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: January 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
- -----------------------------------------------------------------------------
(Address of Principal Executive Office) (Zip Code)
Registrant's telephone number, including area code: 212-667-9300
--------------------
- ---------------------------------------------------------------------------
This Document contains exactly 288 Pages.
The Exhibit Index is on Page 5.
<PAGE>
ITEM 5. OTHER EVENTS
This Current Report on Form 8-K relates to the Trust Fund
formed, and the Commercial Mortgage Pass-Through Certificates Series 1998-D6
issued pursuant to a Pooling and Servicing Agreement, dated as of March 30, 1998
(the "Pooling and Servicing Agreement"), by and among Nomura Asset Securities
Corporation (the "Company"), as depositor, AMRESCO Services, L.P., as servicer,
Criimi Mae Services Limited Partnership as initial special servicer, LaSalle
National Bank, as trustee, and ABN AMRO Bank, N.V., as fiscal agent. The
Certificates have been registered pursuant to the Act under a Registration
Statement on Form S-3 (No.33-99502) (the "Registration Statement").
Capitalized terms used herein and not defined herein have the
same meanings ascribed to such terms in the Pooling and Servicing Agreement.
Pursuant to Section 3.22 of the Pooling and Servicing Agreement,
Servicer is filing this Current Report containing the January 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.
<PAGE>
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION
AND EXHIBITS
(c) Exhibits
Item 601(a) of
Regulation S-K
Exhibit No. Exhibit No. Description
5.1 99 Monthly distribution report pursuant to
Section 4.02 of the Pooling and Servicing
Agreement for the distribution on
January 15, 1999
5.2 99 Comparative Financial Status
Report as of 01/11/99
Delinquent Loan Status Report as of
01/11/99
REO Status Report as of 01/11/99
Watch List as of 01/11/99
Historical Loan Modification Report
as of 01/11/99
Historical Loss Estimate Report as of
01/11/99
<PAGE>
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on behalf of the Registrant
by the undersigned thereunto duly authorized.
AMRESCO SERVICES, L.P., IN
ITS CAPACITY AS SERVICER
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF NOMURA ASSET
SECURITIES CORPORATION, REGISTRANT
By: /s/ Daniel B. Kirby
Daniel B. Kirby,
Senior Vice President
By: /s/ Sean D. Reilly
Sean D. Reilly
Vice President
Date: January 18, 1999
<PAGE>
EXHIBIT INDEX
Item 601(a) of
Regulation S-K
Exhibit No. Exhibit No. Description
5.1 99 Monthly distribution report pursuant to
Section 4.02 of the Pooling and Servicing
Agreement for the distribution on
January 15, 1999
5.2 99 Comparative Financial Status
Report as of 01/11/99
Delinquent Loan Status Report as of
01/11/99
REO Status Report as of 01/11/99
Watch List as of 01/11/99
Historical Loan Modification Report
as of 01/11/99
Historical Loss Estimate Report as of
01/11/99
ABN AMRO
LaSalle National Bank
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: 01/15/99
Payment Date: 01/15/99
Prior Payment: 12/17/98
Record Date: 01/08/99
WAC: 8.213773%
WAMM: 321
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 511,492,100.00 485,699,947.91 2,680,128.88
655356JE4 1000.000000000 949.574681427 5.239824584
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 174,207,847.91 0.00
655356JH7 1000.000000000 871.039239550 0.000000000
PS-1 3,722,686,278.0N 3,696,894,125.9 0.00
655356JJ3 1000.000000000 993.071628882 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 3,696,894,125.9 2,680,128.88
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A 0.00 0.00 483,019,819.03
655356JE4 0.000000000 0.000000000 944.334856843
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 0.00 171,527,719.03
655356JH7 0.000000000 0.000000000 857.638595150
PS-1 0.00 0.00 3,694,213,997.03
655356JJ3 0.000000000 0.000000000 992.351684014
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 3,694,213,997.03
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1A 2,541,829.73 0.00 6.28000000%
655356JE4 4.969440838 0.000000000Fixed
A-1B 9,808,971.81 0.00 6.59000000%
655356JF1 5.491666668 0.000000000Fixed
A-1C 2,133,476.14 0.00 6.69000000%
655356JG9 5.574999987 0.000000000Fixed
A-CS1 271,731.26 0.00 1.87177282%
655356JH7 1.358656300 0.000000000 1.87188962%
PS-1 4,457,501.07 0.00 1.44689058%
655356JJ3 1.197388320 0.000000000 1.44803107%
A-2 1,301,408.84 0.00 6.99177282%
655356JK0 5.826477356 0.000000000 6.99188962%
A-3 1,228,788.95 0.00 7.20177282%
655356JL8 6.001477330 0.000000000 7.20188962%
A-4 1,057,025.06 0.00 7.57177282%
655356JM6 6.309810700 0.000000000 7.57188962%
A-5 358,391.05 0.00 7.70177282%
655356JN4 6.418144038 0.000000000 7.70188962%
B-1 791,070.84 0.00 6.00000000%
655356JP9, U65 5.000000032 0.000000000 Fixed
B-2 186,134.32 0.00 6.00000000%
655356JQ7, U65 5.000000134 0.000000000 Fixed
B-3 186,134.32 0.00 6.00000000%
655356JR5, U65 5.000000134 0.000000000 Fixed
B-4 325,735.05 0.00 6.00000000%
655356JS3, U65 5.000000000 0.000000000 Fixed
B-5 93,067.16 0.00 6.00000000%
655356JT1, U65 5.000000269 0.000000000 Fixed
B-6 139,600.74 0.00 6.00000000%
655356JU8, U65 5.000000179 0.000000000 Fixed
B7 232,623.33 (39.56) 6.00000000%
655356JV6, U65 4.999149843 -0.000850157 Fixed
B7H 0.00 (4.98) 6.00000000%
655356KF9 0.000000000 -4.980000000 Fixed
R 0.00 0.00
655356JW4 0.000000000 0.000000000
25,113,489.67 (44.54)
Total P&I Payment 27,793,618.55
Grantor Trust
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
V-1 0.00 0.00 0.00
655356JH5 1000.000000000 0.000000000 0.000000000
V-2 0.00 0.00 0.00
655356JK1 1000.000000000 0.000000000 0.000000000
0.00 0.00 0.00
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
V-1 0.00 0.00 0.00
655356JH5 0.000000000 0.000000000 0.000000000
V-2 0.00 0.00 0.00
655356JK1 0.000000000 0.000000000 0.000000000
0.00 0.00 0.00
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
V-1 0.00 0.00
655356JH5 0.000000000 0.000000000
V-2 0.00 0.00
655356JK1 0.000000000 0.000000000
0.00 0.00
Lower-Tier
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A-L 511,492,100.00 485,699,947.91 2,680,128.88
None 1000.000000000 949.574681427 5.239824584
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 3,696,894,125.9 2,680,128.88
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 0.00 483,019,819.03
None 0.000000000 0.000000000 944.334856843
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 3,694,213,997.03
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1A-L 3,299,429.70 0.00 8.15177282%
None 6.450597575 0.000000000 8.15188962%
A-1B-L 12,133,613.01 0.00 8.15177282%
None 6.793144014 0.000000000 8.15188962%
A-1C-L 2,599,643.18 0.00 8.15177282%
None 6.793144026 0.000000000 8.15188962%
A-2-L 1,517,324.64 0.00 8.15177282%
None 6.793144003 0.000000000 8.15188962%
A-3-L 1,390,880.92 0.00 8.15177282%
None 6.793144022 0.000000000 8.15188962%
A-4-L 1,137,993.48 0.00 8.15177282%
None 6.793143993 0.000000000 8.15188962%
A-5-L 379,331.16 0.00 8.15177282%
None 6.793144033 0.000000000 8.15188962%
B-1-L 1,074,771.62 0.00 8.15177282%
None 6.793144005 0.000000000 8.15188962%
B-2-L 252,887.44 0.00 8.15177282%
None 6.793143972 0.000000000 8.15188962%
B-3-L 252,887.44 0.00 8.15177282%
None 6.793143972 0.000000000 8.15188962%
B-4-L 442,553.02 0.00 8.15177282%
None 6.793143998 0.000000000 8.15188962%
B-5-L 126,443.72 0.00 8.15177282%
None 6.793144155 0.000000000 8.15188962%
B6-L 189,665.58 0.00 8.15177282%
None 6.793144033 0.000000000 8.15188962%
B7-L 316,064.76 (37.74) 8.15177282%
None 6.792332890 -0.000811045 8.15188962%
B7H-L 0.00 (6.79) 8.15177282%
None 0.000000000 -6.790000000 8.15188962%
LR 0.00 0.00
655356KK8 0.000000000 0.000000000
25,113,489.67 (44.53)
Other Related Information
Amount of Available Funds allocable to principal:
Principal Distribution Amount 2,680,128.88
P&I Advances made byBeginning Current
Unreimbursed Period
Servicer 255,751.86 332,125.57
Trustee 0.00 0.00
Fiscal Agent 0.00 0.00
Total P&I Advances 255,751.86 332,125.57
Ending
Reimbursed Unreimbursed
Servicer 255,751.86 332,125.57
Trustee 0.00 0.00
Fiscal Agent 0.00 0.00
Total P&I Advances 255,751.86 332,125.57
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 Unreimbursed 0.00
Aggregate Amount of P&I Advances remaining Unreimbursed 0.00
Number of Outstanding Loans 327
Outstanding Principal Balance 3,694,213,997.18
Current Amount of Prepayment Interest Shortfalls 0.00
in excess of Servicer Prepayment Interest Shortfalls 0.00
Summary of Mortgage Loans Repurchase by Seller or Liquidated or Disposed of :
Loan Repurchase Liquidation
Number Proceeds Proceeds
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
Totals 0.00 0.00
Amounts
Number Included in
0 Other Available
0 Proceeds Funds
0 0.00 0.00
0 0.00 0.00
Totals 0.00 0.00
0 0.00 0.00
Summary of Expenses:
Current Period Servicing Fees 154,037.26
Current Period Trustee Fees 6,161.49
Current Period Special Servicing Fees 0.00
Principal Recovery Fees 0.00
Other Servicing Compensation 0.00
Total 160,198.75
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 Unreimbursed Reduction
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 AttributablProceeds 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 inRecovery
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
DistributDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
01/15/99 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
12/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
11/18/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
10/19/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
09/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
08/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
07/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
06/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
05/15/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
04/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
DistributDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
12/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
11/18/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
10/19/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
09/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
08/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
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%
DistributREO Modifications
Date # Balance # Balance
12/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
11/18/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
10/19/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
09/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
08/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
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%
DistributPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
12/17/98 0 0.00 8.2138% 8.1518%
0.00% 0.000%
11/18/98 0 0.00 7.9918% 7.9298%
0.00% 0.000%
10/19/98 0 0.00 8.2378% 8.1758%
0.00% 0.000%
09/17/98 0 0.00 7.9916% 7.9296%
0.00% 0.000%
08/17/98 0 0.00 8.2376% 8.1756%
0.00% 0.000%
01/00/00 0 0.00 8.2370% 8.1750%
0.00% 0.000%
Date 0 0.00 7.9914% 7.9294%
0.00% 0.000%
01/00/00 0 0.00 8.2361% 8.1741%
0.00% 0.000%
01/00/00 0 0.00 7.9912% 7.9292%
0.00% 0.000%
Date 0 0.00 7.9911% 7.9291%
0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
0.00% 0.000%
0
Delinquent Loan Detail
Paid Outstanding
Disclosure Doc Thru Current P&IP&I
Control # Date Advance Advances**
82 12/11/98 72,958.62 72,958.62
250 12/11/98 17,599.67 17,599.67
289 12/11/98 11,222.72 11,222.72
306 12/11/98 8,273.15 8,273.15
102 12/11/98 57,436.10 57,436.10
78 12/11/98 76,014.06 76,014.06
77 12/11/98 88,621.24 88,621.24
0.00 0.00
Total 332,125.56 332,125.56
Out. Property Special
Disclosure Doc Protection Advance Servicer
Control # Advances DescriptionTransfer Date
218 0.00 B
196 0.00 B
227 0.00 B
82 0.00 B
277 0.00 B
273 0.00 B
78 0.00 B
270
Total 0 0.00
Disclosure Doc Foreclosure Bankruptcy REO
Control # Date Date Date
218
196
227
82
277
273
78
270
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 9 7,577,342
1,000,001to 4,999,999 172 467,111,285
4,999,999to 9,999,999 66 457,346,816
9,999,999to 14,999,999 27 335,850,933
14,999,99to 19,999,999 14 247,755,745
19,999,99to 24,999,999 6 129,319,089
24,999,99to 29,999,999 5 143,916,946
29,999,99to 34,999,999 1 31,301,674
34,999,99to 39,999,999 4 149,403,442
39,999,99to 44,999,999 4 164,468,572
44,999,99to 49,999,999 2 92,684,942
49,999,99to 54,999,999 52 57,863,413
54,999,99to 59,999,999 2 110,691,693
59,999,99to 64,999,999 1 64,456,701
64,999,99to 69,999,999 1 66,908,028
69,999,99to 999,999,999 89 67,557,378
0to #################### 0 0
0to #################### 0 0
0to #################### 0 0
0& Above 0 0
Total 327 3,694,213,997
Current Scheduled Based on
Balances Balance
0to 1,000,000 0.21%
1,000,000to 2,500,000 12.64%
2,500,000to 5,000,000 12.38%
5,000,000to 7,500,000 9.09%
7,500,000to 10,000,000 6.71%
10,000,00to 12,500,000 3.50%
12,500,00to 15,000,000 3.90%
15,000,00to 17,500,000 0.85%
17,500,00to 20,000,000 4.04%
20,000,00to 25,000,000 4.45%
25,000,00to 40,000,000 2.51%
40,000,00to 45,000,000 6.98%
45,000,00to 50,000,000 3.00%
50,000,00to 55,000,000 1.74%
55,000,00to 60,000,000 1.81%
60,000,00to 65,000,000 26.19%
65,000,00to 75,000,000 0.00%
75,000,00to 85,000,000 0.00%
85,000,00to 90,000,000 0.00%
90,000,00& Above 0.00%
Total 100.00%
Average Scheduled Balance is 11,297,291
Maximum Scheduled Balance is 176,138,407
Minimum Scheduled Balance is 409,375
Distribution of Property Types
Number Scheduled
Property Types of Loans Balance
Retail 103 1,434,683,872
Office 35 755,597,045
Multifamily 109 669,263,930
Lodging 32 550,127,485
Industrial 18 97,084,752
Other 3 69,568,977
Mobile Home 22 68,160,732
Health Care 5 49,727,204
Total 327 3,694,213,997
Based on
Property Types Balance
Retail 38.84%
Office 20.45%
Multifamily 18.12%
Lodging 14.89%
Health Care 2.63%
Mixed Use 1.88%
Industrial 1.85%
Mobile Home 1.35%
Total 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled
Interest Rate of Loans Balance
7.000%or less 11 44,300,903
7.000%to 7.250% 48 505,494,814
7.250%to 7.500% 77 578,526,871
7.500%to 7.750% 57 478,183,658
7.750%to 8.000% 39 253,722,521
8.000%to 8.250% 213 77,386,437
8.250%to 8.500% 47 1,057,746,345
8.500%to 8.750% 61 20,691,732
8.750%to 9.000% 7 26,086,058
9.000%to 9.250% 2 69,337,735
9.250%to 9.500% 12 182,736,922
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 3,694,213,997
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% 15.66%
8.000%to 8.500% 12.94%
8.500%to 9.000% 6.87%
9.000%to 9.500% 10.22%
9.500%to 10.000% 28.63%
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 7.9918%
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 40 822,633,393 22.27%
Various 14 548,270,933 14.84%
Pennsylvania 17 274,503,456 7.43%
Virginia 16 223,427,261 6.05%
Texas 32 200,972,187 5.44%
Florida 18 172,986,293 4.68%
Michigan 22 168,433,774 4.56%
New York 23 150,680,320 4.08%
Massachusetts 6 133,064,500 3.60%
Georgia 9 131,435,574 3.56%
Ohio 19 117,827,961 3.19%
New Jersey 5 112,569,846 3.05%
Maryland 13 101,500,509 2.75%
Indiana 8 70,959,028 1.92%
Other 2 60,689,711 1.64%
Illinois 7 52,224,213 1.41%
Nevada 4 32,030,965 0.87%
Arizona 8 30,900,460 0.84%
Minnesota 6 29,470,219 0.80%
Washington 6 29,118,259 0.79%
Oklahoma 4 28,826,986 0.78%
North Carolina 8 28,580,357 0.77%
Wisconsin 5 22,539,811 0.61%
District of Columbia 2 19,977,342 0.54%
Colorado 5 17,762,043 0.48%
Louisiana 3 12,315,663 0.33%
Oregon 3 10,856,946 0.29%
Connecticut 1 10,135,064 0.27%
North Dakota 1 9,015,271 0.24%
New Hampshire 3 8,557,565 0.23%
Other 17 61,948,087 1.68%
Total 327 3,694,213,9 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 307 3,589,894,6 97.18%
1+ to 2 years 16 84,415,829 2.29%
2+ to 3 years 0 0 0.00%
3+ to 4 years 0 0 0.00%
4+ to 5 years 1 14,183,499 0.38%
5+ to 6 years 1 2,404,430 0.07%
6+ to 7 years 0 0 0.00%
7+ to 8 years 0 0 0.00%
8+ to 9 years 0 0 0.00%
9+ to 10 years 0 0 0.00%
10 years or more 2 3,315,568 0.09%
Total 327 3,694,213,9 100.00%
Weighted Average Seasoning is 0.6
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 4 39,053,233 1.06%
61 to 120 months 5 13,290,882 0.36%
121 to 180 months 33 277,345,567 7.51%
181 to 240 months 280 3,152,879,9 85.35%
241 to 360 months 1 11,523,243 0.31%
Total 323 3,494,092,9 94.58%
Weighted Average Months to Maturity is 320
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
1.000or less 0 0 0.00%
1.000to 1.100 0 0 0.00%
1.100to 1.200 0 0 0.00%
1.200to 1.300 0 0 0.00%
1.300to 1.400 0 0 0.00%
1.400to 1.500 0 0 0.00%
1.500to 1.600 0 0 0.00%
1.600to 1.700 0 0 0.00%
1.700to 1.800 0 0 0.00%
1.800to 1.900 0 0 0.00%
1.900to 2.000 0 0 0.00%
2.000to 2.400 0 0 0.00%
2.400to 2.800 0 0 0.00%
2.800to 3.000 0 0 0.00%
3.000& above 0 0 0.00%
Unknown 327 3,694,213,9 100.00%
Total 327 3,694,213,9 100.00%
Weighted Average Debt Service Coverage Ratio is 0.000
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
12 months or less 0 0 0.00%
13 to 24 months 0 0 0.00%
25 to 36 months 0 0 0.00%
37 to 48 months 0 0 0.00%
49 to 60 months 0 0 0.00%
61 to 120 months 0 0 0.00%
121 to 180 months 0 0 0.00%
181 to 240 months 4 200,121,077 5.42%
Total 4 200,121,077 5.42%
Weighted Average Months to Maturity is 332
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 323 3,674,310,5 99.46%
Interest Only / Ball 4 19,903,496 0.54%
Total 327 3,694,213,9 100.00%
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 0 0 0.00%
1 to 2 years 0 0 0.00%
2 Years or More 0 0 0.00%
Unknown 327 3,694,213,9 100.00%
Total 327 3,694,213,9 100.00%
(1) Debt Service Coverage Ratios are calculated as described in the prospectus
values are updated periodically as new NOI figures become available from
borrowers on an asset level.
Neither the Trustee, Servicer, Special Servicer or Underwriter makes any
representation as to the accuracy of the data provided by the borrower
for this calculation.
Loan Level Detail
Property
Disclosure Type Maturity
Control #Group Code Date DSCR
1NOM980D6 Office 11/11/27
2NOM980D6 Lodging 11/11/22
3NOM980D6 Multifamily 03/11/28
4NOM980D6 Retail 01/11/28
5NOM980D6 Retail 03/11/18
6NOM980D6 Office 03/11/28
7NOM980D6 Retail 04/11/28
8NOM980D6 Lodging 02/11/23
9NOM980D6 Retail 03/11/28
10NOM980D6 Retail 06/11/26
11NOM980D6 Retail 04/11/28
11NOM980D6 Retail 04/11/28
12NOM980D6 Multifamily 03/11/28
13NOM980D6 Office 04/11/28
14NOM980D6 Other 12/11/25
15NOM980D6 Retail 04/11/28
16NOM980D6 Retail 11/11/27
17NOM980D6 Office 03/11/28
18NOM980D6 Office 03/11/28
19NOM980D6 Lodging 12/11/22
20NOM980D6 Retail 04/11/28
21NOM980D6 Retail 01/11/28
22NOM980D6 Retail 02/11/28
23NOM980D6 Lodging 03/11/23
24NOM980D6 Office 12/11/27
25NOM980D6 Retail 11/11/27
26NOM980D6 Office 11/11/07
27NOM980D6 Retail 10/11/27
28NOM980D6 Health Care 01/11/28
28NOM980D6 Health Care 01/11/28
29NOM980D6 Office 04/11/28
30NOM980D6 Lodging 11/11/22
31NOM980D6 Lodging 12/11/22
32NOM980D6 Lodging 02/11/23
33NOM980D6 Retail 03/11/28
34NOM980D6 Lodging 02/11/23
35NOM980D6 Office 04/11/28
36NOM980D6 Retail 12/11/27
37NOM980D6 Office 09/11/22
38NOM980D6 Multifamily 01/11/28
39NOM980D6 Retail 03/11/28
40NOM980D6 Multifamily 11/11/27
41NOM980D6 Retail 02/11/20
42NOM980D6 Office 01/11/28
43NOM980D6 Lodging 08/11/17
44NOM980D6 Industrial 08/11/17
45NOM980D6 Office 03/11/28
46NOM980D6 Multifamily 11/11/27
47NOM980D6 Office 02/11/28
48NOM980D6 Industrial 08/11/17
49NOM980D6 Lodging 11/11/17
50NOM980D6 Multifamily 03/11/28
51NOM980D6 Multifamily 01/11/28
52NOM980D6 Retail 12/11/27
53NOM980D6 Retail 12/11/27
54NOM980D6 Industrial 03/11/28
55NOM980D6 Multifamily 01/11/28
56NOM980D6 Retail 10/11/27
57NOM980D6 Retail 02/11/28
58NOM980D6 Retail 02/11/18
59NOM980D6 Retail 04/11/28
59NOM980D6 Retail 04/11/28
60NOM980D6 Retail 12/11/27
61NOM980D6 Lodging 01/11/23
62NOM980D6 Multifamily 11/11/27
63NOM980D6 Retail 04/11/20
64NOM980D6 Retail 02/11/20
65NOM980D6 Retail 12/11/27
66NOM980D6 Multifamily 12/11/27
67NOM980D6 Retail 02/11/20
68NOM980D6 Mobile Home 11/11/27
69NOM980D6 Retail 10/11/27
70NOM980D6 Office 01/11/28
71NOM980D6 Retail 04/11/28
72NOM980D6 Multifamily 03/11/30
73NOM980D6 Office 03/11/19
74NOM980D6 Retail 04/11/28
75NOM980D6 Retail 12/11/27
76NOM980D6 Retail 01/11/28
77NOM980D6 Health Care 04/11/23
78NOM980D6 Retail 04/11/23
79NOM980D6 Office 12/11/27
80NOM980D6 Retail 02/11/28
80NOM980D6 Retail 02/11/28
81NOM980D6 Retail 01/11/28
82NOM980D6 Retail 11/11/27
83NOM980D6 Retail 10/11/27
84NOM980D6 Other 02/11/28
85NOM980D6 Retail 02/11/20
86NOM980D6 Office 01/11/28
87NOM980D6 Lodging 12/11/22
88NOM980D6 Multifamily 11/11/27
89NOM980D6 Retail 04/11/28
90NOM980D6 Office 01/11/23
91NOM980D6 Retail 01/11/28
92NOM980D6 Multifamily 03/11/28
93NOM980D6 Industrial 08/11/25
93NOM980D6 Industrial 10/11/05
94NOM980D6 Office 03/11/28
95NOM980D6 Multifamily 02/11/28
96NOM980D6 Retail 03/11/23
97NOM980D6 Office 02/11/23
98NOM980D6 Multifamily 01/11/28
99NOM980D6 Multifamily 02/11/28
100NOM980D6 Retail 01/11/23
101NOM980D6 Multifamily 02/11/25
102NOM980D6 Retail 04/11/28
103NOM980D6 Retail 12/11/17
104NOM980D6 Retail 03/11/28
105NOM980D6 Other 02/11/28
106NOM980D6 Multifamily 10/11/27
107NOM980D6 Retail 12/11/27
108NOM980D6 Multifamily 01/11/28
109NOM980D6 Retail 02/11/28
110NOM980D6 Office 03/11/28
111NOM980D6 Multifamily 12/11/28
112NOM980D6 Office 03/11/28
113NOM980D6 Retail 02/11/28
114NOM980D6 Retail 03/11/28
115NOM980D6 Retail 11/11/24
116NOM980D6 Multifamily 12/11/27
117NOM980D6 Retail 02/11/28
118NOM980D6 Multifamily 02/11/28
119NOM980D6 Lodging 03/11/23
120NOM980D6 Multifamily 01/11/28
121NOM980D6 Health Care 01/11/23
122NOM980D6 Lodging 04/11/23
123NOM980D6 Multifamily 03/11/12
124NOM980D6 Multifamily 01/11/28
125NOM980D6 Multifamily 11/11/27
126NOM980D6 Multifamily 12/11/27
127NOM980D6 Retail 08/11/17
128NOM980D6 Retail 04/11/28
129NOM980D6 Retail 04/11/28
130NOM980D6 Lodging 02/11/23
131NOM980D6 Multifamily 01/11/28
132NOM980D6 Multifamily 08/11/27
133NOM980D6 Lodging 02/11/23
134NOM980D6 Retail 01/11/16
135NOM980D6 Retail 02/11/20
136NOM980D6 Multifamily 11/11/23
137NOM980D6 Office 01/11/28
138NOM980D6 Multifamily 12/11/27
139NOM980D6 Mobile Home 01/11/28
140NOM980D6 Retail 02/11/20
141NOM980D6 Retail 01/11/28
142NOM980D6 Multifamily 02/11/23
143NOM980D6 Multifamily 01/11/28
144NOM980D6 Retail 02/11/23
144NOM980D6 Retail 05/11/03
145NOM980D6 Multifamily 11/11/27
146NOM980D6 Retail 08/13/17
147NOM980D6 Retail 08/11/17
148NOM980D6 Multifamily 11/11/27
149NOM980D6 Mobile Home 11/11/27
150NOM980D6 Industrial 12/11/27
151NOM980D6 Multifamily 12/11/27
152NOM980D6 Retail 08/11/17
153NOM980D6 Multifamily 12/11/27
154NOM980D6 Retail 08/11/17
155NOM980D6 Office 03/11/23
156NOM980D6 Industrial 02/11/20
157NOM980D6 Mobile Home 11/11/27
158NOM980D6 Industrial 02/11/28
159NOM980D6 Industrial 04/11/23
160NOM980D6 Mobile Home 12/11/27
161NOM980D6 Retail 08/11/17
162NOM980D6 Retail 02/11/20
163NOM980D6 Retail 03/11/23
164NOM980D6 Multifamily 09/11/27
165NOM980D6 Multifamily 01/11/28
166NOM980D6 Office 02/11/28
167NOM980D6 Retail 12/11/27
168NOM980D6 Lodging 02/11/23
169NOM980D6 Retail 11/11/22
170NOM980D6 Retail 02/11/20
171NOM980D6 Lodging 03/11/23
172NOM980D6 Office 12/11/22
173NOM980D6 Multifamily 09/11/27
174NOM980D6 Multifamily 11/11/27
175NOM980D6 Multifamily 01/11/28
176NOM980D6 Mobile Home 04/11/28
177NOM980D6 Multifamily 06/11/27
178NOM980D6 Multifamily 09/11/27
179NOM980D6 Retail 12/11/17
180NOM980D6 Industrial 03/11/23
181NOM980D6 Retail 04/11/28
182NOM980D6 Retail 01/11/23
183NOM980D6 Multifamily 12/11/25
184NOM980D6 Multifamily 01/11/28
185NOM980D6 Lodging 03/11/23
186NOM980D6 Office 04/11/15
187NOM980D6 Multifamily 12/11/27
188NOM980D6 Multifamily 05/11/27
189NOM980D6 Lodging 12/11/17
190NOM980D6 Retail 02/11/23
191NOM980D6 Office 03/11/28
192NOM980D6 Office 02/11/23
193NOM980D6 Industrial 04/11/28
194NOM980D6 Retail 12/11/17
195NOM980D6 Multifamily 01/11/28
196NOM980D6 Mobile Home 11/11/27
197NOM980D6 Multifamily 11/11/24
198NOM980D6 Multifamily 11/11/27
199NOM980D6 Lodging 11/11/22
200NOM980D6 Retail 11/11/17
201NOM980D6 Lodging 12/11/17
202NOM980D6 Retail 02/11/20
203NOM980D6 Lodging 03/11/23
204NOM980D6 Industrial 03/11/25
205NOM980D6 Multifamily 01/11/25
206NOM980D6 Multifamily 12/11/27
207NOM980D6 Multifamily 01/11/21
208NOM980D6 Mobile Home 01/11/23
209NOM980D6 Multifamily 04/01/23
210NOM980D6 Office 01/11/25
211NOM980D6 Multifamily 02/11/23
212NOM980D6 Retail 02/11/23
213NOM980D6 Multifamily 10/11/27
214NOM980D6 Retail 10/11/17
215NOM980D6 Multifamily 02/11/23
216NOM980D6 Multifamily 11/11/27
217NOM980D6 Retail 08/11/17
218NOM980D6 Retail 10/11/27
219NOM980D6 Mobile Home 11/11/27
220NOM980D6 Multifamily 11/11/27
221NOM980D6 Retail 11/11/22
222NOM980D6 Mobile Home 02/11/28
223NOM980D6 Industrial 08/11/17
224NOM980D6 Industrial 03/11/28
225NOM980D6 Multifamily 02/11/28
226NOM980D6 Multifamily 02/11/23
227NOM980D6 Multifamily 11/11/24
228NOM980D6 Office 07/11/27
229NOM980D6 Multifamily 03/11/28
230NOM980D6 Multifamily 02/11/28
231NOM980D6 Multifamily 02/11/28
232NOM980D6 Multifamily 02/11/28
233NOM980D6 Multifamily 12/11/22
234NOM980D6 Lodging 12/11/17
235NOM980D6 Mobile Home 04/11/27
236NOM980D6 Multifamily 01/11/28
237NOM980D6 Retail 03/11/23
238NOM980D6 Multifamily 02/11/23
239NOM980D6 Lodging 01/11/13
240NOM980D6 Lodging 04/11/18
241NOM980D6 Mobile Home 12/11/12
242NOM980D6 Multifamily 05/11/22
243NOM980D6 Mobile Home 04/11/28
244NOM980D6 Multifamily 12/11/22
245NOM980D6 Retail 01/11/23
246NOM980D6 Retail 10/11/22
247NOM980D6 Multifamily 11/11/27
248NOM980D6 Retail 08/11/17
249NOM980D6 Multifamily 02/11/28
250NOM980D6 Retail 01/11/23
251NOM980D6 Multifamily 12/11/25
252NOM980D6 Lodging 03/11/23
253NOM980D6 Retail 12/11/27
254NOM980D6 Mobile Home 03/11/18
255NOM980D6 Multifamily 12/11/27
256NOM980D6 Multifamily 02/11/28
257NOM980D6 Multifamily 01/11/28
258NOM980D6 Multifamily 02/11/28
259NOM980D6 Multifamily 02/11/23
260NOM980D6 Lodging 12/11/17
261NOM980D6 Lodging 03/11/18
262NOM980D6 Retail 02/11/23
263NOM980D6 Retail 11/11/22
264NOM980D6 Mobile Home 11/11/27
265NOM980D6 Mobile Home 02/11/28
266NOM980D6 Multifamily 12/11/27
267NOM980D6 Multifamily 12/11/27
268NOM980D6 Health Care 03/11/23
269NOM980D6 Retail 03/11/28
270NOM980D6 Lodging 03/11/23
271NOM980D6 Multifamily 12/11/22
272NOM980D6 Multifamily 09/11/22
273NOM980D6 Multifamily 03/11/25
274NOM980D6 Multifamily 03/11/23
275NOM980D6 Multifamily 03/11/23
276NOM980D6 Office 01/11/23
277NOM980D6 Multifamily 01/11/23
278NOM980D6 Retail 08/11/17
279NOM980D6 Industrial 12/11/22
280NOM980D6 Mobile Home 12/11/22
281NOM980D6 Retail 02/11/23
282NOM980D6 Mobile Home 03/11/08
283NOM980D6 Multifamily 03/11/28
284NOM980D6 Retail 04/11/23
285NOM980D6 Multifamily 02/11/25
286NOM980D6 Office 04/11/13
287NOM980D6 Multifamily 02/11/23
288NOM980D6 Lodging 01/11/18
289NOM980D6 Multifamily 03/11/25
290NOM980D6 Multifamily 04/11/28
291NOM980D6 Multifamily 01/11/28
292NOM980D6 Industrial 10/11/22
293NOM980D6 Industrial 03/11/23
294NOM980D6 Multifamily 03/11/28
295NOM980D6 Retail 04/11/23
296NOM980D6 Office 02/11/23
297NOM980D6 Retail 12/11/22
298NOM980D6 Retail 12/11/22
299NOM980D6 Lodging 12/11/19
300NOM980D6 Office 03/11/18
301NOM980D6 Retail 04/11/28
302NOM980D6 Multifamily 12/11/27
303NOM980D6 Multifamily 01/11/28
304NOM980D6 Multifamily 11/11/27
305NOM980D6 Industrial 02/11/13
306NOM980D6 Multifamily 03/11/25
307NOM980D6 Multifamily 12/11/27
308NOM980D6 Mobile Home 01/11/28
309NOM980D6 Multifamily 03/11/23
310NOM980D6 Retail 03/11/23
311NOM980D6 Multifamily 12/11/22
312NOM980D6 Multifamily 01/11/28
313NOM980D6 Multifamily 02/11/23
314NOM980D6 Multifamily 02/11/28
315NOM980D6 Mobile Home 12/11/27
316NOM980D6 Mobile Home 01/11/23
317NOM980D6 Multifamily 01/11/18
318NOM980D6 Multifamily 04/11/23
319NOM980D6 Multifamily 03/11/23
320NOM980D6 Multifamily 11/11/27
321NOM980D6 Mobile Home 12/11/22
Specially Serviced Loan Detail
Beginning
DisclosurScheduled 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
DisclosurProperty Serviced
Control #Type Status Code (1) Comments
0 0
0 0
0 0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
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
DisclosurModificatioModification
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. Disclosure Appraisal 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 T 0 0 0.00 0.00
Cumulativ 0 0 0.00 0.00
Gross ProceAggregate
Dist. Disclosure Gross as a % of Liquidation
Date Control # Proceeds Sched PrincExpenses *
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 T 0 0.00 0 0.00
Cumulativ 0 0.00 0 0.00
Net Net Proceeds
Dist. Disclosure Liquidation as a % of Realized
Date Control # Proceeds Sched. BalaLoss
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 T 0 0.00 0 0.00
Cumulativ 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 01/14/99
Please see accompanying
footnotes at
bottom of
report
Loan ID
City
State
Prospectus Asset
#
1
Los Angeles
CA
1
2
New Orleans
LA
1
2
East Point
GA
2
2
Houston
TX
3
2
Dallas
TX
4
2
Irving
TX
5
2
Atlanta
GA
6
2
Atlanta
GA
7
2
Houston
TX
8
2
Houston
TX
9
2
Houston
TX
10
2
Goleta
CA
11
2
Jackson
MS
12
2
Jackson
MS
13
2
Jonesboro
GA
14
2
Jackson
MS
15
3
Los Angeles
CA
1
4
Westminster
CA
1
4
Fremont
CA
2
4
Benicia
CA
3
4
Placerville
CA
4
4
Santa Rosa
CA
5
4
Castro
CA
6
4
San Jose. CA
CA
7
4
Redding
CA
8
4
Duarte
CA
9
4
Redondo Beach
CA
10
4
Menifee
CA
11
4
Citrus Heights
CA
12
4
Vacaville
CA
13
4
Madera
CA
14
4
Sacramento CA
CA
15
4
San Marcos
CA
16
4
Suisun City
CA
17
4
Sacramento
CA
18
4
Bellflower
CA
19
5
Houston
TX
1
5
El Paso
TX
2
5
Pflugerville
TX
3
5
Pasadena
TX
4
5
Beaumont
TX
5
5
Pueblo
CO
6
5
Redding
CA
7
5
McKinney
TX
8
5
Grand Prairie
TX
9
5
Plano
TX
10
6
Pittsburgh
PA
1
7
Springfield
VA
1
8
Atlanta
GA
1
9
Smithfield
NC
1
9
Branson
MO
2
9
Raleigh
NC
3
9
Cary
NC
4
9
Georgetown
KY
5
9
Boaz
AL
6
9
Graceville
FL
7
9
Story City
IA
8
9
Sulphur Springs
TX
9
9
Lebanon
MO
10
9
Nebraska City
NE
11
10
Tampa
FL
1
11
Brooklyn
NY
1
12
Framingham
MA
1
13
Vienna
VA
1
14
Morristown
NJ
1
14
Morristown
NJ
2
15
Laredo
TX
1
16
Downingtown
PA
1
17
San Jose
CA
1
18
San Jose
CA
1
18
San Jose
CA
2
19
Arlington
VA
1
19
Auburn Hill
MI
2
19
Sterling
VA
3
19
Cincinnati
OH
4
19
Herndon
VA
5
19
Pueblo
CO
6
20
Merryville
IN
1
21
Reseville
MN
1
21
Bloomington
IL
2
21
Joliet
IL
3
22
Tumon
Guam
1
22
Tumon
Guam
2
22
Tumon
Guam
3
22
Tumon
Guam
4
23
El Segundo
CA
1
23
Addison
TX
2
23
Mt. Laurel
NJ
3
23
Lexington
MA
4
23
Schaumburg
IL
5
23
Cohoes
NY
6
23
Lombard
IL
7
23
Westchester
IL
8
24
Livonia
MI
1
25
Abilene
TX
1
25
San Angelo
TX
2
26
Parsippany
NJ
1
27
Harrisburg
PA
1
28
West Palm Beach
FL
1
28
Voorhees
NJ
2
29
Atlanta
GA
1
30
Greensboro
NC
1
30
Albuquerque
NM
2
30
Roswell
GA
3
30
Greenville
SC
4
30
San Antonio
TX
5
30
Eden Prairie
MN
6
30
Amarillo
TX
7
30
Spartanburg
SC
8
30
East Syracuse
NY
9
31
Brewster
MA
1
32
Vacaville
CA
1
32
W. Sacramento
CA
2
32
Modesto
CA
3
32
Auburn
CA
4
32
Placerville
CA
5
32
Sonora Oaks
CA
6
33
Cambridge
MA
1
34
Monterey
CA
1
35
Los Angeles
CA
1
36
Utica
MI
1
37
Cincinnati
OH
1
38
Fairfax
VA
1
39
Potomoac
MD
1
40
Casselberry
FL
1
40
Sunrise
FL
2
41
Laurel
MD
1
42
Burr Ridge
IL
1
43
Grand Cayman
BWI
1
44
Columbus
OH
1
45
Arlington Heights
IL
1
46
Southfield
MI
1
47
Reston
VA
1
48
Westerville
OH
1
49
Menlo Park
CA
1
50
Washington DC
DC
1
51
Tulsa
OK
1
52
Salem
OR
1
52
Bellevue
WA
2
52
Renton
WA
3
53
Lynnwood
WA
1
54
Hillside
NJ
1
55
Huntington Beach
CA
1
56
Roseville
MN
1
57
Corona
NY
1
57
58
City of Industry
CA
1
58
Beaver Creek
OH
2
59
Bronx
NY
1
59
60
San Diego
CA
1
61
Reading
PA
1
62
Orlando
FL
1
62
Tampa
FL
2
63
Irving
TX
1
64
Davie
FL
1
65
Mountain View
CA
1
66
Harper Woods
MI
1
67
Houston
TX
1
68
Romulus
MI
1
69
Germantown
MD
1
70
King of Prussia
PA
1
71
Bronx
NY
1
72
Philadelphia
PA
1
73
Los Angeles
CA
1
74
Philadelphia
PA
1
75
Rancho Palos Verdes
CA
1
76
Baltimore
MD
1
77
West Hartford
CT
1
78
Los Angeles
CA
1
79
West Allis
WI
1
80
Reidsville
NC
1
80
Maryville
TN
2
80
Crestview
FL
3
80
Rock Springs
WY
4
80
Ft. Worth
TX
5
81
Miami
FL
1
82
Las Vegas
NV
1
83
Worcester
MA
1
84
Miami
FL
1
84
Miami
FL
2
85
Boynton Beach
FL
1
86
Springhouse
PA
1
87
Baltimore
MD
1
88
Traverse City
MI
1
89
Fargo
ND
1
90
Clinton
MA
1
91
Las Vegas
NV
1
92
Lawrence
KS
1
93
Auburn Hills
MI
1
93
94
Oklahoma City
OK
1
95
Phoenix
AZ
1
96
Conway
SC
1
97
Loma Linda
CA
1
98
Las Vegas
NV
1
99
Winter Park
FL
1
99
Orlando
FL
2
100
San Diego
CA
1
101
Houston
TX
1
102
Los Angeles
CA
1
103
Midland
MI
1
103
Traverse City
MI
2
104
Glendale
AZ
1
105
St. Louis Park
MN
1
105
Albuquerque
NM
2
105
Largo
FL
3
106
Valparaiso
IN
1
107
Sterling Heights
MI
1
108
Los Angeles
CA
1
109
Philadelphia
PA
1
110
Beverly Hills
CA
1
111
Pasadena
CA
1
112
Beachwood
OH
1
113
Dallas
TX
1
114
Ulster
NY
1
115
Poughkeepsie
NY
1
116
Avon
CO
1
117
Autin
TX
1
118
Bedford
TX
1
119
Virginia Beach
VA
1
120
Garner (Raleigh)
NC
1
121
Denver
CO
1
122
Easton
MD
1
122
Easton
MD
2
123
Marina Del Rey
CA
1
124
Falls Church
VA
1
125
Melbourne
FL
1
126
Indianapolis
IN
1
127
Charlotte
NC
1
128
Columbus
OH
1
129
Edina
MN
1
130
Ontario
OR
1
130
Klamath Falls
OR
2
130
Klamath Falls
OR
3
130
Ontario
OR
4
131
Las Vegas
NV
1
132
Hilo
HI
1
133
Richfield
MN
1
134
Rochester Hills
MI
1
135
Columbus
OH
1
136
Houston
TX
1
137
Chicago
IL
1
138
Indianapolis
IN
1
139
Milpitas
CA
1
140
Columbus
OH
1
141
Mesa
AZ
1
142
Bossier City
LA
1
142
Bossier City
LA
2
143
Silver Spring
MD
1
144
Richmond
VA
1
144
145
Jersey City
NJ
1
146
Melrose Park
OH
1
147
Cincinnati
OH
1
148
New Braunfels
TX
1
149
Kalamazoo
MI
1
150
Newark
DE
1
151
Indianapolis
IN
1
152
Parma
OH
1
153
Philadelphia
PA
1
154
Elyria
OH
1
155
Berkley
MI
1
156
Oyster Bay
NY
1
157
Ashland
VA
1
158
Warminster
PA
1
159
Pomona
CA
1
160
Bullhead City
AZ
1
161
Warrensville Hts.
OH
1
162
Spokane
WA
1
163
Nags Head
NC
1
164
Riverside
CA
1
165
Austin
TX
1
166
Alburquerque
NM
1
167
Cherry Hill
NJ
1
167
Cherry Hill
NJ
2
167
Cherry Hill
NJ
3
168
Shreveport
LA
1
169
Richmond
VA
1
170
Wallkill
NY
1
171
West Hazleton
PA
1
172
Largo
MD
1
173
Camp Springs
MD
1
174
Houston
TX
1
175
Pewaukee
WI
1
176
Hemet
CA
1
177
Sioux Falls
SD
1
178
Oceanside
CA
1
179
Compton
CA
1
180
Laurel
MD
1
181
Bronx
NY
1
182
Citrus Heights
CA
1
183
Augusta
GA
1
184
Washington
DC
1
185
Bethlehem
PA
1
186
Salt Lake City
UT
1
187
Webster
TX
1
188
Corvallis
OR
1
189
Redmond
WA
1
190
Ventura
CA
1
191
Malibu
CA
1
192
Dahlgren
VA
1
193
Milwaukee
WI
1
194
Edenton
NC
1
195
Deerfield Beach
FL
1
196
Fort Myers Beach
FL
1
197
Decautor
GA
1
198
Houston
TX
1
199
Dalton
GA
1
200
Weaverville
NC
1
201
Beckley
WV
1
202
Covington
LA
1
203
Snowmass
CO
1
204
Lexington
KY
1
205
Hudson
NH
1
205
Hudson
NH
2
205
Epping
NH
3
206
Deer Park
NY
1
207
New York
NY
1
207
New York
NY
2
207
New York
NY
3
208
Palm Springs
CA
1
209
Geneva
NY
1
210
West Palm Beach
FL
1
211
Concord
NC
1
212
Newport News
VA
1
213
Milwaukee
WI
1
214
Atlanta
GA
1
215
Sioux Falls
SD
1
216
Houston
TX
1
217
Barboursville
WV
1
218
Merrimack
NH
1
219
Tucson
AZ
1
220
Bryan
TX
1
221
Smyrna
GA
1
222
Walnut
CA
1
223
Columbus
OH
1
224
Kansas City
MO
1
225
Bastrop
TX
1
226
New York
NY
1
227
Hampton
NH
1
228
Owings Mills
MD
1
229
Santa Ana
CA
1
230
Houston
TX
1
231
Parma
OH
1
231
Bedford
OH
2
231
Maple Height
OH
3
232
Baltimore
MD
1
233
Forsyth
GA
1
234
Beaver
WV
1
235
Winter Haven
FL
1
236
Pewaukee
WI
1
237
Sacremento
CA
1
238
New York
NY
1
239
Richmond
IN
1
240
Orlando
FL
1
241
Orange
CA
1
242
Oklahoma City
OK
1
243
Bloomington
IL
1
244
Gross Pointe Woods
MI
1
245
Nashville
TN
1
246
Veradale
WA
1
247
Livonia
MI
1
248
Columbus
OH
1
249
North Olmstead
OH
1
250
Mineral Wells
TX
1
251
North Aurora
IL
1
252
Northlake
IL
1
253
Dublin
PA
1
254
Lapeer Meadows
MI
1
255
Indianapolis
IN
1
256
San Bernadino
CA
1
257
Tulsa
OK
1
258
Jackson
MI
1
259
Temple
TX
1
259
Temple
TX
2
260
Hillsville
VA
1
261
Alexandria
VA
1
262
Kemersville
NC
1
263
The Woodlands
TX
1
264
Pasco
WA
1
265
Kalamazoo
MI
1
266
Houston
TX
1
267
Orlando
FL
1
268
Westlake
OH
1
269
Champaign
IL
1
270
Mansfield
PA
1
271
Brooklyn
NY
1
272
Cincinnati
OH
1
273
Ft. Lauderdale
FL
1
274
Pasadena
TX
1
275
New York
NY
1
276
East Vienna
VA
1
277
Lincoln
NE
1
278
Ft. Wayne
IN
1
279
North Fayette
Township
PA
1
280
Wood Village
OR
1
281
Fremont
CA
1
282
Whittier
CA
1
283
Austin
TX
1
284
Beaumont
TX
1
285
Pierre
SD
1
286
Southfield
MI
1
287
Dallas
TX
1
287
Dallas
TX
2
287
Dallas
TX
3
288
Dearborn
MI
1
289
Ft. Worth
TX
1
290
Kalamazoo
MI
1
291
Coon Rapids
MN
1
292
Beachwood
OH
1
293
Rancho Cucamonga
CA
1
294
Lancaster
PA
1
295
Tappahannock
VA
1
296
Tempe
AZ
1
297
Jackson
MI
1
298
Allen
TX
1
299
Cornelius
NC
1
300
Frederick
MD
1
301
Englewood
CO
1
302
Farmingdale
NY
1
303
Mesa
AZ
1
304
Seattle
WA
1
305
Portland
TN
1
306
Austin
TX
1
307
Atlanta
GA
1
308
Baytown
TX
1
309
New York
NY
1
310
Phoenix
AZ
1
311
New Hope
MN
1
312
Vadnais Heights
MN
1
313
Central Square
NY
1
314
Pompano Beach
FL
1
315
Baytown
TX
1
316
Denver
CO
1
317
Flushing
NY
1
318
Gardner
MA
1
319
New York
NY
1
320
Houston
TX
1
321
St. Petersburg
FL
1
Loan ID
Scheduled Loan Balance
Paid Thru Date
1
176,138,406.70
1/11/99
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
142,758,153.15
1/11/99
3
140,613,989.00
1/11/99
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
134,143,168.32
1/11/99
5
5
5
5
5
5
5
5
5
5
103,466,046.69
1/11/99
6
98,916,229.85
1/11/99
7
90,531,528.38
1/11/99
8
80,989,855.59
1/11/99
9
9
9
9
9
9
9
9
9
9
9
66,908,028.01
1/11/99
10
64,456,700.65
1/11/99
11
62,537,369.34
1/11/99
12
55,678,054.04
1/11/99
13
55,013,638.49
1/11/99
14
14
52,859,568.77
1/11/99
15
52,014,550.54
1/11/99
16
51,621,678.60
1/11/99
17
50,768,026.71
1/11/99
18
18
47,405,583.69
1/11/99
19
19
19
19
19
19
45,279,358.61
1/11/99
20
41,757,203.77
1/11/99
21
21
21
41,535,648.53
1/11/99
22
22
22
22
41,175,719.55
1/11/99
23
23
23
23
23
23
23
23
40,000,000.00
1/11/99
24
39,437,826.44
1/11/99
25
25
38,693,467.71
1/11/99
26
35,616,474.54
1/11/99
27
35,655,673.04
1/11/99
28
28
31,674,100.95
1/11/99
29
31,301,673.50
1/11/99
30
30
30
30
30
30
30
30
30
29,608,636.44
1/11/99
31
29,363,372.47
1/11/99
32
32
32
32
32
32
28,688,123.04
1/11/99
33
28,318,396.34
1/11/99
34
27,938,417.91
1/11/99
35
23,377,036.81
1/11/99
36
22,352,377.28
1/11/99
37
21,662,288.35
1/11/99
38
21,463,927.16
1/11/99
39
20,345,906.48
1/11/99
40
40
20,117,553.06
1/11/99
41
19,809,921.74
1/11/99
42
19,829,049.93
1/11/99
43
19,513,991.42
1/11/99
44
17,895,229.20
1/11/99
45
18,098,479.30
1/11/99
46
17,569,057.88
1/11/99
47
17,336,775.28
1/11/99
48
16,935,767.85
1/11/99
49
16,578,329.03
1/11/99
50
16,462,784.87
1/11/99
51
16,100,075.65
1/11/99
52
52
52
15,995,476.49
1/11/99
53
15,857,156.55
1/11/99
54
14,905,978.92
1/11/99
55
14,877,328.97
1/11/99
56
14,619,248.97
1/11/99
57
57
14,382,137.67
1/11/99
58
58
14,183,498.65
1/11/99
59
59
13,938,259.73
1/11/99
60
13,881,855.06
1/11/99
61
13,803,136.82
1/11/99
62
62
13,163,785.66
1/11/99
63
12,965,671.04
1/11/99
64
12,837,983.18
1/11/99
65
12,942,576.74
1/11/99
66
13,000,000.00
1/11/99
67
12,645,653.72
1/11/99
68
12,718,086.88
1/11/99
69
12,557,097.36
1/11/99
70
12,195,616.94
1/11/99
71
11,596,669.40
1/11/99
72
11,523,243.28
1/11/99
73
11,114,460.64
1/11/99
74
10,773,228.18
1/11/99
75
10,653,530.00
1/11/99
76
10,417,967.65
1/11/99
77
10,135,064.37
12/11/98
78
9,998,497.94
12/11/98
79
10,024,663.83
1/11/99
80
80
80
80
80
9,955,791.22
1/11/99
81
9,913,042.51
1/11/99
82
9,914,324.77
12/11/98
83
9,904,114.62
1/11/99
84
84
9,803,213.77
1/11/99
85
9,376,055.22
1/11/99
86
9,423,782.59
1/11/99
87
9,404,715.51
1/11/99
88
9,209,565.40
1/11/99
89
9,015,271.30
1/11/99
90
8,889,736.05
1/11/99
91
8,887,397.05
1/11/99
92
8,290,687.85
1/11/99
93
93
8,219,918.42
1/11/99
94
8,149,808.75
1/11/99
95
7,936,585.91
1/11/99
96
7,831,607.98
1/11/99
97
7,747,240.80
1/11/99
98
7,679,897.69
1/11/99
99
99
7,439,589.72
1/11/99
100
7,410,288.32
1/11/99
101
7,362,642.23
1/11/99
102
7,111,252.67
12/11/98
103
103
6,981,293.09
1/11/99
104
6,950,578.79
1/11/99
105
105
105
6,906,194.13
1/11/99
106
6,900,000.00
1/11/99
107
6,861,434.11
1/11/99
108
6,858,968.33
1/11/99
109
6,713,885.20
1/11/99
110
6,637,539.04
1/11/99
111
6,537,292.87
1/11/99
112
6,548,979.57
1/11/99
113
6,498,198.60
1/11/99
114
6,500,467.87
1/11/99
115
6,424,373.60
1/11/99
116
6,386,518.16
1/11/99
117
6,346,905.54
1/11/99
118
6,249,717.05
1/11/99
119
6,152,119.64
1/11/99
120
6,047,203.38
1/11/99
121
5,913,664.86
1/11/99
122
122
5,892,967.09
1/11/99
123
5,735,957.40
1/11/99
124
5,896,673.96
1/11/99
125
5,897,344.30
1/11/99
126
5,836,662.94
1/11/99
127
5,654,942.06
1/11/99
128
5,679,621.13
1/11/99
129
5,688,992.39
1/11/99
130
130
130
130
5,617,511.17
1/11/99
131
5,549,345.39
1/11/99
132
5,549,451.90
1/11/99
133
5,534,184.77
1/11/99
134
5,376,437.53
1/11/99
135
5,385,221.46
1/11/99
136
5,361,943.60
1/11/99
137
5,360,518.36
1/11/99
138
5,309,314.89
1/11/99
139
5,301,829.40
1/11/99
140
5,192,892.03
1/11/99
141
5,204,666.48
1/11/99
142
142
5,134,469.40
1/11/99
143
5,151,761.80
1/11/99
144
144
4,850,825.87
1/11/99
145
5,070,802.50
1/11/99
146
4,984,857.56
1/11/99
147
4,931,638.80
1/11/99
148
4,950,565.17
1/11/99
149
4,948,070.89
1/11/99
150
4,816,506.12
1/11/99
151
4,729,906.49
1/11/99
152
4,656,886.85
1/11/99
153
4,596,123.32
1/11/99
154
4,509,532.19
1/11/99
155
4,546,393.61
1/11/99
156
4,423,575.23
1/11/99
157
4,453,804.77
1/11/99
158
4,416,631.68
1/11/99
159
4,358,222.12
1/11/99
160
4,359,662.76
1/11/99
161
4,236,725.28
1/11/99
162
4,231,245.81
1/11/99
163
4,213,767.27
1/11/99
164
4,166,974.54
1/11/99
165
4,166,060.44
1/11/99
166
4,133,983.14
1/11/99
167
167
167
4,117,020.89
1/11/99
168
4,055,841.76
1/11/99
169
3,997,769.68
1/11/99
170
3,990,833.73
1/11/99
171
3,983,442.16
1/11/99
172
3,942,015.17
1/11/99
173
3,874,989.48
1/11/99
174
3,813,182.28
1/11/99
175
3,792,738.69
1/11/99
176
3,728,132.63
1/11/99
177
3,715,473.40
1/11/99
178
3,672,558.25
1/11/99
179
3,558,121.26
1/11/99
180
3,558,356.66
1/11/99
181
3,582,594.60
1/11/99
182
3,555,894.45
1/11/99
183
3,510,956.89
1/11/99
184
3,514,557.17
1/11/99
185
3,464,903.13
1/11/99
186
3,471,487.60
1/11/99
187
3,470,390.64
1/11/99
188
3,466,770.42
1/11/99
189
3,422,607.27
1/11/99
190
3,422,539.53
1/11/99
191
3,358,018.35
1/11/99
192
3,337,167.11
1/11/99
193
3,250,477.96
1/11/99
194
3,185,176.75
1/11/99
195
3,221,738.80
1/11/99
196
3,222,776.29
1/11/99
197
3,207,442.54
1/11/99
198
3,194,159.18
1/11/99
199
3,159,587.48
1/11/99
200
3,148,021.77
1/11/99
201
3,131,398.77
1/11/99
202
3,125,351.76
1/11/99
203
3,133,020.48
1/11/99
204
3,124,695.69
1/11/99
205
205
205
3,069,565.15
1/11/99
206
3,072,658.04
1/11/99
207
207
207
3,012,264.89
1/11/99
208
3,015,750.41
1/11/99
209
2,999,956.94
1/11/99
210
2,993,597.85
1/11/99
211
2,962,259.78
1/11/99
212
2,960,927.99
1/11/99
213
2,968,277.13
1/11/99
214
2,829,836.70
1/11/99
215
2,846,246.43
1/11/99
216
2,852,458.44
1/11/99
217
2,802,275.12
1/11/99
218
2,822,099.43
1/11/99
219
2,777,821.95
1/11/99
220
2,772,966.30
1/11/99
221
2,758,557.67
1/11/99
222
2,757,513.62
1/11/99
223
2,705,175.24
1/11/99
224
2,719,235.29
1/11/99
225
2,702,136.98
1/11/99
226
2,666,913.86
1/11/99
227
2,665,900.38
1/11/99
228
2,638,563.68
1/11/99
229
2,629,694.71
1/11/99
230
2,579,390.38
1/11/99
231
231
231
2,578,234.79
1/11/99
232
2,577,289.27
1/11/99
233
2,561,763.44
1/11/99
234
2,495,333.42
1/11/99
235
2,523,825.14
1/11/99
236
2,503,652.94
1/11/99
237
2,472,609.72
1/11/99
238
2,469,238.17
1/11/99
239
2,409,633.19
1/11/99
240
2,429,706.88
1/11/99
241
2,404,429.85
1/11/99
242
2,395,964.97
1/11/99
243
2,385,641.96
1/11/99
244
2,365,334.50
1/11/99
245
2,352,262.61
1/11/99
246
2,345,481.71
1/11/99
247
2,349,756.15
1/11/99
248
2,257,365.86
1/11/99
249
2,281,389.51
1/11/99
250
2,271,976.30
12/11/98
251
2,276,298.91
1/11/99
252
2,266,718.20
1/11/99
253
2,260,689.04
1/11/99
254
2,209,496.99
1/11/99
255
2,195,998.11
1/11/99
256
2,184,705.74
1/11/99
257
2,181,136.23
1/11/99
258
2,171,040.21
1/11/99
259
259
2,126,641.69
1/11/99
260
2,095,900.65
1/11/99
261
2,066,171.78
1/11/99
262
2,031,288.65
1/11/99
263
2,072,134.04
1/11/99
264
2,072,756.03
1/11/99
265
2,043,595.89
1/11/99
266
2,033,709.04
1/11/99
267
2,011,876.74
1/11/99
268
2,004,374.28
1/11/99
269
2,007,505.92
1/11/99
270
1,979,350.11
1/11/99
271
1,970,162.87
1/11/99
272
1,963,386.36
1/11/99
273
1,941,895.19
1/11/99
274
1,889,623.74
1/11/99
275
1,879,418.91
1/11/99
276
1,876,464.80
1/11/99
277
1,875,239.04
1/11/99
278
1,820,308.79
1/11/99
279
1,773,953.86
1/11/99
280
1,772,664.15
1/11/99
281
1,751,188.26
1/11/99
282
1,732,001.25
1/11/99
283
1,713,126.22
1/11/99
284
1,633,146.37
1/11/99
285
1,634,907.60
1/11/99
286
1,583,566.34
1/11/99
287
287
287
1,579,412.11
1/11/99
288
1,573,299.14
1/11/99
289
1,546,577.98
12/11/98
290
1,535,059.43
1/11/99
291
1,487,168.56
1/11/99
292
1,418,394.22
1/11/99
293
1,405,338.57
1/11/99
294
1,401,888.54
1/11/99
295
1,393,565.06
1/11/99
296
1,392,993.43
1/11/99
297
1,382,163.94
1/11/99
298
1,380,678.08
1/11/99
299
1,337,697.56
1/11/99
300
1,328,957.60
1/11/99
301
1,341,569.54
1/11/99
302
1,338,063.99
1/11/99
303
1,189,662.28
1/11/99
304
1,189,012.12
1/11/99
305
1,157,295.27
1/11/99
306
1,140,105.58
12/11/98
307
1,115,900.51
1/11/99
308
1,110,752.88
1/11/99
309
1,088,107.29
1/11/99
310
1,088,487.98
1/11/99
311
1,084,734.73
1/11/99
312
1,055,889.64
1/11/99
313
1,007,235.34
1/11/99
314
993,131.02
1/11/99
315
992,371.37
1/11/99
316
987,270.15
1/11/99
317
909,749.47
1/11/99
318
910,826.84
1/11/99
319
890,269.53
1/11/99
320
841,871.48
1/11/99
321
642,477.17
1/11/99
Loan ID
Prospectus Loan #
Annual Debt Service
1
1
14,369,008.32
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
12,810,948.48
3
3
11,244,853.80
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
12,265,377.48
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
10,607,568.00
6
6
8,773,576.68
7
7
8,390,233.56
8
8
7,207,788.96
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
6,544,114.56
10
10
5,841,428.52
11
11
6,118,684.68
12
12
4,929,881.52
13
13
5,100,545.76
14
14
14
14
5,028,478.56
15
15
4,820,580.12
16
16
4,831,226.88
17
17
4,706,917.08
18
18
18
18
4,395,171.00
19
19
19
19
19
19
19
19
19
19
19
19
4,793,009.64
20
20
3,905,382.48
21
21
21
21
21
21
3,423,164.16
22
22
22
22
22
22
22
22
3,822,023.28
23
23
23
23
23
23
23
23
23
23
23
23
23
23
23
23
2,901,600.00
24
24
3,663,666.72
25
25
25
25
3,525,802.80
26
26
2,882,815.92
27
27
3,088,932.48
28
28
28
28
2,816,676.72
29
29
2,900,960.16
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
2,869,763.40
31
31
3,108,234.12
32
32
32
32
32
32
32
32
32
32
32
32
3,033,020.52
33
33
2,625,517.56
34
34
2,953,758.72
35
35
2,166,524.64
36
36
2,076,474.96
37
37
2,081,508.36
38
38
1,777,583.52
39
39
1,886,354.52
40
40
40
40
1,786,463.76
41
41
1,893,639.12
42
42
1,841,318.76
43
43
2,038,791.24
44
44
1,820,000.04
45
45
1,677,986.16
46
46
1,448,703.84
47
47
1,609,238.64
48
48
1,680,870.96
49
49
1,653,403.68
50
50
1,457,658.36
51
51
1,427,950.92
52
52
52
52
52
52
1,348,345.20
53
53
1,330,679.28
54
54
1,264,754.64
55
55
1,257,353.76
56
56
1,302,466.92
57
57
57
58
58
58
58
1,349,875.92
59
59
59
60
60
1,190,827.56
61
61
1,460,216.04
62
62
62
62
1,083,345.96
63
63
1,235,480.04
64
64
1,227,188.40
65
65
1,120,819.56
66
66
975,260.04
67
67
1,208,803.56
68
68
1,045,647.72
69
69
1,050,203.76
70
70
1,132,480.32
71
71
1,074,750.00
72
72
1,055,514.36
73
73
1,041,306.48
74
74
998,435.64
75
75
989,683.92
76
76
896,592.12
77
77
1,063,454.88
78
78
912,168.60
79
79
931,263.96
80
80
80
80
80
80
80
80
80
80
883,674.48
81
81
816,984.36
82
82
875,503.44
83
83
857,208.36
84
84
84
84
909,956.40
85
85
896,261.16
86
86
802,575.96
87
87
995,528.04
88
88
774,219.12
89
89
843,151.08
90
90
824,282.16
91
91
825,280.56
92
92
734,079.36
93
93
93
94
94
755,603.88
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
625,152.00
104
104
563,940.60
105
105
105
105
105
105
641,048.52
106
106
549,009.96
107
107
637,408.92
108
108
639,393.24
109
109
622,472.52
110
110
615,394.20
111
111
534,922.20
112
112
606,942.96
113
113
539,927.52
114
114
603,388.44
115
115
584,119.92
116
116
514,944.12
117
117
516,638.52
118
118
517,264.44
119
119
570,905.40
120
120
499,353.00
121
121
507,503.88
122
122
122
122
524,393.04
123
123
676,517.40
124
124
479,830.80
125
125
523,691.40
126
126
517,920.24
127
127
575,124.96
128
128
531,185.16
129
129
551,385.60
130
130
130
130
130
130
130
130
593,905.20
131
131
449,794.44
132
132
523,579.08
133
133
585,095.64
134
134
563,260.92
135
135
514,775.64
136
136
469,735.32
137
137
473,222.76
138
138
435,291.12
139
139
430,579.08
140
140
496,390.80
141
141
430,198.44
142
142
142
142
451,835.88
143
143
413,055.48
144
144
144
145
145
428,335.92
146
146
494,745.96
147
147
489,464.04
148
148
413,383.32
149
149
404,838.72
150
150
403,795.92
151
151
419,711.40
152
152
462,195.00
153
153
376,819.20
154
154
447,570.00
155
155
387,329.52
156
156
422,851.44
157
157
366,180.12
158
158
375,210.48
159
159
389,500.68
160
160
361,981.44
161
161
420,494.04
162
162
404,466.60
163
163
371,147.16
164
164
362,979.36
165
165
353,785.56
166
166
383,725.44
167
167
167
167
167
167
361,257.36
168
168
384,635.40
169
169
364,864.68
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
366,695.64
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
290,366.88
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
275,828.52
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
273,997.56
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
243,515.64
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
190,342.80
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
119,821.92
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
#REF!
94
N/A
74%
95
N/A
94%
96
N/A
95%
97
N/A
79%
98
N/A
95%
99
N/A
93%
99
N/A
93%
100
N/A
95%
101
N/A
78%
102
N/A
95%
103
N/A
91%
103
N/A
91%
104
N/A
94%
105
N/A
92%
105
N/A
93%
105
N/A
95%
106
N/A
95%
107
N/A
95%
108
N/A
92%
109
N/A
83%
110
N/A
93%
111
N/A
95%
112
N/A
86%
113
N/A
91%
114
N/A
95%
115
N/A
99%
116
N/A
95%
117
N/A
96%
118
N/A
92%
119
N/A
75%
120
N/A
94%
121
N/A
94%
122
N/A
70%
122
N/A
46%
123
N/A
95%
124
N/A
95%
125
N/A
94%
126
N/A
91%
127
N/A
100%
128
N/A
96%
129
N/A
95%
130
N/A
68%
130
N/A
64%
130
N/A
62%
130
N/A
57%
131
N/A
95%
132
N/A
83%
133
N/A
75%
134
N/A
95%
135
N/A
100%
136
N/A
91%
137
N/A
95%
138
N/A
92%
139
N/A
95%
140
N/A
100%
141
N/A
92%
142
N/A
88%
142
N/A
91%
143
N/A
93%
144
N/A
62%
144
145
N/A
95%
146
N/A
100%
147
N/A
100%
148
N/A
93%
149
N/A
91%
150
N/A
95%
151
N/A
93%
152
N/A
100%
153
N/A
95%
154
N/A
100%
155
N/A
94%
156
N/A
100%
157
N/A
95%
158
N/A
95%
159
N/A
90%
160
N/A
95%
161
N/A
100%
162
N/A
100%
163
N/A
92%
164
N/A
92%
165
N/A
95%
166
N/A
91%
167
N/A
79%
167
N/A
95%
167
N/A
86%
168
N/A
75%
169
N/A
92%
170
N/A
100%
171
N/A
76%
172
N/A
94%
173
N/A
95%
174
N/A
94%
175
N/A
95%
176
N/A
76%
177
N/A
95%
178
N/A
95%
179
N/A
87%
180
N/A
95%
181
N/A
95%
182
N/A
95%
183
N/A
90%
184
N/A
91%
185
N/A
77%
186
N/A
90%
187
N/A
76%
188
N/A
95%
189
N/A
61%
190
N/A
94%
191
N/A
94%
192
N/A
90%
193
N/A
95%
194
N/A
95%
195
N/A
95%
196
N/A
55%
197
N/A
90%
198
N/A
90%
199
N/A
64%
200
N/A
88%
201
N/A
75%
202
N/A
100%
203
N/A
51%
204
N/A
95%
205
N/A
95%
205
N/A
95%
205
N/A
95%
206
N/A
94%
207
N/A
95%
207
N/A
95%
207
N/A
95%
208
N/A
83%
209
N/A
83%
210
N/A
92%
211
N/A
95%
212
N/A
94%
213
N/A
94%
214
N/A
100%
215
N/A
94%
216
N/A
95%
217
N/A
100%
218
N/A
95%
219
N/A
82%
220
N/A
95%
221
N/A
95%
222
N/A
100%
223
N/A
100%
224
N/A
91%
225
N/A
95%
226
N/A
94%
227
N/A
95%
228
N/A
95%
229
N/A
96%
230
N/A
85%
231
N/A
95%
231
N/A
95%
231
N/A
95%
232
N/A
95%
233
N/A
95%
234
N/A
68%
235
N/A
95%
236
N/A
80%
237
N/A
92%
238
N/A
94%
239
N/A
74%
240
N/A
75%
241
N/A
95%
242
N/A
91%
243
N/A
93%
244
N/A
95%
245
N/A
95%
246
N/A
95%
247
N/A
93%
248
N/A
100%
249
N/A
93%
250
N/A
95%
251
N/A
95%
252
N/A
60%
253
N/A
90%
254
N/A
95%
255
N/A
89%
256
N/A
92%
257
N/A
92%
258
N/A
95%
259
N/A
92%
259
N/A
92%
260
N/A
70%
261
N/A
66%
262
N/A
93%
263
N/A
95%
264
N/A
95%
265
N/A
95%
266
N/A
86%
267
N/A
95%
268
N/A
91%
269
N/A
95%
270
N/A
67%
271
N/A
90%
272
N/A
84%
273
N/A
95%
274
N/A
88%
275
N/A
93%
276
N/A
91%
277
N/A
95%
278
N/A
100%
279
N/A
95%
280
N/A
95%
281
N/A
93%
282
N/A
95%
283
N/A
94%
284
N/A
95%
285
N/A
95%
286
N/A
91%
287
N/A
95%
287
N/A
95%
287
N/A
95%
288
N/A
75%
289
N/A
92%
290
N/A
91%
291
N/A
95%
292
N/A
89%
293
N/A
93%
294
N/A
93%
295
N/A
95%
296
N/A
95%
297
N/A
95%
298
N/A
95%
299
N/A
62%
300
N/A
90%
301
N/A
93%
302
N/A
95%
303
N/A
95%
304
N/A
95%
305
N/A
93%
306
N/A
95%
307
N/A
95%
308
N/A
95%
309
N/A
95%
310
N/A
95%
311
N/A
95%
312
N/A
91%
313
N/A
95%
314
N/A
94%
315
N/A
91%
316
N/A
95%
317
N/A
95%
318
N/A
95%
319
N/A
87%
320
N/A
93%
321
N/A
95%
Original Underwriting
Base Year
Loan ID
Total Revenue
Net Cash Flow
1
28,354,341
18,708,894.00
2
10,191,844
4,753,519.00
2
11,514,278
3,369,073.00
2
10,020,853
2,887,638.00
2
9,121,211
2,596,470.00
2
5,066,005
2,006,063.00
2
7,300,000
1,868,475.00
2
8,319,000
2,037,850.00
2
5,853,000
1,763,601.00
2
8,990,894
1,896,783.00
2
7,241,000
1,434,548.00
2
3,735,000
1,182,525.00
2
4,832,000
864,274.00
2
7,366,000
670,243.00
2
3,440,199
715,092.00
2
3,929,000
166,635.00
3
52,646,857
32,024,147.00
4
5,450,638
3,999,873.00
4
3,520,447
2,317,717.00
4
2,230,660
1,568,179.00
4
1,891,095
1,445,829.00
4
2,092,298
1,455,306.00
4
1,922,748
1,349,885.00
4
1,922,199
1,363,279.00
4
1,650,702
1,103,608.00
4
1,406,337
954,725.00
4
1,092,639
856,924.00
4
1,379,161
848,712.00
4
1,246,682
810,634.00
4
1,120,275
698,101.00
4
939,053
616,798.00
4
1,468,183
608,497.00
4
728,604
475,056.00
4
827,834
513,739.00
4
769,163
428,333.00
4
474,598
267,634.00
5
1,813,260
1,813,260.00
5
1,591,644
1,591,644.00
5
1,420,392
1,420,392.00
5
1,218,912
1,218,912.00
5
1,138,320
1,138,320.00
5
876,408
876,408.00
5
815,964
815,964.00
5
685,008
685,008.00
5
654,792
654,792.00
5
392,868
392,868.00
6
24,101,955
12,196,058.00
7
31,697,674
19,880,511.00
8
85,465,250
26,297,934.00
9
4,296,701
3,120,622.00
9
2,608,323
1,451,682.00
9
1,774,914
1,276,891.00
9
1,640,108
1,045,402.00
9
1,470,872
1,006,116.00
9
886,858
424,590.00
9
620,161
299,078.00
9
842,571
291,816.00
9
660,951
260,392.00
9
602,621
251,433.00
9
643,810
235,547.00
10
15,923,376
8,590,294.00
11
11,296,179
5,577,665.00
12
9,477,084
5,664,933.00
13
9,015,674
6,142,349.00
14
13,278,271
6,135,562.00
14
12,463,755
2,123,202.00
15
10,770,770
6,954,214.00
16
7,205,214
5,629,971.00
17
10,709,886
5,865,353.00
18
5,920,713
3,902,959.00
18
4,379,578
1,642,639.00
19
8,474,847
2,083,224.00
19
6,664,360
1,902,753.00
19
2,647,701
1,005,636.00
19
5,134,981
951,898.00
19
2,172,490
774,638.00
19
3,679,727
840,909.00
28,774,106
7,559,058.00
20
7,888,894
5,375,922.00
21
4,105,196
1,913,236.00
21
2,435,785
1,585,990.00
21
2,530,227
1,558,730.00
9,071,208
5,057,956.00
22
3,754,078
2,728,651.00
22
840,000
806,400.00
22
970,264
725,491.00
22
634,440
609,062.00
6,198,782
4,869,604.00
23
4,089,721
1,751,009.00
23
4,041,521
1,426,795.00
23
3,564,075
1,335,736.00
23
3,459,374
1,132,808.00
23
2,386,399
735,029.00
23
2,209,632
739,825.00
23
2,064,438
632,302.00
23
2,320,663
708,823.00
24,135,823
8,462,327.00
24
7,626,680
4,408,033.00
25
5,898,791
2,858,602.00
25
4,661,185
2,259,705.00
10,559,976
5,118,307.00
26
12,876,438
6,126,856.00
27
7,133,250
4,459,099.00
28
7,106,261
2,401,605.00
28
3,630,565
1,259,285.00
10,736,826
3,660,890.00
29
10,178,914
3,844,539.00
30
2,240,418
889,559.00
30
1,883,414
690,367.00
30
1,769,369
507,540.00
30
1,955,144
644,073.00
30
1,571,220
403,941.00
30
1,831,844
433,389.00
30
1,557,087
447,333.00
30
1,211,512
212,992.00
30
1,637,999
428,151.00
15,658,007
4,657,345.00
31
16,579,274
4,435,508.00
32
2,406,193
758,778.00
32
2,248,182
770,704.00
32
2,583,053
831,655.00
32
1,803,591
701,876.00
32
1,589,512
634,456.00
32
1,756,031
667,276.00
12,386,562
4,364,745.00
33
5,278,364
3,213,870.00
34
22,472,008
4,403,445.00
35
3,992,210
2,772,151.00
36
4,547,355
2,935,095.00
37
7,476,872
3,105,987.00
38
3,577,148
2,356,425.00
39
3,070,674
2,258,480.00
40
2,336,666
1,170,880.00
40
2,058,117
1,125,877.00
4,394,783
2,296,757.00
41
1,899,320
1,899,320.04
42
3,883,559
2,278,167.00
43
33,260,703
14,094,736.00
44
1,820
1,820,000.04
45
4,850,534
2,107,407.00
46
3,825,383
1,975,137.00
47
3,404,521
2,263,154.00
48
1,680,871
1,680,870.96
49
12,471,497
2,883,956.00
50
4,501,540
2,310,791.00
51
3,487,649
1,823,893.00
52
1,506,266
1,049,862.00
52
1,375,126
909,801.00
52
543,622
327,555.00
3,425,014
2,287,218.00
53
2,389,584
1,777,506.00
54
3,180,254
1,756,099.00
55
2,790,557
1,708,972.00
56
2,964,657
1,779,986.00
57
2,480,060
1,702,705.00
57
58
942,928
950,000.00
58
406,944
410,000.00
1,349,872
1,360,000.00
59
2,911,671
1,154,691.00
59
60
2,569,386
1,655,267.00
61
8,529,051
2,001,504.00
62
2,016,026
1,060,322.00
62
1,418,171
781,944.00
3,434,197
1,842,266.00
63
105,280
1,263,360.00
64
1,230,870
1,230,870.00
65
1,987,597
1,430,802.00
66
3,083,511
1,450,855.00
67
1,212,430
1,212,429.96
68
2,786,034
1,562,015.00
69
2,108,267
1,554,884.00
70
2,664,889
1,303,932.00
71
1,350,000
1,289,700.00
72
2,562,162
1,306,429.00
73
2,085,250
1,268,886.00
74
1,527,286
1,260,310.00
75
2,105,520
1,423,395.00
76
1,797,673
1,290,730.00
77
8,428,361
1,452,432.00
78
1,906,305
1,311,723.00
79
3,471,267
1,295,623.00
80
926,207
556,530.00
80
488,131
374,947.00
80
277,863
162,218.00
80
50,522
33,528.00
80
50,027
34,832.00
1,792,750
1,162,055.00
81
1,815,779
1,161,178.00
82
1,585,631
1,219,960.00
83
1,971,532
1,186,126.00
84
2,326,946
1,029,838.00
84
136,800
120,123.00
2,463,746
1,149,961.00
85
898,950
898,950.00
86
2,322,916
1,056,929.00
87
4,011,005
1,345,335.00
88
1,874,578
1,131,288.00
89
1,565,095
1,043,213.00
90
1,998,256
1,657,258.00
91
1,284,716
1,065,160.00
92
1,908,401
931,106.00
93
957,490
849,929.00
93
94
2,485,802
989,648.00
95
1,699,885
901,334.00
96
1,413,279
1,000,304.00
97
1,322,854
933,107.00
98
1,566,105
905,806.00
99
1,836,772
657,073.00
99
825,572
225,843.00
2,662,344
882,916.00
100
1,093,830
991,076.00
101
2,400,535
883,760.00
102
1,238,824
806,798.00
103
833,508
531,459.00
103
645,477
323,236.00
1,478,985
854,695.00
104
1,625,447
958,564.00
105
720,903
290,692.00
105
656,480
308,028.00
105
408,679
269,963.00
1,786,062
868,683.00
106
1,548,814
850,389.00
107
1,506,115
1,024,711.00
108
1,585,553
813,010.00
109
1,253,343
801,421.00
110
1,313,721
760,828.00
111
1,354,619
888,352.00
112
1,862,550
884,621.00
113
1,409,055
872,632.00
114
1,107,122
753,578.00
115
1,328,776
892,503.00
116
1,367,208
915,128.00
117
1,143,429
720,388.00
118
1,659,119
763,941.00
119
3,063,653
1,103,367.00
120
1,109,442
684,900.00
121
2,917,246
1,140,480.00
122
1,350,635
531,993.00
122
1,007,934
371,214.00
2,358,569
903,207.00
123
2,636,416
1,218,490.00
124
2,125,815
938,919.00
125
1,342,666
733,483.00
126
1,312,758
622,335.00
127
575,125
575,124.96
128
1,082,620
697,386.00
129
1,152,301
678,593.00
130
840,448
281,969.00
130
755,310
240,002.00
130
601,434
183,588.00
130
649,798
222,540.00
2,846,990
928,099.00
131
1,313,994
615,411.00
132
1,198,112
634,038.00
133
3,200,547
847,422.00
134
958,043
643,179.00
135
516,320
516,320.00
136
1,533,885
588,029.00
137
1,999,213
627,326.00
138
1,165,724
628,399.00
139
1,272,646
871,540.00
140
497,880
497,880.00
141
949,374
621,700.00
142
858,952
431,634.00
142
643,686
165,897.00
1,502,638
597,531.00
143
1,777,248
764,098.00
144
1,154,948
452,302.00
144
145
1,050,724
578,973.00
146
494,746
494,745.96
147
489,468
489,464.04
148
969,164
573,438.00
149
1,533,874
767,447.00
150
611,556
539,806.00
151
1,220,394
549,618.00
152
462,195
462,195.00
153
1,008,449
535,948.00
154
447,570
447,570.00
155
887,925
521,370.00
156
424,145
424,119.96
157
898,504
626,769.00
158
617,500
499,898.00
159
865,251
573,851.00
160
647,935
483,994.00
161
420,494
420,494.04
162
405,704
405,680.04
163
1,019,089
470,064.00
164
1,019,329
466,949.00
165
1,052,613
462,216.00
166
1,529,038
713,990.00
167
386,825
221,454.00
167
314,779
200,936.00
167
154,265
90,153.00
855,869
512,543.00
168
1,920,880
563,179.00
169
780,780
512,285.00
170
382,630
382,629.96
171
2,183,819
628,412.00
172
1,349,249
693,959.00
173
1,272,031
529,134.00
174
1,249,118
455,984.00
175
761,441
481,895.00
176
842,397
432,041.00
177
822,968
445,495.00
178
1,208,931
471,934.00
179
1,878,602
902,228.00
180
603,323
430,647.00
181
445,544
400,942.00
182
710,726
434,827.00
183
927,179
385,669.00
184
1,168,266
434,059.00
185
1,946,876
535,121.00
186
1,610,174
722,307.00
187
1,385,743
459,356.00
188
679,825
431,620.00
189
2,188,317
755,523.00
190
742,350
474,345.00
191
700,786
413,148.00
192
563,468
402,544.00
193
679,536
414,676.00
194
584,775
418,320.00
195
816,981
408,921.00
196
904,151
406,394.00
197
902,523
410,795.00
198
1,096,635
413,419.00
199
1,100,559
462,072.00
200
837,952
590,477.00
201
1,789,397
513,774.00
202
299,650
299,650.00
203
1,672,408
506,890.00
204
537,727
351,036.00
205
315,962
193,121.00
205
258,685
105,859.00
205
180,167
100,023.00
754,814
399,003.00
206
837,561
376,666.00
207
255,700
166,427.00
207
234,646
155,390.00
207
137,855
79,305.00
628,201
401,122.00
208
934,458
357,802.00
209
1,100,491
378,912.00
210
971,484
415,264.00
211
623,723
369,635.00
212
490,867
349,009.00
213
908,720
482,822.00
214
280,689
280,668.00
215
729,709
382,768.00
216
804,341
354,603.00
217
285,000
285,000.00
218
596,080
332,307.00
219
695,506
328,957.00
220
634,453
286,108.00
221
504,986
338,276.00
222
695,700
344,542.00
223
268,488
268,488.00
224
478,742
298,089.00
225
507,078
286,761.00
226
488,200
340,488.00
227
627,993
317,306.00
228
454,783
307,080.00
229
819,296
462,739.00
230
1,223,908
404,784.00
231
340,307
151,367.00
231
182,481
93,711.00
231
114,627
54,893.00
637,415
299,971.00
232
507,154
287,894.00
233
505,070
288,247.00
234
1,162,463
373,783.00
235
517,616
336,445.00
236
445,690
272,668.00
237
598,439
394,427.00
238
413,852
301,092.00
239
2,547,318
506,339.00
240
1,499,046
439,960.00
241
668,975
322,697.00
242
624,088
346,936.00
243
500,030
288,257.00
244
478,059
301,544.00
245
466,631
318,513.00
246
364,377
288,223.00
247
550,182
311,584.00
248
224,043
224,043.00
249
606,394
267,155.00
250
439,074
266,335.00
251
600,622
243,992.00
252
1,160,289
370,269.00
253
470,853
284,898.00
254
692,892
375,105.00
255
638,575
267,865.00
256
602,308
262,199.00
257
903,193
332,747.00
258
390,450
221,861.00
259
476,977
183,277.00
259
115,500
59,883.00
592,477
243,160.00
260
846,231
348,162.00
261
1,305,212
341,066.00
262
431,064
305,032.00
263
509,015
298,064.00
264
562,055
249,266.00
265
390,105
215,112.00
266
1,127,120
243,763.00
267
484,385
286,306.00
268
1,127,629
330,873.00
269
337,324
226,178.00
270
1,276,285
297,854.00
271
587,017
228,779.00
272
611,511
230,807.00
273
433,002
244,432.00
274
872,604
250,740.00
275
408,476
230,354.00
276
389,040
215,853.00
277
312,207
198,993.00
278
185,131
185,130.96
279
416,639
262,382.00
280
511,120
334,860.00
281
381,150
225,494.00
282
499,540
216,335.00
283
406,423
203,924.00
284
272,544
178,659.00
285
385,094
191,770.00
286
565,448
225,037.00
287
224,404
94,964.00
287
124,055
55,988.00
287
98,935
37,554.00
447,394
188,506.00
288
1,786,988
275,195.00
289
487,109
186,096.00
290
422,175
173,862.00
291
289,030
161,938.00
292
290,283
160,156.00
293
286,671
180,507.00
294
400,773
162,715.00
295
224,160
162,889.00
296
328,140
174,362.00
297
352,520
174,786.00
298
277,801
154,648.00
299
671,264
205,156.00
300
351,345
216,585.00
301
283,123
192,619.00
302
469,532
183,490.00
303
230,952
141,491.00
304
244,045
166,361.00
305
345,848
235,189.00
306
275,890
143,070.00
307
211,165
131,256.00
308
220,238
122,445.00
309
259,935
136,937.00
310
192,854
155,963.00
311
275,967
131,289.00
312
212,862
123,265.00
313
315,393
161,503.00
314
276,807
131,632.00
315
311,363
127,064.00
316
238,592
164,606.00
317
240,389
132,466.00
318
340,629
120,684.00
319
182,384
107,199.00
320
357,423
116,952.00
321
164,137
81,399.00
Original Underwriting
Loan ID
(2)
DSCR
1
1.36
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2.62
3
1.31
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
1.92
5
5
5
5
5
5
5
5
5
5
1.00
6
1.62
7
1.21
8
1.82
9
9
9
9
9
9
9
9
9
9
9
1.67
10
1.59
11
1.21
12
1.20
13
1.32
14
14
1.79
15
1.54
16
1.22
17
1.41
18
18
1.34
19
19
19
19
19
19
1.88
20
1.45
21
21
21
1.63
22
22
22
22
1.33
23
23
23
23
23
23
23
23
2.76
24
1.35
25
25
1.67
26
2.13
27
1.54
28
28
1.34
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)
1996 Annual Operating
Loan ID
Fin. Info as of Date
%
Occ
Total Revenue
1
N/A
32,294,954.00
2
N/A
9,480,000.00
2
N/A
9,795,000.00
2
N/A
6,920,000.00
2
N/A
8,867,000.00
2
N/A
5,192,000.00
2
N/A
8,098,000.00
2
N/A
8,881,000.00
2
N/A
6,071,000.00
2
N/A
7,752,000.00
2
N/A
5,540,000.00
2
N/A
2,852,000.00
2
N/A
5,847,000.00
2
N/A
8,501,000.00
2
N/A
3,955,000.00
2
N/A
3,090,000.00
3
N/A
50,436,005.00
4
N/A
5,808,570.00
4
N/A
3,185,490.00
4
N/A
2,178,790.00
4
N/A
2,006,867.00
4
N/A
1,848,936.00
4
N/A
1,822,245.00
4
N/A
1,597,819.00
4
N/A
1,496,468.00
4
N/A
1,332,859.00
4
N/A
1,070,213.00
4
N/A
1,208,986.00
4
N/A
1,274,042.00
4
N/A
963,827.00
4
N/A
883,240.00
4
N/A
1,506,347.00
4
N/A
793,700.00
4
N/A
847,370.00
4
N/A
988,927.00
4
N/A
475,687.00
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
6
N/A
24,172,335.00
7
N/A
31,211,584.00
8
N/A
88,464,549.00
9
N/A
3,472,478.00
9
N/A
1,787,488.00
9
N/A
1,666,711.00
9
N/A
1,552,660.00
9
N/A
1,689,324.00
9
N/A
1,024,779.00
9
N/A
679,035.00
9
N/A
798,374.00
9
N/A
664,174.00
9
N/A
705,458.00
9
N/A
610,941.00
10
N/A
12,850,445.00
11
N/A
- -
12
N/A
9,121,769.00
13
N/A
9,730,275.00
14
N/A
13,210,053.00
14
N/A
11,848,105.00
15
N/A
9,314,714.00
16
N/A
0.00
17
N/A
8,888,810.00
18
N/A
0.00
18
N/A
0.00
19
N/A
7,924,166.00
19
N/A
6,871,800.00
19
N/A
2,335,788.00
19
N/A
4,895,052.00
19
N/A
1,787,841.00
19
N/A
4,069,347.00
20
N/A
6,481,825.00
21
N/A
4,100,295.00
21
N/A
2,180,323.00
21
N/A
2,352,998.00
22
N/A
22
N/A
22
N/A
22
N/A
23
N/A
3,821,624.00
23
N/A
2,458,232.00
23
N/A
1,024,862.00
23
N/A
2,593,578.00
23
N/A
2,342,131.00
23
N/A
2,128,215.00
23
N/A
2,048,907.00
23
N/A
2,201,837.00
24
N/A
7,837,525.00
25
N/A
6,027,757.00
25
N/A
4,685,240.00
26
N/A
13,675,006.00
27
N/A
6,718,384.00
28
N/A
6,578,764.00
28
N/A
3,806,914.00
29
N/A
10,480,502.00
30
N/A
2,338,767.00
30
N/A
1,945,757.00
30
N/A
2,380,139.00
30
N/A
2,158,403.00
30
N/A
1,711,398.00
30
N/A
1,970,920.00
30
N/A
1,549,385.00
30
N/A
1,458,912.00
30
N/A
1,507,871.00
31
N/A
14,950,610.00
32
N/A
1,797,182.00
32
N/A
2,292,238.00
32
N/A
2,623,976.00
32
N/A
1,888,160.00
32
N/A
1,578,338.00
32
N/A
1,671,073.00
33
N/A
5,268,289.00
34
N/A
20,929,126.00
35
N/A
3,981,470.00
36
N/A
3,475,466.00
37
N/A
4,680,613.00
38
N/A
3,478,821.00
39
N/A
2,936,928.00
40
N/A
2,129,176.00
40
N/A
1,985,591.00
41
N/A
42
N/A
3,827,921.00
43
N/A
29,778,000.00
44
N/A
0.00
45
N/A
4,991,015.00
46
N/A
3,697,395.00
47
N/A
3,779,872.00
48
N/A
0.00
49
N/A
11,788,135.00
50
N/A
3,869,871.00
51
N/A
3,339,762.00
52
N/A
606,960.00
52
N/A
1,215,082.00
52
N/A
586,422.00
53
N/A
2,205,237.00
54
N/A
3,131,447.00
55
N/A
2,550,822.00
56
N/A
2,894,897.00
57
N/A
2,626,260.00
57
#REF!
58
N/A
0.00
58
N/A
0.00
59
N/A
0.00
59
#REF!
60
N/A
2,265,113.00
61
N/A
8,298,724.00
62
N/A
0.00
62
N/A
0.00
63
N/A
0.00
64
N/A
0.00
65
N/A
2,014,601.00
66
N/A
3,012,686.00
67
N/A
0.00
68
N/A
2,669,552.00
69
N/A
1,952,903.00
70
N/A
0.00
71
N/A
0.00
72
N/A
2,155,814.00
73
N/A
0.00
74
N/A
0.00
75
N/A
2,006,951.00
76
N/A
1,629,126.00
77
N/A
7,258,485.00
78
N/A
1,680,886.00
79
N/A
3,307,511.00
80
N/A
939,011.00
80
N/A
470,863.00
80
N/A
250,748.00
80
N/A
45,019.00
80
N/A
0.00
81
N/A
1,608,325.00
82
N/A
1,567,068.00
83
N/A
1,266,723.00
84
N/A
2,335,534.00
84
N/A
139,000.00
85
N/A
0.00
86
N/A
0.00
87
N/A
4,010,832.00
88
N/A
1,845,498.00
89
N/A
1,441,028.00
90
N/A
2,192,684.00
91
N/A
1,245,332.00
92
N/A
1,903,104.00
93
N/A
1,197,131.00
93
94
N/A
2,564,626.00
95
N/A
1,633,607.00
96
N/A
1,443,687.00
97
N/A
1,410,981.00
98
N/A
1,481,376.00
99
N/A
1,672,873.00
99
N/A
798,295.00
100
N/A
0.00
101
N/A
2,422,226.00
102
N/A
1,292,420.00
103
N/A
755,221.00
103
N/A
690,137.00
104
N/A
1,591,562.00
105
N/A
574,921.00
105
N/A
616,865.00
105
N/A
407,452.00
106
N/A
1,492,072.00
107
N/A
1,449,310.00
108
N/A
1,472,649.00
109
N/A
1,285,511.00
110
N/A
1,240,386.00
111
N/A
1,320,008.00
112
N/A
1,873,358.00
113
N/A
1,256,207.00
114
N/A
1,066,907.00
115
N/A
1,156,120.00
116
N/A
1,287,983.00
117
N/A
1,097,120.00
118
N/A
1,583,275.00
119
N/A
3,093,255.00
120
N/A
1,043,753.00
121
N/A
2,514,308.00
122
N/A
1,257,259.00
122
N/A
1,126,776.00
2,384,035.00
123
N/A
2,577,204.00
124
N/A
2,016,892.00
125
N/A
1,174,843.00
126
N/A
1,305,625.00
127
N/A
0.00
128
N/A
1,079,689.00
129
N/A
1,131,883.00
130
N/A
845,601.00
130
N/A
933,344.00
130
N/A
692,987.00
130
N/A
724,250.00
131
N/A
1,362,137.00
132
N/A
1,209,468.00
133
N/A
3,208,974.00
134
N/A
937,452.00
135
N/A
0.00
136
N/A
1,413,176.00
137
N/A
2,013,612.00
138
N/A
1,134,293.00
139
N/A
1,298,066.00
140
N/A
0.00
141
N/A
923,290.00
142
N/A
823,170.00
142
N/A
615,768.00
143
N/A
1,675,453.00
144
N/A
912,583.00
144
145
N/A
1,041,686.00
146
N/A
0.00
147
N/A
0.00
148
N/A
1,021,763.00
149
N/A
1,534,078.00
150
N/A
0.00
151
N/A
1,180,564.00
152
N/A
0.00
153
N/A
991,528.00
154
N/A
0.00
155
N/A
918,011.00
156
N/A
0.00
157
N/A
877,788.00
158
N/A
0.00
159
N/A
710,303.00
160
N/A
635,097.00
161
N/A
0.00
162
N/A
0.00
163
N/A
996,972.00
164
N/A
0.00
165
N/A
1,032,148.00
166
N/A
1,308,257.00
167
N/A
403,331.00
167
N/A
333,245.00
167
N/A
180,707.00
168
N/A
1,809,045.00
169
N/A
738,915.00
170
N/A
0.00
171
N/A
2,184,168.00
172
N/A
1,408,345.00
173
N/A
1,072,551.00
174
N/A
1,174,928.00
175
N/A
735,289.00
176
N/A
713,591.00
177
N/A
808,353.00
178
N/A
951,384.00
179
N/A
1,989,756.00
180
N/A
524,035.00
181
N/A
0.00
182
N/A
711,506.00
183
N/A
924,139.00
184
N/A
1,126,323.00
185
N/A
1,977,522.00
186
N/A
1,444,066.00
187
N/A
1,277,170.00
188
N/A
445,141.00
189
N/A
2,193,226.00
190
N/A
569,483.00
191
N/A
740,178.00
192
N/A
704,959.00
193
N/A
936,446.00
194
N/A
583,101.00
195
N/A
794,160.00
196
N/A
811,421.00
197
N/A
0.00
198
N/A
951,206.00
199
N/A
1,160,143.00
200
N/A
758,555.00
201
N/A
1,773,681.00
202
N/A
0.00
203
N/A
1,584,281.00
204
N/A
543,315.00
205
N/A
315,377.00
205
N/A
244,404.00
205
N/A
173,155.00
206
N/A
844,720.00
207
N/A
0.00
207
N/A
184,615.00
207
N/A
98,425.00
208
N/A
930,427.00
209
N/A
1,091,821.00
210
N/A
853,983.00
211
N/A
594,972.00
212
N/A
522,807.00
213
N/A
895,238.00
214
N/A
0.00
215
N/A
702,396.00
216
N/A
697,034.00
217
N/A
0.00
218
N/A
585,513.00
219
N/A
644,536.00
220
N/A
642,793.00
221
N/A
496,244.00
222
N/A
684,431.00
223
N/A
0.00
224
N/A
423,002.00
225
N/A
518,682.00
226
N/A
383,032.00
227
N/A
562,897.00
228
N/A
0.00
229
N/A
795,271.00
230
N/A
1,144,504.00
231
N/A
346,826.00
231
N/A
181,839.00
231
N/A
109,000.00
232
N/A
486,715.00
233
N/A
503,976.00
234
N/A
1,160,025.00
235
N/A
515,367.00
236
N/A
493,906.00
237
N/A
584,181.00
238
N/A
402,869.00
239
N/A
2,609,159.00
240
N/A
1,483,616.00
241
N/A
584,801.00
242
N/A
564,570.00
243
N/A
419,149.00
244
N/A
451,083.00
245
N/A
456,905.00
246
N/A
185,327.00
247
N/A
543,843.00
248
N/A
0.00
249
N/A
609,146.00
250
N/A
507,472.00
251
N/A
590,922.00
252
N/A
0.00
253
N/A
475,556.00
254
N/A
663,995.00
255
N/A
612,759.00
256
N/A
575,822.00
257
N/A
843,173.00
258
N/A
400,515.00
259
N/A
501,883.00
259
N/A
116,075.00
260
N/A
852,584.00
261
N/A
1,214,894.00
262
N/A
400,761.00
263
N/A
514,101.00
264
N/A
550,834.00
265
N/A
361,400.00
266
N/A
1,122,622.00
267
N/A
459,837.00
268
N/A
1,135,812.00
269
N/A
146,725.00
270
N/A
1,246,952.00
271
N/A
537,242.00
272
N/A
562,952.00
273
N/A
438,312.00
274
N/A
771,717.00
275
N/A
358,100.00
276
N/A
361,230.00
277
N/A
328,642.00
278
N/A
0.00
279
N/A
109,454.00
280
N/A
497,812.00
281
N/A
393,531.00
282
N/A
510,113.00
283
N/A
419,724.00
284
N/A
277,219.00
285
N/A
375,566.00
286
N/A
552,645.00
287
N/A
187,415.00
287
N/A
111,251.00
287
N/A
100,204.00
288
N/A
1,748,531.00
289
N/A
309,049.00
290
N/A
416,258.00
291
N/A
287,598.00
292
N/A
295,869.00
293
N/A
267,027.00
294
N/A
352,118.00
295
N/A
0.00
296
N/A
283,871.00
297
N/A
355,118.00
298
N/A
0.00
299
N/A
0.00
300
N/A
295,642.00
301
N/A
291,775.00
302
N/A
491,266.00
303
N/A
223,355.00
304
N/A
233,323.00
305
N/A
318,548.00
306
N/A
250,128.00
307
N/A
180,689.00
308
N/A
218,051.00
309
N/A
0.00
310
N/A
193,500.00
311
N/A
267,035.00
312
N/A
190,438.00
313
N/A
395,594.00
314
N/A
276,959.00
315
N/A
265,682.00
316
N/A
207,860.00
317
N/A
203,390.00
318
N/A
295,501.00
319
N/A
168,901.00
320
N/A
348,065.00
321
N/A
164,959.00
(6)
1996 Annual Operating
Loan ID
Total Revenue
(1)
$
NOI
(2)
DSCR
1
32,294,954.00
22,377,070.00
N/A
2
9,480,000.00
5,756,000.00
N/A
2
9,795,000.00
2,976,175.00
N/A
2
6,920,000.00
1,504,800.00
N/A
2
8,867,000.00
2,909,655.00
N/A
2
5,192,000.00
2,552,280.00
N/A
2
8,098,000.00
2,965,570.00
N/A
2
8,881,000.00
3,370,165.00
N/A
2
6,071,000.00
2,126,515.00
N/A
2
7,752,000.00
1,675,680.00
N/A
2
5,540,000.00
974,100.00
N/A
2
2,852,000.00
729,180.00
N/A
2
5,847,000.00
1,511,355.00
N/A
2
8,501,000.00
1,619,465.00
N/A
2
3,955,000.00
1,190,575.00
N/A
2
3,090,000.00
33,850.00
N/A
3
50,436,005.00
31,363,028.00
N/A
4
5,808,570.00
4,886,326.00
N/A
4
3,185,490.00
2,190,348.00
N/A
4
2,178,790.00
1,722,221.00
N/A
4
2,006,867.00
1,673,322.00
N/A
4
1,848,936.00
1,359,239.00
N/A
4
1,822,245.00
1,384,340.00
N/A
4
1,597,819.00
1,134,849.00
N/A
4
1,496,468.00
1,132,803.00
N/A
4
1,332,859.00
977,098.00
N/A
4
1,070,213.00
1,070,213.00
N/A
4
1,208,986.00
794,345.00
N/A
4
1,274,042.00
929,705.00
N/A
4
963,827.00
621,196.00
N/A
4
883,240.00
686,058.00
N/A
4
1,506,347.00
885,042.00
N/A
4
793,700.00
635,230.00
N/A
4
847,370.00
607,256.00
N/A
4
988,927.00
733,494.00
N/A
4
475,687.00
354,976.00
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
N/A
6
24,172,335.00
13,941,825.00
N/A
7
31,211,584.00
20,067,097.00
N/A
8
88,464,549.00
32,450,071.00
N/A
9
3,472,478.00
2,817,167.00
N/A
9
1,787,488.00
1,073,617.00
N/A
9
1,666,711.00
1,186,715.00
N/A
9
1,552,660.00
1,107,927.00
N/A
9
1,689,324.00
1,443,543.00
N/A
9
1,024,779.00
703,179.00
N/A
9
679,035.00
396,616.00
N/A
9
798,374.00
347,189.00
N/A
9
664,174.00
306,262.00
N/A
9
705,458.00
389,250.00
N/A
9
610,941.00
344,933.00
N/A
10
12,850,445.00
7,165,577.00
N/A
11
N/A
12
9,121,769.00
5,611,170.00
N/A
13
9,730,275.00
7,380,254.00
N/A
14
13,210,053.00
7,835,944.00
N/A
14
11,848,105.00
2,413,113.00
N/A
15
9,314,714.00
6,061,258.00
N/A
16
N/A
17
8,888,810.00
5,479,895.00
N/A
18
N/A
18
N/A
19
7,924,166.00
2,135,714.00
N/A
19
6,871,800.00
2,228,461.00
N/A
19
2,335,788.00
851,825.00
N/A
19
4,895,052.00
526,179.00
N/A
19
1,787,841.00
597,038.00
N/A
19
4,069,347.00
1,090,737.00
N/A
20
6,481,825.00
4,717,294.00
N/A
21
4,100,295.00
2,203,876.00
N/A
21
2,180,323.00
1,557,670.00
N/A
21
2,352,998.00
1,728,669.00
N/A
22
N/A
22
N/A
22
N/A
22
N/A
23
3,821,624.00
1,882,285.00
N/A
23
2,458,232.00
864,626.00
N/A
23
1,024,862.00
313,680.00
N/A
23
2,593,578.00
1,143,503.00
N/A
23
2,342,131.00
872,426.00
N/A
23
2,128,215.00
1,002,664.00
N/A
23
2,048,907.00
821,810.00
N/A
23
2,201,837.00
835,970.00
N/A
24
7,837,525.00
5,105,201.00
N/A
25
6,027,757.00
3,423,513.00
N/A
25
4,685,240.00
2,532,591.00
N/A
26
13,675,006.00
8,228,854.00
N/A
27
6,718,384.00
4,507,585.00
N/A
28
6,578,764.00
2,377,618.00
N/A
28
3,806,914.00
1,377,835.00
N/A
29
10,480,502.00
5,155,558.00
N/A
30
2,338,767.00
1,081,964.00
N/A
30
1,945,757.00
783,559.00
N/A
30
2,380,139.00
1,051,483.00
N/A
30
2,158,403.00
843,515.00
N/A
30
1,711,398.00
573,477.00
N/A
30
1,970,920.00
629,635.00
N/A
30
1,549,385.00
484,198.00
N/A
30
1,458,912.00
434,194.00
N/A
30
1,507,871.00
297,656.00
N/A
31
14,950,610.00
4,455,143.00
N/A
32
1,797,182.00
619,650.00
N/A
32
2,292,238.00
813,509.00
N/A
32
2,623,976.00
903,783.00
N/A
32
1,888,160.00
744,660.00
N/A
32
1,578,338.00
687,762.00
N/A
32
1,671,073.00
680,711.00
N/A
33
5,268,289.00
3,671,579.00
N/A
34
20,929,126.00
5,323,702.00
N/A
35
3,981,470.00
3,285,342.00
N/A
36
3,475,466.00
2,171,935.00
N/A
37
4,680,613.00
1,605,791.00
N/A
38
3,478,821.00
2,308,539.00
N/A
39
2,936,928.00
2,160,664.00
N/A
40
2,129,176.00
1,073,283.00
N/A
40
1,985,591.00
1,234,152.00
N/A
41
N/A
42
3,827,921.00
2,425,217.00
N/A
43
29,778,000.00
14,473,800.00
N/A
44
N/A
45
4,991,015.00
2,672,497.00
N/A
46
3,697,395.00
2,007,505.00
N/A
47
3,779,872.00
2,978,721.00
N/A
48
N/A
49
11,788,135.00
3,801,056.00
N/A
50
3,869,871.00
1,803,946.00
N/A
51
3,339,762.00
1,855,299.00
N/A
52
606,960.00
256,721.00
N/A
52
1,215,082.00
908,271.00
N/A
52
586,422.00
422,391.00
N/A
53
2,205,237.00
1,804,950.00
N/A
54
3,131,447.00
2,097,724.00
N/A
55
2,550,822.00
1,527,036.00
N/A
56
2,894,897.00
2,000,768.00
N/A
57
2,626,260.00
2,090,290.00
N/A
57
58
N/A
58
N/A
59
N/A
59
#REF!
60
2,265,113.00
1,541,275.00
N/A
61
8,298,724.00
2,555,452.00
N/A
62
N/A
62
N/A
63
N/A
64
N/A
65
2,014,601.00
1,532,447.00
N/A
66
3,012,686.00
1,505,567.00
N/A
67
N/A
68
2,669,552.00
1,549,793.00
N/A
69
1,952,903.00
1,490,372.00
N/A
70
N/A
71
N/A
72
2,155,814.00
1,161,587.00
N/A
73
N/A
74
N/A
75
2,006,951.00
1,437,527.00
N/A
76
1,629,126.00
1,320,357.00
N/A
77
7,258,485.00
1,466,789.00
N/A
78
1,680,886.00
1,254,272.00
N/A
79
3,307,511.00
1,394,018.00
N/A
80
939,011.00
642,088.00
N/A
80
470,863.00
387,716.00
N/A
80
250,748.00
188,437.00
N/A
80
45,019.00
31,576.00
N/A
80
N/A
81
1,608,325.00
1,151,575.00
N/A
82
1,567,068.00
1,378,312.00
N/A
83
1,266,723.00
851,284.00
N/A
84
2,335,534.00
1,350,956.00
N/A
84
139,000.00
139,000.00
N/A
85
N/A
86
N/A
87
4,010,832.00
1,681,960.00
N/A
88
1,845,498.00
1,184,412.00
N/A
89
1,441,028.00
1,045,819.00
N/A
90
2,192,684.00
2,144,385.00
N/A
91
1,245,332.00
1,147,851.00
N/A
92
1,903,104.00
1,000,116.00
N/A
93
1,197,131.00
1,156,263.00
N/A
93
94
2,564,626.00
1,418,934.00
N/A
95
1,633,607.00
970,790.00
N/A
96
1,443,687.00
1,126,083.00
N/A
97
1,410,981.00
1,112,890.00
N/A
98
1,481,376.00
922,108.00
N/A
99
1,672,873.00
516,726.00
N/A
99
798,295.00
232,601.00
N/A
100
N/A
101
2,422,226.00
1,038,720.00
N/A
102
1,292,420.00
995,952.00
N/A
103
755,221.00
582,146.00
N/A
103
690,137.00
470,017.00
N/A
104
1,591,562.00
1,014,560.00
N/A
105
574,921.00
231,346.00
N/A
105
616,865.00
399,689.00
N/A
105
407,452.00
320,241.00
N/A
106
1,492,072.00
828,747.00
N/A
107
1,449,310.00
1,075,034.00
N/A
108
1,472,649.00
859,193.00
N/A
109
1,285,511.00
852,511.00
N/A
110
1,240,386.00
799,846.00
N/A
111
1,320,008.00
968,242.00
N/A
112
1,873,358.00
1,145,492.00
N/A
113
1,256,207.00
850,788.00
N/A
114
1,066,907.00
823,369.00
N/A
115
1,156,120.00
823,764.00
N/A
116
1,287,983.00
869,611.00
N/A
117
1,097,120.00
786,826.00
N/A
118
1,583,275.00
778,513.00
N/A
119
3,093,255.00
1,402,510.00
N/A
120
1,043,753.00
691,731.00
N/A
121
2,514,308.00
933,489.00
N/A
122
1,257,259.00
689,612.00
N/A
122
1,126,776.00
570,209.00
N/A
2,384,035.00
1,259,821.00
0
123
2,577,204.00
1,300,304.00
N/A
124
2,016,892.00
960,365.00
N/A
125
1,174,843.00
626,516.00
N/A
126
1,305,625.00
702,975.00
N/A
127
N/A
128
1,079,689.00
776,629.00
N/A
129
1,131,883.00
772,762.00
N/A
130
845,601.00
394,880.00
N/A
130
933,344.00
477,863.00
N/A
130
692,987.00
323,021.00
N/A
130
724,250.00
370,575.00
N/A
131
1,362,137.00
810,740.00
N/A
132
1,209,468.00
766,567.00
N/A
133
3,208,974.00
1,057,946.00
N/A
134
937,452.00
746,835.00
N/A
135
N/A
136
1,413,176.00
620,421.00
N/A
137
2,013,612.00
736,382.00
N/A
138
1,134,293.00
604,003.00
N/A
139
1,298,066.00
942,397.00
N/A
140
N/A
141
923,290.00
681,039.00
N/A
142
823,170.00
487,426.00
N/A
142
615,768.00
215,774.00
N/A
143
1,675,453.00
724,748.00
N/A
144
912,583.00
804,433.00
N/A
144
145
1,041,686.00
615,308.00
N/A
146
N/A
147
N/A
148
1,021,763.00
655,597.00
N/A
149
1,534,078.00
779,891.00
N/A
150
N/A
151
1,180,564.00
591,559.00
N/A
152
N/A
153
991,528.00
563,754.00
N/A
154
N/A
155
918,011.00
612,660.00
N/A
156
N/A
157
877,788.00
624,268.00
N/A
158
N/A
159
710,303.00
557,072.00
N/A
160
635,097.00
498,597.00
N/A
161
N/A
162
N/A
163
996,972.00
586,554.00
N/A
164
N/A
165
1,032,148.00
463,776.00
N/A
166
1,308,257.00
681,640.00
N/A
167
403,331.00
223,928.00
N/A
167
333,245.00
227,043.00
N/A
167
180,707.00
109,667.00
N/A
168
1,809,045.00
697,527.00
N/A
169
738,915.00
550,187.00
N/A
170
N/A
171
2,184,168.00
706,216.00
N/A
172
1,408,345.00
904,744.00
N/A
173
1,072,551.00
371,804.00
N/A
174
1,174,928.00
485,434.00
N/A
175
735,289.00
536,480.00
N/A
176
713,591.00
344,857.00
N/A
177
808,353.00
486,501.00
N/A
178
951,384.00
318,412.00
N/A
179
1,989,756.00
1,316,283.00
N/A
180
524,035.00
518,399.00
N/A
181
N/A
182
711,506.00
557,086.00
N/A
183
924,139.00
476,323.00
N/A
184
1,126,323.00
470,704.00
N/A
185
1,977,522.00
632,110.00
N/A
186
1,444,066.00
717,292.00
N/A
187
1,277,170.00
439,212.00
N/A
188
445,141.00
274,299.00
N/A
189
2,193,226.00
1,077,935.00
N/A
190
569,483.00
342,302.00
N/A
191
740,178.00
523,483.00
N/A
192
704,959.00
603,121.00
N/A
193
936,446.00
836,648.00
N/A
194
583,101.00
487,334.00
N/A
195
794,160.00
415,675.00
N/A
196
811,421.00
436,203.00
N/A
197
N/A
198
951,206.00
338,712.00
N/A
199
1,160,143.00
663,131.00
N/A
200
758,555.00
643,000.00
N/A
201
1,773,681.00
566,228.00
N/A
202
N/A
203
1,584,281.00
514,788.00
N/A
204
543,315.00
442,765.00
N/A
205
315,377.00
206,210.00
N/A
205
244,404.00
137,398.00
N/A
205
173,155.00
110,636.00
N/A
206
844,720.00
448,967.00
N/A
207
N/A
207
184,615.00
126,246.00
N/A
207
98,425.00
50,072.00
N/A
208
930,427.00
374,184.00
N/A
209
1,091,821.00
471,622.00
N/A
210
853,983.00
472,342.00
N/A
211
594,972.00
410,684.00
N/A
212
522,807.00
412,719.00
N/A
213
895,238.00
523,945.00
N/A
214
N/A
215
702,396.00
390,706.00
N/A
216
697,034.00
328,560.00
N/A
217
N/A
218
585,513.00
386,364.00
N/A
219
644,536.00
349,151.00
N/A
220
642,793.00
358,979.00
N/A
221
496,244.00
384,544.00
N/A
222
684,431.00
362,748.00
N/A
223
N/A
224
423,002.00
322,746.00
N/A
225
518,682.00
330,136.00
N/A
226
383,032.00
259,559.00
N/A
227
562,897.00
308,219.00
N/A
228
N/A
229
795,271.00
454,970.00
N/A
230
1,144,504.00
480,124.00
N/A
231
346,826.00
194,002.00
N/A
231
181,839.00
109,845.00
N/A
231
109,000.00
65,488.00
N/A
232
486,715.00
284,298.00
N/A
233
503,976.00
316,194.00
N/A
234
1,160,025.00
445,559.00
N/A
235
515,367.00
356,020.00
N/A
236
493,906.00
338,505.00
N/A
237
584,181.00
442,720.00
N/A
238
402,869.00
324,268.00
N/A
239
2,609,159.00
689,204.00
N/A
240
1,483,616.00
653,622.00
N/A
241
584,801.00
330,252.00
N/A
242
564,570.00
312,849.00
N/A
243
419,149.00
239,094.00
N/A
244
451,083.00
270,166.00
N/A
245
456,905.00
352,250.00
N/A
246
185,327.00
161,846.00
N/A
247
543,843.00
329,823.00
N/A
248
N/A
249
609,146.00
301,347.00
N/A
250
507,472.00
377,539.00
N/A
251
590,922.00
261,478.00
N/A
252
N/A
253
475,556.00
350,180.00
N/A
254
663,995.00
361,553.00
N/A
255
612,759.00
275,204.00
N/A
256
575,822.00
257,875.00
N/A
257
843,173.00
335,492.00
N/A
258
400,515.00
260,936.00
N/A
259
501,883.00
287,058.00
N/A
259
116,075.00
79,185.00
N/A
260
852,584.00
368,722.00
N/A
261
1,214,894.00
343,621.00
N/A
262
400,761.00
348,168.00
N/A
263
514,101.00
358,142.00
N/A
264
550,834.00
290,664.00
N/A
265
361,400.00
192,812.00
N/A
266
1,122,622.00
410,589.00
N/A
267
459,837.00
312,954.00
N/A
268
1,135,812.00
429,109.00
N/A
269
146,725.00
130,069.00
N/A
270
1,246,952.00
354,566.00
N/A
271
537,242.00
278,287.00
N/A
272
562,952.00
215,363.00
N/A
273
438,312.00
322,410.00
N/A
274
771,717.00
265,800.00
N/A
275
358,100.00
207,073.00
N/A
276
361,230.00
249,863.00
N/A
277
328,642.00
246,490.00
N/A
278
N/A
279
109,454.00
103,265.00
N/A
280
497,812.00
347,154.00
N/A
281
393,531.00
279,025.00
N/A
282
510,113.00
231,129.00
N/A
283
419,724.00
245,381.00
N/A
284
277,219.00
215,362.00
N/A
285
375,566.00
233,882.00
N/A
286
552,645.00
275,013.00
N/A
287
187,415.00
73,961.00
N/A
287
111,251.00
54,048.00
N/A
287
100,204.00
52,332.00
N/A
288
1,748,531.00
507,310.00
N/A
289
309,049.00
124,203.00
N/A
290
416,258.00
198,799.00
N/A
291
287,598.00
198,199.00
N/A
292
295,869.00
203,192.00
N/A
293
267,027.00
209,236.00
N/A
294
352,118.00
116,904.00
N/A
295
N/A
296
283,871.00
189,216.00
N/A
297
355,118.00
221,319.00
N/A
298
N/A
299
N/A
300
295,642.00
216,777.00
N/A
301
291,775.00
234,141.00
N/A
302
491,266.00
227,551.00
N/A
303
223,355.00
159,100.00
N/A
304
233,323.00
173,283.00
N/A
305
318,548.00
290,409.00
N/A
306
250,128.00
122,344.00
N/A
307
180,689.00
126,746.00
N/A
308
218,051.00
139,464.00
N/A
309
N/A
310
193,500.00
184,466.00
N/A
311
267,035.00
142,847.00
N/A
312
190,438.00
119,797.00
N/A
313
395,594.00
252,366.00
N/A
314
276,959.00
157,444.00
N/A
315
265,682.00
101,467.00
N/A
316
207,860.00
142,594.00
N/A
317
203,390.00
125,248.00
N/A
318
295,501.00
70,944.00
N/A
319
168,901.00
108,099.00
N/A
320
348,065.00
130,039.00
N/A
321
164,959.00
98,102.00
N/A
(6)
1996 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
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
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
6
N/A
7
N/A
8
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
10
N/A
11
N/A
12
N/A
13
N/A
14
N/A
14
N/A
15
N/A
16
N/A
17
N/A
18
N/A
18
N/A
19
N/A
19
N/A
19
N/A
19
N/A
19
N/A
19
N/A
20
N/A
21
N/A
21
N/A
21
N/A
22
N/A
22
N/A
22
N/A
22
N/A
23
N/A
23
N/A
23
N/A
23
N/A
23
N/A
23
N/A
23
N/A
23
N/A
24
N/A
25
N/A
25
N/A
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
31
N/A
32
N/A
32
N/A
32
N/A
32
N/A
32
N/A
32
N/A
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
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
53
N/A
54
N/A
55
N/A
56
N/A
57
N/A
57
N/A
58
N/A
58
N/A
59
N/A
59
N/A
60
N/A
61
N/A
62
N/A
62
N/A
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
81
N/A
82
N/A
83
N/A
84
N/A
84
N/A
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
93
N/A
94
N/A
95
N/A
96
N/A
97
N/A
98
N/A
99
N/A
99
N/A
100
N/A
101
N/A
102
N/A
103
N/A
103
N/A
104
N/A
105
N/A
105
N/A
105
N/A
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
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
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
143
N/A
144
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
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
206
N/A
207
N/A
207
N/A
207
N/A
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
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
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
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)
1997 Annual Operating
Loan ID
Financial Info as of Date
%
Occ
1
YTD 12/31/97
92%
2
TTM 11/30/97
76%
2
TTM 11/30/97
84%
2
TTM 11/30/97
86%
2
TTM 11/30/97
65%
2
TTM 11/30/97
83%
2
TTM 11/30/97
62%
2
TTM 11/30/97
69%
2
TTM 11/30/97
74%
2
TTM 11/30/97
77%
2
TTM 11/30/97
74%
2
TTM 11/30/97
75%
2
TTM 11/30/97
66%
2
TTM 11/30/97
56%
2
TTM 11/30/97
55%
2
TTM 11/30/97
61%
3
TTM 12/31/97
98%
4
YTD 12/31/97
84%
4
YTD 12/31/97
94%
4
YTD 12/31/97
87%
4
YTD 12/31/97
93%
4
YTD 12/31/97
95%
4
YTD 12/31/97
97%
4
YTD 12/31/97
92%
4
YTD 12/31/97
88%
4
YTD 12/31/97
92%
4
YTD 12/31/97
100%
4
YTD 12/31/97
97%
4
YTD 12/31/97
90%
4
YTD 12/31/97
82%
4
YTD 12/31/97
92%
4
YTD 12/31/97
91%
4
YTD 12/31/97
74%
4
YTD 12/31/97
91%
4
YTD 12/31/97
87%
4
YTD 12/31/97
87%
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%
7
TTM 11/30/97
93%
8
TTM 11/7/97
71%
9
YTD 12/312/97
99%
9
YTD 12/312/97
85%
9
YTD 12/312/97
96%
9
YTD 12/312/97
94%
9
YTD 12/312/97
95%
9
YTD 12/312/97
88%
9
YTD 12/312/97
96%
9
YTD 12/312/97
92%
9
YTD 12/312/97
100%
9
YTD 12/312/97
93%
9
YTD 12/312/97
91%
10
TTM 9/30/97
86%
11
TTM 1/1/98
99%
12
94%
13
YTD 12/31/97
96%
14
94%
14
TTM 8/31/97
72%
15
YTD 12/31/97
93%
16
TTM 12/31/97
85%
17
YTD 12/31/97
96%
18
YTD 12/31/97
100%
18
n/a
100%
19
TTM 9/30/97
60%
19
TTM 10/31/97
73%
19
TTM 10/31/97
77%
19
TTM 10/31/97
58%
19
TTM 10/31/97
75%
19
TTM 10/31/97
75%
20
YTD 12/31/97
100%
21
YTD 12/31/97
99%
21
YTD 12/31/97
100%
21
YTD 12/31/97
100%
22
Ann. 9mo.
96%
22
n/a
0%
22
YTD 12/31/97
96%
22
n/a
0%
23
YTD 12/31/97
83%
23
YTD 12/31/97
78%
23
YTD 12/31/97
79%
23
TTM 11/30/97
61%
23
TTM 11/30/97
71%
23
TTM 11/30/97
69%
23
TTM 11/30/97
64%
23
TTM 11/30/97
73%
24
YTD 12/31/97
98%
25
YTD 12/31/97
91%
25
YTD 12/31/97
87%
26
YTD 12/31/97
92%
27
TTM 8/31/97
96%
28
YTD 12/31/97
92%
28
YTD 12/31/97
91%
29
YTD 12/31/97
88%
30
YTD 12/31/97
75%
30
YTD 12/31/97
70%
30
YTD 12/31/97
59%
30
YTD 12/31/97
68%
30
YTD 12/31/97
58%
30
YTD 12/31/97
65%
30
YTD 12/31/97
67%
30
YTD 12/31/97
54%
30
YTD 12/31/97
62%
31
TTM 8/31/97
48%
32
9m. 9/30/97
68%
32
YTD 9/30/97
69%
32
YTD 9/30/97
78%
32
YTD 9/30/97
74%
32
YTD 9/30/97
62%
32
YTD 9/30/97
65%
33
YTD 12/31/97
99%
34
YTD 12/31/97
78%
35
YTD 12/31/97
94%
36
TTM 12/31/97
92%
37
YTD 12/31/97
88%
38
TTM 11/30/97
98%
39
YTD 12/31/97
95%
40
YTD 12/31/97
91%
40
YTD 12/31/97
97%
41
3/11/98
100%
42
YTD 12/31/97
97%
43
TTM 6/30/97
74%
44
10/11/97
100%
45
YTD 12/31/97
96%
46
YTD 12/31/97
98%
47
TTM 11/30/97
100%
48
10/11/97
100%
49
YTD 12/31/97
87%
50
YTD 12/31/97
98%
51
TTM 10/27/97
93%
52
YTD 12/31/97
86%
52
YTD 12/31/97
100%
52
YTD 12/31/97
78%
53
YTD 12/31/97
91%
54
YTD 12/31/97
100%
55
YTD 12/31/97
97%
56
TTM 8/31/97
99%
57
YTD 12/31/97
84%
57
58
2/11/98
58
3/11/98
59
TTM 1/31/98
100%
59
60
TTM 9/30/97
85%
61
TTM 10/31/97
65%
62
Ann. 7mo.
97%
62
Ann. 8mo.
93%
63
3/11/98
100%
64
3/11/98
100%
65
TTM 9/30/97
100%
66
TTM 10/31/97
97%
67
3/11/98
100%
68
Ann. 11mo.
100%
69
Ann. 11mo.
97%
70
YTD 12/31/97
98%
71
Ann. 6mo. 1/98
100%
72
YTD 12/31/97
86%
73
Ann. 12/31/97
100%
74
TTM 3/31/98
100%
75
TTM 9/30/97
90%
76
YTD 12/31/97
86%
77
TTM 1/31/98
80%
78
YTD 12/31/97
99%
79
YTD 12/31/97
98%
80
YTD 12/31/97
91%
80
TTM 1/31/98
100%
80
TTM 11/30/97
93%
80
YTD 12/31/97
100%
80
Ann. 2/98
100%
81
TTM 10/31/97
98%
82
YTD 12/31/97
100%
83
Ann.
100%
84
TTM 11/30/97
98%
84
YTD 12/31/97
100%
85
2/11/98
100%
86
YTD 12/31/97
100%
87
YTD 12/31/97
81%
88
YTD 12/31/97
95%
89
YTD 12/31/97
95%
90
TTM 10/31/97
100%
91
TTM 11/30/97
100%
92
YTD 12/31/97
98%
93
YTD 12/31/97
100%
93
94
Ann. T-11
74%
95
YTD 12/31/97
96%
96
YTD 12/31/97
100%
97
YTD 12/31/97
79%
98
TTM 10/31/97
94%
99
YTD 12/31/97
97%
99
YTD 12/31/97
97%
100
Pro-forma
100%
101
TTM 11/30/97
83%
102
TTM 10/31/97
100%
103
Ann. 2/97-12/97
92%
103
YTD 12/31/97
100%
104
YTD 12/31/97
99%
105
YTD 12/31/97
83%
105
YTD 12/31/97
83%
105
YTD 12/31/97
83%
106
Ann. 7mo.
97%
107
TTM 9/30/97
100%
108
Ann.4/1-9/30/97
93%
109
YTD 12/31/97
83%
110
YTD 12/31/97
100%
111
TTM 10/31/97
99%
112
YTD 12/31/97
85%
113
YTD 12/31/97
90%
114
YTD 12/31/97
100%
115
YTD 12/31/97
99%
116
YTD 12/31/97
95%
117
YTD 12/31/97
96%
118
TTM 11/30/97
95%
119
YTD 12/31/97
76%
120
TTM 11/25/97
96%
121
TTM 11/30/97
95%
122
YTD 12/31/97
71%
122
YTD 12/31/97
49%
123
YTD 12/31/97
98%
124
Ann. 11mo.
98%
125
YTD 12/31/97
100%
126
TTM 10/31/97
94%
127
10/11/97
100%
128
YTD 12/31/97
98%
129
YTD 12/31/97
97%
130
TTM 11/30/97
69%
130
TTM 11/30/97
64%
130
TTM 11/30/97
62%
130
TTM 11/30/97
58%
131
TTM 10/31/97
98%
132
YTD 12/31/97
88%
133
TTM 11/23/97
77%
134
YTD 12/31/97
100%
135
3/11/98
100%
136
YTD 12/31/97
92%
137
TTM 9/30/97
98%
138
TTM 10/31/97
98%
139
TTM 11/30/97
100%
140
3/11/98
100%
141
TTM 10/31/97
92%
142
TTM 11/30/97
90%
142
TTM 11/30/97
92%
143
TTM 11/31/97
97%
144
YTD 12/31/97
54%
144
145
YTD 12/31/97
97%
146
10/11/97
100%
147
10/11/97
100%
148
TTM 12/31/97
93%
149
TTM 11/30/97
91%
150
YTD 12/31/97
100%
151
TTM 10/31/97
91%
152
10/11/97
100%
153
TTM 11/30/97
96%
154
10/11/97
100%
155
YTD 12/31/97
100%
156
3/11/98
100%
157
YTD 11/30/97
100%
158
n/a
100%
159
YTD 12/31/97
97%
160
YTD 12/31/97
99%
161
3/11/98
100%
162
3/11/98
100%
163
TTM 11/30/97
88%
164
YTD 12/31/97
93%
165
TTM 11/30/97
97%
166
YTD 12/31/97
100%
167
TTM 9/30/97
79%
167
TTM 9/30/97
100%
167
TTM 9/30/97
86%
168
TTM 11/30/97
79%
169
YTD 12/31/97
100%
170
2/11/98
100%
171
TTM 10/31/97
77%
172
YTD 12/31/97
98%
173
YTD 12/31/97
99%
174
YTD 12/31/97
99%
175
YTD 12/31/97
96%
176
YTD 12/31/97
77%
177
YTD 12/31/97
99%
178
YTD 12/31/97
96%
179
YTD 12/31/97
92%
180
TTM 10/31/97
100%
181
Ann. 5mo.
100%
182
IMP 11/30/97
98%
183
YTD 12/31/97
89%
184
YTD 12/31/97
93%
185
TTM 10/31/97
80%
186
YTD 12/31/97
100%
187
TTM 10/31/97
76%
188
YTD 12/31/97
100%
189
YTD 12/31/97
69%
190
TTM 1/15/98
96%
191
YTD 12/31/97
100%
192
TTM 11/30/97
91%
193
TTM 10/31/97
100%
194
YTD 12/31/97
100%
195
TTM 10/31/97
98%
196
TTM 11/30/97
63%
197
TTM 1/31/98
96%
198
YTD 12/31/97
91%
199
TTM 11/30/97
66%
200
TTM 11/30/97
100%
201
TTM 10/31/97
78%
202
3/11/98
100%
203
YTD 12/31/97
54%
204
YTD 12/31/97
97%
205
TTM 11/30/97
100%
205
TTM 11/30/97
100%
205
TTM 11/30/97
100%
206
TTM 1/31/98
88%
207
YTD 12/31/97
93%
207
TTM 1/31/98
100%
207
TTM 1/31/98
100%
208
TTM 11/30/97
81%
209
YTD 12/31/97
83%
210
YTD 12/31/97
99%
211
TTM 10/31/97
100%
212
YTD 12/25/97
95%
213
YTD 12/31/97
95%
214
10/1/97
100%
215
YTD 12/31/97
97%
216
YTD 12/31/97
95%
217
10/11/97
100%
218
YTD 12/31/97
100%
219
TTM 11/30/97
82%
220
YTD 12/31/97
93%
221
YTD 12/31/97
100%
222
YTD 12/31/97
100%
223
10/11/97
100%
224
YTD 12/31/97
91%
225
YTD 12/31/97
100%
226
YTD 12/31/97
94%
227
YTD 12/31/97
94%
228
TTM 1/31/98
100%
229
YTD 12/31/97
100%
230
YTD 12/31/97
97%
231
YTD 12/31/97
99%
231
YTD 12/31/97
100%
231
YTD 12/31/97
96%
232
TTM 11/30/97
100%
233
YTD 12/31/97
98%
234
TTM 10/31/97
68%
235
Ann. 11mo.
99%
236
YTD 12/31/97
79%
237
YTD 12/31/97
100%
238
TTM 11/30/97
100%
239
YTD 12/31/97
80%
240
YTD 12/31/97
79%
241
YTD 12/31/97
99%
242
YTD 12/31/97
91%
243
YTD 12/31/97
94%
244
YTD 12/31/97
98%
245
TTM 10/31/97
100%
246
YTD 12/31/97
100%
247
Ann. 11mo.
95%
248
3/11/98
100%
249
TTM 11/30/97
100%
250
TTM 11/30/97
96%
251
TTM 9/30/97
100%
252
TTM 1/31/98
60%
253
YTD 12/31/97
91%
254
YTD 12/31/97
100%
255
TTM 10/31/97
94%
256
TTM 11/30/97
96%
257
TTM 10/31/97
94%
258
YTD 12/31/97
100%
259
TTM 11/30/97
92%
259
TTM 11/30/97
92%
260
TTM 7/31/97
72%
261
TTM 10/31/97
70%
262
YTD 12/31/97
96%
263
TTM 1/31/98
98%
264
TTM 8/31/97
98%
265
YTD 11/30/97
98%
266
YTD 12/25/97
88%
267
TTM 9/30/97
100%
268
YTD 12/31/97
87%
269
YTD 12/31/97
100%
270
TTM 10/31/97
70%
271
YTD 12/31/97
100%
272
YTD 12/31/97
83%
273
YTD 12/31/97
100%
274
YTD 12/31/97
89%
275
TTM 1/31/98
97%
276
YTD 12/31/97
91%
277
Ann. 11mo.
98%
278
3/11/98
100%
279
YTD 12/31/97
100%
280
YTD 12/31/97
100%
281
YTD 12/31/97
100%
282
TTM 11/30/97
100%
283
YTD 12/31/97
93%
284
YTD 12/31/97
96%
285
YTD 12/31/97
91%
286
YTD 12/31/97
100%
287
YTD 12/31/97
96%
287
YTD 12/31/97
96%
287
YTD 12/31/97
96%
288
YTD 12/31/97
76%
289
YTD 12/31/97
94%
290
YTD 12/31/97
91%
291
TTM 10/31/97
100%
292
YTD 12/31/97
89%
293
YTD 12/31/97
96%
294
YTD 12/31/97
93%
295
Ann. 3/97-12/97
100%
296
YTD 12/31/97
100%
297
YTD 12/31/97
100%
298
Ann. 3/97-1/98
100%
299
TTM 7/31/97
62%
300
YTD 12/31/97
97%
301
YTD 12/31/97
93%
302
Ann. 9mo.
96%
303
TTM 10/31/97
100%
304
TTM 9/30/97
100%
305
YTD 12/31/97
100%
306
YTD 12/31/97
100%
307
YTD 12/31/97
100%
308
TTM 7/31/97
100%
309
Ann. 4/97-1/98
100%
310
YTD 12/31/97
100%
311
YTD 12/31/97
98%
312
YTD 12/31/97
96%
313
TTM 11/30/97
100%
314
YTD 12/31/97
94%
315
TTM 6/30/97
91%
316
TTM 10/31/97
100%
317
Ann. 11mo.
97%
318
YTD 12/31/97
98%
319
YTD 12/31/97
90%
320
YTD 12/31/97
93%
321
YTD 12/31/97
100%
(6)
1997 Annual Operating
Loan ID
Total Revenue
(1) $
NOI
1
29,820,382.00
20,695,362.00
2
10,244,000.00
5,803,000.00
2
12,494,000
4,620,710
2
10,594,000
3,742,210
2
9,326,000
3,132,590
2
5,211,000
2,488,615
2
7,300,000
2,246,500
2
9,319,000
2,426,835
2
5,853,000
2,274,145
2
9,171,000
2,531,015
2
7,241,000
1,806,565
2
3,735,000
1,362,275
2
4,832,000
1,101,880
2
7,366,000
1,035,190
2
3,002,000
530,930
2
3,929,000
374,485
3
52,134,561
32,890,411
4
6,259,701
5,133,672
4
3,444,761
2,487,925
4
2,287,139
1,805,168
4
2,092,983
1,759,350
4
1,981,222
1,503,542
4
1,919,972
1,558,658
4
1,804,485
1,364,849
4
1,602,529
1,204,997
4
1,419,195
1,072,388
4
1,051,982
1,048,878
4
1,300,408
818,320
4
1,269,965
971,892
4
1,094,307
746,047
4
923,962
707,607
4
1,557,502
904,266
4
768,289
607,138
4
859,163
623,282
4
947,456
731,631
4
516,362
396,914
5
5
5
5
5
5
5
5
5
5
6
24,356,395
13,751,585
7
31,683,698
20,427,592
8
88,621,045
32,854,036
9
4,379,572
3,641,319
9
2,648,336
1,730,258
9
1,794,960
1,453,066
9
1,680,760
1,260,451
9
1,606,040
1,294,493
9
1,072,872
745,391
9
643,545
391,400
9
851,082
392,111
9
708,160
372,404
9
623,100
337,747
9
714,540
376,736
10
16,219,924
9,710,480
11
10,885,080
7,434,910
12
9,477,084
6,017,198
13
9,926,195
7,772,819
14
13,370,278
8,089,156
14
12,918,406
3,271,096
15
10,698,163
7,352,911
16
6,479,032
5,314,835
17
10,059,859
6,241,093
18
18
6,224,488
4,487,060
19
8,474,847
2,495,611
19
6,972,826
2,271,569
19
2,715,370
966,435
19
5,279,990
1,044,191
19
2,184,480
902,154
19
3,944,668
783,601
20
7,073,590
4,877,694
21
4,095,010
2,154,092
21
2,280,245
1,650,128
21
2,562,270
1,819,349
22
3,526,951
2,897,668
22
0
0
22
1,014,247
914,941
22
0
0
23
4,305,378
2,317,993
23
4,207,460
1,827,242
23
3,756,888
1,642,190
23
3,279,033
1,495,756
23
2,607,570
1,014,782
23
2,288,644
947,859
23
2,217,800
762,902
23
2,455,257
1,007,625
24
8,080,833
5,371,130
25
5,857,650
3,123,640
25
4,632,019
2,438,192
26
11,289,967
6,072,106
27
7,212,886
4,893,349
28
7,034,815
2,755,644
28
3,630,565
1,439,526
29
10,755,896
5,529,946
30
2,245,575
1,049,383
30
1,877,365
810,030
30
1,859,104
656,555
30
1,982,503
809,870
30
1,571,220
536,799
30
1,826,580
630,072
30
1,557,197
581,211
30
1,211,512
299,548
30
1,678,996
533,962
31
16,588,812
4,966,941
32
2,396,243
826,200
32
2,258,215
828,224
32
2,681,756
947,742
32
1,959,975
849,091
32
1,646,625
703,437
32
1,780,316
722,785
33
5,537,340
3,944,644
34
23,348,278
5,935,419
35
3,985,827
3,206,322
36
4,407,247
2,996,321
37
6,075,280
2,783,612
38
3,582,219
2,444,769
39
2,997,444
2,307,628
40
2,236,132
1,185,832
40
1,949,574
1,092,130
41
42
4,010,606
2,524,441
43
33,232,998
17,048,273
44
45
5,197,947
3,008,013
46
3,821,272
2,134,479
47
3,856,352
2,980,405
48
49
13,517,704
4,350,462
50
4,632,051
2,550,978
51
3,390,744
2,012,527
52
1,111,680
810,348
52
1,302,826
983,052
52
529,604
358,656
53
2,382,384
1,963,263
54
3,310,709
2,260,147
55
2,733,123
1,693,854
56
2,995,735
2,137,995
57
2,518,907
1,926,597
57
58
58
59
3,011,328
1,914,830
59
60
2,456,836
1,692,111
61
8,566,407
2,675,268
62
1,896,114
1,011,696
62
1,342,176
748,196
63
105,280
64
65
2,067,987
1,611,119
66
3,058,073
1,527,144
67
68
2,812,911
1,653,260
69
2,074,636
1,604,310
70
2,612,723
1,649,538
71
1,351,046
1,341,733
72
2,690,139
1,536,757
73
1,918,411
1,235,535
74
1,462,875
1,314,128
75
2,124,223
1,543,833
76
1,678,578
1,357,981
77
8,428,361
1,571,789
78
1,810,863
1,403,883
79
3,357,044
2,219,584
80
941,662
644,050
80
485,831
405,449
80
269,808
189,431
80
50,572
47,326
80
48,000
43,085
81
1,783,795
1,101,658
82
1,605,501
1,422,506
83
1,539,234
1,116,594
84
2,426,291
1,418,448
84
144,500
144,500
85
86
2,458,924
1,400,876
87
4,327,491
1,826,458
88
1,827,541
1,149,178
89
1,644,551
1,220,100
90
2,205,776
2,159,778
91
1,319,843
1,235,716
92
1,967,807
1,064,025
93
1,204,033
1,165,021
93
94
2,649,331
1,457,359
95
1,680,627
1,034,663
96
1,438,864
1,134,215
97
1,387,217
1,096,590
98
1,525,361
929,168
99
1,794,154
717,654
99
817,732
274,213
100
1,151,400
1,151,400
101
2,498,452
1,120,344
102
1,303,521
1,075,869
103
882,853
702,418
103
691,977
465,341
104
1,682,787
1,115,271
105
658,389
231,346
105
676,661
399,689
105
426,603
320,241
106
1,543,713
919,060
107
1,463,364
1,064,777
108
1,518,136
837,027
109
1,332,488
927,061
110
1,129,495
686,561
111
1,350,652
975,061
112
1,835,420
1,052,385
113
1,417,419
996,045
114
1,135,882
864,987
115
1,256,376
919,793
116
1,348,186
952,751
117
1,264,866
930,015
118
1,608,174
798,795
119
3,141,114
1,423,185
120
1,076,321
701,192
121
2,810,164
1,196,150
122
1,377,749
822,673
122
1,071,451
543,112
2,449,200
1,365,785
123
2,659,930
1,145,683
124
2,041,227
926,203
125
1,296,144
730,759
126
1,273,516
651,308
127
128
1,090,015
800,178
129
1,123,123
762,024
130
853,546
398,180
130
755,106
315,836
130
624,991
265,646
130
660,627
294,841
131
1,299,582
689,771
132
1,227,809
779,563
133
3,298,424
1,139,283
134
1,005,105
777,876
135
136
1,504,285
619,568
137
2,098,116
919,287
138
1,122,075
639,701
139
1,325,071
951,557
140
141
963,682
713,669
142
840,385
496,405
142
644,431
222,993
143
1,719,139
793,906
144
1,170,789
922,973
144
145
1,051,941
634,081
146
147
148
1,040,221
669,083
149
1,524,082
806,051
150
781,267
779,419
151
1,173,521
556,427
152
153
1,008,614
586,802
154
155
924,561
643,133
156
157
921,347
665,905
158
159
789,489
620,853
160
669,338
521,494
161
162
163
1,014,008
622,497
164
996,011
499,883
165
1,042,940
505,844
166
1,668,111
1,015,660
167
410,767
272,605
167
346,064
257,715
167
180,035
125,796
168
2,010,556
728,125
169
826,712
660,437
170
171
2,209,017
745,148
172
1,360,245
818,954
173
1,181,469
452,637
174
1,218,642
520,997
175
798,382
587,242
176
858,415
474,033
177
798,503
465,522
178
1,143,690
458,577
179
1,791,204
1,022,672
180
543,244
540,022
181
450,000
423,996
182
704,584
548,704
183
919,475
464,713
184
1,130,539
460,765
185
2,016,563
698,440
186
1,751,692
1,056,104
187
1,349,801
453,868
188
679,499
475,782
189
2,618,892
1,388,448
190
723,571
489,247
191
771,449
573,648
192
563,697
459,184
193
935,301
837,175
194
595,370
497,491
195
818,414
445,110
196
919,753
423,213
197
835,027
456,588
198
1,008,769
421,328
199
1,132,565
626,760
200
818,404
676,995
201
1,848,041
674,755
202
203
1,731,678
625,981
204
551,676
428,514
205
336,601
205,980
205
260,395
101,927
205
181,622
107,537
206
872,459
467,413
207
248,321
162,781
207
213,498
169,615
207
123,110
81,255
208
952,039
379,811
209
1,060,307
482,443
210
950,445
514,699
211
601,659
403,613
212
514,950
404,478
213
902,737
533,530
214
215
729,269
416,891
216
752,020
352,045
217
218
596,857
420,893
219
695,506
385,839
220
626,103
315,720
221
508,468
390,444
222
695,700
370,422
223
224
471,361
365,708
225
514,581
323,954
226
459,620
333,143
227
624,278
338,938
228
468,747
376,342
229
787,667
460,769
230
1,115,381
384,306
231
338,572
187,554
231
188,704
120,952
231
113,300
64,347
232
498,154
329,916
233
513,462
310,180
234
1,162,396
444,229
235
534,663
378,197
236
466,758
309,878
237
617,479
473,674
238
406,869
333,741
239
2,748,216
823,840
240
1,570,279
659,799
241
686,957
362,889
242
605,943
393,509
243
472,745
290,044
244
483,658
326,647
245
467,462
407,921
246
381,954
346,601
247
526,965
317,788
248
249
596,210
338,656
250
498,755
366,256
251
602,257
281,990
252
1,173,303
557,841
253
477,384
360,321
254
709,197
404,519
255
597,156
255,059
256
586,140
347,936
257
877,635
383,824
258
410,455
279,386
259
486,136
257,411
259
118,822
79,629
260
865,613
398,222
261
1,415,648
524,479
262
442,116
380,541
263
532,610
374,734
264
570,312
304,705
265
393,710
225,640
266
1,103,075
281,644
267
478,987
336,009
268
1,152,643
434,858
269
342,397
290,428
270
1,327,161
396,480
271
571,029
322,112
272
591,806
222,915
273
426,293
316,029
274
820,556
296,891
275
406,281
253,962
276
377,667
250,686
277
313,721
235,271
278
279
328,363
309,796
280
517,922
368,700
281
398,094
283,776
282
512,996
241,152
283
394,728
223,795
284
265,540
203,291
285
383,662
236,773
286
575,172
318,635
287
213,944
110,765
287
121,298
60,051
287
96,396
49,942
288
1,878,557
487,109
289
459,813
192,871
290
421,885
220,621
291
304,189
216,104
292
319,442
211,988
293
286,671
222,469
294
382,330
167,149
295
234,943
213,576
296
308,338
207,033
297
365,204
257,143
298
259,249
182,861
299
671,264
257,148
300
327,868
253,086
301
287,280
222,368
302
476,534
216,640
303
231,947
166,766
304
241,964
177,033
305
352,460
323,410
306
271,183
169,533
307
229,937
175,398
308
225,266
152,700
309
270,664
171,320
310
191,511
180,914
311
275,543
141,464
312
197,247
130,967
313
402,707
262,893
314
267,603
161,895
315
288,748
145,742
316
225,505
155,901
317
233,301
156,400
318
324,097
137,850
319
183,851
122,745
320
333,443
125,530
321
171,076
98,286
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
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
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
6
N/A
7
N/A
8
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
10
N/A
11
N/A
12
N/A
13
N/A
14
N/A
14
N/A
15
N/A
16
N/A
17
N/A
18
N/A
18
N/A
19
N/A
19
N/A
19
N/A
19
N/A
19
N/A
19
N/A
20
N/A
21
N/A
21
N/A
21
N/A
22
N/A
22
N/A
22
N/A
22
N/A
23
N/A
23
N/A
23
N/A
23
N/A
23
N/A
23
N/A
23
N/A
23
N/A
24
N/A
N/A
25
N/A
25
N/A
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
31
N/A
32
N/A
32
N/A
32
N/A
32
N/A
32
N/A
32
N/A
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
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
53
N/A
54
N/A
55
N/A
56
N/A
57
N/A
57
58
N/A
58
N/A
59
N/A
59
60
N/A
61
N/A
62
N/A
62
N/A
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
81
N/A
82
N/A
83
N/A
84
N/A
84
N/A
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
93
94
N/A
95
N/A
96
N/A
97
N/A
98
N/A
99
N/A
99
N/A
100
N/A
101
N/A
102
N/A
103
N/A
103
N/A
104
N/A
105
N/A
105
N/A
105
N/A
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
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
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
143
N/A
144
N/A
144
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
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
206
N/A
207
N/A
207
N/A
207
N/A
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
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
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
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
(5)
YTD or Trailing 12 Months
Loan ID
FS Start Date
FS End Date
1
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
3
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
5
5
5
5
5
5
5
5
5
5
6
7
Dec-97
Sep-98
8
9
9
9
9
9
9
9
9
9
9
9
10
11
12
13
14
14
15
Dec-97
Oct-98
16
Aug-98
17
18
18
19
19
19
19
19
19
20
21
21
21
22
22
22
22
23
23
23
23
23
23
23
23
24
Mar-98
Oct-98
25
25
26
27
28
28
29
30
Dec-97
Sep-98
30
30
30
30
30
30
30
30
31
32
32
32
32
32
32
33
34
35
36
37
38
39
Dec-97
Oct-98
40
Feb-98
May-98
40
41
42
43
44
45
46
47
48
49
50
51
52
52
52
53
54
55
56
57
57
58
58
59
59
60
61
62
62
63
64
65
Jun-98
Jun-98
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
80
80
80
80
81
82
83
84
84
85
86
87
88
89
90
91
92
93
93
94
95
96
Oct-98
Oct-98
97
98
99
99
100
101
102
103
103
104
Jun-98
Jun-98
105
105
105
106
Dec-97
Aug-98
107
108
Jan-00
Jan-00
109
110
111
112
113
114
115
116
117
118
119
Nov-97
Sep-98
120
121
122
122
123
124
125
126
Apr-98
May-98
127
128
129
130
130
130
130
131
132
133
134
135
136
137
138
139
140
141
142
142
143
144
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
Dec-97
Oct-98
165
Apr-98
Jun-98
166
167
167
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
Dec-97
Sep-98
195
196
197
198
199
200
201
202
203
204
Oct-98
Oct-98
205
205
205
206
207
207
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
231
231
232
233
234
235
236
237
238
239
240
241
242
243
244
Dec-97
Sep-98
245
246
247
248
249
250
251
252
253
254
255
Apr-98
May-98
256
257
258
259
259
260
261
262
263
Dec-97
Oct-98
264
Mar-98
Sep-98
265
266
267
268
Dec-97
Sep-98
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
287
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
Jan-98
Mar-98
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
(5)
YTD or Trailing 12 Months
Loan ID
Total Revenue
$
NOI
%
DSCR
1
14,640,294.00
8,387,485.00
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
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
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
6
- -
- -
N/A
7
23,446,944.00
15,387,374.00
N/A
8
58,625,383.00
3,145,696.00
N/A
9
4,500,240.00
3,719,776.00
N/A
9
2,633,364.00
1,989,049.00
N/A
9
1,294,966.81
1,005,243.98
N/A
9
1,193,763.77
871,423.33
N/A
9
1,482,769.00
1,197,187.00
N/A
9
898,770.00
614,596.00
N/A
9
624,419.00
406,264.00
N/A
9
855,877.00
4,614,492.00
N/A
9
687,928.00
375,253.00
N/A
9
610,584.00
358,683.00
N/A
9
676,632.00
351,322.00
N/A
10
- -
- -
N/A
11
6,353,139.95
4,522,483.91
N/A
12
6,494,489.00
3,692,476.00
N/A
13
- -
- -
N/A
14
- -
- -
N/A
14
- -
- -
N/A
15
7,410,752.59
5,334,516.86
N/A
16
N/A
17
N/A
18
- -
- -
N/A
18
- -
- -
N/A
19
6,517,300.00
1,967,109.00
N/A
19
7,332,360.00
2,266,352.00
N/A
19
2,930,359.00
1,270,147.00
N/A
19
5,962,444.00
1,468,586.00
N/A
19
2,535,981.00
1,048,005.00
N/A
19
3,738,714.00
786,126.00
N/A
20
N/A
21
3,277,560.00
1,865,538.00
N/A
21
1,925,132.00
1,442,568.00
N/A
21
1,993,378.00
1,428,233.00
N/A
22
- -
- -
N/A
22
- -
- -
N/A
22
- -
- -
N/A
22
- -
- -
N/A
23
2,624,611.49
1,598,190.79
N/A
23
2,474,704.73
1,361,630.81
N/A
23
2,373,847.73
1,396,159.40
N/A
23
3,096,897.07
1,552,146.14
N/A
23
1,957,201.70
834,013.15
N/A
23
1,574,729.66
676,046.92
N/A
23
1,648,553.93
734,363.63
N/A
23
1,769,229.33
770,547.52
N/A
24
6,870,076.00
4,228,450.00
N/A
25
- -
N/A
25
- -
N/A
26
12,021,044.00
2,482,450.00
N/A
27
1,920,656.00
1,301,159.32
N/A
28
- -
- -
N/A
28
2,131,486.00
574,453.00
N/A
29
9,213,066.00
4,917,775.00
N/A
30
1,706,592.00
786,622.00
N/A
30
1,377,304.00
543,886.00
N/A
30
1,247,617.00
362,399.00
N/A
30
1,311,427.00
387,989.00
N/A
30
1,285,420.00
394,322.00
N/A
30
1,420,586.00
431,621.00
N/A
30
1,288,866.00
455,202.00
N/A
30
777,291.00
27,373.00
N/A
30
1,465,657.00
626,880.00
N/A
31
- -
- -
N/A
32
1,192,553.00
562,842.00
N/A
32
1,008,090.00
454,602.00
N/A
32
1,235,590.00
558,105.00
N/A
32
912,820.00
409,785.00
N/A
32
622,553.00
262,585.00
N/A
32
617,622.00
241,387.00
N/A
33
2,124,775.00
2,000,646.00
N/A
34
11,831,551.00
2,640,890.00
N/A
35
995,741.07
718,559.44
N/A
36
3,422,678.00
2,312,952.00
N/A
37
- -
- -
N/A
38
3,058,899.62
2,085,538.45
N/A
39
2,586,881.42
2,161,163.71
N/A
40
737,955.00
328,737.00
N/A
40
165,974.00
65,866.00
N/A
41
- -
- -
N/A
42
3,410,103.00
1,984,609.00
N/A
43
- -
- -
N/A
44
- -
- -
N/A
45
3,457,963.78
3,392,447.20
N/A
46
1,941,374.00
1,013,588.00
N/A
47
3,002,684.00
2,226,913.00
N/A
48
- -
- -
N/A
49
11,092,774.38
3,789,686.09
N/A
50
1,620,212.95
772,417.00
N/A
51
- -
- -
N/A
52
- -
- -
N/A
52
- -
- -
N/A
52
- -
- -
N/A
53
1,743,821.00
1,403,108.00
N/A
54
1,980,219.00
1,104,183.00
N/A
55
- -
- -
N/A
56
- -
- -
N/A
57
- -
- -
N/A
57
58
- -
- -
N/A
58
- -
- -
N/A
59
1,786,772.99
1,182,352.82
N/A
59
60
- -
- -
N/A
61
- -
- -
N/A
62
- -
- -
N/A
62
- -
- -
N/A
63
- -
- -
N/A
64
- -
- -
N/A
65
1,048,807.00
815,055.00
N/A
66
2,297,561.00
1,237,529.00
N/A
67
- -
- -
N/A
68
2,265,597.00
1,055,061.00
N/A
69
- -
- -
N/A
70
2,237,771.00
1,517,032.00
N/A
71
797,037.75
795,325.86
N/A
72
- -
- -
N/A
73
476,612.00
201,014.00
N/A
74
918,689.89
793,214.92
N/A
75
- -
- -
N/A
76
- -
- -
N/A
77
5,820,058.00
466,798.00
N/A
78
- -
- -
N/A
79
1,871,515.00
1,145,858.00
N/A
80
- -
- -
N/A
80
- -
- -
N/A
80
- -
- -
N/A
80
- -
- -
N/A
80
- -
- -
N/A
81
1,672,053.00
1,218,104.00
N/A
82
- -
- -
N/A
83
- -
- -
N/A
84
945,126.18
498,007.85
N/A
84
61,349.51
56,714.33
N/A
85
- -
- -
N/A
86
- -
- -
N/A
87
- -
- -
N/A
88
916,607.00
576,696.00
N/A
89
792,009.00
524,266.00
N/A
90
- -
- -
N/A
91
- -
- -
N/A
92
971,245.00
509,665.00
N/A
93
- -
- -
N/A
93
94
1,093,179.00
375,075.00
N/A
95
- -
- -
N/A
96
1,126,428.15
925,047.16
N/A
97
341,956.27
256,624.64
N/A
98
- -
- -
N/A
99
- -
- -
N/A
99
- -
- -
N/A
100
- -
- -
N/A
101
- -
- -
N/A
102
937,603.94
811,592.35
N/A
103
650,304.00
402,519.00
N/A
103
183,014.00
128,172.00
N/A
104
899,984.00
550,400.00
N/A
105
- -
- -
N/A
105
- -
- -
N/A
105
- -
- -
N/A
106
772,945.00
429,738.00
N/A
107
950,786.00
734,550.00
N/A
108
- -
- -
N/A
109
1,003,290.00
689,945.00
N/A
110
359,869.25
208,140.10
N/A
111
- -
- -
N/A
112
983,123.00
573,917.00
N/A
113
- -
- -
N/A
114
96,761.00
72,870.00
N/A
115
- -
- -
N/A
116
1,056,751.05
672,198.94
N/A
117
815,896.70
464,602.69
N/A
118
- -
- -
N/A
119
2,753,946.36
1,445,584.17
N/A
120
- -
- -
N/A
121
- -
- -
N/A
122
531,495.00
278,500.00
N/A
122
365,662.00
168,961.00
N/A
123
- -
- -
N/A
124
- -
- -
N/A
125
225,089.00
103,793.00
N/A
126
226,894.00
125,160.00
N/A
127
- -
- -
N/A
128
559,079.00
293,101.00
N/A
129
785,788.00
541,168.00
N/A
130
- -
- -
N/A
130
- -
- -
N/A
130
- -
- -
N/A
130
- -
- -
N/A
131
- -
- -
N/A
132
281,232.70
158,942.73
N/A
133
157,230.22
16,913.27
N/A
134
751,387.00
625,125.00
N/A
135
- -
- -
N/A
136
1,223,588.00
544,992.00
N/A
137
1,086,601.00
507,145.00
N/A
138
- -
- -
N/A
139
701,453.24
486,246.60
N/A
140
- -
- -
N/A
141
- -
- -
N/A
142
- -
- -
N/A
142
- -
- -
N/A
143
- -
- -
N/A
144
735,545.89
640,311.46
N/A
144
145
- -
- -
N/A
146
- -
- -
N/A
147
- -
- -
N/A
148
- -
- -
N/A
149
1,203,198.00
319,079.00
N/A
150
- -
- -
N/A
151
- -
- -
N/A
152
- -
- -
N/A
153
- -
- -
N/A
154
- -
- -
N/A
155
630,952.24
448,132.84
N/A
156
- -
- -
N/A
157
736,168.00
481,013.00
N/A
158
400,000.00
350,608.00
N/A
159
- -
- -
N/A
160
- -
- -
N/A
161
- -
- -
N/A
162
- -
- -
N/A
163
801,987.87
504,274.74
N/A
164
914,294.00
470,230.00
N/A
165
273,312.26
130,301.46
N/A
166
939,146.00
576,337.00
N/A
167
- -
- -
N/A
167
- -
- -
N/A
167
- -
- -
N/A
168
- -
- -
N/A
169
- -
- -
N/A
170
- -
- -
N/A
171
1,085,552.00
367,602.00
N/A
172
- -
- -
N/A
173
- -
- -
N/A
174
- -
- -
N/A
175
- -
- -
N/A
176
439,727.00
215,722.00
N/A
177
617,987.46
344,043.22
N/A
178
911,162.00
443,405.00
N/A
179
980,108.00
627,288.00
N/A
180
286,211.10
270,725.14
N/A
181
328,310.13
267,022.62
N/A
182
- -
- -
N/A
183
787,566.00
393,324.00
N/A
184
- -
- -
N/A
185
1,121,546.00
395,546.00
N/A
186
914,908.00
503,719.00
N/A
187
- -
- -
N/A
188
2,068,891.00
1,160,035.00
N/A
189
- -
- -
N/A
190
- -
- -
N/A
191
595,711.94
286,727.39
N/A
192
- -
- -
N/A
193
839,007.07
720,087.65
N/A
194
453,207.03
375,182.28
N/A
195
- -
- -
N/A
196
627,348.00
375,860.00
N/A
197
- -
- -
N/A
198
- -
- -
N/A
199
569,437.23
268,643.83
N/A
200
- -
- -
N/A
201
247,736.80
190,198.25
N/A
202
- -
- -
N/A
203
1,522,952.54
556,113.58
N/A
204
567,441.00
436,599.00
N/A
205
- -
- -
N/A
205
- -
- -
N/A
205
- -
- -
N/A
206
340,954.23
150,624.10
N/A
207
- -
- -
N/A
207
- -
- -
N/A
207
- -
- -
N/A
208
701,466.81
256,234.32
N/A
209
556,004.00
202,971.00
N/A
210
- -
- -
N/A
211
- -
- -
N/A
212
- -
- -
N/A
213
593,164.00
326,117.00
N/A
214
- -
- -
N/A
215
- -
- -
N/A
216
- -
- -
N/A
217
- -
- -
N/A
218
- -
- -
N/A
219
532,894.00
318,715.00
N/A
220
- -
- -
N/A
221
- -
- -
N/A
222
- -
- -
N/A
223
- -
- -
N/A
224
431,181.69
164,866.66
N/A
225
- -
- -
N/A
226
443,283.45
264,289.69
N/A
227
- -
- -
N/A
228
- -
- -
N/A
229
646,246.00
368,667.00
N/A
230
- -
- -
N/A
231
138,370.56
67,385.14
N/A
231
494,017.76
254,431.46
N/A
231
261,915.70
127,550.58
N/A
232
47,707.26
24,660.96
N/A
233
- -
- -
N/A
234
- -
- -
N/A
235
267,468.00
167,624.00
N/A
236
582,003.00
378,843.00
N/A
237
551,591.00
409,149.00
N/A
238
228,218.00
182,525.14
N/A
239
- -
- -
N/A
240
871,028.87
189,420.14
N/A
241
347,040.00
170,895.00
N/A
242
- -
- -
N/A
243
355,016.81
204,038.77
N/A
244
376,257.00
255,701.00
N/A
245
380,792.20
306,218.66
N/A
246
- -
- -
N/A
247
435,962.00
236,123.00
N/A
248
- -
- -
N/A
249
323,215.00
197,435.00
N/A
250
- -
- -
N/A
251
- -
- -
N/A
252
- -
- -
N/A
253
- -
- -
N/A
254
368,051.00
202,467.00
N/A
255
151,414.00
70,195.00
N/A
256
- -
- -
N/A
257
424,744.77
178,391.97
N/A
258
660,783.00
327,230.00
N/A
259
- -
- -
N/A
259
- -
- -
N/A
260
- -
- -
N/A
261
930,397.18
480,207.19
N/A
262
366,450.73
316,130.45
N/A
263
443,405.22
287,126.89
N/A
264
445,214.39
200,131.88
N/A
265
339,633.00
148,347.00
N/A
266
- -
- -
N/A
267
- -
- -
N/A
268
1,029,037.30
283,865.01
N/A
269
- -
- -
N/A
270
596,971.00
114,977.00
N/A
271
- -
- -
N/A
272
- -
- -
N/A
273
108,865.00
66,334.00
N/A
274
389,967.00
98,004.00
N/A
275
232,896.16
147,677.16
N/A
276
- -
- -
N/A
277
- -
- -
N/A
278
- -
- -
N/A
279
- -
- -
N/A
280
260,198.78
206,530.22
N/A
281
- -
- -
N/A
282
266,205.07
111,300.83
N/A
283
- -
- -
N/A
284
144,223.00
111,626.00
N/A
285
- -
- -
N/A
286
473,272.90
219,279.97
N/A
287
- -
- -
N/A
287
- -
- -
N/A
287
- -
- -
N/A
288
1,783,650.00
189,094.63
N/A
289
245,922.00
127,816.00
N/A
290
317,841.85
143,158.51
N/A
291
- -
- -
N/A
292
- -
- -
N/A
293
286,671.00
222,469.00
N/A
294
203,090.00
98,822.00
N/A
295
177,643.00
164,709.00
N/A
296
166,835.12
120,046.98
N/A
297
169,611.00
120,808.00
N/A
298
- -
- -
N/A
299
724,176.73
282,416.84
N/A
300
172,500.00
109,412.47
N/A
301
241,442.01
185,803.59
N/A
302
200,340.40
88,298.81
N/A
303
182,653.00
135,321.00
N/A
304
- -
- -
N/A
305
163,088.00
151,214.00
N/A
306
144,501.00
123,272.00
N/A
307
108,267.00
78,127.00
N/A
308
120,208.00
88,958.00
N/A
309
132,958.18
100,390.40
N/A
310
100,560.00
83,220.00
N/A
311
- -
- -
N/A
312
- -
- -
N/A
313
- -
- -
N/A
314
37,350.00
22,941.06
N/A
315
130,747.00
56,976.00
N/A
316
198,620.20
122,292.85
N/A
317
- -
- -
N/A
318
176,889.00
57,858.00
N/A
319
108,042.10
60,053.54
N/A
320
- -
- -
N/A
321
153,495.66
111,393.07
N/A
(5)
YTD or Trailing 12 Months
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
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
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
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
10
N/A
11
N/A
12
N/A
13
N/A
14
N/A
14
N/A
15
N/A
16
N/A
17
N/A
18
N/A
18
N/A
19
N/A
19
N/A
19
N/A
19
N/A
19
N/A
19
N/A
20
N/A
21
N/A
21
N/A
21
N/A
22
N/A
22
N/A
22
N/A
22
N/A
23
N/A
23
N/A
23
N/A
23
N/A
23
N/A
23
N/A
23
N/A
23
N/A
24
N/A
N/A
25
N/A
25
N/A
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
31
N/A
32
N/A
32
N/A
32
N/A
32
N/A
32
N/A
32
N/A
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
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
53
N/A
54
N/A
55
N/A
56
N/A
57
N/A
57
N/A
58
N/A
58
N/A
59
N/A
59
N/A
60
N/A
61
N/A
62
N/A
62
N/A
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
81
N/A
82
N/A
83
N/A
84
N/A
84
N/A
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
93
N/A
94
N/A
95
N/A
96
N/A
97
N/A
98
N/A
99
N/A
99
N/A
100
N/A
101
N/A
102
N/A
103
N/A
103
N/A
104
N/A
105
N/A
105
N/A
105
N/A
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
N/A
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
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
143
N/A
144
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
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
206
N/A
207
N/A
207
N/A
207
N/A
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
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
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
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
(4)
Net Change (3)
Loan ID
%
Occ
%
Total Revenue
1
N/A
N/A
2
N/A
N/A
2
N/A
N/A
2
N/A
N/A
2
N/A
N/A
2
N/A
N/A
2
N/A
N/A
2
N/A
N/A
2
N/A
N/A
2
N/A
N/A
2
N/A
N/A
2
N/A
N/A
2
N/A
N/A
2
N/A
N/A
2
N/A
N/A
2
N/A
N/A
3
N/A
N/A
4
N/A
N/A
4
N/A
N/A
4
N/A
N/A
4
N/A
N/A
4
N/A
N/A
4
N/A
N/A
4
N/A
N/A
4
N/A
N/A
4
N/A
N/A
4
N/A
N/A
4
N/A
N/A
4
N/A
N/A
4
N/A
N/A
4
N/A
N/A
4
N/A
N/A
4
N/A
N/A
4
N/A
N/A
4
N/A
N/A
4
N/A
N/A
5
N/A
N/A
5
N/A
N/A
5
N/A
N/A
5
N/A
N/A
5
N/A
N/A
5
N/A
N/A
5
N/A
N/A
5
N/A
N/A
5
N/A
N/A
5
N/A
N/A
6
N/A
N/A
7
N/A
N/A
8
N/A
N/A
9
N/A
N/A
9
N/A
N/A
9
N/A
N/A
9
N/A
N/A
9
N/A
N/A
9
N/A
N/A
9
N/A
N/A
9
N/A
N/A
9
N/A
N/A
9
N/A
N/A
9
N/A
N/A
10
N/A
N/A
11
N/A
N/A
12
N/A
N/A
13
N/A
N/A
14
N/A
N/A
14
N/A
N/A
15
N/A
N/A
16
0
N/A
17
N/A
N/A
18
N/A
N/A
18
N/A
N/A
19
N/A
N/A
19
N/A
N/A
19
N/A
N/A
19
N/A
N/A
19
N/A
N/A
19
N/A
N/A
20
N/A
N/A
21
N/A
N/A
21
N/A
N/A
21
N/A
N/A
22
N/A
N/A
22
N/A
N/A
22
N/A
N/A
22
N/A
N/A
23
N/A
N/A
23
N/A
N/A
23
N/A
N/A
23
N/A
N/A
23
N/A
N/A
23
N/A
N/A
23
N/A
N/A
23
N/A
N/A
24
N/A
N/A
25
N/A
N/A
25
N/A
N/A
26
N/A
N/A
27
N/A
N/A
28
N/A
N/A
28
N/A
N/A
29
N/A
N/A
30
0.93
N/A
30
N/A
N/A
30
N/A
N/A
30
N/A
N/A
30
N/A
N/A
30
N/A
N/A
30
N/A
N/A
30
N/A
N/A
30
N/A
N/A
31
N/A
N/A
32
N/A
N/A
32
N/A
N/A
32
N/A
N/A
32
N/A
N/A
32
N/A
N/A
32
N/A
N/A
33
N/A
N/A
34
N/A
N/A
35
N/A
N/A
36
N/A
N/A
37
N/A
N/A
38
N/A
N/A
39
N/A
N/A
40
0
N/A
40
N/A
N/A
41
N/A
N/A
42
N/A
N/A
43
N/A
N/A
44
N/A
N/A
45
N/A
N/A
46
N/A
N/A
47
N/A
N/A
48
N/A
N/A
49
N/A
N/A
50
N/A
N/A
51
N/A
N/A
52
N/A
N/A
52
N/A
N/A
52
N/A
N/A
53
N/A
N/A
54
N/A
N/A
55
N/A
N/A
56
N/A
N/A
57
N/A
N/A
57
58
N/A
N/A
58
N/A
N/A
59
N/A
N/A
59
60
N/A
N/A
61
N/A
N/A
62
N/A
N/A
62
N/A
N/A
63
N/A
N/A
64
N/A
N/A
65
N/A
0
66
N/A
N/A
67
N/A
N/A
68
N/A
N/A
69
N/A
N/A
70
N/A
N/A
71
N/A
N/A
72
N/A
N/A
73
N/A
N/A
74
N/A
N/A
75
N/A
N/A
76
N/A
N/A
77
N/A
N/A
78
N/A
N/A
79
N/A
N/A
80
N/A
N/A
80
N/A
N/A
80
N/A
N/A
80
N/A
N/A
80
N/A
N/A
81
N/A
N/A
82
N/A
N/A
83
N/A
N/A
84
N/A
N/A
84
N/A
N/A
85
N/A
N/A
86
N/A
N/A
87
N/A
N/A
88
N/A
N/A
89
N/A
N/A
90
N/A
N/A
91
N/A
N/A
92
N/A
N/A
93
N/A
N/A
93
94
N/A
N/A
95
N/A
N/A
96
N/A
N/A
97
N/A
N/A
98
N/A
N/A
99
N/A
N/A
99
N/A
N/A
100
N/A
N/A
101
N/A
N/A
102
N/A
N/A
103
N/A
N/A
103
N/A
N/A
104
N/A
N/A
105
N/A
N/A
105
N/A
N/A
105
N/A
N/A
106
0.95
N/A
107
N/A
N/A
108
0.96
N/A
109
N/A
N/A
110
N/A
N/A
111
N/A
N/A
112
N/A
N/A
113
N/A
N/A
114
N/A
N/A
115
N/A
N/A
116
N/A
N/A
117
N/A
N/A
118
N/A
N/A
119
N/A
N/A
120
N/A
N/A
121
N/A
N/A
122
N/A
N/A
122
N/A
N/A
123
N/A
N/A
124
N/A
N/A
125
N/A
N/A
126
0
N/A
127
N/A
N/A
128
N/A
N/A
129
N/A
N/A
130
N/A
N/A
130
N/A
N/A
130
N/A
N/A
130
N/A
N/A
131
N/A
N/A
132
N/A
N/A
133
N/A
N/A
134
N/A
N/A
135
N/A
N/A
136
N/A
N/A
137
N/A
N/A
138
N/A
N/A
139
N/A
N/A
140
N/A
N/A
141
N/A
N/A
142
N/A
N/A
142
N/A
N/A
143
N/A
N/A
144
N/A
N/A
144
145
N/A
N/A
146
N/A
N/A
147
N/A
N/A
148
N/A
N/A
149
N/A
N/A
150
N/A
N/A
151
N/A
N/A
152
N/A
N/A
153
N/A
N/A
154
N/A
N/A
155
N/A
N/A
156
N/A
N/A
157
N/A
N/A
158
N/A
N/A
159
N/A
N/A
160
N/A
N/A
161
N/A
N/A
162
N/A
N/A
163
N/A
N/A
164
0
N/A
165
0
N/A
166
N/A
N/A
167
N/A
N/A
167
N/A
N/A
167
N/A
N/A
168
N/A
N/A
169
N/A
N/A
170
N/A
N/A
171
N/A
N/A
172
N/A
N/A
173
N/A
N/A
174
N/A
N/A
175
N/A
N/A
176
N/A
N/A
177
N/A
N/A
178
N/A
N/A
179
N/A
N/A
180
N/A
N/A
181
N/A
N/A
182
N/A
N/A
183
N/A
N/A
184
N/A
N/A
185
N/A
N/A
186
N/A
N/A
187
N/A
N/A
188
N/A
N/A
189
N/A
N/A
190
N/A
N/A
191
N/A
N/A
192
N/A
N/A
193
N/A
N/A
194
0
N/A
195
N/A
N/A
196
N/A
N/A
197
N/A
N/A
198
N/A
N/A
199
N/A
N/A
200
N/A
N/A
201
N/A
N/A
202
N/A
N/A
203
N/A
N/A
204
N/A
N/A
205
N/A
N/A
205
N/A
N/A
205
N/A
N/A
206
N/A
N/A
207
N/A
N/A
207
N/A
N/A
207
N/A
N/A
208
N/A
N/A
209
N/A
N/A
210
N/A
N/A
211
N/A
N/A
212
N/A
N/A
213
N/A
N/A
214
N/A
N/A
215
N/A
N/A
216
N/A
N/A
217
N/A
N/A
218
N/A
N/A
219
N/A
N/A
220
N/A
N/A
221
N/A
N/A
222
N/A
N/A
223
N/A
N/A
224
N/A
N/A
225
N/A
N/A
226
N/A
N/A
227
N/A
N/A
228
N/A
N/A
229
N/A
N/A
230
N/A
N/A
231
N/A
N/A
231
N/A
N/A
231
N/A
N/A
232
N/A
N/A
233
N/A
N/A
234
N/A
N/A
235
N/A
N/A
236
N/A
N/A
237
N/A
N/A
238
N/A
N/A
239
N/A
N/A
240
N/A
N/A
241
N/A
N/A
242
N/A
N/A
243
N/A
N/A
244
0
N/A
245
N/A
N/A
246
N/A
N/A
247
N/A
N/A
248
N/A
N/A
249
N/A
N/A
250
N/A
N/A
251
N/A
N/A
252
N/A
N/A
253
N/A
N/A
254
N/A
N/A
255
0
N/A
256
N/A
N/A
257
N/A
N/A
258
N/A
N/A
259
N/A
N/A
259
N/A
N/A
260
N/A
N/A
261
N/A
N/A
262
N/A
N/A
263
N/A
N/A
264
N/A
N/A
265
N/A
N/A
266
N/A
N/A
267
N/A
N/A
268
N/A
N/A
269
N/A
N/A
270
N/A
N/A
271
N/A
N/A
272
N/A
N/A
273
N/A
N/A
274
N/A
N/A
275
N/A
N/A
276
N/A
N/A
277
N/A
N/A
278
N/A
N/A
279
N/A
N/A
280
N/A
N/A
281
N/A
N/A
282
N/A
N/A
283
N/A
N/A
284
N/A
N/A
285
N/A
N/A
286
N/A
N/A
287
N/A
N/A
287
N/A
N/A
287
N/A
N/A
288
N/A
N/A
289
N/A
N/A
290
N/A
N/A
291
N/A
N/A
292
N/A
N/A
293
N/A
N/A
294
N/A
N/A
295
N/A
N/A
296
N/A
N/A
297
N/A
N/A
298
N/A
N/A
299
N/A
N/A
300
N/A
N/A
301
N/A
N/A
302
N/A
N/A
303
0
N/A
304
N/A
N/A
305
N/A
N/A
306
N/A
N/A
307
N/A
N/A
308
N/A
N/A
309
N/A
N/A
310
N/A
N/A
311
N/A
N/A
312
N/A
N/A
313
N/A
N/A
314
N/A
N/A
315
N/A
N/A
316
N/A
N/A
317
N/A
N/A
318
N/A
N/A
319
N/A
N/A
320
N/A
N/A
321
N/A
N/A
(4)
Net Change (3)
Loan ID
(1)
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
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
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
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
10
N/A
11
N/A
12
N/A
13
N/A
14
N/A
14
N/A
15
N/A
16
N/A
17
N/A
18
N/A
18
N/A
19
N/A
19
N/A
19
N/A
19
N/A
19
N/A
19
N/A
20
N/A
21
N/A
21
N/A
21
N/A
22
N/A
22
N/A
22
N/A
22
N/A
23
N/A
23
N/A
23
N/A
23
N/A
23
N/A
23
N/A
23
N/A
23
N/A
24
N/A
N/A
25
N/A
25
N/A
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
31
N/A
32
N/A
32
N/A
32
N/A
32
N/A
32
N/A
32
N/A
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
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
53
N/A
54
N/A
55
N/A
56
N/A
57
N/A
57
N/A
58
N/A
58
N/A
59
N/A
59
N/A
60
N/A
61
N/A
62
N/A
62
N/A
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
81
N/A
82
N/A
83
N/A
84
N/A
84
N/A
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
93
N/A
94
N/A
95
N/A
96
N/A
97
N/A
98
N/A
99
N/A
99
N/A
100
N/A
101
N/A
102
N/A
103
N/A
103
N/A
104
N/A
105
N/A
105
N/A
105
N/A
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
N/A
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
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
143
N/A
144
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
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
206
N/A
207
N/A
207
N/A
207
N/A
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
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
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
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
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 will not be available until March of 1999.
(5) First full year will be approximately March 1999.
(6) Information obtained from the prospectus.
S4
S55
S61
Prospectus ID
Short Name (When
Appropriate)
Property Type
90 + DAYS DELINQUENT
Nothing to
Report
60 DAYS DELINQUENT
Nothing to
Report
30 DAYS DELINQUENT
Nothing to
Report
Current & at Special Servicer
Nothing to
Report
FCL - Foreclosure
LTM - Latest 12 Months either Last Annual or Trailing
12 months
*Workout Strategy should match the CSSA Loan file using abreviated words in
place of a code number such as (FCL - In Foreclosure, MOD - Modification, DPO -
Discount Payoff, NS - Note Sale, BK - Bankrupcy, PP - Payment Plan, TBD - To Be
Determined etc...)
It is possible to combine the status codes if the loan is going in more than
one direction. (i.e.
FCL/Mod, BK/Mod, BK/FCL/DPO)
**App - Appraisal, BPO - Broker opinion, Int. - Internal
Value
S57
S58
S62 or S63
City
State
Sq Ft or Units
P8
P7
P37
P39
(a)
(b)
(c)
Paid Thru
Date
Scheduled Loan
Balance
Total P&I
Advances To
Date
Total Expenses To Date
P38
P25
P10
(d)
(e)=a+b+c+d
Other
Advances
(Taxes &
Escrow)
Total Exposure
Current Monthly
P&I
Current Interest
Rate
P11
P58
P54
Maturity Date
LTM NOI Date
LTM NOI
P55
P74
P75
(f)
LTM DSCR
Value
Valuation Date
Appraisal
BPO or
Internal Value**
P77
P79
(g)=(.92*f)-e
(h)=(g/e)
Loss using
92% Appr. or
BPO (f)
Estimated Recovery %
Transfer
Date
Closing
Date
P42
P76
Date NOI
Filed
Expected FCL Sale
Date
Workout
Strategy
Comments
Comments
S4
S57
S58
P49
Prospectus ID
City
State
Mod / Extention
Flag
THIS REPORT IS HISTORICAL
Information is as of modification each line it should not change in the future
only new modifications should be added.
Nothing to Report
Total For All Loans:
Nothing to Report
Total For Loans in Current Month:
Modifications:
Maturity Date Extentions:
Total:
* The information in these columns is from a particular point in time and should
not change on this report once assigned.
(1) Actual principal loss taken by bonds
(2) Expected future loss due to a rate reduction. This is just an estimate
calculated at the time of the modification.
As of _________
P48
P7*
P7*
P50*
Effect Date
Balance When Sent to Speical
Servicer
Balance at the Effective
Date of Rehabilitation
Old Rate
Nothing to Report
# of Loans
$ Balance
P50*
P25*
P25*
# Mths for Rate
Change
New Rate
Old P&I
New P&I
P11*
P11*
Old Maturity
New Maturity
Total # Mths for Change of Mod
(2) Est. Future
Interest Loss to Trust
$ (Rate Reduction)
COMMENT
S4
S55
S61
Prospectus ID
Short Name (When Appropriate)
Property Type
THIS REPORT IS HISTORICAL
All information is from the liquidation date and does not need to be updated.
Nothing to Report
Total all Loans:
Nothing to Report
Current Month Only:
Nothing to Report
S57
S58
P45/P7
(c)=b/a
City
State
%
Received From Sale
P45
(b)
(d)
Effect Date of Sale
Sales Price
Net Amt Received from Sale
P37
P39+P38
(f)
(g)
(h)
Total P&I Advanced
Total Expenses
Servicing Fees Expense
(k)=i-e
(m)
Actual Losses Passed
thru
Date Loss Passed thru
Minor Adj to Trust
(n)=k+m
(o)=n/e
Total Loss with
Adjustment
Loss % of Scheduled Balance
S4
S55
S61
Prospectus ID
Short Name (When Appropriate)
Property Type
Nothing to Report
(1) Use the following codes; App. - Appraisal, BPO - Brokers Opinion, Int -
Internal Value
S58
S62 or
P8
P7
S63
(a)
State
Sq Ft or Units
Paid Thru Date
Scheduled Loan Balance
P39
P38
(c)
(d)
(e)=a+b+c+d
Total Expenses To
Date
Other Advances (Taxes & Escrow)
Total Exposure
P11
P58
P54
Maturity Date
LTM NOI Date
LTM NOI / DSC
P74
P75
(f)
Valuation Date
Value using NOI & Cap Rate
Appraisal
BPO or
Internal Value**
(h)=(g/e)
Estimated Recovery
%
Transfer Date
REO Aquisition Date
Pending Offers
Comments
