,090,015.00
129 YTD 12/31/97 97% 1,123,123.00
130 TTM 11/30/97 69% 853,546.00
130 TTM 11/30/97 64% 755,106.00
130 TTM 11/30/97 62% 624,991.00
130 TTM 11/30/97 58% 660,627.00
2,894,270.00
131 TTM 10/31/97 98% 1,299,582.00
132 YTD 12/31/97 88% 1,227,809.00
133 TTM 11/23/97 77% 3,298,424.00
134 YTD 12/31/97 100% 1,005,105.00
135 3/11/98 100%
136 YTD 12/31/97 92% 1,504,285.00
137 TTM 9/30/97 98% 2,098,116.00
138 TTM 10/31/97 98% 1,122,075.00
139 TTM 11/30/97 100% 1,325,071.00
140 3/11/98 100%
141 TTM 10/31/97 92% 963,682.00
142 TTM 11/30/97 90% 840,385.00
142 TTM 11/30/97 92% 644,431.00
1,484,816.00
143 TTM 11/31/97 97% 1,719,139.00
144 YTD 12/31/97 54% 1,170,789.00
144
145 YTD 12/31/97 97% 1,051,941.00
146 10/11/97 100%
147 10/11/97 100%
148 TTM 12/31/97 93% 1,040,221.00
149 TTM 11/30/97 91% 1,524,082.00
150 YTD 12/31/97 100% 781,267.00
151 TTM 10/31/97 91% 1,173,521.00
152 10/11/97 100%
153 TTM 11/30/97 96% 1,008,614.00
154 10/11/97 100%
155 YTD 12/31/97 100% 924,561.00
156 3/11/98 100%
157 YTD 11/30/97 100% 921,347.00
158 n/a 100%
159 YTD 12/31/97 97% 789,489.00
160 YTD 12/31/97 99% 669,338.00
161 3/11/98 100%
162 3/11/98 100%
163 TTM 11/30/97 88% 1,014,008.00
164 YTD 12/31/97 93% 996,011.00
165 TTM 11/30/97 97% 1,042,940.00
166 YTD 12/31/97 100% 1,668,111.00
167 TTM 9/30/97 79% 410,767.00
167 TTM 9/30/97 100% 346,064.00
167 TTM 9/30/97 86% 180,035.00
936,866.00
168 TTM 11/30/97 79% 2,010,556.00
169 YTD 12/31/97 100% 826,712.00
170 2/11/98 100%
171 TTM 10/31/97 77% 2,209,017.00
172 YTD 12/31/97 98% 1,360,245.00
173 YTD 12/31/97 99% 1,181,469.00
174 YTD 12/31/97 99% 1,218,642.00
175 YTD 12/31/97 96% 798,382.00
176 YTD 12/31/97 77% 858,415.00
177 YTD 12/31/97 99% 798,503.00
178 YTD 12/31/97 96% 1,143,690.00
179 YTD 12/31/97 92% 1,791,204.00
180 TTM 10/31/97 100% 543,244.00
181 Ann. 5mo. 100% 450,000.00
182 IMP 11/30/97 98% 704,584.00
183 YTD 12/31/97 89% 919,475.00
184 YTD 12/31/97 93% 1,130,539.00
185 TTM 10/31/97 80% 2,016,563.00
186 YTD 12/31/97 100% 1,751,692.00
187 TTM 10/31/97 76% 1,349,801.00
188 YTD 12/31/97 100% 679,499.00
189 YTD 12/31/97 69% 2,618,892.00
190 TTM 1/15/98 96% 723,571.00
191 YTD 12/31/97 100% 771,449.00
192 TTM 11/30/97 91% 563,697.00
193 TTM 10/31/97 100% 935,301.00
194 YTD 12/31/97 100% 595,370.00
195 TTM 10/31/97 98% 818,414.00
196 TTM 11/30/97 63% 919,753.00
197 TTM 1/31/98 96% 835,027.00
198 YTD 12/31/97 91% 1,008,769.00
199 TTM 11/30/97 66% 1,132,565.00
200 TTM 11/30/97 100% 818,404.00
201 TTM 10/31/97 78% 1,848,041.00
202 3/11/98 100%
203 YTD 12/31/97 54% 1,731,678.00
204 YTD 12/31/97 97% 551,676.00
205 TTM 11/30/97 100% 336,601.00
205 TTM 11/30/97 100% 260,395.00
205 TTM 11/30/97 100% 181,622.00
778,618.00
206 TTM 1/31/98 88% 872,459.00
207 YTD 12/31/97 93% 248,321.00
207 TTM 1/31/98 100% 213,498.00
207 TTM 1/31/98 100% 123,110.00
584,929.00
208 TTM 11/30/97 81% 952,039.00
209 YTD 12/31/97 83% 1,060,307.00
210 YTD 12/31/97 99% 950,445.00
211 TTM 10/31/97 100% 601,659.00
212 YTD 12/25/97 95% 514,950.00
213 YTD 12/31/97 95% 902,737.00
214 10/1/97 100%
215 YTD 12/31/97 97% 729,269.00
216 YTD 12/31/97 95% 752,020.00
217 10/11/97 100%
218 YTD 12/31/97 100% 596,857.00
219 TTM 11/30/97 82% 695,506.00
220 YTD 12/31/97 93% 626,103.00
221 YTD 12/31/97 100% 508,468.00
222 YTD 12/31/97 100% 695,700.00
223 10/11/97 100%
224 YTD 12/31/97 91% 471,361.00
225 YTD 12/31/97 100% 514,581.00
226 YTD 12/31/97 94% 459,620.00
227 YTD 12/31/97 94% 624,278.00
228 TTM 1/31/98 100% 468,747.00
229 YTD 12/31/97 100% 787,667.00
230 YTD 12/31/97 97% 1,115,381.00
231 YTD 12/31/97 99% 338,572.00
231 YTD 12/31/97 100% 188,704.00
231 YTD 12/31/97 96% 113,300.00
640,576.00
232 TTM 11/30/97 100% 498,154.00
233 YTD 12/31/97 98% 513,462.00
234 TTM 10/31/97 68% 1,162,396.00
235 Ann. 11mo. 99% 534,663.00
236 YTD 12/31/97 79% 466,758.00
237 YTD 12/31/97 100% 617,479.00
238 TTM 11/30/97 100% 406,869.00
239 YTD 12/31/97 80% 2,748,216.00
240 YTD 12/31/97 79% 1,570,279.00
241 YTD 12/31/97 99% 686,957.00
242 YTD 12/31/97 91% 605,943.00
243 YTD 12/31/97 94% 472,745.00
244 YTD 12/31/97 98% 483,658.00
245 TTM 10/31/97 100% 467,462.00
246 YTD 12/31/97 100% 381,954.00
247 Ann. 11mo. 95% 526,965.00
248 3/11/98 100%
249 TTM 11/30/97 100% 596,210.00
250 TTM 11/30/97 96% 498,755.00
251 TTM 9/30/97 100% 602,257.00
252 TTM 1/31/98 60% 1,173,303.00
253 YTD 12/31/97 91% 477,384.00
254 YTD 12/31/97 100% 709,197.00
255 TTM 10/31/97 94% 597,156.00
256 TTM 11/30/97 96% 586,140.00
257 TTM 10/31/97 94% 877,635.00
258 YTD 12/31/97 100% 410,455.00
259 TTM 11/30/97 92% 486,136.00
259 TTM 11/30/97 92% 118,822.00
604,958.00
260 TTM 7/31/97 72% 865,613.00
261 TTM 10/31/97 70% 1,415,648.00
262 YTD 12/31/97 96% 442,116.00
263 TTM 1/31/98 98% 532,610.00
264 TTM 8/31/97 98% 570,312.00
265 YTD 11/30/97 98% 393,710.00
266 YTD 12/25/97 88% 1,103,075.00
267 TTM 9/30/97 100% 478,987.00
268 YTD 12/31/97 87% 1,152,643.00
269 YTD 12/31/97 100% 342,397.00
270 TTM 10/31/97 70% 1,327,161.00
271 YTD 12/31/97 100% 571,029.00
272 YTD 12/31/97 83% 591,806.00
273 YTD 12/31/97 100% 426,293.00
274 YTD 12/31/97 89% 820,556.00
275 TTM 1/31/98 97% 406,281.00
276 YTD 12/31/97 91% 377,667.00
277 Ann. 11mo. 98% 313,721.00
278 3/11/98 100%
279 YTD 12/31/97 100% 328,363.00
280 YTD 12/31/97 100% 517,922.00
281 YTD 12/31/97 100% 398,094.00
282 TTM 11/30/97 100% 512,996.00
283 YTD 12/31/97 93% 394,728.00
284 YTD 12/31/97 96% 265,540.00
285 YTD 12/31/97 91% 383,662.00
286 YTD 12/31/97 100% 575,172.00
287 YTD 12/31/97 96% 213,944.00
287 YTD 12/31/97 96% 121,298.00
287 YTD 12/31/97 96% 96,396.00
431,638.00
288 YTD 12/31/97 76% 1,878,557.00
289 YTD 12/31/97 94% 459,813.00
290 YTD 12/31/97 91% 421,885.00
291 TTM 10/31/97 100% 304,189.00
292 YTD 12/31/97 89% 319,442.00
293 YTD 12/31/97 96% 286,671.00
294 YTD 12/31/97 93% 382,330.00
295 Ann. 3/97-12/97 100% 234,943.00
296 YTD 12/31/97 100% 308,338.00
297 YTD 12/31/97 100% 365,204.00
298 Ann. 3/97-1/98 100% 259,249.00
299 TTM 7/31/97 62% 671,264.00
300 YTD 12/31/97 97% 327,868.00
301 YTD 12/31/97 93% 287,280.00
302 Ann. 9mo. 96% 476,534.00
303 TTM 10/31/97 100% 231,947.00
304 TTM 9/30/97 100% 241,964.00
305 YTD 12/31/97 100% 352,460.00
306 YTD 12/31/97 100% 271,183.00
307 YTD 12/31/97 100% 229,937.00
308 TTM 7/31/97 100% 225,266.00
309 Ann. 4/97-1/98 100% 270,664.00
310 YTD 12/31/97 100% 191,511.00
311 YTD 12/31/97 98% 275,543.00
312 YTD 12/31/97 96% 197,247.00
313 TTM 11/30/97 100% 402,707.00
314 YTD 12/31/97 94% 267,603.00
315 TTM 6/30/97 91% 288,748.00
316 TTM 10/31/97 100% 225,505.00
317 Ann. 11mo. 97% 233,301.00
318 YTD 12/31/97 98% 324,097.00
319 YTD 12/31/97 90% 183,851.00
320 YTD 12/31/97 93% 333,443.00
321 YTD 12/31/97 100% 171,076.00
(6)
1997 Annual Operating
Loan ID Total Revenue (1) (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
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 Dec-98 100.00%
17
18
18
18
19 Dec-98
19 Dec-98
19 Dec-98
19 Dec-98
19 Dec-98
19 Dec-98
19
20
21
21
21
21
22 Dec-98
22
22
22
22
23 Dec-98 86.39%
23 Dec-98 73.51%
23 Dec-98 85.99%
23 Dec-98 72.10%
23 Dec-98 75.16%
23 Dec-98 64.28%
23 Dec-98 67.20%
23 Dec-98 76.44%
23
24 Dec-98
25 Dec-98 97.11%
25 Dec-98 93.21%
25
26 Dec-98 97.00%
27 Dec-98 97.60%
28 Dec-98 93.00%
28 Dec-98 92.00%
29
30 Dec-98 73.11%
30 Dec-98 65.77%
30 Dec-98 55.00%
30 Dec-98 61.05%
30 Dec-98 56.69%
30 Dec-98 65.66%
30 Dec-98 68.19%
30 Dec-98 44.50%
30 Dec-98 69.00%
30
31 Dec-98
32
32
32
32
32
32
32
33 Dec-98
34 Dec-98 54.90%
35
36 Dec-98
37 Dec-98
38
39
40
40
40
41
42 Dec-98
43 Dec-98 74.79%
44
45
46 Dec-98
47 Dec-98
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 Oct-98
60 Dec-98
61 Dec-98
62 Dec-98 87.86%
62 Dec-98 96.88%
62
63
64
65
66
67
68 Dec-98
69
70 Dec-98
71 Oct-98
72 Dec-98
73 Dec-98 100.00%
74
75 Dec-98 90.25%
76 Dec-98
77 Dec-98
78 Dec-98 99.19%
79 Dec-98 98.70%
80
80
80
80
80
80
81 Dec-98 90.00%
82
83
84 Dec-98 92.16%
84 Dec-98 100.00%
84
85 Dec-98 100.00%
86
87 Dec-98 61.00%
88 Dec-98
89
90
91 Dec-98
92 Dec-98
93
94 Dec-98
95
96 Dec-98
97 Dec-98 87.40%
98
99
99
99
100 Dec-98 100.00%
101 Dec-98 52.45%
102
103 Dec-98 100.00%
103
103
104
105 Dec-98
105
105
105
106
107 Dec-98
108 Dec-98 93.42%
109
110
111
112 Dec-98
113 Dec-98 96.78%
114
115
116
117
118 Dec-98 93.75%
119 Dec-98 75.75%
120 Dec-98 94.38%
121
122
122
122
123
124
125
126 Dec-98 89.55%
127
128
129 Dec-98
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 Dec-98 100.00%
140 Dec-98
141 Dec-98
142
142
142
143 Dec-98
144
145 Dec-98
146 Dec-98 100.00%
147 Dec-98 91.68%
148 Dec-98 94.37%
149 Dec-98
150 Dec-98
151 Dec-98 92.73%
152 Dec-98 100.00%
153 Dec-98 95.92%
154
155
156
157 Dec-98
158
159
160
161
162
163 Dec-98 100.00%
164 Dec-98 95.63%
165 Dec-98 98.08%
166 Dec-98
167
167
167
167
168 Dec-98 79.53%
169
170
171 Dec-98
172 Dec-98 99.51%
173 Dec-98 92.13%
174
175 Dec-98
176
177 Dec-98
178 Dec-98 98.37%
179 Dec-98 99.39%
180 Dec-98 100.00%
181 Oct-98
182 Dec-98 96.92%
183 Dec-98 85.33%
184 Dec-98
185 Dec-98 77.10%
186 Dec-98
187
188 Dec-98 99.01%
189
190
191 Dec-98 100.00%
192 Dec-98 98.00%
193
194 Dec-98 100.00%
195 Dec-98
196 Dec-98
197 Dec-98
198
199
200
201 Dec-98 74.00%
202
203 Dec-98
204 Dec-98
205 Dec-98
205
205
205
206
207
207
207
207
208
209
210
211 Dec-98
212
213 Dec-98 93.69%
214 Dec-98 100.00%
215 Dec-98 97.66%
216
217
218
219 Dec-98
220 Dec-98 99.31%
221 Dec-98 96.00%
222
223
224
225
226 Dec-98 100.00%
227
228 Dec-98 100.00%
229
230
231
231
231
231
232
233
234 Dec-98 64.00%
235 Dec-98 91.34%
236 Dec-98
237
238 Dec-98 80.00%
239 Dec-98
240 Dec-98
241 Dec-98
242 Dec-98 85.00%
243 Dec-98
244 Dec-98 98.21%
245 Dec-98 100.00%
246 Dec-98
247 Dec-98
248
249 Dec-98
250 Dec-98 87.00%
251
252
253 Dec-98 91.03%
254 Dec-98 99.56%
255 Dec-98 91.67%
256
257 Dec-98 90.18%
258 Dec-98
259
259
259
260 Dec-98
261
262 Dec-98 100.00%
263 Dec-98
264 Dec-98
265 Dec-98 97.60%
266
267 Dec-98 100.00%
268 Dec-98
269
270 Dec-98 56.40%
271 Dec-98
272 Dec-98 81.88%
273
274 Dec-98
275
276 Dec-98
277
278
279 Dec-98 100.00%
280
281 Dec-98 100.00%
282
283
284
285 Dec-98 94.29%
286
287 Dec-98 90.91%
287 Dec-98 100.00%
287 Dec-98 100.00%
287
288 Dec-98 71.20%
289 Dec-98
290
291 Dec-98 100.00%
292 Dec-98
293
294
295 Dec-98
296 Dec-98 100.00%
297 Dec-98
298
299 Dec-98
300 Dec-98
301 Dec-98 100.00%
302
303
304
305
306 Dec-98 98.08%
307
308 Dec-98
309
310 Dec-98
311 Dec-98 100.00%
312 Dec-98 100.00%
313 Dec-98
314 Dec-98
315 Dec-98 90.64%
316
317
318 Dec-98 95.00%
319
320
321
$
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 73,567,195.00 35,076,432.00
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 8,376,401.00 6,957,251.00
17
18
18
18
19 1,327,962.50 557,848.00
19 1,260,646.50 613,937.00
19 539,507.00 303,978.50
19 832,078.00 258,034.00
19 505,096.00 283,435.00
19 339,718.50 (7,519.00)
19 4,805,008.50 2,009,713.50
20
21
21
21
21
22 6,536,135.00 4,479,646.00
22
22
22
22
23 3,912,227.96 2,624,787.84
23 3,286,289.08 2,035,154.80
23 3,404,281.04 2,114,797.76
23 3,966,829.92 2,357,293.84
23 2,378,247.44 1,239,698.52
23 1,765,521.12 916,642.04
23 1,973,178.36 1,084,772.04
23 2,163,616.24 1,149,859.36
23 22,850,191.16 13,523,006.20
24 7,884,306.00 4,729,044.00
25 6,712,833.46 3,568,547.65
25 5,227,783.85 2,843,482.81
25 11,940,617.31 6,412,030.46
26 13,049,209.00 7,495,025.00
27 7,781,371.00 4,828,266.88
28 6,951,152.00 2,328,079.00
28 3,704,157.00 809,914.00
29
30 1,651,168.00 1,021,098.00
30 1,289,637.00 675,325.00
30 1,087,982.00 442,284.00
30 1,133,781.00 442,399.00
30 1,097,337.00 423,348.00
30 1,253,896.00 487,622.00
30 1,172,064.00 509,178.00
30 589,836.00 4,790.00
30 1,399,459.00 747,031.00
30 10,675,160.00 4,753,075.00
31 11,668,836.00 6,990,720.04
32
32
32
32
32
32
32
33 5,369,500.00 3,922,500.00
34 14,979,785.00 6,265,608.00
35
36 4,538,207.00 3,188,564.00
37 7,965,860.00 3,428,634.00
38
39
40
40
40
41
42 4,825,197.00 3,242,234.96
43 26,527,151.00 16,918,999.00
44
45
46 3,897,253.00 2,048,153.00
47 4,029,379.00 2,828,446.00
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 2,313,713.25 1,224,610.50
60 2,683,561.00 1,697,968.00
61 4,238,300.00 1,853,542.00
62 1,963,427.00 998,978.00
62 1,459,976.00 797,814.00
62 3,423,403.00 1,796,792.00
63
64
65
66
67
68 2,989,101.00 1,124,111.00
69
70 3,100,752.52 1,993,648.08
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 1,319,758.40 936,191.68
76 1,925,416.72 1,142,779.36
77 9,088,925.00 753,341.00
78 1,567,911.40 1,145,493.80
79 3,827,924.69 2,173,191.57
80
80
80
80
80
80
81 2,015,627.00 1,498,794.00
82
83
84 2,054,192.32 1,096,593.52
84 133,464.48 125,033.60
84 2,187,656.80 1,221,627.12
85 813,995.00 799,365.00
86
87 3,383,449.00 1,809,140.00
88 1,919,563.00 1,181,697.00
89
90
91 1,347,367.64 1,190,781.20
92 1,971,410.85 1,054,174.27
93
94 2,292,153.00 818,803.00
95
96 1,284,661.99 1,106,598.99
97 808,992.36 625,824.68
98
99
99
99
100 1,155,304.00 1,083,874.00
101 1,742,234.00 515,933.00
102
103 830,327.00 522,881.00
103
103
104
105 1,373,643.00 917,062.00
105
105
105 1,373,643.00 917,062.00
106
107 1,594,613.00 1,176,866.00
108 1,728,998.00 1,030,894.00
109
110
111
112 1,990,529.00 1,033,981.00
113 1,569,170.00 1,134,418.00
114
115
116
117
118 1,696,311.00 766,618.04
119 2,660,301.40 1,599,287.64
120 1,112,121.40 648,062.52
121
122
122
122
123
124
125
126 1,369,202.00 712,385.00
127
128
129 988,750.98 664,654.95
130
130
130
130
130
131
132
133 3,133,736.84 1,127,837.60
134 977,457.48 830,249.68
135
136
137
138 1,197,107.00 637,184.00
139 1,379,052.68 969,484.12
140 410,235.00 403,514.00
141 947,652.00 685,433.00
142
142
142
143 1,856,191.00 565,294.00
144
145 1,079,942.40 574,109.20
146 330,279.00 330,279.00
147 326,672.00 326,672.00
148 916,450.00 517,761.00
149 1,615,585.00 181,205.32
150 813,619.00 787,939.00
151 1,229,113.00 569,029.00
152 308,548.00 308,548.00
153 1,033,900.00 614,843.00
154
155
156
157 970,428.00 642,352.00
158
159
160
161
162
163 1,114,448.12 658,882.38
164 1,041,114.00 574,835.00
165 1,109,614.68 559,189.52
166 1,512,651.78 902,877.40
167
167
167
167
168 1,764,131.58 589,974.88
169
170
171 1,341,304.24 634,853.56
172 1,452,843.47 817,148.48
173 1,176,412.00 491,303.00
174
175 763,557.00 531,658.00
176
177 821,616.00 465,734.00
178 1,217,056.00 616,119.00
179 2,056,516.00 1,309,268.00
180 568,709.00 508,832.00
181 436,635.00 350,857.50
182 762,585.00 552,469.00
183 940,818.00 475,086.00
184 1,224,001.40 600,757.16
185 1,323,847.25 637,319.73
186 1,825,789.00 1,011,308.50
187
188 692,543.52 292,872.64
189
190
191 926,985.60 690,100.56
192 605,807.60 463,831.92
193
194 593,621.84 492,236.44
195 859,719.29 279,549.27
196 389,712.00 161,837.00
197 930,460.44 484,911.00
198
199
200
201 1,540,229.00 557,234.00
202
203 1,558,520.48 494,700.92
204 627,365.00 466,235.00
205 343,910.00 310,838.00
205
205
205 343,910.00 310,838.00
206
207
207
207
207
208
209
210
211 109,231.76 67,787.59
212
213 986,538.66 457,265.48
214 280,668.00 278,268.00
215 755,660.76 431,631.72
216
217
218
219 699,320.64 383,952.00
220 612,393.00 246,218.00
221 520,536.56 378,581.04
222
223
224
225
226 513,993.87 369,046.23
227
228 491,298.08 397,980.76
229
230
231
231
231
231
232
233
234 1,059,731.00 416,896.00
235 540,966.64 327,880.64
236 510,504.00 311,997.00
237
238 422,371.00 342,513.14
239 3,099,023.00 656,388.00
240 1,328,348.12 381,502.44
241 675,921.88 323,347.04
242 193,023.48 63,916.92
243 472,969.56 268,504.04
244 503,153.36 287,196.52
245 514,212.44 391,190.40
246 383,131.08 344,620.77
247 563,696.00 275,373.00
248
249 640,420.00 340,172.00
250 469,616.92 309,845.56
251
252
253 380,797.00 253,161.00
254 742,329.92 402,764.44
255 613,708.00 256,228.00
256
257 884,669.28 324,780.16
258 402,302.72 226,303.16
259
259
259
260 736,050.72 440,392.32
261
262 438,561.72 378,224.52
263 536,050.24 398,145.16
264 592,510.52 233,783.84
265 465,246.00 208,594.00
266
267 506,890.04 327,524.64
268 1,129,380.00 345,928.00
269
270 735,765.92 262,958.96
271 577,326.00 328,938.00
272 580,659.00 177,126.00
273
274 768,574.00 202,156.00
275
276 397,112.48 298,679.32
277
278
279 346,240.96 330,435.00
280
281 449,486.24 325,244.69
282
283
284
285 372,725.00 202,570.00
286
287 211,160.60 102,630.32
287 105,104.84 53,678.28
287 117,651.84 46,198.16
287 433,917.28 202,506.76
288 1,482,774.64 459,314.48
289 500,052.16 87,410.80
290
291 296,544.08 165,250.28
292 285,400.24 210,776.24
293
294
295 262,076.16 215,185.60
296 333,431.21 224,994.56
297 292,969.00 161,474.80
298
299 586,712.12 274,755.20
300 331,000.00 248,620.80
301 315,399.21 250,034.22
302
303
304
305
306 282,965.80 163,675.12
307
308 247,007.56 176,243.00
309
310 201,807.00 176,681.00
311 295,832.47 166,749.55
312 210,681.16 114,452.36
313 386,643.00 214,358.00
314 278,698.40 114,592.52
315 271,815.16 102,887.64
316
317
318 81,300.00 17,415.66
319
320
321
Loan ID (2)
DSCR
1 1.35
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
3 1.57
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 1.44
17
18
18
18
19
19
19
19
19
19
19
20
21
21
21
21
22 1.17
22
22
22
22
23
23
23
23
23
23
23
23
23 4.82
24 1.29
25
25
25 1.82
26 2.60
27 1.56
28 1.28
28 0.81
29
30
30
30
30
30
30
30
30
30
30 1.66
31 2.25
32
32
32
32
32
32
32
33 1.49
34 2.12
35
36 1.54
37 1.65
38
39
40
40
40
41
42 1.76
43 2.30
44
45
46 1.41
47 1.76
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 1.66
63
64
65
66
67
68 1.08
69
70 1.76
71
72 1.56
73 1.58
74
75 0.95
76 1.27
77 0.71
78 1.26
79 2.33
80
80
80
80
80
80
81 1.83
82
83
84
84
84 1.34
85
86
87 1.82
88 1.53
89
90
91 1.44
92 1.44
93
94 1.08
95
96
97
98
99
99
99
100 1.56
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 2.10
114
115
116
117
118 1.48
119 2.80
120 1.30
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 2.25
140 0.81
141 1.59
142
142
142
143 1.37
144
145 1.34
146 0.67
147 0.67
148 1.25
149 0.45
150 1.95
151 1.36
152 0.67
153 1.63
154
155
156
157 1.75
158
159
160
161
162
163 1.78
164 1.58
165 1.58
166 2.35
167
167
167
167
168 1.53
169
170
171 1.77
172 2.33
173 1.46
174
175 1.68
176
177 1.48
178 1.86
179 3.12
180 1.67
181
182 1.68
183 1.59
184 1.93
185 2.02
186 3.41
187
188 0.88
189
190
191 2.45
192 1.49
193
194 1.56
195 1.05
196
197 1.75
198
199
200
201 1.73
202
203 1.50
204 1.67
205
205
205
205
206
207
207
207
207
208
209
210
211
212
213 1.85
214 1.01
215 1.78
216
217
218
219 1.52
220 1.05
221 1.50
222
223
224
225
226 1.55
227
228 1.57
229
230
231
231
231
231
232
233
234 1.62
235 1.36
236 1.49
237
238 1.50
239 2.35
240 1.42
241 1.34
242
243 1.35
244 1.37
245 1.75
246 1.54
247 1.45
248
249 1.81
250 1.47
251
252
253 1.18
254 1.89
255 1.31
256
257 1.80
258 1.30
259
259
259
260 2.00
261
262 1.59
263 2.00
264 1.26
265 1.23
266
267 1.94
268 1.90
269
270 1.47
271 1.91
272 0.95
273
274 1.21
275
276 1.73
277
278
279 2.10
280
281 2.04
282
283
284
285 1.36
286
287
287
287
287 1.47
288 2.60
289 0.65
290
291 1.34
292 1.58
293
294
295 1.79
296 1.80
297 1.24
298
299 2.02
300 1.90
301 2.27
302
303
304
305
306 1.65
307
308 1.88
309
310 1.81
311 1.70
312 1.31
313 2.41
314 1.31
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 Jul-98 Jun-99
2 Jul-98 Jun-99
2 Jul-98 Jun-99
2 Jul-98 Jun-99
2 Jul-98 Jun-99
2 Jul-98 Jun-99
2 Jul-98 Jun-99
2 Jul-98 Jun-99
2 Jul-98 Jun-99
2 Jul-98 Jun-99
2 Jul-98 Jun-99
2 Jul-98 Jun-99
2 Jul-98 Jun-99
2 Jul-98 Jun-99
2 Jan-99 Jun-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 Jun-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 Aug-98 Jul-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 Jul-98 Jun-99
17 Jan-99 Jun-99
18 Jan-99 Jun-99
18
18
19 Oct-98 Jun-99
19 Oct-98 Jun-99
19 Oct-98 Jun-99
19 Oct-98 Jun-99
19 Oct-98 Jun-99
19 Oct-98 Jun-99
19
20 Jan-99 Jun-99
21 Jan-99 Jun-99
21 Jan-99 Jun-99
21 Jan-99 Jun-99
21
22 Jul-98 Jun-99
22
22
22
22
23 Jul-98 Jun-99
23 Jul-98 Jun-99
23 Jul-98 Jun-99
23 Jul-98 Jun-99
23 Jul-98 Jun-99
23 Jul-98 Jun-99
23 Jul-98 Jun-99
23 Jul-98 Jun-99
23
24 Jul-98 Jun-99
25 Jul-98 Jun-99
25 Jul-98 Jun-99
25
26 Oct-98 Sep-99
27 Apr-98 Mar-99
28 Apr-98 Mar-99
28 Jul-98 Jun-99
29 Jan-99 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 Apr-99 Jun-99
42 Jul-98 Jun-99
43 Nov-98 Jul-99
44
45 Jan-99 Jun-99
46 Jul-98 Jun-99
47 Jul-98 Jun-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 Jun-99
55
56 Jan-99 Mar-99
57 Jul-98 Jun-99
58 Nov-98 Apr-99
58 Nov-98 Apr-99
58
59 May-98 Apr-99
60 Jul-98 Jun-99
61 Jul-98 Jun-99
62 Jul-98 Jun-99
62 Jul-98 Jun-99
62
63 Jan-99 Mar-99
64
65 Jan-99 Jun-99
66 Jan-99 Jun-99
67 Apr-99 Jun-99
68 Jul-98 Jun-99
69 Jan-99 Mar-99
70 Jul-98 Jun-99
71 May-98 Apr-99
72 Jul-98 Jun-99
73 Jul-98 Jun-99
74 Feb-99 Jul-99
75 Jul-98 Jun-99
76 Jul-98 Jun-99
77 Jul-98 Jun-99
78 Jan-98 Dec-98
79 Jul-98 Jun-99
80 Nov-98 Apr-99
80 Nov-98 Apr-99
80 Nov-98 Apr-99
80
80
80
81 Apr-98 Mar-99
82
83 Jan-99 Mar-99
84 Jul-98 Jun-99
84 Jul-98 Jun-99
84
85 Jan-99 Jun-99
86 Jan-99 Mar-99
87 Jul-98 Jun-99
88 Apr-98 Mar-99
89 Jan-99 Jun-99
90
91 Jan-98 Dec-98
92 Jul-98 Jun-99
93
94 Jul-98 Jun-99
95
96 Jul-98 Jun-99
97 Jul-98 Dec-98
98
99 Jan-99 Jun-99
99 Jan-99 Jun-99
99
100 Jul-98 Jun-99
101 Jul-98 Jun-99
102
103 Jul-98 Jun-99
103
103
104 Jan-99 Jun-99
105 Jul-98 Jun-99
105 Jan-99 Jun-99
105 Jan-99 Jun-99
105
106 Jan-99 Jun-99
107 Jul-98 Jun-99
108 Jul-98 Jun-99
109 Jan-99 Jun-99
110 Jan-99 Jun-99
111 Jan-99 Mar-99
112 Jul-98 Jun-99
113 Jul-98 Jun-99
114 Jan-99 Jun-99
115 Jan-99 Mar-99
116 Jan-99 Mar-99
117 Jan-99 Jun-99
118 Apr-98 Mar-99
119 Apr-98 Mar-99
120 Jul-98 Jun-99
121
122 Jan-99 Jun-99
122 Jan-99 Jun-99
122
123 Jan-99 Jun-99
124 Jan-99 Jun-99
125 Jan-99 Mar-99
126 Jul-98 Jun-99
127
128 Jan-99 Jun-99
129 Apr-98 Mar-99
130 Jan-99 Jun-99
130 Jan-99 Jun-99
130 Jan-99 Jun-99
130 Jan-99 Jun-99
130
131
132 Jan-99 Mar-99
133 Jul-98 Jun-99
134 Jul-98 Jun-99
135
136 Jan-99 Mar-99
137 Jan-99 Jun-99
138 Jul-98 Jun-99
139 Apr-98 Mar-99
140 Jul-98 Jun-99
141 Apr-98 Mar-99
142 Jan-99 Jun-99
142 Jan-99 Jun-99
142
143 Jul-98 Jun-99
144 Jan-99 Jun-99
145 Apr-98 Mar-99
146 Jul-98 Jun-99
147 Jul-98 Jun-99
148 Jul-98 Jun-99
149 Jul-98 Jun-99
150 Jul-98 Jun-99
151 Jul-98 Jun-99
152 Jul-98 Jun-99
153 Jan-98 Dec-98
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 Jul-98 Jun-99
164 Jul-98 Jun-99
165 Apr-98 Mar-99
166 Jul-98 Jun-99
167 Jan-99 Mar-99
167 Jan-99 Mar-99
167 Jan-99 Mar-99
167
168 Jul-98 Jun-99
169
170
171 Jul-98 Jun-99
172 Jul-98 Jun-99
173 Jul-98 Jun-99
174 Jan-99 Mar-99
175 Jul-98 Jun-99
176 Jan-99 Jun-99
177 Jul-98 Jun-99
178 Jul-98 Jun-99
179 Jul-98 Jun-99
180 Jul-98 Jun-99
181 Aug-98 Jul-99
182 Jul-98 Jun-99
183 Jul-98 Jun-99
184 Jul-98 Jun-99
185 Jul-98 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 Jun-99
191 Apr-98 Mar-99
192 Jul-98 Jun-99
193 Jan-99 Jun-99
194 Jul-98 Jun-99
195 Jul-98 Jun-99
196 Jul-98 Jun-99
197 Jul-98 Jun-99
198 Jan-99 Mar-99
199
200 Jan-99 Jun-99
201 Jul-98 Jun-99
202
203 Jul-98 Jun-99
204 Jul-98 Jun-99
205 Jul-98 Jun-99
205 Jan-99 Jun-99
205 Jan-99 Jun-99
205
206
207 Jan-99 Mar-99
207 Jan-99 Mar-99
207 Jan-99 Mar-99
207
208 Jan-99 Jun-99
209 Jan-99 Jun-99
210
211 Nov-98 Jun-99
212 Jan-99 Jun-99
213 Jul-98 Jun-99
214 Jan-98 Dec-98
215 Jul-98 Jun-99
216 Jan-99 Mar-99
217
218 Jan-99 Mar-99
219 Jul-98 Jun-99
220 Jul-98 Jun-99
221 Jul-98 Jun-99
222 Jan-99 Jun-99
223
224 Jan-99 Jun-99
225 Jan-99 Jun-99
226 Jul-98 Jun-99
227
228 Jul-98 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 Jun-99
233 Jan-99 Jun-99
234 Jul-98 Jun-99
235 Jan-98 Dec-98
236 Jul-98 Jun-99
237 Jan-99 Jun-99
238 Apr-98 Mar-99
239 Jul-98 Jun-99
240 Jul-98 Jun-99
241 Jul-98 Jun-99
242 Jun-99 Jun-99
243 Jul-98 Jun-99
244 Apr-98 Mar-99
245 Apr-98 Mar-99
246 Jul-98 Jun-99
247 Jul-98 Jun-99
248
249 Apr-99 Jun-99
250 Jul-98 Jun-99
251 Jan-99 Jun-99
252
253 Jul-98 Jun-99
254 Jul-98 Jun-99
255 Jul-98 Jun-99
256 Jan-99 Jun-99
257 Jul-98 Jun-99
258 Jan-98 Dec-98
259 Jan-99 Jun-99
259
259
260 Apr-98 Mar-99
261 Jan-99 Jun-99
262 Jul-98 Jun-99
263 Jul-98 Jun-99
264 Jul-98 Jun-99
265 Apr-98 Mar-99
266 Jan-99 Mar-99
267 Jul-98 Jun-99
268 Apr-98 Mar-99
269 Jan-99 Jun-99
270 Jul-98 Jun-99
271 Jan-98 Dec-98
272 Jul-98 Jun-99
273
274 Apr-98 Mar-99
275 Jan-99 Jun-99
276 Jul-98 Jun-99
277
278
279 Jul-98 Jun-99
280 Jan-99 Jun-99
281 Apr-98 Mar-99
282 Jan-99 Jun-99
283 Jan-99 Jun-99
284
285 Jul-98 Jun-99
286 Jan-99 Jun-99
287 Jul-98 Jun-99
287 Jul-98 Jun-99
287 Jul-98 Jun-99
287
288 Apr-98 Mar-99
289 Jul-98 Jun-99
290 Jan-99 Jun-99
291 Apr-98 Mar-99
292 Jan-98 Dec-98
293
294
295 Jul-98 Jun-99
296 Jul-98 Jun-99
297 Jul-98 Jun-99
298 Jan-99 Mar-99
299 Jul-98 Jun-99
300 Apr-98 Mar-99
301 Jul-98 Jun-99
302
303 Jan-99 Jun-99
304
305 Jan-99 Jun-99
306 Jul-98 Jun-99
307 Jan-99 Jun-99
308 Apr-98 Mar-99
309 Jan-99 Jun-99
310 Apr-98 Mar-99
311 Jul-98 Jun-99
312 Apr-98 Mar-99
313 Jan-98 Dec-98
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 Jun-99
320 Jan-99 Mar-99
321 Jan-99 Mar-99
(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
3 1.65
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 1.35
11
12
13 1.11
14 1.95
14
14
15 1.69
16 1.44
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 4.69
24 1.16
25
25
25 1.86
26 2.71
27 1.55
28 1.19
28 0.95
29
30
30
30
30
30
30
30
30
30
30 1.69
31 1.62
32
32
32
32
32
32
32
33 1.47
34 2.02
35
36 1.53
37 1.74
38
39
40
40
40
41
42 1.38
43
44
45
46 1.46
47 1.85
48
49
50 1.72
51 1.58
52
52
52
52
53
54
55
56
57 1.69
58
58
58
59 1.19
60 1.48
61 1.57
62
62
62 1.72
63
64
65
66
67
68 1.31
69
70 1.85
71 1.22
72 1.54
73 1.53
74
75 1.51
76 1.31
77 0.07
78 1.26
79 2.30
80
80
80
80
80
80
81 1.93
82
83
84
84
84 1.40
85
86
87
88 1.55
89
90
91 1.44
92 1.54
93
94 1.66
95
96
97
98
99
99
99
100 1.55
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 2.17
114
115
116
117
118 1.61
119 2.29
120 1.32
121
122
122
122
123
124
125
126 1.42
127
128
129 1.31
130
130
130
130
130
131
132
133 1.31
134 1.49
135
136
137
138 1.50
139 2.27
140 0.91
141 1.57
142
142
142
143 1.87
144
145 1.36
146 0.65
147 0.83
148 1.36
149 0.89
150 1.90
151 1.54
152 0.83
153 1.63
154
155
156
157 1.77
158
159
160
161
162
163 1.57
164 1.71
165 1.56
166 2.23
167
167
167
167
168 1.71
169
170
171 1.82
172 2.46
173 1.69
174
175 1.64
176
177 1.54
178 1.83
179 3.54
180 1.78
181 1.33
182 1.80
183 1.60
184 1.83
185 1.62
186 3.87
187
188 1.24
189
190
191 2.10
192 1.51
193
194 1.58
195 1.39
196 1.75
197 1.78
198
199
200
201 1.65
202
203 2.73
204 1.46
205
205
205
205
206
207
207
207
207
208
209
210
211
212
213 1.84
214 1.01
215 1.76
216
217
218
219 1.66
220 1.16
221 1.52
222
223
224
225
226 1.66
227
228 1.61
229
230
231
231
231
231
232
233
234 1.60
235 1.36
236 1.46
237
238 1.48
239 2.38
240 2.17
241 1.42
242
243 1.44
244 1.54
245 1.83
246 1.54
247 1.47
248
249
250 2.01
251
252
253 1.21
254 1.85
255 1.54
256
257 2.10
258 1.30
259
259
259
260 1.76
261
262 1.67
263 1.84
264 1.58
265 1.27
266
267 2.09
268 1.85
269
270 1.16
271 1.91
272 0.90
273
274 1.13
275
276 1.87
277
278
279 2.11
280
281 1.94
282
283
284
285 1.27
286
287
287
287
287 1.91
288 2.56
289 1.10
290
291 1.37
292 1.58
293
294
295 1.58
296 1.87
297 1.74
298
299 1.94
300 1.91
301 2.26
302
303
304
305
306 1.72
307
308 1.81
309
310 1.82
311 1.74
312 1.30
313 2.41
314 1.31
315 1.12
316
317
318
319
320
321
2.15
(4)
Net Change (3)
Loan ID %
Occ %
Total Revenue
1 7% 5%
2 3% -13%
2 7% -32%
2 13% -18%
2 -18% -30%
2 5% -26%
2 7% -40%
2 -2% -27%
2 2% -16%
2 -6% -31%
2 -7% -40%
2 -5% -21%
2 0% -53%
2 -15% -38%
2 -1% -35%
2 16%
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 -26%
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 89%
10 9% 10%
11 6% 6%
11
12 -6%
13 -1% 4%
14 -4% 95%
14
14
15 5%
16 18% 16%
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% 54%
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% 6%
27 1% 9%
28 -1% -2%
28 -11% 11%
29 1%
30 -8% -25%
30 -9% -32%
30 -20% -42%
30 -4% -39%
30 1% -29%
30 -14% -33%
30 2% -22%
30 -8% -47%
30 11% -14%
30
31 -42%
32
32
32
32
32
32
32
33 4%
34 2% -34%
35 5%
36 1% 2%
37 4% 6%
38 4%
39 5%
40 7%
40
40
41
42 5% 6%
43 12%
44
45 5%
46 4% 2%
47 5% 18%
48
49 16%
50 -1% 4%
51 6% 2%
52 -7%
52
52
52
53 3%
54 -3%
55
56 5%
57 11% 9%
58
58
58
59 5% 6%
60 2% 7%
61 22% -43%
62 -4% 0%
62 7% 3%
62
63
64
65 4%
66 -1%
67
68 4% 8%
69 -1%
70
71 1%
72 0% 9%
73 5% -8%
74 5%
75 23% -5%
76 15% 5%
77 -7%
78 5%
79 6% 14%
80
80
80
80
80
80
81 2% 14%
82
83
84 -13% -8%
84 5% 4%
84
85
86 -9%
87 13% -1%
88 2% 3%
89 -2%
90
91 5%
92 5%
93
94 11%
95
96 5%
97 11%
98
99 7%
99 6%
99
100 5% 5%
101 -11% -14%
102
103 5% -10%
103
103
104 -12%
105 9% 54%
105 8%
105 5%
105
106 -6%
107 5% 6%
108 2% 12%
109 20%
110 8%
111 4%
112 10%
113 4% 14%
114 5%
115
116 -4%
117 4%
118 -6% 2%
119 -5%
120 -5%
121
122 21%
122 43%
122
123 3%
124 5%
125 -1%
126 7%
127
128 3%
129 5% 11%
130
130
130
130
130
131
132 9%
133 -2% -14%
134 5% 7%
135
136 5%
137 5%
138 1% 5%
139 5% 11%
140 -9%
141 9% 0%
142 0%
142 -16%
142
143 7% 6%
144 58%
145 5% 2%
146 -35%
147 -17%
148 0% -3%
149 4% 5%
150 5% 28%
151 -3% 8%
152 -17%
153 1% 3%
154
155 7%
156
157 3% 8%
158 5%
159
160
161
162
163 2%
164 4% 6%
165 1% 6%
166 -1% -2%
167 26%
167 5%
167 16%
167
168 2% -14%
169
170
171 -18% -36%
172 6% 12%
173 5% -7%
174 4%
175 1% 1%
176 30%
177 5% 1%
178 3% 6%
179 13%
180 5%
181 5% 20%
182 0% 10%
183 0%
184 4% 6%
185 -15%
186 11% 17%
187 21%
188 4% 3%
189 2%
190
191 7% 31%
192 11% 6%
193 5%
194 5% 0%
195 5% 7%
196 81% 18%
197 1% 5%
198 -5%
199
200 14%
201 -14% -14%
202
203
204 1% 5%
205 2% 12%
205 0%
205 2%
205 4% 12%
206
207 5%
207 5%
207 5%
207
208 -4%
209 -6%
210
211 4%
212 1%
213 -1%
214 0%
215 6% 5%
216 -7%
217
218 5%
219 -10% 7%
220 -27% 2%
221 3% 1%
222
223
224 7%
225 3%
226 6% 12%
227
228 5% 9%
229 3%
230 12%
231 5%
231 5%
231 5%
231
232 5%
233 -4%
234 -11% -6%
235 -4% 5%
236 15% 15%
237 9%
238 6% -3%
239 15% 10%
240 3%
241 1%
242 -16%
243 -1%
244 5% 6%
245 5%
246 5%
247 0% 5%
248
249 8%
250 1% 27%
251 2%
252
253 8% -17%
254 2% 9%
255 4%
256 4%
257 -9%
258
259 -5%
259
259
260 -20%
261
262 6% 6%
263 3% 8%
264 3% 4%
265 3% 21%
266 10%
267 5% 6%
268
269 5%
270 -27% -48%
271 -2%
272 -25% -6%
273
274 7%
275 8%
276 -4% 5%
277
278
279 5% -17%
280 4%
281 8% 14%
282 5%
283 6%
284
285 2% -12%
286 6%
287 2% -1%
287 5% -14%
287 1% 27%
287
288 -18% -17%
289 9% 6%
290 0%
291 5% 4%
292 -2%
293
294
295 3%
296 5% 4%
297 5% -9%
298 5%
299 -13%
300 -3%
301 8% 10%
302
303 -2%
304
305 8%
306 6% 4%
307 5%
308 4% 13%
309 2%
310
311 5% 10%
312 10% -1%
313 23%
314 1%
315 0% -10%
316 4%
317 2%
318
319 15%
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 26%
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 12%
11
12
13 -16%
14
14
14
15 10%
16 18%
17
18
18
18
19
19
19
19
19
19
19
20
21
21
21
21
22
22
22
22
22
23
23
23
23
23
23
23
23
23 70%
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
44
45
46 1%
47 20%
48
49
50 4%
51 13%
52
52
52
52
53
54
55
56
57 11%
58
58
58
59 -8%
60 1%
61 -5%
62
62
62 -6%
63
64
65
66
67
68 -14%
69
70 31%
71 0%
72 15%
73 17%
74
75 -3%
76 -19%
77 -95%
78 -18%
79 25%
80
80
80
80
80
80
81 23%
82
83
84
84
84 -5%
85
86
87
88 0%
89
90
91 5%
92 11%
93
94 1%
95
96
97
98
99
99
99
100 2%
101 -20%
102
103
103
103
104
105
105
105
105
106
107 4%
108 23%
109
110
111
112 7%
113 19%
114
115
116
117
118 -1%
119 4%
120 -9%
121
122
122
122
123
124
125
126 8%
127
128
129 6%
130
130
130
130
130
131
132
133 -24%
134 17%
135
136
137
138 -3%
139 11%
140 -10%
141 -2%
142
142
142
143 -5%
144
145 -6%
146 -35%
147 -17%
148 -8%
149 -55%
150 29%
151 7%
152 -17%
153 7%
154
155
156
157 1%
158
159
160
161
162
163 -1%
164 22%
165 10%
166 -1%
167
167
167
167
168 -1%
169
170
171 -11%
172 4%
173 0%
174
175 4%
176
177 1%
178 17%
179 20%
180 14%
181 7%
182 18%
183 8%
184 18%
185 -19%
186 29%
187
188 -10%
189
190
191 23%
192 2%
193
194 -4%
195 -16%
196 19%
197 10%
198
199
200
201 -12%
202
203 53%
204 -1%
205
205
205
205
206
207
207
207
207
208
209
210
211
212
213 -13%
214 -1%
215 3%
216
217
218
219 22%
220 -16%
221 -2%
222
223
224
225
226 13%
227
228 13%
229
230
231
231
231
231
232
233
234 -5%
235 -5%
236 7%
237
238 8%
239 -9%
240 13%
241 4%
242
243 -5%
244 2%
245 16%
246 11%
247 -16%
248
249
250 42%
251
252
253 -19%
254 2%
255 2%
256
257 -2%
258 -4%
259
259
259
260 -1%
261
262 -8%
263 4%
264 13%
265 -4%
266
267 15%
268 -4%
269
270 -43%
271 28%
272 -38%
273
274 -39%
275
276 30%
277
278
279 8%
280
281 23%
282
283
284
285 -15%
286
287
287
287
287 27%
288 24%
289 -32%
290
291 -1%
292 14%
293
294
295 2%
296 11%
297 7%
298
299 11%
300 -15%
301 17%
302
303
304
305
306 10%
307
308 31%
309
310 5%
311 21%
312 -14%
313 21%
314 -20%
315 -27%
316
317
318
319
320
321
Current Full Year:
Current Full Yr. received with DSCR <1:
Prior Full Year:
Prior Full Yr. received with DSCR <1:
Quarterly Financials:
(1) NOI or Net Cash Flow (as applicable)
(2) DSCR calculated using NOI (or Net Cash Flow as applicable)
/ Debt Service
(3) Net change should compare the latest year to the underwriting
year
(4) Information obtained from the prospectus.
(5) This asset is currently on the watchlist. Please see the
attached watchlist for details.
(6) Prospectus ID# 3 is a split note. DSCR is calculated using
Debt Service from both notes.
(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
149 MHP Kalamazoo
77 Healthcare West Hartford
74 Retail - Anchored Philadelphia
Scheduled
Loan
Prospectus ID State Balance
270 PA 1958565
149 MI 4,911,448
77 CT 10,059,759
74 PA 10,717,137
Prospectus ID Paid
Thru Maturity
Date Date
270 36444 $44,986.00
149 $46,702.00
77 10/11/99 4/11/23
74 10/11/99 4/11/28
Prospectus ID LTM*
DSCR
270 1/1/00
149 1/0/00
77 0.71
74 1.18
Prospectus ID Comment/Reason on Watch List
270 DSCR is 80% less than that as of the Cut-Off Date.
149 DSCR Below 1.05
77 While annual income increased 7.8%, corresponding
78 expenses rose 19.8% resulting in a large reduction
79 to NOI. The property manager acknowledges the
80 substandard performance and wide variance to
81 budget. No indication of def
74 Caldor Corp. occupies approximately 88% of the
75 total retail space of the subject collateral
76 property. Caldor filed for Chapter 11 bankruptcy
77 protection in 1995 and announced 2/12/99 that
78 in addition to the subject collater
Total: 27646910.22
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
Nothing to Report
Current & at Special Servicer
Nothing to Report
FCL - Foreclosure
LTM - Latest 12 Months either Last Annual or Trailing 12 months
*Workout Strategy should match the CSSA Loan file using abreviated
words in place of a code number such as (FCL - In Foreclosure,
MOD - Modification, DPO - Discount Payoff, NS - Note Sale, BK -
Bankrupcy, PP - Payment Plan, TBD - To Be 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% AEstimated 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 AppropriProperty 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 SSales Price Net Amt Received from Sale
P37 P39+P38
(f) (g) (h)
Total P&I AdvancTotal Expenses Servicing Fees Expense
(k)=i-e (m)
Actual Losses PaDate 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 AppropriProperty Type
Nothing to Report
(1) Use the following codes; App. - Appraisal, BPO - Brokers
(2) Opinion, Int - Internal Value
S58 S62 or P8 P7
S63 (a)
State Sq Ft or Units Paid Thru Date Scheduled Loan
Balance
P39 P38
(c) (d) (e)=a+b+c+d
Total Expenses 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 RecoveTransfer Date REO Aquisition Date
Pending Offers Comments
|
|