|
|
|
|
|
|
|
|
|
|
|
|
|
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report: October 18, 1999
(Date of earliest event reported)
CAPCO America Securitization Corporation
Commercial Mortgage Pass-Through Certificates
Series 1997-D7
egistrant as specified in its charter)
Delaware 333-22133 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 198Pages.
The Exhibit Index is on Page 5 .
ITEM 5. OTHER EVENTS
This Current Report on Form 8-K relates to the Trust Fund formed, and the
Commercial Mortgage Pass-Through Certificates Series 1998-D7 issued pursuant
to a Pooling and Servicing Agreement, dated as of September 11, 1998 (the
"Pooling and Servicing Agreement"), by and among CAPCO America Securitization
Corporation (the "Company"), as depositor, AMRESCO Services, L.P., as co-Se
rvicer, LaSalle National Bank, as trustee, and ABN AMRO Bank, N.V., as fiscal
agent. The Certificates have been registered pursuant
Capitalized terms used herein and not defined herein have the same meanings
ascribed to such terms in the Pooling and Servicing Agreement.
Pursuant to Section 3.22 of the Pooling and Servicing Agreement, Servicer
is filing this Current Report containing the October 18, 1999 monthly
distribution report prepared by the Trustee pursuant to Section 4.02(b)(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.
the accuracy or completeness of such information.
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION
AND EXHIBITS
(c) Exhibits
Item 601(a) of
Regulation S-K
Exhibit No. Exhibit No. Description
5.1 99 Monthly distribution report pursuant to
Section 4.2 of the Pooling and Servicing
Agreement for the distribution on
October 18, 1999
5.2 99 Comparative Financial Status
Report as of 10/12/99
Delinquent Loan Status Report as of
10/12/99
REO Status Report as of 10/12/99
Watch List as of 10/12/99
Historical Loan Modification Report
as of 10/12/99
Historical Loss Estimate Report as of
10/12/99
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on behalf of the
Registrant by the undersigned thereunto duly authorized.
AMRESCO SERVICES, L.P., IN
ITS CAPACITY AS SERVICER
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF ASSET SECURITIZATION CORPORATION, REGISTRANT
By: ____________________
Daniel B. Kirby,
Senior Vice President
By: _____________________
Hank B. Garmon,
Senior Vice President
Date: October 21, 1999
EXHIBIT INDEX
Item 601(a) of
Regulation S-K
Exhibit No. Exhibit No. Description
5.1 99
5.2 Monthly distribution report pursuant to
Section 4.2 of the Pooling and Servicing
greement for the distribution on
October 18, 1999
5.2 99
5.3 Comparative Financial Status
Report as of 10/12/99
Delinquent Loan Status Report as of
10/12/99
REO Status Report as of 10/12/99
Watch List as of 10/12/99
Historical Loan Modification Report
as of 10/12/99
Historical Loss Estimate Report as of
10/12/99
ABN AMRO
LaSalle Bank N.A.
Administrator:
Lora Peloquin (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
CAPCO America Securitization Corporation
The Capital Company of America Client Services LLC, Servicer
Amresco Services, L.P., Co-Servicer
Commercial Mortgage Pass Through Certifcates
Series 1998-D7
ABN AMRO Acct: 67-8020-00-9
Statement Date 10/18/99
Payment Date: 10/18/99
Prior Payment: 09/17/99
Record Date: 10/08/99
WAC: 7.785156%
WAMM: 306
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 3
Other Related Information 5
Asset Backed Facts Sheets 1
Delinquency Loan Detail 1
Mortgage Loan Characteristics 2
Loan Level Listing 7
Total Pages Included In This Package 20
Information is available for this issue from the following sources
Specially Serviced Loan Detail Appendix A
Modified Loan Detail Appendix B
Realized Loss Detail Appendix C
LaSalle Web Site www.lnbabs.com
LaSalle Bulletin Board (714) 282-3990
LaSalle ASAP Fax System (714) 282-5518
ASAP #: 356
Monthly Data File Name: 0356MMYY.EXE
ABN AMRO
LaSalle Bank N.A.
Administrator:
Lora Peloquin (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
CAPCO America Securitization Corporation
The Capital Company of America Client Services LLC, Servicer
Amresco Services, L.P., Co-Servicer
Commercial Mortgage Pass Through Certifcates
Series 1998-D7
ABN AMRO Acct: 67-8020-00-9
Statement Date 10/18/99
Payment Date: 10/18/99
Prior Payment: 09/17/99
Record Date: 10/08/99
WAC: 7.785156%
WAMM: 306
REMIC II
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A 264,500,000.00246,652,530.08 1,656,135.30
12476VAA9 1000.00000000 932.52374321 6.26138110
A-1B 632,344,698.00632,344,698.00 0.00
12476VAT8 1000.00000000 1000.00000000 0.00000000
PS-1 1,245,617,638.2 1,227,770,168 0.00
12476VAF8/U138 1000.00000000 985.67179095 0.00000000
A-2 62,280,882.00 62,280,882.00 0.00
12476VAB7 1000.00000000 1000.00000000 0.00000000
A-3 68,508,970.00 68,508,970.00 0.00
12476VAC5 1000.00000000 1000.00000000 0.00000000
A-4 59,166,838.00 59,166,838.00 0.00
12476VAD3 1000.00000000 1000.00000000 0.00000000
A-5 21,798,308.00 21,798,308.00 0.00
12476VAE1 1000.00000000 1000.00000000 0.00000000
B-1 31,140,441.00 31,140,441.00 0.00
12476VAG6 1000.00000000 1000.00000000 0.00000000
B-2 28,026,397.00 28,026,397.00 0.00
12476VAH4 1000.00000000 1000.00000000 0.00000000
B-3 15,570,220.00 15,570,220.00 0.00
12476VAJ0 1000.00000000 1000.00000000 0.00000000
B-4 24,912,353.00 24,912,353.00 0.00
12476VAK7 1000.00000000 1000.00000000 0.00000000
B-5 15,570,221.00 15,570,221.00 0.00
12476VAL5 1000.00000000 1000.00000000 0.00000000
B-6 21,797,309.00 21,797,309.00 0.00
12476VAM3 1000.00000000 1000.00000000 0.00000000
B-6H 1,000.00 1,000.00 0.00
12476VAN1 1000.00000000 1000.00000000 0.00000000
R-1 0.00 0.00 0.00
12476VAP6 0.00000000 0.00000000 0.00000000
1,245,617,637.0 1,227,770,167 1,656,135.30
Principal Negative Closing
Adj. or Loss Amortization Balance
Per $1,000 Per $1,000 Per $1,000
A-1A 0.00 0.00 244,996,394.78
12476VAA9 0.00000000 0.00000000 926.26236212
A-1B 0.00 0.00 632,344,698.00
12476VAT8 0.00000000 0.00000000 1000.00000000
PS-1 0.00 0.001,226,114,032.99
12476VAF8/U138 0.00000000 0.00000000 984.34222138
A-2 0.00 0.00 62,280,882.00
12476VAB7 0.00000000 0.00000000 1000.00000000
A-3 0.00 0.00 68,508,970.00
12476VAC5 0.00000000 0.00000000 1000.00000000
A-4 0.00 0.00 59,166,838.00
12476VAD3 0.00000000 0.00000000 1000.00000000
A-5 0.00 0.00 21,798,308.00
12476VAE1 0.00000000 0.00000000 1000.00000000
B-1 0.00 0.00 31,140,441.00
12476VAG6 0.00000000 0.00000000 1000.00000000
B-2 0.00 0.00 28,026,397.00
12476VAH4 0.00000000 0.00000000 1000.00000000
B-3 0.00 0.00 15,570,220.00
12476VAJ0 0.00000000 0.00000000 1000.00000000
B-4 0.00 0.00 24,912,353.00
12476VAK7 0.00000000 0.00000000 1000.00000000
B-5 0.00 0.00 15,570,221.00
12476VAL5 0.00000000 0.00000000 1000.00000000
B-6 0.00 0.00 21,797,309.00
12476VAM3 0.00000000 0.00000000 1000.00000000
B-6H 0.00 0.00 1,000.00
12476VAN1 0.00000000 0.00000000 1000.00000000
R-1 0.00 0.00 0.00
12476VAP6 0.00000000 0.00000000 0.00000000
0.00 0.001,226,114,031.78
Interest Interest Pass-Through
Payment Adjustment Rate (2)
Per $1,000 Per $1,000 Next Rate (3)
A-1A 1,204,486.53 0.00 5.86000000%
12476VAA9 4.55382431 0.00000000Fixed
A-1B 3,298,731.51 0.00 6.26000000%
12476VAT8 5.21666667 0.00000000Fixed
PS-1 1,522,005.47 0.00 1.48758018%
12476VAF8/U138 1.22188818 0.00000000 1.71615228%
A-2 335,278.75 0.00 6.46000000%
12476VAB7 5.38333336 0.00000000Fixed
A-3 384,792.05 0.00 6.74000000%
12476VAC5 5.61666669 0.00000000 6.74000000%
A-4 356,480.20 0.00 7.23000000%
12476VAD3 6.02500002 0.00000000 7.23000000%
A-5 139,906.19 0.00 7.70185585%
12476VAE1 6.41821329 0.00000000 7.93509359%
B-1 152,069.15 0.00 5.86000000%
12476VAG6 4.88333322 0.00000000Fixed
B-2 136,862.24 0.00 5.86000000%
12476VAH4 4.88333338 0.00000000Fixed
B-3 76,034.57 0.00 5.86000000%
12476VAJ0 4.88333306 0.00000000Fixed
B-4 121,655.32 0.00 5.86000000%
12476VAK7 4.88333318 0.00000000Fixed
B-5 76,034.58 0.00 5.86000000%
12476VAL5 4.88333338 0.00000000Fixed
B-6 106,443.53 0.00 5.86000000%
12476VAM3 4.88333353 0.00000000Fixed
B-6H 4.88 0.00 5.86000000%
12476VAN1 4.88000000 0.00000000Fixed
R-1 0.00 0.00
12476VAP6 0.00000000 0.00000000
7,910,784.97 0.00
Total P&I Paym 9,566,920.27 0.00
ABN AMRO
LaSalle Bank N.A.
Administrator:
Lora Peloquin (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
CAPCO America Securitization Corporation
The Capital Company of America Client Services LLC, Servicer
Amresco Services, L.P., Co-Servicer
Commercial Mortgage Pass Through Certifcates
Series 1998-D7
ABN AMRO Acct: 67-8020-00-9
Statement Date: 10/18/99
Payment Date: 10/18/99
Prior Payment: 09/17/99
Record Date: 10/08/99
WAC: 7.785156%
WAMM: 306
REMIC I
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1AL 264,500,000.00246,652,530.08 1,656,135.30
1000.00000000 932.52374321 6.26138110
A-1BL 632,344,698.00632,344,698.00 0.00
1000.00000000 1000.00000000 0.00000000
A-2L 62,280,882.00 62,280,882.00 0.00
1000.00000000 1000.00000000 0.00000000
A-3L 68,508,970.00 68,508,970.00 0.00
1000.00000000 1000.00000000 0.00000000
A-4L 59,166,838.00 59,166,838.00 0.00
1000.00000000 1000.00000000 0.00000000
A-5L 21,798,308.00 21,798,308.00 0.00
1000.00000000 1000.00000000 0.00000000
B-1L 31,140,441.00 31,140,441.00 0.00
1000.00000000 1000.00000000 0.00000000
B-2L 28,026,397.00 28,026,397.00 0.00
1000.00000000 1000.00000000 0.00000000
B-3L 15,570,220.00 15,570,220.00 0.00
1000.00000000 1000.00000000 0.00000000
B-4L 24,912,353.00 24,912,353.00 0.00
1000.00000000 1000.00000000 0.00000000
B-5L 15,570,221.00 15,570,221.00 0.00
1000.00000000 1000.00000000 0.00000000
B-6L 21,797,309.00 21,797,309.00 0.00
1000.00000000 1000.00000000 0.00000000
B-6HL 1,000.00 1,000.00 0.00
1000.00000000 1000.00000000 0.00000000
LR-1 0.00 0.00 0.00
12476VAQ4 0.00000000 0.00000000 0.00000000
Principal Negative Closing
Adj. or Loss Amortization Balance
Per $1,000 Per $1,000 Per $1,000
A-1AL 0.00 0.00 244,996,394.78
0.00000000 0.00000000 926.26236212
A-1BL 0.00 0.00 632,344,698.00
0.00000000 0.00000000 1000.00000000
A-2L 0.00 0.00 62,280,882.00
0.00000000 0.00000000 1000.00000000
A-3L 0.00 0.00 68,508,970.00
0.00000000 0.00000000 1000.00000000
A-4L 0.00 0.00 59,166,838.00
0.00000000 0.00000000 1000.00000000
A-5L 0.00 0.00 21,798,308.00
0.00000000 0.00000000 1000.00000000
B-1L 0.00 0.00 31,140,441.00
0.00000000 0.00000000 1000.00000000
B-2L 0.00 0.00 28,026,397.00
0.00000000 0.00000000 1000.00000000
B-3L 0.00 0.00 15,570,220.00
0.00000000 0.00000000 1000.00000000
B-4L 0.00 0.00 24,912,353.00
0.00000000 0.00000000 1000.00000000
B-5L 0.00 0.00 15,570,221.00
0.00000000 0.00000000 1000.00000000
B-6L 0.00 0.00 21,797,309.00
0.00000000 0.00000000 1000.00000000
B-6HL 0.00 0.00 1,000.00
0.00000000 0.00000000 1000.00000000
LR-1 0.00 0.00 0.00
12476VAQ4 0.00000000 0.00000000 0.00000000
0.001,226,114,031.78
Interest Interest Pass-Through
Payment Adjustment Rate (2)
Per $1,000 Per $1,000 Next Rate (3)
A-1AL 1,589,234.86 0.00 7.73185585%
6.00844938 0.00000000 7.96509359%
A-1BL 4,074,331.71 0.00 7.73185585%
6.44321321 0.00000000 7.96509359%
A-2L 401,289.00 0.00 7.73185585%
6.44321318 0.00000000 7.96509359%
A-3L 441,417.90 0.00 7.73185585%
6.44321320 0.00000000 7.96509359%
A-4L 381,224.55 0.00 7.73185585%
6.44321317 0.00000000 7.96509359%
A-5L 140,451.15 0.00 7.73185585%
6.44321339 0.00000000 7.96509359%
B-1L 200,644.50 0.00 7.73185585%
6.44321318 0.00000000 7.96509359%
B-2L 180,580.05 0.00 7.73185585%
6.44321316 0.00000000 7.96509359%
B-3L 100,322.25 0.00 7.73185585%
6.44321339 0.00000000 7.96509359%
B-4L 160,515.60 0.00 7.73185585%
6.44321313 0.00000000 7.96509359%
B-5L 100,322.25 0.00 7.73185585%
6.44321298 0.00000000 7.96509359%
B-6L 140,444.71 0.00 7.73185585%
6.44321324 0.00000000 7.96509359%
B-6HL 6.44 0.00 7.73185585%
6.44000000 0.00000000 7.96509359%
LR-1 0.00 0.00
12476VAQ4 0.00000000 0.00000000
7,910,784.97 0.00
Total P&I Paym 9,566,920.27 0.00
ABN AMRO
LaSalle Bank N.A.
Administrator:
Lora Peloquin (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
CAPCO America Securitization Corporation
The Capital Company of America Client Services LLC, Servicer
Amresco Services, L.P., Co-Servicer
Commercial Mortgage Pass Through Certifcates
Series 1998-D7
ABN AMRO Acct: 67-8020-00-9
Statement Date 10/18/99
Payment Date: 10/18/99
Prior Payment: 09/17/99
Record Date: 10/08/99
WAC: 7.785156%
WAMM: 306
GRANTOR TRUST
Original Opening Principal Principal
Class Face Value (1) Balance Payment Adj. or Loss
CUSIP Per $1,000 Per $1,000 Per $1,000 Per $1,000
V-1 0.00 0.00 0.00 0.00
12476VAR2 0.00000000 0.00000000 0.00000000 0.00000000
V-2 0.00 0.00 0.00 0.00
12476VAS0 0.00000000 0.00000000 0.00000000 0.00000000
0.00 0.00 0.00 0.00
Negative Closing Interest Interest Pass-Through
Amortization Balance Payment Adjustment Rate (2)
Per $1,000 Per $1,000 Per $1,000 Per $1,000 Next Rate (3)
V-1 0.00 0.00 0.00 0.00
12476VAR2 0.00000000 0.00000000 0.00000000 0.00000000
V-2 0.00 0.00 0.00 0.00
12476VAS0 0.00000000 0.00000000 0.00000000 0.00000000
0.00 0.00 0.00 0.00
Total P&I Paym 0.00
ABN AMRO
LaSalle Bank N.A.
Administrator:
Lora Peloquin (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
CAPCO America Securitization Corporation
The Capital Company of America Client Services LLC, Servicer
Amresco Services, L.P., Co-Servicer
Commercial Mortgage Pass Through Certifcates
Series 1998-D7
ABN AMRO Acct: 67-8020-00-9
Other Related Information
Statement Date: 10/18/99
Payment Date: 10/18/99
Prior Payment: 09/17/99
Record Date: 10/08/99
Amount of Available Funds allocable to principal:
Principal Distribution Amount 1,656,135.30
P&I Advances made byBeginning Current Ending
UnreimbursePeriod Reimbursed Unreimbursed
0.00 0.00 0.00 0.00
Servicer 68,814.81 0.00 68,814.81########
Trustee 0.00 0.00 0.00 0.00
Fiscal Agent 0.00 0.00 0.00 0.00
Total P&I Advances 68,814.81 0.00 68,814.81########
Specially Serviced Mortgage Loans:
Amount of Property Advances made during Coll 0.00
Amount of P&I Advances made during Collectio 0.00
Aggregate Amount of Property Advances remain 0.00
Aggregate Amount of P&I Advances remaining U 0.00
Number of Outstanding Loans 195
Outstanding Principal Balance 1,226,114,033
Current Amount of Prepayment Interest Shortf 0.00
in excess of Servicer Prepayment Interest Sh 0.00
ABN AMRO
LaSalle Bank N.A.
Administrator:
Lora Peloquin (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
CAPCO America Securitization Corporation
The Capital Company of America Client Services LLC, Servicer
Amresco Services, L.P., Co-Servicer
Commercial Mortgage Pass Through Certifcates
Series 1998-D7
ABN AMRO Acct: 67-8020-00-9
Statement Date: 10/18/99
Payment Date: 10/18/99
Prior Payment: 09/17/99
Record Date: 10/08/99
Other Related Information
Summary of Mortgage Loans Repurchased by Seller or Liquidated or Dispose
Amounts
Included in
Loan Repurchase Liquidation Other Available
Number Proceeds Proceeds Proceeds Funds
1 0 0.00 0.00 0.00 0.00
2 0 0.00 0.00 0.00 0.00
3 0 0.00 0.00 0.00 0.00
Totals 0.00 0.00 0.00 0.00
Summary of Expenses:
Current Period Servicing Fees 51,157.09
Current Period Trustee Fees 3,376.37
Current Period Special Servicing Fees 0.00
Principal Recovery Fees 0.00
Other Servicing Compensation 0.00
Total 54,533.46
Prepayment Premiums received during the Coll 0.00
Default Interest received during the Collect 0.00
Net Default Interest received during the Col 0.00
Excess Interest received during the Collecti 0.00
Trust Fund Expenses 0.00
Current Realized Losses on Mortgage Loans 0.00
Cumulative Realized Losses on Mortgage Loans 0.00
ABN AMRO
LaSalle Bank N.A.
Administrator:
Lora Peloquin (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
CAPCO America Securitization Corporation
The Capital Company of America Client Services LLC, Servicer
Amresco Services, L.P., Co-Servicer
Commercial Mortgage Pass Through Certifcates
Series 1998-D7
ABN AMRO Acct: 67-8020-00-9
Other Related Information
Statement Date: 10/18/99
Payment Date: 10/18/99
Prior Payment: 09/17/99
Record Date: 10/08/99
Remaining
Remaining Current Unreimbursed
Current UnreimburseReduction Reduction Reduction
Interest Interest Interest Interest Interest
Class Shortfall Shortfall Shortfall Shortfall Pass-Thru Rate
A-1A 0.00 0.00 0.00 0.00 0.0000%
A-1B 0.00 0.00 0.00 0.00 0.0000%
PS-1 0.00 0.00 0.00 0.00 0.0000%
A-2 0.00 0.00 0.00 0.00 0.0000%
A-3 0.00 0.00 0.00 0.00 0.0000%
A-4 0.00 0.00 0.00 0.00 0.0000%
A-5 0.00 0.00 0.00 0.00 0.0000%
B-1 0.00 0.00 0.00 0.00 0.0000%
B-2 0.00 0.00 0.00 0.00 0.0000%
B-3 0.00 0.00 0.00 0.00 0.0000%
B-4 0.00 0.00 0.00 0.00 0.0000%
B-5 0.00 0.00 0.00 0.00 0.0000%
B-6 0.00 0.00 0.00 0.00 0.0000%
B-6H 0.00 0.00 0.00 0.00 0.0000%
Fitch Moody's
A-1A AAA Aaa
A-1B AAA Aaa
PS-1 AAA Aaa
A-2 AA Aa2
A-3 A A2
A-4 BBB Baa2
A-5 BBB- Baa3
ABN AMRO
LaSalle Bank N.A.
Administrator:
Lora Peloquin (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
CAPCO America Securitization Corporation
The Capital Company of America Client Services LLC, Servicer
Amresco Services, L.P., Co-Servicer
Commercial Mortgage Pass Through Certifcates
Series 1998-D7
ABN AMRO Acct: 67-8020-00-9
Statement Date: 10/18/99
Payment Date: 10/18/99
Prior Payment: 09/17/99
Record Date: 10/08/99
Other Related Information
REO Property sold of disposed of during the related Collection
Realized
Loan Loss Sale
Number AttributablProceeds
1 0 0.00 0.00
2 0 0.00 0.00
3 0 0.00 0.00
Totals 0.00 0.00
Portion Final
Included in Recovery
Loan Other Available Determination
Number Proceeds Funds Date
1 0 0.00 0.00 01/00/00
2 0 0.00 0.00 01/00/00
3 0 0.00 0.00 01/00/00
Totals 0.00 0.00
REO Property included in the Trust
Most Aggregate
Recent Amount
Loan Appraisal of Net
Number Valuation Income
1 0 0.00 0.00
2 0 0.00 0.00
3 0 0.00 0.00
Totals 0.00 0.00
Aggregate Portion
Amount Included in
Loan of Other Available
Number Revenues Funds
1 0 0.00 0.00
2 0 0.00 0.00
3 0 0.00 0.00
Totals 0.00 0.00
ABN AMRO
LaSalle Bank N.A.
Administrator:
Lora Peloquin (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
CAPCO America Securitization Corporation
The Capital Company of America Client Services
LLC, Servicer
Amresco Services, L.P., Co-Servicer
Commercial Mortgage Pass Through Certifcates
Series 1998-D7
ABN AMRO Acct: 67-8020-00-9
Statement Date: 10/18/99
Payment Date: 10/18/99
Prior Payment: 09/17/99
Record Date: 10/08/99
Other Related Information
Mortgaged Properties that became REO during the preceding
calendar month
Loan Property
Number City State Type
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
Totals
Unpaid
Debt Principal
Service Stated Balance
Loan Coverage Principal as of REO
Number Ratio Balance Date
0 0.00 0.00 0.00
0 0.00 0.00 0.00
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
Appraisal Reduction Amounts
Loan 0 Total
Number 0 Reduction
1 0.00 0.00
2 0.00 0.00
3 0.00 0.00
Totals 0.00 0.00
ABN AMRO
LaSalle Bank N.A.
Administrator:
Lora Peloquin (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
CAPCO America Securitization Corporation
The Capital Company of America Client Services LLC, Servicer
Amresco Services, L.P., Co-Servicer
Commercial Mortgage Pass Through Certifcates
Series 1998-D7
ABN AMRO Acct: 67-8020-00-9
Statement Date: 10/18/99
Payment Date: 10/18/99
Prior Payment: 09/17/99
Record Date: 10/08/99
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
10/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
08/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/16/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
06/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
05/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/16/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/15/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/17/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/16/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
Note: Foreclosure, Bankruptcy and REO Totals are not
included in the de
Delinq 3+ Months Foreclosure/Bankruptcy
# Balance # Balance
10/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
08/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/16/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
06/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
05/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/16/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/15/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/17/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/16/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
Note: Foreclosure, Bankruptcy and REO Totals are not included
in the de
REO Modifications
# Balance # Balance
10/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
08/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/16/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
06/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
05/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/16/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/15/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/17/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/16/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
Note: Foreclosure, Bankruptcy and REO Totals are not included
in the de
Prepayments Curr Weighted Avg.
# Balance Coupon Remit
10/18/99 0 0 7.7852% 7.7319%
0.00% 0.00%
09/17/99 0 0 8.0191% 7.9658%
0.00% 0.00%
08/17/99 0 0 8.0187% 7.9654%
0.00% 0.00%
07/16/99 0 0 7.7842% 7.7309%
0.00% 0.00%
06/17/99 0 0 8.0178% 7.9645%
0.00% 0.00%
05/17/99 0 0 7.7835% 7.7302%
0.00% 0.00%
04/16/99 0 0 8.0170% 7.9637%
0.00% 0.00%
03/17/99 0 0 7.5314% 7.4781%
0.00% 0.00%
02/18/99 0 0 7.9320% 7.8787%
0.00% 0.00%
01/15/99 0 0 7.8848% 7.8315%
0.00% 0.00%
12/17/98 0 0 7.7821% 7.7288%
0.00% 0.00%
11/18/98 0 0 8.0147% 7.9614%
0.00% 0.00%
10/16/98 0 0 7.7822% 7.7289%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
Note: Foreclosure, Bankruptcy and REO Totals are not
included in the de
ABN AMRO
LaSalle Bank N.A.
Administrator:
Lora Peloquin (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
CAPCO America Securitization Corporation
The Capital Company of America Client Services
LLC, Servicer
Amresco Services, L.P., Co-Servicer
Commercial Mortgage Pass Through Certifcates
Series 1998-D7
ABN AMRO Acct: 67-8020-00-9
Statement Date: 10/18/99
Payment Date: 10/18/99
Prior Payment: 09/17/99
Record Date: 10/08/99
Delinquent Loan Detail
Paid
Disclosure Doc Thru Current P&I
Control # Date Advance
148 09/11/99 11,855
52 09/11/99 49,182
158 09/11/99 11,072
94 09/11/99 23,589
143 09/11/99 13,410
68 09/11/99 38,276
11 09/11/99 108,894
78 09/11/99 33,977
0
0
0
0
0
0
0
Total 290,255
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
7. P&I Advance - Loan in Foreclosure
8. P&I Advance - Loan in Bankruptcy
9. P&I Advance - REO Loan
** Outstanding P&I Advances include the current period P&I Advance
OutstandinOut. Property
DisclosureP&I Protection Advance
Control # Advances**Advances Description (1)
148 11,855 0 B
52 49,182 0 B
158 11,072 0 B
94 23,589 0 B
143 13,410 0 B
68 38,276 0 B
11 108,894 0 B
78 33,977 0 B
0
0
0
0
0
0 0
0 0
Total 290,255 0
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
7. P&I Advance - Loan in Foreclosure
8. P&I Advance - Loan in Bankruptcy
9. P&I Advance - REO Loan
** Outstanding P&I Advances include the current
period P&I Advance
Special
DisclosureServicer ForeclosureBankruptcy REO
Control # Transfer DDate Date Date
148
52
158
94
143
68
11
78
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
7. P&I Advance - Loan in Foreclosure
8. P&I Advance - Loan in Bankruptcy
9. P&I Advance - REO Loan
** Outstanding P&I Advances include the current period
P&I Advance
ABN AMRO
LaSalle Bank N.A.
Administrator:
Lora Peloquin (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
CAPCO America Securitization Corporation
The Capital Company of America Client Services LLC,
Servicer
Amresco Services, L.P., Co-Servicer
Commercial Mortgage Pass Through Certifcates
Series 1998-D7
ABN AMRO Acct: 67-8020-00-9
Statement Date: 10/18/99
Payment Date: 10/18/99
Prior Payment: 09/17/99
Record Date: 10/08/99
Pool Total
Distribution of Principal Balances
Current Scheduled Number Scheduled Based on
Balances of Loans Balance Balance
0to 1,000,000 20 12,984,516 1.06%
1,000,001to 4,999,999 105 272,046,085 22.19%
4,999,999to 9,999,999 48 361,807,388 29.51%
9,999,999to 14,999,999 10 124,525,010 10.16%
14,999,999to 19,999,999 3 48,596,550 3.96%
19,999,999to 24,999,999 0 0 0.00%
24,999,999to 29,999,999 1 26,412,160 2.15%
29,999,999to 34,999,999 1 34,507,340 2.81%
34,999,999to 39,999,999 1 36,996,278 3.02%
39,999,999to 44,999,999 0 0 0.00%
44,999,999to 49,999,999 4 189,178,002 15.43%
49,999,999to 54,999,999 1 54,050,183 4.41%
54,999,999to 59,999,999 0 0 0.00%
59,999,999to 64,999,999 0 0 0.00%
64,999,999to 69,999,999 1 65,010,521 5.30%
69,999,999to 999,999,999 0 0 0.00%
Total 1951,226,114,03 100.00%
Average Scheduled Balance is 6,287,764
Maximum Scheduled Balance is 65,010,521
Minimum Scheduled Balance is 104,286
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Other 22 338,007,883 27.57%
Office 36 246,329,273 20.09%
Retail 50 219,787,992 17.93%
Multifamily 55 212,471,369 17.33%
Industrial 15 93,921,754 7.66%
Lodging 2 57,084,185 4.66%
Mobile Home 12 49,021,086 4.00%
Health Care 3 9,490,490 0.77%
Total 1951,226,114,033 100.00%
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
Various 22 338,007,883 27.57%
California 29 208,508,505 17.01%
New York 16 91,898,734 7.50%
North Carolina 7 70,639,748 5.76%
Michigan 13 67,413,765 5.50%
Texas 16 54,192,596 4.42%
Illinois 8 44,934,976 3.66%
Florida 8 42,073,678 3.43%
Hawaii 2 38,836,611 3.17%
Pennsylvania 7 35,404,851 2.89%
Ohio 7 31,204,124 2.54%
Wisconsin 6 24,298,821 1.98%
Georgia 5 23,063,006 1.88%
Arizona 4 20,975,349 1.71%
Virginia 3 17,339,375 1.41%
Alabama 2 16,590,438 1.35%
Minnesota 6 13,056,004 1.06%
Maryland 3 10,011,083 0.82%
Alaska 1 9,689,381 0.79%
Oklahoma 2 9,633,136 0.79%
Indiana 3 9,254,951 0.75%
Louisiana 3 8,612,710 0.70%
Colorado 4 6,383,555 0.52%
Kentucky 2 6,024,134 0.49%
New Jersey 3 4,869,634 0.40%
Tennessee 3 4,249,277 0.35%
Iowa 2 3,931,189 0.32%
Rhode Island 1 3,811,080 0.31%
Massachusetts 1 3,330,258 0.27%
Washington 2 3,049,343 0.25%
Other 4 4,825,837 0.39%
Total 1951,226,114,033 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled Based on
Interest Rate of Loans Balance Balance
7.00%or less 15 118,441,072 9.66%
7.00%to 7.25% 45 248,856,675 20.30%
7.25%to 7.50% 40 118,280,307 9.65%
7.50%to 7.75% 34 132,651,194 10.82%
7.75%to 8.00% 14 101,633,011 8.29%
8.00%to 8.25% 8 50,379,642 4.11%
8.25%to 8.50% 32 429,398,433 35.02%
8.50%to 8.75% 3 10,235,204 0.83%
8.75%to 9.00% 3 6,614,851 0.54%
9.00%to 9.25% 0 0 0.00%
9.25%to 9.50% 1 9,623,644 0.78%
9.50%to 9.75% 0 0 0.00%
9.75%to 10.00% 0 0 0.00%
Total 1951,226,114,03 100.00%
ABN AMRO
LaSalle Bank N.A.
Administrator:
Lora Peloquin (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
CAPCO America Securitization Corporation
The Capital Company of America Client Services LLC, Servicer
Amresco Services, L.P., Co-Servicer
Commercial Mortgage Pass Through Certifcates
Series 1998-D7
ABN AMRO Acct: 67-8020-00-9
Statement Date: 10/18/99
Payment Date: 10/18/99
Prior Payment: 09/17/99
Record Date: 10/08/99
Pool Total
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 1951,226,114,03 100.00%
1+ to 2 years 0 0 0.00%
2+ to 3 years 0 0 0.00%
3+ to 4 years 0 0 0.00%
4+ to 5 years 0 0 0.00%
5+ to 6 years 0 0 0.00%
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 0 0 0.00%
Total 1951,226,114,03 100.00%
Weighted Ave 1.0
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
120 months or less 25 138,699,738 11.31%
121 to 180 months 0 0 0.00%
181 to 240 months 0 0 0.00%
241 to 360 months 0 0 0.00%
Total 25 138,699,738 11.31%
Weighted Ave 107
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
1or less 1 8,207,047 0.67%
1.0001to 1.1 2 16,815,281 1.37%
1.1001to 1.2 5 50,702,280 4.14%
1.2001to 1.3 4 14,527,719 1.18%
1.3001to 1.4 7 93,466,807 7.62%
1.4001to 1.5 3 18,193,333 1.48%
1.5001to 1.6 10 34,346,706 2.80%
1.6001to 1.7 6 16,747,239 1.37%
1.7001to 1.8 7 77,982,997 6.36%
1.8001to 1.9 9 91,668,365 7.48%
1.9001to 2 4 14,272,758 1.16%
2.0001to 2.4 8 34,121,980 2.78%
2.4001to 2.8 1 15,773,897 1.29%
2.8001to 3 1 3,557,531 0.29%
3.0001& above 10 130,792,893 10.67%
Unknown
Total 1951,226,114,03 100.00%
Weighted Average Debt Service Coverage Ratio is 2.260
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 25 138,699,738 11.31%
Amortizing Balloon 1691,085,738,42 88.55%
Interest Only / Balloon 1 1,675,875 0.14%
Total 1951,226,114,03 100.00%
Distribution of Remaining Term
Balloon Loans
0Balloon Number Scheduled Based on
0Mortgage Loans of Loans Balance Balance
012 months or less 0 0 0.00%
013 to 24 months 0 0 0.00%
025 to 36 months 0 0 0.00%
037 to 48 months 0 0 0.00%
049 to 60 months 0 0 0.00%
061 to 120 months 1 1,840,333 0.15%
0121 to 180 months 0 0 0.00%
0181 to 360 months 1691,085,573,96 88.54%
Total 1701,087,414,29 88.69%
Weighted Ave 332
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 82 631,109,392 51.47%
1 to 2 years 0 0 0.00%
2 Years or More 0 0 0.00%
Unknown 113 595,004,641 48.53%
Total 1951,226,114,03 100.00%
ABN AMRO
LaSalle Bank N.A.
Administrator:
Lora Peloquin (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
CAPCO America Securitization Corporation
The Capital Company of America Client Services LLC, Servicer
Amresco Services, L.P., Co-Servicer
Commercial Mortgage Pass Through Certifcates
Series 1998-D7
ABN AMRO Acct: 67-8020-00-9
Statement Date: 10/18/99
Payment Date: 10/18/99
Prior Payment: 09/17/99
Record Date: 10/08/99
Loan Level Detail
Property Operating
Disclosure Type Maturity Statement
Control # Group Code Date DSCR Date
1CAP980DA Other 07/11/28
2CAP980DA Office 09/11/28 1.86012/31/98
3CAP980DA Other 10/11/28 1.31012/31/98
4CAP980DA Lodging 09/11/23 3.25012/31/98
5CAP980DA Other 09/11/28 1.78012/31/98
8CAP980DA Other 06/11/28
10CAP980DA Other 05/11/28 2.03012/31/98
11CAP980DA Office 03/11/25 2.68012/31/98
12CAP980DA Office 09/11/08
13CAP980DA Mobile Home 01/11/28 1.18012/31/98
14CAP980DA Office 06/11/28 1.34012/31/98
15CAP980DA Multifamily 06/11/28 1.19012/31/98
16CAP980DA Office 06/11/28
17CAP980DA Retail 07/11/28
18CAP980DA Office 09/11/08
19CAP980DA Office 09/11/08
20CAP980DA Other 09/11/27
21CAP980DA Multifamily 07/11/28 1.12012/31/98
22CAP980DA Office 09/11/28
23CAP980DA Other 09/01/08 5.10012/31/98
24CAP980DA Other 09/01/08 5.46012/31/98
25CAP980DA Retail 06/11/28 1.35012/31/98
26CAP980DA Other 09/01/08 5.62012/31/98
27CAP980DA Other 09/01/08 5.34012/31/98
28CAP980DA Retail 09/11/28 1.91012/31/98
29CAP980DA Other 09/01/08 5.42012/31/98
30CAP980DA Lodging 04/11/23 1.90012/31/98
31CAP980DA Other 09/01/08 5.31012/31/98
32CAP980DA Other 09/01/08 5.87012/31/98
33CAP980DA Other 09/01/08 5.47012/31/98
34CAP980DA Retail 09/11/28
35CAP980DA Other 09/01/08 5.49012/31/98
36CAP980DA Retail 04/11/28
37CAP980DA Retail 03/11/28 1.06012/31/98
39CAP980DA Industrial 02/11/28 1.76012/31/98
40CAP980DA Multifamily 06/11/28
41CAP980DA Office 05/11/28 1.83012/31/98
42CAP980DA Multifamily 08/11/28
43CAP980DA Mobile Home 05/11/28 1.37012/31/98
44CAP980DA Retail 09/11/28
45CAP980DA Multifamily 05/11/27 1.10012/31/98
46CAP980DA Retail 12/11/27 1.47012/31/98
47CAP980DA Office 09/11/27 1.75012/31/98
48CAP980DA Mobile Home 06/11/28 1.58012/31/98
49CAP980DA Office 09/11/28
50CAP980DA Office 09/11/28 1.79012/31/98
51CAP980DA Other 07/11/28
52CAP980DA Retail 09/11/23 1.31012/31/98
53CAP980DA Multifamily 04/11/28 1.24012/31/98
54CAP980DA Retail 06/11/23 1.85012/31/98
55CAP980DA Retail 02/11/28
56CAP980DA Multifamily 11/11/27 1.20012/31/98
57CAP980DA Office 06/11/28
59CAP980DA Industrial 07/11/28
60CAP980DA Other 04/11/23
61CAP980DA Industrial 09/11/28
62CAP980DA Multifamily 08/11/28 1.49012/31/98
63CAP980DA Retail 07/11/28 1.56012/31/98
64CAP980DA Industrial 07/11/28
65CAP980DA Multifamily 09/11/23
66CAP980DA Office 09/11/28 1.52012/31/98
67CAP980DA Office 08/11/28
68CAP980DA Retail 08/11/28
69CAP980DA Retail 08/11/28
70CAP980DA Multifamily 08/11/28
71CAP980DA Mobile Home 07/11/28
72CAP980DA Office 05/11/26 2.08012/31/98
73CAP980DA Office 09/11/28
74CAP980DA Multifamily 09/11/28
75CAP980DA Multifamily 07/11/28
76CAP980DA Industrial 07/11/23
77CAP980DA Multifamily 06/11/28 1.48012/31/98
78CAP980DA Industrial 09/11/28 1.90012/31/98
79CAP980DA Industrial 06/11/28
80CAP980DA Multifamily 07/11/28 1.64012/31/98
81CAP980DA Mobile Home 05/11/28
82CAP980DA Multifamily 09/11/23 1.11012/31/98
83CAP980DA Retail 04/11/28
84CAP980DA Multifamily 07/11/23 1.89012/31/98
85CAP980DA Multifamily 06/11/28 1.53012/31/98
86CAP980DA Retail 04/11/28
87CAP980DA Retail 06/11/23
88CAP980DA Other 07/11/23
89CAP980DA Multifamily 07/11/28 1.26012/31/98
90CAP980DA Multifamily 08/11/28
91CAP980DA Multifamily 10/11/22
92CAP980DA Retail 06/11/28 1.36012/31/98
93CAP980DA Retail 08/11/28
94CAP980DA Office 07/11/28 2.85012/31/98
95CAP980DA Multifamily 07/11/28 12/31/98
96CAP980DA Retail 08/11/28 1.77012/31/98
97CAP980DA Multifamily 06/11/28 1.74012/31/98
98CAP980DA Multifamily 03/11/23
99CAP980DA Office 02/11/25
100CAP980DA Health Care 02/11/23
101CAP980DA Industrial 07/11/28
102CAP980DA Industrial 09/11/08
104CAP980DA Office 06/11/22 1.65012/31/98
105CAP980DA Office 06/11/28
106CAP980DA Multifamily 05/11/23
107CAP980DA Industrial 05/11/23
108CAP980DA Health Care 08/11/23 12/31/98
109CAP980DA Multifamily 09/11/28 2.19012/31/98
110CAP980DA Multifamily 05/11/28
111CAP980DA Office 09/11/23
112CAP980DA Multifamily 10/11/27 1.57012/31/98
114CAP980DA Multifamily 04/11/28
115CAP980DA Retail 08/11/28
116CAP980DA Multifamily 06/11/23
117CAP980DA Other 09/11/23
118CAP980DA Office 05/11/25 1.70012/31/98
119CAP980DA Retail 08/11/23 1.22012/31/98
120CAP980DA Multifamily 04/11/28
121CAP980DA Retail 08/11/23
122CAP980DA Retail 01/11/25 1.67012/31/98
123CAP980DA Office 07/11/23
124CAP980DA Multifamily 05/11/28
125CAP980DA Mobile Home 07/11/23 1.56012/31/98
126CAP980DA Multifamily 07/11/28 12/31/98
127CAP980DA Multifamily 06/11/28 1.73012/31/98
128CAP980DA Retail 05/11/25
129CAP980DA Retail 05/11/28 1.62012/31/98
130CAP980DA Multifamily 04/11/28
131CAP980DA Office 05/11/23 1.83012/31/98
132CAP980DA Multifamily 04/11/28
133CAP980DA Office 05/11/23 1.61012/31/98
134CAP980DA Industrial 09/11/28
135CAP980DA Industrial 04/11/28 1.57012/31/98
136CAP980DA Retail 04/11/28
137CAP980DA Office 05/11/23
138CAP980DA Multifamily 04/11/23
139CAP980DA Multifamily 04/11/28
140CAP980DA Multifamily 09/11/23 2.30012/31/98
141CAP980DA Mobile Home 07/11/23 1.52012/31/98
142CAP980DA Other 09/11/28
143CAP980DA Office 08/11/28
144CAP980DA Office 09/11/23 1.96012/31/98
145CAP980DA Retail 05/11/23 1.24012/31/98
146CAP980DA Multifamily 05/11/28
147CAP980DA Retail 09/11/20 1.95012/31/98
148CAP980DA Retail 09/11/23 1.86012/31/98
149CAP980DA Multifamily 07/11/28 1.33012/31/98
150CAP980DA Mobile Home 06/11/28
151CAP980DA Multifamily 09/11/28
152CAP980DA Office 10/11/28
153CAP980DA Multifamily 05/11/28
154CAP980DA Office 02/11/28
155CAP980DA Multifamily 04/11/23 2.34012/31/98
156CAP980DA Retail 04/11/23
157CAP980DA Multifamily 06/11/23
158CAP980DA Office 12/11/23
159CAP980DA Other 07/11/23
160CAP980DA Multifamily 09/11/23
161CAP980DA Industrial 05/11/28 2.14012/31/98
162CAP980DA Multifamily 05/11/28 1.51012/31/98
163CAP980DA Retail 07/11/28 2.06012/31/98
164CAP980DA Retail 06/11/28 1.55012/31/98
165CAP980DA Retail 06/11/23
166CAP980DA Office 10/11/24 1.85012/31/98
167CAP980DA Mobile Home 06/11/23
168CAP980DA Multifamily 06/11/23 1.95012/31/98
169CAP980DA Multifamily 04/11/23
170CAP980DA Retail 07/11/23
171CAP980DA Retail 04/11/23
172CAP980DA Mobile Home 05/11/28 12/31/98
173CAP980DA Retail 09/11/08
174CAP980DA Multifamily 06/11/23
175CAP980DA Retail 08/11/28
176CAP980DA Multifamily 08/11/23
177CAP980DA Mobile Home 07/11/23
178CAP980DA Office 06/11/28
179CAP980DA Retail 09/11/08
180CAP980DA Retail 09/11/08
181CAP980DA Multifamily 07/11/28
182CAP980DA Retail 09/11/08
183CAP980DA Retail 09/11/08
184CAP980DA Retail 09/11/08
185CAP980DA Retail 09/11/08
186CAP980DA Multifamily 07/11/28
187CAP980DA Office 07/11/28
188CAP980DA Multifamily 07/11/28
189CAP980DA Mobile Home 09/11/23
190CAP980DA Retail 09/11/08
191CAP980DA Multifamily 07/11/28
192CAP980DA Retail 09/11/08
193CAP980DA Retail 09/11/08
113A CAP980DA Retail 04/11/23 2.11012/31/98
113B CAP980DA Retail 01/11/01
58A CAP980DA Office 05/11/28
58B CAP980DA Industrial 03/11/28
58C CAP980DA Office 05/11/28
7A CAP980DA Industrial 09/11/27
7B CAP980DA Industrial 09/11/05
9A CAP980DA Multifamily 10/11/28
9B CAP980DA Multifamily 10/11/27
9C CAP980DA Multifamily 10/11/27
6CAP980DB Retail 09/11/28
38CAP980DB Other 09/11/08 0.99012/31/98
103CAP980DB Health Care 09/11/23
(1) LegeA. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
Ending
Disclosure Principal Note Scheduled
Control # State Balance Rate P&I
1VV 65,010,521 8.400% 499281.48
2CA 54,050,183 8.500% 418527
3VV 49,171,154 7.750% 355262.83
4NY 47,460,541 8.500% 386777.96
5VV 46,199,637 6.890% 307122.37
8VV 34,507,340 8.380% 264728.13
10VV 17,565,851 8.000% 130214.75
11CA 15,773,897 6.820% 108894.15
12CA 14,272,757 7.540% 183620.78
13AZ 15,256,802 7.260% 105842.48
14PA 14,759,372 8.500% 114458.04
15GA 13,857,855 7.800% 100781.88
16IL 12,955,264 8.500% 100467.29
17TX 12,304,164 7.180% 84272.89
18FL 11,272,882 7.540% 145027.02
19CA 11,782,122 7.250% 108932.26
20VV 11,497,185 8.430% 89196.16
21AL 11,095,099 8.000% 82144.3
22OH 10,728,310 8.500% 83072.66
23VV 9,713,871 7.030% 102853.41
24VV 9,540,446 7.030% 101017.14
25CA 9,797,383 8.500% 75978.12
26VV 9,311,779 7.030% 98595.95
27VV 9,287,936 7.030% 97639.15
28AK 9,689,381 8.080% 72187.15
29VV 9,205,491 7.030% 97470.54
30TX 9,623,644 9.500% 85236.57
31VV 9,184,238 7.030% 96549.16
32VV 9,098,921 7.030% 96342.14
33VV 9,062,270 7.030% 95266.97
34CA 9,424,697 8.500% 72978.37
35VV 8,927,400 7.030% 93849.03
36CA 9,229,415 8.500% 71652.97
37NY 8,947,466 8.030% 66595.06
39CA 8,298,658 8.500% 64534.89
40VA 8,131,846 8.000% 60250.52
41IL 7,966,803 8.500% 61807.93
42TX 7,913,299 6.950% 52955.83
43MI 7,908,556 7.530% 56101.59
44NY 7,901,232 8.500% 61181.7
45FL 7,867,815 8.385% 60862.26
46MI 7,630,176 7.500% 54189.12
47NC 7,387,393 8.210% 56134.23
48IN 7,016,908 7.210% 48242.04
49VA 6,982,934 8.025% 51768.21
50CA 6,926,010 6.770% 45494.97
51VV 6,897,280 8.380% 52875.28
52CA 6,650,586 7.340% 49181.54
53FL 6,592,667 8.000% 48908.29
54WI 6,477,686 7.210% 47535.3
55MN 6,504,308 8.500% 50581.05
56FL 6,439,457 7.550% 45987.88
57PA 6,349,506 8.500% 49240.05
59MD 6,274,589 8.500% 48625.97
60VV 6,038,765 7.340% 44919.14
61OK 6,040,002 7.090% 40952.83
62CA 5,935,272 6.970% 39797.34
63LA 5,935,569 7.250% 40930.58
64CA 5,818,348 8.400% 44684.97
65NC 5,707,953 6.910% 40660.8
66CA 5,686,550 8.440% 43798.83
67IL 5,630,013 8.500% 43612.75
68AL 5,495,339 7.360% 38275.75
69MI 5,443,220 7.160% 37184.54
70OH 5,370,474 6.900% 35761.99
71IL 4,998,704 7.480% 35241.2
72NY 4,926,670 7.270% 34874.39
73IL 4,702,158 8.550% 36574.91
74WI 4,681,544 6.910% 31183.43
75MI 4,646,829 7.030% 31363.97
76OH 4,622,750 7.470% 34640.92
77TX 4,627,885 7.420% 32467.26
78OH 4,526,226 8.160% 33977.16
79WI 4,486,708 8.500% 34794.15
80NY 4,325,157 7.280% 31888.59
81MI 4,300,277 7.530% 30505.24
82NY 4,053,068 6.860% 28745.4
83IL 4,058,111 8.500% 31505.32
84PA 3,929,365 7.070% 28450.04
85CA 3,951,410 7.050% 26746.55
86CA 3,899,555 8.500% 30274.37
87RI 3,811,080 7.060% 27607.25
88VV 3,806,693 7.080% 27585.77
89CA 3,759,583 7.290% 26025.88
90PA 3,660,541 7.020% 24665.91
91CA 3,585,531 7.890% 28162.53
92CA 3,606,971 8.900% 28983.93
93OK 3,593,134 7.230% 24713.78
94CA 3,557,531 6.850% 23589.33
95NY 3,538,765 7.280% 26090.67
96KY 3,463,189 7.080% 23473.94
97GA 3,455,488 6.850% 22934.07
98TN 3,324,115 7.030% 26809.97
99FL 3,337,847 7.650% 24844.93
100MA 3,330,258 8.080% 26422.19
101CA 3,324,770 8.400% 25534.27
102CA 3,164,050 7.880% 31626.2
104IL 3,089,343 8.510% 25617.92
105MD 3,075,665 8.500% 23851.6
106GA 3,040,405 7.100% 22126.14
107OH 3,043,183 7.590% 23090.51
108PA 3,005,725 7.800% 23137.74
109NC 2,968,501 6.800% 19557.76
110NC 2,963,567 7.280% 20526.37
111NC 2,906,781 7.370% 21551.4
112TX 2,914,559 7.910% 21534.01
114FL 2,762,807 7.190% 18987.12
115PA 2,672,386 7.200% 18327.28
116TX 2,649,962 7.210% 19446.26
117VV 2,640,944 7.400% 19630.97
118KY 2,560,946 7.610% 18929.59
119TX 2,507,662 7.050% 18104.29
120FL 2,491,265 7.230% 17210.11
121NJ 2,460,141 7.280% 18118.52
122IA 2,443,702 8.670% 19882.34
123NC 2,358,883 7.240% 17331.91
124NY 2,371,821 7.420% 16649.87
125MI 2,297,272 6.880% 16359.94
126NY 2,260,877 7.280% 16669.04
127AZ 2,252,623 7.100% 15322.33
128CA 2,225,489 7.530% 16333.68
129VA 2,224,596 7.580% 15855.76
130MI 2,222,232 7.500% 15732.33
131CA 2,208,308 7.530% 16671.23
132CO 2,180,092 7.110% 14866.81
133TX 2,103,496 7.290% 15559.53
134CA 2,054,451 7.060% 13888.74
135MI 2,047,887 7.260% 14169.23
136AZ 2,033,461 7.320% 14150.77
137CA 2,001,090 7.370% 14903.34
138TX 1,958,244 7.230% 14430.38
139OH 1,929,153 7.210% 13283.55
140TX 1,869,378 6.820% 13211.42
141CO 1,770,736 7.530% 13336.99
142VV 1,731,748 6.830% 11443.68
143MN 1,731,139 8.500% 13410.23
144CA 1,675,875 7.550% 12618.19
145MI 1,667,808 7.410% 12463.5
146WA 1,676,143 7.230% 11553.52
147WI 1,655,265 8.800% 14409.23
148IN 1,577,213 7.530% 11855.1
149NY 1,572,784 7.280% 11595.87
150KS 1,561,682 7.250% 10778.39
151IL 1,534,580 7.040% 10353.86
152IA 1,487,488 7.400% 10385.7
153MN 1,482,001 7.330% 10314.16
154NJ 1,480,150 7.820% 10818.83
155KS 1,469,774 7.430% 11016.66
156TX 1,461,658 7.750% 11254.4
157AZ 1,432,463 7.110% 10421.65
158GA 1,432,469 7.910% 11071.66
159VV 1,401,365 7.420% 10456.58
160MN 1,378,758 7.170% 10047.25
161MI 1,383,522 7.410% 9702.87
162WA 1,373,200 7.300% 9529.44
163MN 1,365,428 7.320% 9479.64
164CA 1,352,614 8.900% 10868.97
165CA 1,340,889 7.480% 10069.48
166FL 1,308,937 8.200% 10251.02
167GA 1,276,790 7.420% 9539.34
168CO 1,252,236 7.420% 9355.89
169NY 1,217,094 7.910% 9496.71
170CO 1,180,491 7.530% 8891.32
171TX 1,177,955 7.940% 9214.15
172TX 1,127,192 7.600% 8049.25
173PA 1,027,956 7.640% 13277.48
174NV 1,060,126 7.250% 7806.31
175TX 990,521 7.520% 7005.85
176OH 984,028 7.270% 7240.96
177NY 983,742 7.530% 7409.44
178NJ 929,343 8.500% 7210.02
179MI 792,995 7.640% 10242.64
180MS 734,255 7.640% 9483.93
181NY 737,243 7.280% 5435.55
182MI 660,830 7.640% 8535.54
183MD 660,830 7.640% 8535.54
184WI 660,830 7.640% 8535.54
185IN 660,830 7.640% 8535.54
186NY 589,794 7.280% 4348.44
187MN 594,370 8.500% 4606.17
188NY 540,645 7.280% 3986.08
189TX 522,425 7.510% 3920.1
190TN 484,608 7.640% 6259.39
191NY 471,835 7.280% 3478.76
192TN 440,553 7.640% 5690.36
193TX 440,553 7.640% 5690.36
113A LA 2,572,855 7.510% 19415.6
113B LA 104,286 7.510% 7780.7
58A WI 6,336,789 8.500% 49188.71
58B WI 0 0.000% 0
58C MN 0 0.000% 0
7A HA 36,996,278 7.070% 253120.59
7B HA 1,840,333 7.020% 31715.16
9A MI 26,412,160 7.790% 191403.53
9B MI 0 0.000% 0
9C MI 0 0.000% 0
6NC 46,346,670 8.500% 358876.72
38VV 8,207,047 8.049% 107736.46
103CA 3,154,508 7.540% 23731.04
1,226,114,033
(1) LegeA. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
Loan
Disclosure Prepayment Status
Control # PrepaymentDate Code (1)
1 0
2 0
3 0
4 0
5 0
8 0
10 0
11 0 B
12 0
13 0
14 0
15 0
16 0
17 0
18 0
19 0
20 0
21 0
22 0
23 0
24 0
25 0
26 0
27 0
28 0
29 0
30 0
31 0
32 0
33 0
34 0
35 0
36 0
37 0
39 0
40 0
41 0
42 0
43 0
44 0
45 0
46 0
47 0
48 0
49 0
50 0
51 0
52 0 B
53 0
54 0
55 0
56 0
57 0
59 0
60 0
61 0
62 0
63 0
64 0
65 0
66 0
67 0
68 0 B
69 0
70 0
71 0
72 0
73 0
74 0
75 0
76 0
77 0
78 0 B
79 0
80 0
81 0
82 0
83 0
84 0
85 0
86 0
87 0
88 0
89 0
90 0
91 0
92 0
93 0
94 0 B
95 0
96 0
97 0
98 0
99 0
100 0
101 0
102 0
104 0
105 0
106 0
107 0
108 0
109 0
110 0
111 0
112 0
114 0
115 0
116 0
117 0
118 0
119 0
120 0
121 0
122 0
123 0
124 0
125 0
126 0
127 0
128 0
129 0
130 0
131 0
132 0
133 0
134 0
135 0
136 0
137 0
138 0
139 0
140 0
141 0
142 0
143 0 B
144 0
145 0
146 0
147 0
148 0 B
149 0
150 0
151 0
152 0
153 0
154 0
155 0
156 0
157 0
158 0 B
159 0
160 0
161 0
162 0
163 0
164 0
165 0
166 0
167 0
168 0
169 0
170 0
171 0
172 0
173 0
174 0
175 0
176 0
177 0
178 0
179 0
180 0
181 0
182 0
183 0
184 0
185 0
186 0
187 0
188 0
189 0
190 0
191 0
192 0
193 0
113A 0
113B 0
58A 0
58B 0
58C 0
7A 0
7B 0
9A 0
9B 0
9C 0
6 0
38 0
103 0
0
(1) LegeA. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
_
CAPCO America Securitization Corporation
Commercial Mortgage Pass-
Through Certificates, Series 1997-D7
Comparative FINANCIAL
STATUS REPORT as of 10/12/99
Please see accompanying footnotes at
bottom of report
Prospectus ID Asset # City
1 1 Michigan City
1 2 Waterloo
1 3 Gilroy
1 4 Gilroy
1 5 Kittery
1
2 1 New York
Various
3 1 Morgantown
3 2 Morgantown
3
4 1 Los Angeles
0 0 0
0
5 1 Vernon
5 2 San Leandro
5 3 Industry
5 4 Industry
5 5 Industry
5 6 Vernon
5 7 Industry
5 8 Garden Grove
5 9 Tustin
5 10 Commerce
5 11 Los Angeles
5 12 Commerce
5 13 Phoenix
5 14 Industry
5 15 San Leandro
5 16 Commerce
5 0 0
0 0 0
6 1 Charlotte
7 1 Honolulu
0 0 0
0 0 Various
8 1 Tampa
8 2 Atlanta
8 3 Orlando
8 4 Norcross
8 5 Norcross
8 6 Morrow
8 7 Lexington
8 8 Orlando
8 9 Orlando
8 10 Memphis
8 11 Huntsville
8 12 Orlando
8 13 Orlando
8 14 Orlando
8 15 Orlando
8 16 Orlando
8 0 0
0 0 0
0 0 Various
9 1 Kentwood
9 2 Holland
9 3 Wyoming
9 0 0
0 0 0
0 0 Various
10 1 Burnsville
10 2 Burnsville
10 3 Bloomington
10 4 Robbinsdale
10 5 Bloomington
10 0 0
0 0 0
11 1 Los Angeles
12 1 Brea
13 1 Mesa
14 1 Blue Bell
15 1 Atlanta
16 1 Rosemont
17 1 San Antonio
18 1 Miami
19 1 West Sacramento
0 0 0
0 0 Various
20 1 Greenwich
20 2 Greenwich
20 3 Greenwich
20 0 0
0 0 0
21 1 Huntsville
22 1 Dayton
0 0 0
0 0 Various
23 1 Phoenix
23 2 San Jose
23 3 Salinas
23 4 Palm Springs
23 5 Albuquerque
23 6 Burlington
23 7 Stockbridge
23 8 El Paso
23 9 Houston
23 10 Harbor City
23 11 Flagstaff
23 0 0
0 0 0
0 0 Various
24 1 San Jose
24 2 Stanton
24 3 Provo
24 4 Middleburg Heights
24 5 Tucson
24 6 San Marcos
24 7 Billings
24 8 Madison Heights
24 9 Grants
24 10 Corpus Christi
24 11 Winston Salem
24 0 0
0 0 0
25 1 Santa Barbara
0 0 0
0 0 Various
26 1 Salt Lake City
26 2 Carlsbad
26 3 Carpinteria
26 4 Westminster
26 5 Sacramento
26 6 Dallas
26 7 Garland
26 8 Little Rock
26 9 Charlotte
26 10 Waco
26 11 Hilliard
26 12 San Antonio
26 13 Palmdale
26 14 Oklahoma City
26 0 0
0 0 0
0 0 Various
27 1 Laredo
27 2 San Antonio
27 3 Crosslanes
27 4 Amherst
27 5 Escondido
27 6 Houston
27 7 Prescott
27 8 Alexandria
27 9 Paducah
27 10 Warren
27 11 Cincinnati
27 12 North Palm Springs
27 13 St. Louis
27 14 Carson City
27 15 Atascadero
27 16 Morro Bay
27 0 0
0 0 0
28 1 Wasilla
0 0 0
0 0 Various
29 1 Santa Clara
29 2 Tucson
29 3 Arlington
29 4 Fenton
29 5 San Dimas
29 6 Bessemer
29 7 Florence
29 8 Victoria
29 9 Jackson
29 10 South Padre Island
29 11 Albany
29 12 Moore
29 13 Richmond Hill
29 0 0
0 0 0
30 1 Padre Island
0 0 0
0 0 Various
31 1 Lantana
31 2 Bellflower
31 3 Lenexa
31 4 Oceanside
31 5 Pensacola
31 6 Grand Rapids
31 7 San Antonio
31 8 Marshall
31 9 Ft. Pierce
31 10 Roanoke Rapids
31 11 North Canton
31 12 Jacksonville
31 13 Sharonville
31 14 Owensboro
31 15 Toledo
31 0 0
0 0 0
0 0 Various
32 1 Danvers
32 2 Villa Park
32 3 Speedway
32 4 Medford
32 5 Glenview
32 6 Grants Pass
32 7 South Bend
32 8 Chattanooga
32 9 Chicopee
32 10 Merrillville
32 11 Washington
32 12 Nashville
32 13 Goodlettsville
32 14 Rolling Meadows
32 0 0
0 0 0
0 0 Various
33 1 Essington
33 2 Midvale
33 3 Dania
33 4 Houston
33 5 Elko
33 6 Lexington
33 7 Pompano Beach
33 8 Fort Smith
33 9 Fairfield
33 10 Oxford
33 11 Duncanville
33 0 0
0 0 0
34 1 San Marcos
0 0 0
0 0 Various
35 1 Santa Nella
35 2 Temecula
35 3 Farmington Hills
35 4 Baytown
35 5 Conroe
35 6 Port Allen
35 7 Lima
35 8 Huntville
35 9 Spartanburg
35 10 Kalispell
35 11 Columbus
35 12 Flint
35 13 Longview
35 14 Ontario
35 15 Van Buren
35 0 0
0 0 0
36 1 Palm Desert
37 1 New City
0 0 0
0 0 Various
38 1 Colorado Springs
38 2 Mishawaka
38 0 0
0 0 0
39 1 Chatsworth
40 1 Falls Church
41 1 Schaumburg
42 1 Austin
43 1 Belleville
44 1 Bronx
45 1 Melbourne
46 1 Fenton
47 1 Durham
48 1 Greenwood
49 1 McLean
50 1 Santa Monica
0 0 0
0 0 Various
51 1 Elmhurst
51 2 New Berlin
51 3 New Berlin
51 4 Menomonee Falls
51 5 New Berlin
51 0 0
0 0 0
52 1 Woodland Hills
53 1 Melbourne
54 1 Oshkosh
55 1 Plymouth
56 1 Palm Harbor
57 1 Pittsburgh
0 0 0
0 0 Various
58 1 Milwaukee
58 2 Milwaukee
58 3 Bloomington
58 0 0
0 0 0
59 1 Baltimore
0 0 0
0 0 Various
60 1 Orefield
60 2 Gettysburg
60 3 Reading Township
60 4 Harrisburg
60 5 Hopewell Township
60 6 Rouzerville
60 7 Gettysburg
60 0 0
0 0 0
61 1 Tulsa
62 1 Sherman Oaks
63 1 Metairie
64 1 Concord
65 1 Greenville
66 1 Huntington Park
67 1 Mundelein
68 1 Madison
69 1 Benton Harbor
70 1 Columbus
71 1 Bloomington
72 1 New York
73 1 Oak Brook
74 1 Eau Claire
75 1 Southfield
76 1 Mentor
77 1 Houston
78 1 Mogadore
79 1 Oak Creek
80 1 New York
81 1 Vevay Town
82 1 Kew Gardens
83 1 Chicago
84 1 Lansdale
85 1 Santa Maria
86 1 Thousand Oaks
87 1 Newport
0 0 0
0 0 Various
88 1 Salina
88 2 Oneida
88 3 Baldwinsville
88 0 0
0 0 0
89 1 Reseda
90 1 Philadelphia
91 1 Wilmington
92 1 Santa Barbara
93 1 Oklahoma City
94 1 Los Angeles
95 1 New York
96 1 Lexington
97 1 Atlanta
98 1 Nashville
99 1 Broward County
100 1 Chelmsford
101 1 Chino
102 1 City of Industry
103 1 Santa Paula
104 1 Lisle
105 1 Landover
106 1 Decatur
107 1 Lima
108 1 Pittsburgh
109 1 Raleigh
110 1 Raleigh
111 1 Winston-Salem
112 1 San Antonio
113 1 Gretna
114 1 Orlando
115 1 Levittown
116 1 Ft. Worth
0 0 0
0 0 Various
117 1 Temple
117 2 Austin
117 0 0
0 0 0
118 1 Lexington
119 1 Irving
120 1 Miami
121 1 Colts Neck
122 1 KeoKuk
123 1 Pineville
124 1 New York
125 1 Pontiac
126 1 New York
127 1 Phoenix
128 1 Salinas
129 1 Richmond
130 1 Essexville
131 1 Los Angeles
132 1 Englewood
133 1 Garland
134 1 Goleta
135 1 Troy
136 1 Mesa
137 1 Beverly Hills
138 1 Houston
139 1 Whitehall
140 1 Dallas
141 1 Glenwood Springs
0 0 0
0 0 Various
142 1 Aransas Pass
142 2 Rockport
142 0 0
0 0 0
143 1 Burnsville
144 1 Santa Ana
145 1 Taylor
146 1 Seattle
147 1 Sturgeon Bay
148 1 Crown Point
149 1 New York
150 1 Haysville
151 1 Chicago
152 1 Iowa
153 1 Coon Rapids
154 1 Evesham
155 1 Kansas City
156 1 San Antonio
157 1 Tucson
158 1 College Park
0 0 0
0 0 Various
159 1 Rochester
159 2 Duluth
159 0 0
0 0 0
160 1 St. Paul
161 1 Belleville
162 1 Tacoma
163 1 Minnetonka
164 1 Santa Barbara
165 1 Arcata
166 1 Ft. Lauderdale
167 1 Newton County
168 1 Aurora
169 1 New York
170 1 Basalt
171 1 South Houston
172 1 Harker Heights
173 1 Philadelphia
174 1 Reno
175 1 Dallas
176 1 Columbus
177 1 Elbridge
178 1 East Brunswick
179 1 Harper Woods
180 1 Ridgeland
181 1 New York
182 1 East Lansing
183 1 Fredrick
184 1 Green Bay
185 1 Indianapolis
186 1 New York
187 1 Edina
188 1 New York
189 1 New Braunfels
190 1 Jackson
191 1 New York
192 1 Kingsport
193 1 Wichita Falls
Totals 0 0
0 0
Prospectus ID State Last Property Inspect Date
1 IN 0
1 NY 0
1 CA 0
1 CA 0
1 ME 0
1 0 0
0 0 0
2 NY 0
0 0 0
0 0 0
3 WV 0
3 WV 0
3 0 0
0 0 0
4 CA 0
0 0 0
0 0 0
5 CA 0
5 CA 0
5 CA 0
5 CA 0
5 CA 0
5 CA 0
5 CA 0
5 CA 0
5 CA 0
5 CA 0
5 CA 0
5 CA 0
5 AZ 0
5 CA 0
5 CA 0
5 CA 0
5 0 0
0 0 0
6 NC 0
7 HI 0
0 0 0
0 0 0
8 FL 0
8 GA 0
8 FL 0
8 GA 0
8 GA 0
8 GA 0
8 KY 0
8 FL 0
8 FL 0
8 TN 0
8 AL 0
8 FL 0
8 FL 0
8 FL 0
8 FL 0
8 FL 0
8 0 0
0 0 0
0 0 0
9 MI 0
9 MI 0
9 MI 0
9 0 0
0 0 0
0 0 0
10 MN 0
10 MN 0
10 MN 0
10 MN 0
10 MN 0
10 0 0
0 0 0
11 CA 0
12 CA 0
13 AZ 0
14 PA 0
15 GA 0
16 IL 0
17 TX 0
18 FL 0
19 CA 0
0 0 0
0 0 0
20 CT 0
20 CT 0
20 CT 0
20 0 0
0 0 0
21 AL 0
22 OH 0
0 0 0
0 0 0
23 AZ 0
23 CA 0
23 CA 0
23 CA 0
23 NM 0
23 NC 0
23 GA 0
23 TX 0
23 TX 0
23 CA 0
23 AZ 0
23 0 0
0 0 0
0 0 0
24 CA 0
24 CA 0
24 UT 0
24 OH 0
24 AZ 0
24 TX 0
24 MT 0
24 MI 0
24 NM 0
24 TX 0
24 NC 0
24 0 0
0 0 0
25 CA 0
0 0 0
0 0 0
26 UT 0
26 CA 0
26 CA 0
26 CA 0
26 CA 0
26 TX 0
26 TX 0
26 AR 0
26 NC 0
26 TX 0
26 OH 0
26 TX 0
26 CA 0
26 OK 0
26 0 0
0 0 0
0 0 0
27 TX 0
27 TX 0
27 WV 0
27 OH 0
27 CA 0
27 TX 0
27 AZ 0
27 LA 0
27 KY 0
27 MI 0
27 OH 0
27 CA 0
27 MO 0
27 NV 0
27 CA 0
27 CA 0
27 0 0
0 0 0
28 AK 0
0 0 0
0 0 0
29 CA 0
29 AZ 0
29 TX 0
29 MO 0
29 CA 0
29 AL 0
29 SC 0
29 TX 0
29 MI 0
29 TX 0
29 GA 0
29 OK 0
29 GA 0
29 0 0
0 0 0
30 TX 0
0 0 0
0 0 0
31 FL 0
31 CA 0
31 KS 0
31 CA 0
31 FL 0
31 MI 0
31 TX 0
31 TX 0
31 FL 0
31 NC 0
31 OH 0
31 FL 0
31 OH 0
31 KY 0
31 OH 0
31 0 0
0 0 0
0 0 0
32 MA 0
32 IL 0
32 IN 0
32 OR 0
32 IL 0
32 OR 0
32 IN 0
32 TN 0
32 MA 0
32 IN 0
32 PA 0
32 TN 0
32 TN 0
32 IL 0
32 0 0
0 0 0
0 0 0
33 PA 0
33 UT 0
33 FL 0
33 TX 0
33 NV 0
33 KY 0
33 FL 0
33 AR 0
33 CA 0
33 AL 0
33 TX 0
33 0 0
0 0 0
34 CA 0
0 0 0
0 0 0
35 CA 0
35 CA 0
35 MI 0
35 TX 0
35 TX 0
35 LA 0
35 OH 0
35 TX 0
35 SC 0
35 MT 0
35 OH 0
35 MI 0
35 TX 0
35 CA 0
35 AR 0
35 0 0
0 0 0
36 CA 0
37 NY 0
0 0 0
0 0 0
38 CO 0
38 IN 0
38 0 0
0 0 0
39 CA 0
40 VA 0
41 IL 0
42 TX 0
43 MI 0
44 NY 0
45 FL 0
46 MI 0
47 NC 0
48 IN 0
49 VA 0
50 CA 0
0 0 0
0 0 0
51 IL 0
51 WI 0
51 WI 0
51 WI 0
51 WI 0
51 0 0
0 0 0
52 CA 0
53 FL 0
54 WI 0
55 MN 0
56 FL 0
57 PA 0
0 0 0
0 0 0
58 WI 0
58 WI 0
58 MN 0
58 0 0
0 0 0
59 MD 0
0 0 0
0 0 0
60 PA 0
60 PA 0
60 PA 0
60 PA 0
60 PA 0
60 PA 0
60 PA 0
60 0 0
0 0 0
61 OK 0
62 CA 0
63 LA 0
64 CA 0
65 NC 0
66 CA 0
67 IL 0
68 AL 0
69 MI 0
70 OH 0
71 IL 0
72 NY 0
73 IL 0
74 WI 0
75 MI 0
76 OH 0
77 TX 0
78 OH 0
79 WI 0
80 NY 0
81 MI 0
82 NY 0
83 IL 0
84 PA 0
85 CA 0
86 CA 0
87 RI 0
0 0 0
0 0 0
88 NY 0
88 NY 0
88 NY 0
88 0 0
0 0 0
89 CA 0
90 PA 0
91 CA 0
92 CA 0
93 OK 0
94 CA 0
95 NY 0
96 KY 0
97 GA 0
98 TN 0
99 FL 0
100 MA 0
101 CA 0
102 CA 0
103 CA 0
104 IL 0
105 MD 0
106 GA 0
107 OH 0
108 PA 0
109 NC 0
110 NC 0
111 NC 0
112 TX 0
113 LA 0
114 FL 0
115 PA 0
116 TX 0
0 0 0
0 0 0
117 TX 0
117 TX 0
117 0 0
0 0 0
118 KY 0
119 TX 0
120 FL 0
121 NJ 0
122 IA 0
123 NC 0
124 NY 0
125 MI 0
126 NY 0
127 AZ 0
128 CA 0
129 VA 0
130 MI 0
131 CA 0
132 CO 0
133 TX 0
134 CA 0
135 MI 0
136 AZ 0
137 CA 0
138 TX 0
139 OH 0
140 TX 0
141 CO 0
0 0 0
0 0 0
142 TX 0
142 TX 0
142 0 0
0 0 0
143 MN 0
144 CA 0
145 MI 0
146 WA 0
147 WI 0
148 IN 0
149 NY 0
150 KS 0
151 IL 0
152 IA 0
153 MN 0
154 NJ 0
155 KS 0
156 TX 0
157 AZ 0
158 GA 0
0 0 0
0 0 0
159 MN 0
159 MN 0
159 0 0
0 0 0
160 MN 0
161 MI 0
162 WA 0
163 MN 0
164 CA 0
165 CA 0
166 FL 0
167 GA 0
168 CO 0
169 NY 0
170 CO 0
171 TX 0
172 TX 0
173 PA 0
174 NV 0
175 TX 0
176 OH 0
177 NY 0
178 NJ 0
179 MI 0
180 MS 0
181 NY 0
182 MI 0
183 MD 0
184 WI 0
185 IN 0
186 NY 0
187 MN 0
188 NY 0
189 TX 0
190 TN 0
191 NY 0
192 TN 0
193 TX 0
0 0 0
0 0 0
Totals 0 0
0 0
Prospectus ID Scheduled Loan Balance Paid Thru Date
1 0 0
1 0 0
1 0 0
1 0 0
1 0 0
1 65,010,521 11-Oct-99
0 0 0-Jan-00
2 54,050,183 11-Oct-99
0 0 0-Jan-00
0 0 0-Jan-00
3 0 0-Jan-00
3 0 0-Jan-00
3 49,171,154 11-Oct-99
0 0 0-Jan-00
4 47,460,541 11-Oct-99
0 0 0-Jan-00
0 0 0-Jan-00
5 0 0-Jan-00
5 0 0-Jan-00
5 0 0-Jan-00
5 0 0-Jan-00
5 0 0-Jan-00
5 0 0-Jan-00
5 0 0-Jan-00
5 0 0-Jan-00
5 0 0-Jan-00
5 0 0-Jan-00
5 0 0-Jan-00
5 0 0-Jan-00
5 0 0-Jan-00
5 0 0-Jan-00
5 0 0-Jan-00
5 0 0-Jan-00
5 46,199,637 11-Oct-99
0 0 0-Jan-00
6 46,346,670 11-Oct-99
7 38,836,611 11-Oct-99
0 0 0-Jan-00
0 0 0-Jan-00
8 0 0-Jan-00
8 0 0-Jan-00
8 0 0-Jan-00
8 0 0-Jan-00
8 0 0-Jan-00
8 0 0-Jan-00
8 0 0-Jan-00
8 0 0-Jan-00
8 0 0-Jan-00
8 0 0-Jan-00
8 0 0-Jan-00
8 0 0-Jan-00
8 0 0-Jan-00
8 0 0-Jan-00
8 0 0-Jan-00
8 0 0-Jan-00
8 34,507,340 11-Oct-99
0 0 0-Jan-00
0 0 0-Jan-00
9 0 0-Jan-00
9 0 0-Jan-00
9 0 0-Jan-00
9 26,412,160 11-Oct-99
0 0 0-Jan-00
0 0 0-Jan-00
10 0 0-Jan-00
10 0 0-Jan-00
10 0 0-Jan-00
10 0 0-Jan-00
10 0 0-Jan-00
10 17,565,851 11-Oct-99
0 0 0-Jan-00
11 15,773,897 11-Sep-99
12 14,272,757 11-Oct-99
13 15,256,802 11-Oct-99
14 14,759,372 11-Oct-99
15 13,857,855 11-Oct-99
16 12,955,264 11-Oct-99
17 12,304,164 11-Oct-99
18 11,272,882 11-Oct-99
19 11,782,122 11-Oct-99
0 0 0-Jan-00
0 0 0-Jan-00
20 0 0-Jan-00
20 0 0-Jan-00
20 0 0-Jan-00
20 11,497,185 11-Oct-99
0 0 0-Jan-00
21 11,095,099 11-Oct-99
22 10,728,310 11-Oct-99
0 0 0-Jan-00
0 0 0-Jan-00
23 0 0-Jan-00
23 0 0-Jan-00
23 0 0-Jan-00
23 0 0-Jan-00
23 0 0-Jan-00
23 0 0-Jan-00
23 0 0-Jan-00
23 0 0-Jan-00
23 0 0-Jan-00
23 0 0-Jan-00
23 0 0-Jan-00
23 9,713,871 1-Oct-99
0 0 0-Jan-00
0 0 0-Jan-00
24 0 0-Jan-00
24 0 0-Jan-00
24 0 0-Jan-00
24 0 0-Jan-00
24 0 0-Jan-00
24 0 0-Jan-00
24 0 0-Jan-00
24 0 0-Jan-00
24 0 0-Jan-00
24 0 0-Jan-00
24 0 0-Jan-00
24 9,540,446 1-Oct-99
0 0 0-Jan-00
25 9,797,383 11-Oct-99
0 0 0-Jan-00
0 0 0-Jan-00
26 0 0-Jan-00
26 0 0-Jan-00
26 0 0-Jan-00
26 0 0-Jan-00
26 0 0-Jan-00
26 0 0-Jan-00
26 0 0-Jan-00
26 0 0-Jan-00
26 0 0-Jan-00
26 0 0-Jan-00
26 0 0-Jan-00
26 0 0-Jan-00
26 0 0-Jan-00
26 0 0-Jan-00
26 9,311,779 1-Oct-99
0 0 0-Jan-00
0 0 0-Jan-00
27 0 0-Jan-00
27 0 0-Jan-00
27 0 0-Jan-00
27 0 0-Jan-00
27 0 0-Jan-00
27 0 0-Jan-00
27 0 0-Jan-00
27 0 0-Jan-00
27 0 0-Jan-00
27 0 0-Jan-00
27 0 0-Jan-00
27 0 0-Jan-00
27 0 0-Jan-00
27 0 0-Jan-00
27 0 0-Jan-00
27 0 0-Jan-00
27 9,287,936 1-Oct-99
0 0 0-Jan-00
28 9,689,381 11-Oct-99
0 0 0-Jan-00
0 0 0-Jan-00
29 0 0-Jan-00
29 0 0-Jan-00
29 0 0-Jan-00
29 0 0-Jan-00
29 0 0-Jan-00
29 0 0-Jan-00
29 0 0-Jan-00
29 0 0-Jan-00
29 0 0-Jan-00
29 0 0-Jan-00
29 0 0-Jan-00
29 0 0-Jan-00
29 0 0-Jan-00
29 9,205,491 1-Oct-99
0 0 0-Jan-00
30 9,623,644 11-Oct-99
0 0 0-Jan-00
0 0 0-Jan-00
31 0 0-Jan-00
31 0 0-Jan-00
31 0 0-Jan-00
31 0 0-Jan-00
31 0 0-Jan-00
31 0 0-Jan-00
31 0 0-Jan-00
31 0 0-Jan-00
31 0 0-Jan-00
31 0 0-Jan-00
31 0 0-Jan-00
31 0 0-Jan-00
31 0 0-Jan-00
31 0 0-Jan-00
31 0 0-Jan-00
31 9,184,238 1-Oct-99
0 0 0-Jan-00
0 0 0-Jan-00
32 0 0-Jan-00
32 0 0-Jan-00
32 0 0-Jan-00
32 0 0-Jan-00
32 0 0-Jan-00
32 0 0-Jan-00
32 0 0-Jan-00
32 0 0-Jan-00
32 0 0-Jan-00
32 0 0-Jan-00
32 0 0-Jan-00
32 0 0-Jan-00
32 0 0-Jan-00
32 0 0-Jan-00
32 9,098,921 1-Oct-99
0 0 0-Jan-00
0 0 0-Jan-00
33 0 0-Jan-00
33 0 0-Jan-00
33 0 0-Jan-00
33 0 0-Jan-00
33 0 0-Jan-00
33 0 0-Jan-00
33 0 0-Jan-00
33 0 0-Jan-00
33 0 0-Jan-00
33 0 0-Jan-00
33 0 0-Jan-00
33 9,062,270 1-Oct-99
0 0 0-Jan-00
34 9,424,697 11-Oct-99
0 0 0-Jan-00
0 0 0-Jan-00
35 0 0-Jan-00
35 0 0-Jan-00
35 0 0-Jan-00
35 0 0-Jan-00
35 0 0-Jan-00
35 0 0-Jan-00
35 0 0-Jan-00
35 0 0-Jan-00
35 0 0-Jan-00
35 0 0-Jan-00
35 0 0-Jan-00
35 0 0-Jan-00
35 0 0-Jan-00
35 0 0-Jan-00
35 0 0-Jan-00
35 8,927,400 1-Oct-99
0 0 0-Jan-00
36 9,229,415 11-Oct-99
37 8,947,466 11-Oct-99
0 0 0-Jan-00
0 0 0-Jan-00
38 0 0-Jan-00
38 0 0-Jan-00
38 8,207,047 11-Oct-99
0 0 0-Jan-00
39 8,298,658 11-Oct-99
40 8,131,846 11-Oct-99
41 7,966,803 11-Oct-99
42 7,913,299 11-Oct-99
43 7,908,556 11-Oct-99
44 7,901,232 11-Oct-99
45 7,867,815 11-Oct-99
46 7,630,176 11-Oct-99
47 7,387,393 11-Oct-99
48 7,016,908 11-Oct-99
49 6,982,934 11-Oct-99
50 6,926,010 11-Oct-99
0 0 0-Jan-00
0 0 0-Jan-00
51 0 0-Jan-00
51 0 0-Jan-00
51 0 0-Jan-00
51 0 0-Jan-00
51 0 0-Jan-00
51 6,897,280 11-Oct-99
0 0 0-Jan-00
52 6,650,586 11-Sep-99
53 6,592,667 11-Oct-99
54 6,477,686 11-Oct-99
55 6,504,308 11-Oct-99
56 6,439,457 11-Oct-99
57 6,349,506 11-Oct-99
0 0 0-Jan-00
0 0 0-Jan-00
58 0 0-Jan-00
58 0 0-Jan-00
58 0 0-Jan-00
58 6,336,789 11-Oct-99
0 0 0-Jan-00
59 6,274,589 11-Oct-99
0 0 0-Jan-00
0 0 0-Jan-00
60 0 0-Jan-00
60 0 0-Jan-00
60 0 0-Jan-00
60 0 0-Jan-00
60 0 0-Jan-00
60 0 0-Jan-00
60 0 0-Jan-00
60 6,038,765 11-Oct-99
0 0 0-Jan-00
61 6,040,002 11-Oct-99
62 5,935,272 11-Oct-99
63 5,935,569 11-Oct-99
64 5,818,348 11-Oct-99
65 5,707,953 11-Oct-99
66 5,686,550 11-Oct-99
67 5,630,013 11-Oct-99
68 5,495,339 11-Sep-99
69 5,443,220 11-Oct-99
70 5,370,474 11-Oct-99
71 4,998,704 11-Oct-99
72 4,926,670 11-Oct-99
73 4,702,158 11-Oct-99
74 4,681,544 11-Oct-99
75 4,646,829 11-Oct-99
76 4,622,750 11-Oct-99
77 4,627,885 11-Oct-99
78 4,526,226 11-Sep-99
79 4,486,708 11-Oct-99
80 4,325,157 11-Oct-99
81 4,300,277 11-Oct-99
82 4,053,068 11-Oct-99
83 4,058,111 11-Oct-99
84 3,929,365 11-Oct-99
85 3,951,410 11-Oct-99
86 3,899,555 11-Oct-99
87 3,811,080 11-Oct-99
0 0 0-Jan-00
0 0 0-Jan-00
88 0 0-Jan-00
88 0 0-Jan-00
88 0 0-Jan-00
88 3,806,693 11-Oct-99
0 0 0-Jan-00
89 3,759,583 11-Oct-99
90 3,660,541 11-Oct-99
91 3,585,531 11-Oct-99
92 3,606,971 11-Oct-99
93 3,593,134 11-Oct-99
94 3,557,531 11-Sep-99
95 3,538,765 11-Oct-99
96 3,463,189 11-Oct-99
97 3,455,488 11-Oct-99
98 3,324,115 11-Oct-99
99 3,337,847 11-Oct-99
100 3,330,258 11-Oct-99
101 3,324,770 11-Oct-99
102 3,164,050 11-Oct-99
103 3,154,508 11-Oct-99
104 3,089,343 11-Oct-99
105 3,075,665 11-Oct-99
106 3,040,405 11-Oct-99
107 3,043,183 11-Oct-99
108 3,005,725 11-Oct-99
109 2,968,501 11-Oct-99
110 2,963,567 11-Oct-99
111 2,906,781 11-Oct-99
112 2,914,559 11-Oct-99
113 2,677,142 11-Oct-99
114 2,762,807 11-Oct-99
115 2,672,386 11-Oct-99
116 2,649,962 11-Oct-99
0 0 0-Jan-00
0 0 0-Jan-00
117 0 0-Jan-00
117 0 0-Jan-00
117 2,640,944 11-Oct-99
0 0 0-Jan-00
118 2,560,946 11-Oct-99
119 2,507,662 11-Oct-99
120 2,491,265 11-Oct-99
121 2,460,141 11-Oct-99
122 2,443,702 11-Oct-99
123 2,358,883 11-Oct-99
124 2,371,821 11-Oct-99
125 2,297,272 11-Oct-99
126 2,260,877 11-Oct-99
127 2,252,623 11-Oct-99
128 2,225,489 11-Oct-99
129 2,224,596 11-Oct-99
130 2,222,232 11-Oct-99
131 2,208,308 11-Oct-99
132 2,180,092 11-Oct-99
133 2,103,496 11-Oct-99
134 2,054,451 11-Oct-99
135 2,047,887 11-Oct-99
136 2,033,461 11-Oct-99
137 2,001,090 11-Oct-99
138 1,958,244 11-Oct-99
139 1,929,153 11-Oct-99
140 1,869,378 11-Oct-99
141 1,770,736 11-Oct-99
0 0 0-Jan-00
0 0 0-Jan-00
142 0 0-Jan-00
142 0 0-Jan-00
142 1,731,748 11-Oct-99
0 0 0-Jan-00
143 1,731,139 11-Sep-99
144 1,675,875 11-Oct-99
145 1,667,808 11-Oct-99
146 1,676,143 11-Oct-99
147 1,655,265 11-Oct-99
148 1,577,213 11-Sep-99
149 1,572,784 11-Oct-99
150 1,561,682 11-Oct-99
151 1,534,580 11-Oct-99
152 1,487,488 11-Oct-99
153 1,482,001 11-Oct-99
154 1,480,150 11-Oct-99
155 1,469,774 11-Oct-99
156 1,461,658 11-Oct-99
157 1,432,463 11-Oct-99
158 1,432,469 11-Sep-99
0 0 0-Jan-00
0 0 0-Jan-00
159 0 0-Jan-00
159 0 0-Jan-00
159 1,401,365 11-Oct-99
0 0 0-Jan-00
160 1,378,758 11-Oct-99
161 1,383,522 11-Oct-99
162 1,373,200 11-Oct-99
163 1,365,428 11-Oct-99
164 1,352,614 11-Oct-99
165 1,340,889 11-Oct-99
166 1,308,937 11-Oct-99
167 1,276,790 11-Oct-99
168 1,252,236 11-Oct-99
169 1,217,094 11-Oct-99
170 1,180,491 11-Oct-99
171 1,177,955 11-Oct-99
172 1,127,192 11-Oct-99
173 1,027,956 11-Oct-99
174 1,060,126 11-Oct-99
175 990,521 11-Oct-99
176 984,028 11-Oct-99
177 983,742 11-Oct-99
178 929,343 11-Oct-99
179 792,995 11-Oct-99
180 734,255 11-Oct-99
181 737,243 11-Oct-99
182 660,830 11-Oct-99
183 660,830 11-Oct-99
184 660,830 11-Oct-99
185 660,830 11-Oct-99
186 589,794 11-Oct-99
187 594,370 11-Oct-99
188 540,645 11-Oct-99
189 522,425 11-Oct-99
190 484,608 11-Oct-99
191 471,835 11-Oct-99
192 440,553 11-Oct-99
193 440,553 11-Oct-99
0 0 0-Jan-00
0 0 0-Jan-00
Totals 1,226,114,033 0-Jan-00
0 0-Jan-00
Prospectus ID Annual Debt Service Financial Info as of
1 0 N/A
1 0 N/A
1 0 N/A
1 0 N/A
1 0 N/A
1 5,991,378 0-Jan-00
0 0 0-Jan-00
2 5,022,324 N/A
0 0 0-Jan-00
0 0 0-Jan-00
3 0 N/A
3 0 N/A
3 4,263,154 0-Jan-00
0 0 0-Jan-00
4 4,641,336 N/A
0 0 0-Jan-00
0 0 0-Jan-00
5 0 N/A
5 0 N/A
5 0 N/A
5 0 N/A
5 0 N/A
5 0 N/A
5 0 N/A
5 0 N/A
5 0 N/A
5 0 N/A
5 0 N/A
5 0 N/A
5 0 N/A
5 0 N/A
5 0 N/A
5 0 N/A
5 3,685,469 0-Jan-00
0 0 0-Jan-00
6 4,306,521 N/A
7 3,418,029 N/A
0 0 0-Jan-00
0 0 0-Jan-00
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 3,176,738 0-Jan-00
0 0 0-Jan-00
0 0 0-Jan-00
9 0 N/A
9 0 N/A
9 0 N/A
9 2,296,842 0-Jan-00
0 0 0-Jan-00
0 0 0-Jan-00
10 0 N/A
10 0 N/A
10 0 N/A
10 0 N/A
10 0 N/A
10 1,562,577 0-Jan-00
0 0 0-Jan-00
11 1,306,730 N/A
12 2,203,449 N/A
13 1,270,110 N/A
14 1,373,496 N/A
15 1,209,383 N/A
16 1,205,607 N/A
17 1,011,275 N/A
18 1,740,324 N/A
19 1,128,175 N/A
0 0 0-Jan-00
0 0 0-Jan-00
20 0 N/A
20 0 N/A
20 0 N/A
20 1,070,354 0-Jan-00
0 0 0-Jan-00
21 985,732 N/A
22 996,872 N/A
0 0 0-Jan-00
0 0 0-Jan-00
23 0 N/A
23 0 N/A
23 0 N/A
23 0 N/A
23 0 N/A
23 0 N/A
23 0 N/A
23 0 N/A
23 0 N/A
23 0 N/A
23 0 N/A
23 1,234,241 0-Jan-00
0 0 0-Jan-00
0 0 0-Jan-00
24 0 N/A
24 0 N/A
24 0 N/A
24 0 N/A
24 0 N/A
24 0 N/A
24 0 N/A
24 0 N/A
24 0 N/A
24 0 N/A
24 0 N/A
24 1,212,206 0-Jan-00
0 0 0-Jan-00
25 911,737 N/A
0 0 0-Jan-00
0 0 0-Jan-00
26 0 N/A
26 0 N/A
26 0 N/A
26 0 N/A
26 0 N/A
26 0 N/A
26 0 N/A
26 0 N/A
26 0 N/A
26 0 N/A
26 0 N/A
26 0 N/A
26 0 N/A
26 0 N/A
26 1,183,151 0-Jan-00
0 0 0-Jan-00
0 0 0-Jan-00
27 0 N/A
27 0 N/A
27 0 N/A
27 0 N/A
27 0 N/A
27 0 N/A
27 0 N/A
27 0 N/A
27 0 N/A
27 0 N/A
27 0 N/A
27 0 N/A
27 0 N/A
27 0 N/A
27 0 N/A
27 0 N/A
27 1,171,670 0-Jan-00
0 0 0-Jan-00
28 866,246 N/A
0 0 0-Jan-00
0 0 0-Jan-00
29 0 N/A
29 0 N/A
29 0 N/A
29 0 N/A
29 0 N/A
29 0 N/A
29 0 N/A
29 0 N/A
29 0 N/A
29 0 N/A
29 0 N/A
29 0 N/A
29 0 N/A
29 1,169,646 0-Jan-00
0 0 0-Jan-00
30 1,022,839 N/A
0 0 0-Jan-00
0 0 0-Jan-00
31 0 N/A
31 0 N/A
31 0 N/A
31 0 N/A
31 0 N/A
31 0 N/A
31 0 N/A
31 0 N/A
31 0 N/A
31 0 N/A
31 0 N/A
31 0 N/A
31 0 N/A
31 0 N/A
31 0 N/A
31 1,158,590 0-Jan-00
0 0 0-Jan-00
0 0 0-Jan-00
32 0 N/A
32 0 N/A
32 0 N/A
32 0 N/A
32 0 N/A
32 0 N/A
32 0 N/A
32 0 N/A
32 0 N/A
32 0 N/A
32 0 N/A
32 0 N/A
32 0 N/A
32 0 N/A
32 1,156,106 0-Jan-00
0 0 0-Jan-00
0 0 0-Jan-00
33 0 N/A
33 0 N/A
33 0 N/A
33 0 N/A
33 0 N/A
33 0 N/A
33 0 N/A
33 0 N/A
33 0 N/A
33 0 N/A
33 0 N/A
33 1,143,204 0-Jan-00
0 0 0-Jan-00
34 875,740 N/A
0 0 0-Jan-00
0 0 0-Jan-00
35 0 N/A
35 0 N/A
35 0 N/A
35 0 N/A
35 0 N/A
35 0 N/A
35 0 N/A
35 0 N/A
35 0 N/A
35 0 N/A
35 0 N/A
35 0 N/A
35 0 N/A
35 0 N/A
35 0 N/A
35 1,126,188 0-Jan-00
0 0 0-Jan-00
36 859,836 N/A
37 799,141 N/A
0 0 0-Jan-00
0 0 0-Jan-00
38 0 N/A
38 0 N/A
38 1,292,838 0-Jan-00
0 0 0-Jan-00
39 774,419 N/A
40 723,006 N/A
41 741,695 N/A
42 635,470 N/A
43 673,219 N/A
44 734,180 N/A
45 730,347 N/A
46 650,269 N/A
47 673,611 N/A
48 578,904 N/A
49 621,219 N/A
50 545,940 N/A
0 0 0-Jan-00
0 0 0-Jan-00
51 0 N/A
51 0 N/A
51 0 N/A
51 0 N/A
51 0 N/A
51 634,503 0-Jan-00
0 0 0-Jan-00
52 590,178 N/A
53 586,899 N/A
54 570,424 N/A
55 606,973 N/A
56 551,855 N/A
57 590,881 N/A
0 0 0-Jan-00
0 0 0-Jan-00
58 0 N/A
58 0 N/A
58 0 N/A
58 590,265 0-Jan-00
0 0 0-Jan-00
59 583,512 N/A
0 0 0-Jan-00
0 0 0-Jan-00
60 0 N/A
60 0 N/A
60 0 N/A
60 0 N/A
60 0 N/A
60 0 N/A
60 0 N/A
60 539,030 0-Jan-00
0 0 0-Jan-00
61 491,434 N/A
62 477,568 N/A
63 491,167 N/A
64 536,220 N/A
65 487,930 N/A
66 525,586 N/A
67 523,353 N/A
68 459,309 N/A
69 446,214 N/A
70 429,144 N/A
71 422,894 N/A
72 418,493 N/A
73 438,899 N/A
74 374,201 N/A
75 376,368 N/A
76 415,691 N/A
77 389,607 N/A
78 407,726 N/A
79 417,530 N/A
80 382,663 N/A
81 366,063 N/A
82 344,945 N/A
83 378,064 N/A
84 341,400 N/A
85 320,959 N/A
86 363,292 N/A
87 331,287 N/A
0 0 0-Jan-00
0 0 0-Jan-00
88 0 N/A
88 0 N/A
88 0 N/A
88 331,029 0-Jan-00
0 0 0-Jan-00
89 312,311 N/A
90 295,991 N/A
91 337,950 N/A
92 347,807 N/A
93 296,565 N/A
94 283,072 N/A
95 313,088 N/A
96 281,687 N/A
97 275,209 N/A
98 321,720 N/A
99 298,139 N/A
100 317,066 N/A
101 306,411 N/A
102 379,514 N/A
103 284,772 N/A
104 307,415 N/A
105 286,219 N/A
106 265,514 N/A
107 277,086 N/A
108 277,653 N/A
109 234,693 N/A
110 246,316 N/A
111 258,617 N/A
112 258,408 N/A
113 326,356 N/A
114 227,845 N/A
115 219,927 N/A
116 233,355 N/A
0 0 0-Jan-00
0 0 0-Jan-00
117 0 N/A
117 0 N/A
117 235,572 0-Jan-00
0 0 0-Jan-00
118 227,155 N/A
119 217,251 N/A
120 206,521 N/A
121 217,422 N/A
122 238,588 N/A
123 207,983 N/A
124 199,798 N/A
125 196,319 N/A
126 200,028 N/A
127 183,868 N/A
128 196,004 N/A
129 190,269 N/A
130 188,788 N/A
131 200,055 N/A
132 178,402 N/A
133 186,714 N/A
134 166,665 N/A
135 170,031 N/A
136 169,809 N/A
137 178,840 N/A
138 173,165 N/A
139 159,403 N/A
140 158,537 N/A
141 160,044 N/A
0 0 0-Jan-00
0 0 0-Jan-00
142 0 N/A
142 0 N/A
142 137,324 0-Jan-00
0 0 0-Jan-00
143 160,923 N/A
144 151,418 N/A
145 149,562 N/A
146 138,642 N/A
147 172,911 N/A
148 142,261 N/A
149 139,150 N/A
150 129,341 N/A
151 124,246 N/A
152 124,628 N/A
153 123,770 N/A
154 129,826 N/A
155 132,200 N/A
156 135,053 N/A
157 125,060 N/A
158 132,860 N/A
0 0 0-Jan-00
0 0 0-Jan-00
159 0 N/A
159 0 N/A
159 125,479 0-Jan-00
0 0 0-Jan-00
160 120,567 N/A
161 116,434 N/A
162 114,353 N/A
163 113,756 N/A
164 130,428 N/A
165 120,834 N/A
166 123,012 N/A
167 114,472 N/A
168 112,271 N/A
169 113,961 N/A
170 106,696 N/A
171 110,570 N/A
172 96,591 N/A
173 159,330 N/A
174 93,676 N/A
175 84,070 N/A
176 86,892 N/A
177 88,913 N/A
178 86,520 N/A
179 122,912 N/A
180 113,807 N/A
181 65,227 N/A
182 102,426 N/A
183 102,426 N/A
184 102,426 N/A
185 102,426 N/A
186 52,181 N/A
187 55,274 N/A
188 47,833 N/A
189 47,041 N/A
190 75,113 N/A
191 41,745 N/A
192 68,284 N/A
193 68,284 N/A
0 0 0-Jan-00
0 0 0-Jan-00
Totals 115,278,432 0-Jan-00
0 0-Jan-00
Prospectus ID
% Occ Total Revenue
1 95% 9,137,831
1 95% 7,215,263
1 95% 8,133,121
1 95% 6,825,609
1 95% 3,487,034
1 0% 34,798,858
0 0% 0
2 85% 32,243,552
0 0% 0
0 0% 0
3 82% 7,121,492
3 90% 2,076,480
3 0% 9,197,972
0 0% 0
4 90% 11,262,262
0 0% 0
0 0% 0
5 95% 1,255,763
5 95% 849,992
5 95% 765,968
5 95% 923,164
5 95% 738,911
5 95% 499,394
5 95% 396,827
5 89% 344,237
5 95% 327,602
5 95% 225,905
5 95% 203,293
5 95% 198,257
5 95% 180,446
5 95% 177,485
5 95% 116,687
5 100% 114,491
5 0% 7,318,422
0 0% 0
6 89% 11,724,542
7 90% 12,636,520
0 0% 0
0 0% 0
8 93% 1,330,976
8 93% 994,373
8 93% 834,171
8 94% 716,711
8 92% 951,555
8 93% 842,624
8 95% 724,723
8 94% 528,791
8 94% 501,337
8 88% 869,923
8 95% 487,792
8 85% 489,672
8 94% 228,835
8 81% 148,809
8 94% 122,876
8 93% 211,260
8 0% 9,984,428
0 0% 0
0 0% 0
9 92% 2,501,191
9 95% 1,308,806
9 88% 1,030,966
9 0% 4,840,963
0 0% 0
0 0% 0
10 91% 1,059,313
10 91% 1,086,102
10 95% 645,937
10 94% 903,967
10 95% 643,386
10 0% 4,338,705
0 0% 0
11 87% 5,675,555
12 100% 7,198,400
13 95% 2,353,466
14 93% 3,310,674
15 83% 2,655,394
16 93% 3,482,795
17 93% 2,022,389
18 100% 5,016,000
19 100% 6,677,563
0 0% 0
0 0% 0
20 95% 925,292
20 95% 460,558
20 95% 655,857
20 0% 2,041,707
0 0% 0
21 93% 1,946,614
22 93% 2,410,870
0 0% 0
0 0% 0
23 53% 1,913,000
23 48% 1,360,064
23 100% 1,119,850
23 80% 1,183,589
23 59% 1,121,573
23 69% 1,017,418
23 73% 1,075,263
23 80% 1,254,992
23 57% 991,345
23 72% 656,522
23 86% 647,558
23 0% 12,341,174
0 0% 0
0 0% 0
24 94% 3,241,278
24 51% 1,396,329
24 76% 1,113,104
24 59% 1,103,112
24 67% 1,116,103
24 70% 981,578
24 66% 767,210
24 65% 948,353
24 62% 762,028
24 63% 918,758
24 70% 807,477
24 0% 13,155,330
0 0% 0
25 94% 1,804,493
0 0% 0
0 0% 0
26 72% 1,608,219
26 57% 1,371,234
26 67% 1,318,387
26 65% 1,080,519
26 69% 1,152,209
26 67% 945,251
26 56% 937,412
26 77% 903,566
26 62% 1,096,229
26 76% 825,499
26 86% 841,655
26 65% 786,098
26 68% 698,703
26 75% 756,405
26 0% 14,321,386
0 0% 0
0 0% 0
27 67% 1,140,084
27 61% 1,121,020
27 69% 861,487
27 86% 931,655
27 68% 1,156,872
27 67% 1,029,806
27 64% 793,333
27 67% 834,490
27 56% 730,923
27 76% 823,175
27 55% 859,369
27 66% 664,950
27 53% 736,988
27 59% 562,537
27 63% 729,189
27 72% 753,423
27 0% 13,729,301
0 0% 0
28 95% 2,147,073
0 0% 0
0 0% 0
29 74% 1,812,781
29 99% 1,399,593
29 70% 1,271,615
29 70% 1,175,441
29 60% 1,017,088
29 77% 836,747
29 57% 845,195
29 77% 815,059
29 91% 814,093
29 61% 621,159
29 66% 494,134
29 78% 811,842
29 64% 672,319
29 0% 12,587,066
0 0% 0
30 61% 5,573,871
0 0% 0
0 0% 0
31 65% 1,445,208
31 75% 1,404,906
31 65% 1,235,523
31 58% 1,302,963
31 72% 1,080,258
31 64% 918,793
31 63% 831,775
31 59% 797,569
31 70% 856,672
31 60% 678,714
31 61% 688,600
31 73% 901,322
31 61% 657,907
31 52% 615,910
31 60% 722,847
31 0% 14,138,967
0 0% 0
0 0% 0
32 66% 1,440,832
32 54% 1,287,258
32 60% 1,353,727
32 59% 1,235,918
32 66% 1,223,911
32 68% 1,040,341
32 61% 1,111,113
32 79% 813,470
32 62% 748,280
32 76% 943,216
32 63% 785,894
32 79% 917,010
32 65% 706,743
32 56% 1,103,887
32 0% 14,711,600
0 0% 0
0 0% 0
33 67% 1,949,388
33 54% 1,606,699
33 79% 1,756,714
33 86% 1,493,864
33 59% 562,537
33 79% 927,830
33 80% 1,005,432
33 80% 771,065
33 75% 870,760
33 57% 811,125
33 61% 793,067
33 0% 12,548,481
0 0% 0
34 94% 1,609,020
0 0% 0
0 0% 0
35 63% 1,020,811
35 75% 1,033,524
35 72% 918,793
35 76% 976,419
35 64% 1,082,973
35 52% 1,081,294
35 41% 937,018
35 67% 830,644
35 73% 944,515
35 62% 679,592
35 61% 894,696
35 75% 816,278
35 76% 469,026
35 64% 664,827
35 64% 589,743
35 0% 12,940,153
0 0% 0
36 96% 1,534,826
37 87% 1,681,505
0 0% 0
0 0% 0
38 100% 1,813,260
38 100% 957,000
38 0% 2,770,260
0 0% 0
39 90% 1,407,615
40 95% 2,002,333
41 94% 2,283,450
42 90% 2,095,517
43 95% 1,310,495
44 95% 1,302,436
45 95% 1,733,798
46 92% 1,182,274
47 90% 1,696,696
48 88% 1,398,744
49 86% 1,362,551
50 93% 1,330,235
0 0% 0
0 0% 0
51 68% 910,716
51 82% 325,499
51 82% 283,499
51 82% 230,999
51 82% 209,999
51 0% 1,960,712
0 0% 0
52 89% 1,415,442
53 94% 1,398,721
54 95% 1,035,039
55 88% 1,419,641
56 91% 1,570,715
57 95% 1,722,087
0 0% 0
0 0% 0
58 85% 728,704
58 95% 432,950
58 93% 379,284
58 0% 1,540,938
0 0% 0
59 95% 1,192,254
0 0% 0
0 0% 0
60 90% 181,453
60 94% 178,075
60 95% 175,552
60 90% 195,240
60 91% 129,365
60 80% 84,420
60 95% 61,195
60 0% 1,005,300
0 0% 0
61 94% 1,339,691
62 95% 1,009,486
63 94% 1,120,563
64 94% 1,224,743
65 94% 1,053,915
66 95% 1,098,899
67 95% 1,016,254
68 97% 895,369
69 94% 1,046,765
70 95% 1,099,675
71 90% 880,694
72 93% 1,777,786
73 94% 984,897
74 95% 1,013,348
75 95% 1,096,920
76 85% 1,486,459
77 93% 1,426,619
78 96% 799,622
79 95% 941,688
80 94% 1,004,177
81 86% 739,602
82 95% 767,432
83 95% 734,953
84 93% 1,000,883
85 87% 837,956
86 92% 640,395
87 95% 1,132,386
0 0% 0
0 0% 0
88 95% 392,182
88 95% 277,714
88 95% 172,376
88 0% 842,272
0 0% 0
89 95% 860,665
90 94% 897,062
91 94% 1,321,627
92 95% 585,142
93 95% 442,913
94 85% 1,398,595
95 91% 711,673
96 95% 607,455
97 95% 981,606
98 93% 851,777
99 93% 559,876
100 90% 1,633,245
101 89% 667,279
102 100% 1,300,349
103 93% 4,172,017
104 94% 844,791
105 92% 890,211
106 93% 1,158,257
107 97% 537,664
108 89% 4,112,843
109 90% 1,000,925
110 94% 898,465
111 84% 864,419
112 95% 827,628
113 94% 816,862
114 95% 658,298
115 95% 315,731
116 91% 858,217
0 0% 0
0 0% 0
117 94% 366,063
117 95% 234,006
117 0% 600,069
0 0% 0
118 94% 603,495
119 83% 523,186
120 95% 532,665
121 95% 560,447
122 88% 804,046
123 90% 453,016
124 95% 423,715
125 90% 842,424
126 89% 473,497
127 94% 541,364
128 94% 368,566
129 95% 402,682
130 95% 628,473
131 89% 502,772
132 87% 534,984
133 95% 370,625
134 95% 308,735
135 95% 354,074
136 95% 336,137
137 93% 344,333
138 95% 949,993
139 95% 600,532
140 95% 631,277
141 95% 428,200
0 0% 0
0 0% 0
142 90% 315,717
142 90% 282,954
142 0% 598,671
0 0% 0
143 90% 484,429
144 74% 717,475
145 95% 289,464
146 95% 353,131
147 87% 523,094
148 85% 367,913
149 95% 292,158
150 95% 260,903
151 95% 365,498
152 68% 743,333
153 91% 387,085
154 95% 375,704
155 90% 558,318
156 95% 371,305
157 66% 590,195
158 92% 456,894
0 0% 0
0 0% 0
159 91% 271,399
159 93% 188,039
159 0% 459,438
0 0% 0
160 93% 447,812
161 95% 249,627
162 94% 318,942
163 94% 392,285
164 95% 240,561
165 78% 329,826
166 93% 509,878
167 89% 352,348
168 92% 457,646
169 95% 338,681
170 93% 350,254
171 90% 284,155
172 93% 229,045
173 100% 604,100
174 90% 227,521
175 90% 219,546
176 90% 406,548
177 95% 457,912
178 88% 279,422
179 100% 466,020
180 100% 431,500
181 95% 182,372
182 100% 388,350
183 100% 388,350
184 100% 388,350
185 100% 388,350
186 95% 122,502
187 95% 164,387
188 95% 104,584
189 93% 94,135
190 100% 284,790
191 95% 100,200
192 100% 258,900
193 100% 258,900
0 0 0
0 0 0
Totals 0 0
0 0
Prospectus ID Underwritable NOI
DSCR
1 7,027,170 1.66
1 5,422,252 1.66
1 5,589,176 1.66
1 4,690,638 1.66
1 2,157,990 1.66
1 24,887,226 1.66
0 0 0.00
2 12,426,229 2.14
0 0 0.00
0 0 0.00
3 4,904,392 1.46
3 1,823,848 1.46
3 6,662,016 1.45
0 0 0.00
4 7,201,947 1.43
0 0 0.00
0 0 0.00
5 1,030,311 1.38
5 661,824 1.38
5 641,884 1.38
5 695,241 1.38
5 596,971 1.38
5 428,361 1.38
5 303,271 1.38
5 285,393 1.38
5 259,775 1.38
5 184,654 1.38
5 173,891 1.38
5 166,732 1.38
5 125,840 1.38
5 132,933 1.38
5 101,257 1.38
5 93,692 1.38
5 5,882,030 1.34
0 0 0.00
6 6,035,738 1.40
7 8,188,177 1.40
0 0 0.00
0 0 0.00
8 813,549 2.10
8 714,051 2.10
8 620,678 2.10
8 582,927 2.10
8 562,752 2.10
8 525,258 2.10
8 549,531 2.10
8 390,520 2.10
8 370,245 2.10
8 387,813 2.10
8 275,256 2.10
8 358,148 2.10
8 168,997 2.10
8 91,254 2.10
8 90,745 2.10
8 154,431 2.10
8 6,656,155 2.10
0 0 0.00
0 0 0.00
9 1,621,170 1.30
9 743,790 1.30
9 631,601 1.30
9 2,996,561 1.30
0 0 0.00
0 0 0.00
10 514,718 1.40
10 557,551 1.40
10 363,252 1.40
10 388,371 1.40
10 363,131 1.40
10 2,187,023 1.40
0 0 0.00
11 2,549,198 1.95
12 7,198,400 1.00
13 1,587,506 1.25
14 2,005,276 1.46
15 1,575,118 1.30
16 1,746,806 1.45
17 1,548,197 1.53
18 5,016,000 1.00
19 6,677,563 1.00
0 0 0.00
0 0 0.00
20 695,557 1.47
20 398,647 1.47
20 481,816 1.47
20 1,576,020 1.47
0 0 0.00
21 1,248,581 1.27
22 1,488,849 1.49
0 0 0.00
0 0 0.00
23 1,088,160 1.00
23 877,368 1.00
23 571,436 1.00
23 524,337 1.00
23 623,298 1.00
23 553,781 1.00
23 471,074 1.00
23 503,012 1.00
23 475,013 1.00
23 357,458 1.00
23 276,391 1.00
23 5,258,327 1.00
0 0 0.00
0 0 0.00
24 1,801,324 1.00
24 652,937 1.00
24 673,306 1.00
24 635,774 1.00
24 493,908 1.00
24 506,074 1.00
24 429,944 1.00
24 388,722 1.00
24 418,364 1.00
24 434,328 1.00
24 433,894 1.00
24 1,885,575 1.00
0 0 0.00
25 1,326,237 1.45
0 0 0.00
0 0 0.00
26 1,008,105 1.00
26 666,636 1.00
26 640,795 1.00
26 541,916 1.00
26 586,887 1.00
26 419,557 1.00
26 464,255 1.00
26 337,307 1.00
26 610,218 1.00
26 364,584 1.00
26 403,984 1.00
26 334,160 1.00
26 240,321 1.00
26 277,708 1.00
26 3,607,432 1.00
0 0 0.00
0 0 0.00
27 774,622 1.00
27 668,126 1.00
27 455,566 1.00
27 531,003 1.00
27 511,020 1.00
27 510,077 1.00
27 395,492 1.00
27 267,102 1.00
27 336,437 1.00
27 305,312 1.00
27 343,325 1.00
27 261,277 1.00
27 350,332 1.00
27 284,284 1.00
27 179,206 1.00
27 218,562 1.00
27 4,996,741 1.00
0 0 0.00
28 1,345,576 1.55
0 0 0.00
0 0 0.00
29 1,160,710 1.00
29 730,608 1.00
29 679,411 1.00
29 654,945 1.00
29 485,738 1.00
29 306,113 1.00
29 449,930 1.00
29 448,086 1.00
29 338,842 1.00
29 329,148 1.00
29 33,681 1.00
29 292,697 1.00
29 221,233 1.00
29 3,484,142 1.00
0 0 0.00
30 2,078,441 2.03
0 0 0.00
0 0 0.00
31 633,468 1.00
31 654,766 1.00
31 569,588 1.00
31 659,845 1.00
31 561,155 1.00
31 350,134 1.00
31 443,667 1.00
31 391,317 1.00
31 268,189 1.00
31 344,692 1.00
31 308,138 1.00
31 -295,786 1.00
31 238,944 1.00
31 226,051 1.00
31 329,717 1.00
31 4,976,936 1.00
0 0 0.00
0 0 0.00
32 686,139 1.00
32 631,734 1.00
32 607,200 1.00
32 796,357 1.00
32 550,728 1.00
32 628,050 1.00
32 531,391 1.00
32 379,579 1.00
32 257,449 1.00
32 294,761 1.00
32 390,044 1.00
32 388,498 1.00
32 315,660 1.00
32 246,076 1.00
32 4,932,666 1.00
0 0 0.00
0 0 0.00
33 1,279,713 1.00
33 1,112,583 1.00
33 863,633 1.00
33 716,652 1.00
33 284,284 1.00
33 348,647 1.00
33 400,200 1.00
33 344,842 1.00
33 354,218 1.00
33 259,008 1.00
33 352,589 1.00
33 6,316,369 1.00
0 0 0.00
34 1,179,867 1.35
0 0 0.00
0 0 0.00
35 567,396 1.00
35 432,253 1.00
35 350,134 1.00
35 425,646 1.00
35 573,028 1.00
35 516,718 1.00
35 539,322 1.00
35 410,909 1.00
35 534,561 1.00
35 344,197 1.00
35 406,391 1.00
35 330,508 1.00
35 127,041 1.00
35 231,907 1.00
35 207,957 1.00
35 5,997,968 1.00
0 0 0.00
36 1,150,017 1.34
37 984,970 1.23
0 0 0.00
0 0 0.00
38 1,813,260 1.00
38 957,000 1.00
38 2,770,260 1.00
0 0 0.00
39 1,118,984 1.44
40 1,008,331 1.39
41 1,152,286 1.55
42 1,027,920 1.62
43 901,863 1.34
44 960,418 1.31
45 936,599 1.28
46 918,559 1.41
47 1,049,564 1.56
48 926,602 1.60
49 1,058,924 1.70
50 1,020,000 1.87
0 0 0.00
0 0 0.00
51 624,549 2.01
51 202,050 2.01
51 175,989 2.01
51 143,390 2.01
51 130,355 2.01
51 1,276,333 0.00
0 0 0.00
52 1,069,906 1.81
53 763,441 1.30
54 858,374 1.50
55 795,748 1.31
56 783,047 1.42
57 886,518 1.50
0 0 0.00
0 0 0.00
58 426,993 1.62
58 326,566 1.62
58 203,678 1.62
58 957,237 1.62
0 0 0.00
59 923,597 1.58
0 0 0.00
0 0 0.00
60 138,371 1.34
60 140,585 1.34
60 128,833 1.34
60 119,568 1.34
60 84,073 1.34
60 66,957 1.34
60 44,682 1.34
60 723,069 1.34
0 0 0.00
61 905,357 1.84
62 671,369 1.41
63 838,580 1.71
64 810,618 1.51
65 718,387 1.47
66 786,341 1.50
67 779,781 1.49
68 754,006 1.64
69 682,748 1.53
70 670,166 1.56
71 566,504 1.34
72 734,128 1.75
73 704,854 1.61
74 573,209 1.53
75 561,783 1.49
76 742,961 1.79
77 670,632 1.72
78 709,187 1.74
79 902,130 2.16
80 659,146 1.82
81 482,921 1.32
82 467,594 1.36
83 496,595 1.31
84 494,457 1.45
85 466,464 1.45
86 473,891 1.30
87 586,049 1.77
0 0 0.00
0 0 0.00
88 224,674 1.48
88 164,537 1.48
88 101,787 1.48
88 490,998 1.48
0 0 0.00
89 479,727 1.54
90 466,068 1.57
91 712,561 2.11
92 479,375 1.38
93 376,345 1.27
94 751,506 2.65
95 450,425 1.52
96 455,013 1.62
97 511,312 1.86
98 480,967 1.64
99 414,129 1.39
100 505,702 1.59
101 444,538 1.45
102 1,300,349 1.00
103 615,949 2.16
104 466,516 1.52
105 465,407 1.63
106 536,236 2.02
107 472,200 1.70
108 501,662 1.81
109 559,976 2.39
110 542,064 2.20
111 426,063 1.65
112 407,894 1.58
113 555,086 1.91
114 366,860 1.61
115 302,055 1.37
116 430,757 1.85
0 0 0.00
0 0 0.00
117 187,275 1.32
117 123,735 1.32
117 311,010 1.32
0 0 0.00
118 365,086 1.61
119 368,813 1.79
120 303,921 1.40
121 402,189 1.85
122 467,912 1.96
123 298,556 1.44
124 296,154 1.48
125 402,606 2.05
126 297,829 1.58
127 317,973 1.73
128 258,536 1.32
129 302,487 1.59
130 327,230 1.73
131 372,246 1.86
132 309,645 1.74
133 295,360 1.58
134 249,952 1.50
135 272,017 1.60
136 268,069 1.58
137 255,898 1.43
138 357,731 2.07
139 295,073 1.85
140 319,548 2.02
141 278,902 1.74
0 0 0.00
0 0 0.00
142 150,174 2.07
142 134,456 2.07
142 284,630 2.07
0 0 0.00
143 240,414 1.49
144 341,502 2.26
145 204,707 1.37
146 225,253 1.62
147 318,950 1.84
148 242,518 1.70
149 208,060 1.58
150 191,210 1.48
151 207,162 1.67
152 304,940 2.45
153 212,975 1.72
154 229,160 1.77
155 234,556 1.77
156 271,071 2.01
157 201,274 1.61
158 251,137 1.89
0 0 0.00
0 0 0.00
159 122,734 1.55
159 72,143 1.55
159 194,877 1.55
0 0 0.00
160 213,672 1.77
161 182,342 1.57
162 162,263 1.42
163 253,598 2.23
164 188,133 1.44
165 222,702 1.84
166 256,577 2.09
167 212,656 1.86
168 222,852 1.98
169 197,009 1.73
170 247,833 2.32
171 189,165 1.71
172 161,260 1.67
173 604,100 1.00
174 133,659 1.43
175 162,799 1.94
176 201,376 2.32
177 192,217 2.16
178 154,301 1.78
179 466,020 1.00
180 431,500 1.00
181 111,454 1.81
182 388,350 1.00
183 388,350 1.00
184 388,350 1.00
185 388,350 1.00
186 69,930 1.42
187 81,384 1.47
188 66,162 1.47
189 64,608 1.37
190 284,790 1.00
191 69,473 1.76
192 258,900 1.00
193 258,900 1.00
0 0 0.00
0 0 0.00
Totals 0 0.00
0 0.00
Prospectus ID Financial Info as of Date % Occ
1 12/31/97 N/A
1 12/31/97 N/A
1 12/31/97 N/A
1 12/31/97 N/A
1 12/31/97 N/A
1 12/31/97 0.00
0 01/00/00 0.00
2 12/31/97 N/A
0 01/00/00 0.00
0 01/00/00 0.00
3 12/31/97 N/A
3 12/31/97 N/A
3 12/31/97 0.00
0 01/00/00 0.00
4 12/31/97 N/A
0 01/00/00 0.00
0 01/00/00 0.00
5 12/31/97 N/A
5 12/31/97 N/A
5 12/31/97 N/A
5 12/31/97 N/A
5 12/31/97 N/A
5 12/31/97 N/A
5 12/31/97 N/A
5 12/31/97 N/A
5 12/31/97 N/A
5 12/31/97 N/A
5 12/31/97 N/A
5 12/31/97 N/A
5 12/31/97 N/A
5 12/31/97 N/A
5 12/31/97 N/A
5 12/31/97 N/A
5 01/00/00 0.00
0 01/00/00 0.00
6 12/31/97 N/A
7 12/31/97 N/A
0 01/00/00 0.00
0 01/00/00 0.00
8 12/31/97 N/A
8 12/31/97 N/A
8 12/31/97 N/A
8 12/31/97 N/A
8 12/31/97 N/A
8 12/31/97 N/A
8 12/31/97 N/A
8 12/31/97 N/A
8 12/31/97 N/A
8 12/31/97 N/A
8 12/31/97 N/A
8 12/31/97 N/A
8 12/31/97 N/A
8 12/31/97 N/A
8 12/31/97 N/A
8 12/31/97 N/A
8 01/00/00 0.00
0 01/00/00 0.00
0 01/00/00 0.00
9 12/31/97 N/A
9 12/31/97 N/A
9 12/31/97 N/A
9 01/00/00 0.00
0 01/00/00 0.00
0 01/00/00 0.00
10 12/31/97 N/A
10 12/31/97 N/A
10 12/31/97 N/A
10 12/31/97 N/A
10 12/31/97 N/A
10 01/00/00 0.00
0 01/00/00 0.00
11 12/31/97 N/A
12 01/00/00 0.00
13 12/31/97 N/A
14 12/31/97 N/A
15 12/31/97 N/A
16 12/31/97 N/A
17 12/31/97 N/A
18 01/00/00 0.00
19 01/00/00 0.00
0 01/00/00 0.00
0 01/00/00 0.00
20 12/31/97 N/A
20 12/31/97 N/A
20 12/31/97 N/A
20 01/00/00 0.00
0 01/00/00 0.00
21 12/31/97 N/A
22 12/31/97 N/A
0 01/00/00 0.00
0 01/00/00 0.00
23 12/31/97 N/A
23 12/31/97 N/A
23 12/31/97 N/A
23 12/31/97 N/A
23 12/31/97 N/A
23 12/31/97 N/A
23 12/31/97 N/A
23 12/31/97 N/A
23 12/31/97 N/A
23 12/31/97 N/A
23 12/31/97 N/A
23 01/00/00 0.00
0 01/00/00 0.00
0 01/00/00 0.00
24 12/31/97 N/A
24 12/31/97 N/A
24 12/31/97 N/A
24 12/31/97 N/A
24 12/31/97 N/A
24 12/31/97 N/A
24 12/31/97 N/A
24 12/31/97 N/A
24 12/31/97 N/A
24 12/31/97 N/A
24 12/31/97 N/A
24 01/00/00 0.00
0 01/00/00 0.00
25 12/31/97 N/A
0 01/00/00 0.00
0 01/00/00 0.00
26 12/31/97 N/A
26 12/31/97 N/A
26 12/31/97 N/A
26 12/31/97 N/A
26 12/31/97 N/A
26 12/31/97 N/A
26 12/31/97 N/A
26 12/31/97 N/A
26 12/31/97 N/A
26 12/31/97 N/A
26 12/31/97 N/A
26 12/31/97 N/A
26 12/31/97 N/A
26 12/31/97 N/A
26 01/00/00 0.00
0 01/00/00 0.00
0 01/00/00 0.00
27 12/31/97 N/A
27 12/31/97 N/A
27 12/31/97 N/A
27 12/31/97 N/A
27 12/31/97 N/A
27 12/31/97 N/A
27 12/31/97 N/A
27 12/31/97 N/A
27 12/31/97 N/A
27 12/31/97 N/A
27 12/31/97 N/A
27 12/31/97 N/A
27 12/31/97 N/A
27 12/31/97 N/A
27 12/31/97 N/A
27 12/31/97 N/A
27 01/00/00 0.00
0 01/00/00 0.00
28 12/31/97 N/A
0 01/00/00 0.00
0 01/00/00 0.00
29 12/31/97 N/A
29 12/31/97 N/A
29 12/31/97 N/A
29 12/31/97 N/A
29 12/31/97 N/A
29 12/31/97 N/A
29 12/31/97 N/A
29 12/31/97 N/A
29 12/31/97 N/A
29 12/31/97 N/A
29 12/31/97 N/A
29 12/31/97 N/A
29 12/31/97 N/A
29 01/00/00 0.00
0 01/00/00 0.00
30 12/31/97 N/A
0 01/00/00 0.00
0 01/00/00 0.00
31 12/31/97 N/A
31 12/31/97 N/A
31 12/31/97 N/A
31 12/31/97 N/A
31 12/31/97 N/A
31 12/31/97 N/A
31 12/31/97 N/A
31 12/31/97 N/A
31 12/31/97 N/A
31 12/31/97 N/A
31 12/31/97 N/A
31 12/31/97 N/A
31 12/31/97 N/A
31 12/31/97 N/A
31 12/31/97 N/A
31 01/00/00 0.00
0 01/00/00 0.00
0 01/00/00 0.00
32 12/31/97 N/A
32 12/31/97 N/A
32 12/31/97 N/A
32 12/31/97 N/A
32 12/31/97 N/A
32 12/31/97 N/A
32 12/31/97 N/A
32 12/31/97 N/A
32 12/31/97 N/A
32 12/31/97 N/A
32 12/31/97 N/A
32 12/31/97 N/A
32 12/31/97 N/A
32 12/31/97 N/A
32 01/00/00 0.00
0 01/00/00 0.00
0 01/00/00 0.00
33 12/31/97 N/A
33 12/31/97 N/A
33 12/31/97 N/A
33 12/31/97 N/A
33 12/31/97 N/A
33 12/31/97 N/A
33 12/31/97 N/A
33 12/31/97 N/A
33 12/31/97 N/A
33 12/31/97 N/A
33 12/31/97 N/A
33 01/00/00 0.00
0 01/00/00 0.00
34 12/31/97 N/A
0 01/00/00 0.00
0 01/00/00 0.00
35 12/31/97 N/A
35 12/31/97 N/A
35 12/31/97 N/A
35 12/31/97 N/A
35 12/31/97 N/A
35 12/31/97 N/A
35 12/31/97 N/A
35 12/31/97 N/A
35 12/31/97 N/A
35 12/31/97 N/A
35 12/31/97 N/A
35 12/31/97 N/A
35 12/31/97 N/A
35 12/31/97 N/A
35 12/31/97 N/A
35 01/00/00 0.00
0 01/00/00 0.00
36 12/31/97 N/A
37 12/31/97 N/A
0 01/00/00 0.00
0 01/00/00 0.00
38 01/00/00 0.00
38 01/00/00 0.00
38 01/00/00 0.00
0 01/00/00 0.00
39 12/31/97 N/A
40 12/31/97 N/A
41 12/31/97 N/A
42 12/31/97 N/A
43 12/31/97 N/A
44 12/31/97 N/A
45 12/31/97 N/A
46 12/31/97 N/A
47 12/31/97 N/A
48 12/31/97 N/A
49 12/31/97 N/A
50 12/31/97 N/A
0 01/00/00 0.00
0 01/00/00 0.00
51 12/31/97 N/A
51 12/31/97 N/A
51 12/31/97 N/A
51 12/31/97 N/A
51 12/31/97 N/A
51 01/00/00 0.00
0 01/00/00 0.00
52 12/31/97 N/A
53 12/31/97 N/A
54 12/31/97 N/A
55 12/31/97 N/A
56 12/31/97 N/A
57 12/31/97 N/A
0 01/00/00 0.00
0 01/00/00 0.00
58 12/31/97 N/A
58 12/31/97 N/A
58 12/31/97 N/A
58 01/00/00 0.00
0 01/00/00 0.00
59 12/31/97 N/A
0 01/00/00 0.00
0 01/00/00 0.00
60 12/31/97 N/A
60 12/31/97 N/A
60 12/31/97 N/A
60 12/31/97 N/A
60 12/31/97 N/A
60 12/31/97 N/A
60 12/31/97 N/A
60 01/00/00 0.00
0 01/00/00 0.00
61 12/31/97 N/A
62 12/31/97 N/A
63 12/31/97 N/A
64 12/31/97 N/A
65 12/31/97 N/A
66 12/31/97 N/A
67 12/31/97 N/A
68 12/31/97 N/A
69 12/31/97 N/A
70 12/31/97 N/A
71 12/31/97 N/A
72 12/31/97 N/A
73 01/00/00 0.00
74 12/31/97 N/A
75 12/31/97 N/A
76 12/31/97 N/A
77 12/31/97 N/A
78 12/31/97 N/A
79 12/31/97 N/A
80 12/31/97 N/A
81 12/31/97 N/A
82 12/31/97 N/A
83 12/31/97 N/A
84 12/31/97 N/A
85 12/31/97 N/A
86 12/31/97 N/A
87 12/31/97 N/A
0 01/00/00 0.00
0 01/00/00 0.00
88 12/31/97 N/A
88 12/31/97 N/A
88 12/31/97 N/A
88 01/00/00 0.00
0 01/00/00 0.00
89 12/31/97 N/A
90 12/31/97 N/A
91 12/31/97 N/A
92 12/31/97 N/A
93 12/31/97 N/A
94 12/31/97 N/A
95 12/31/97 N/A
96 12/31/97 N/A
97 12/31/97 N/A
98 12/31/97 N/A
99 12/31/97 N/A
100 12/31/97 N/A
101 12/31/97 N/A
102 01/00/00 0.00
103 12/31/97 N/A
104 12/31/97 N/A
105 12/31/97 N/A
106 12/31/97 N/A
107 12/31/97 N/A
108 12/31/97 N/A
109 12/31/97 N/A
110 12/31/97 N/A
111 12/31/97 N/A
112 12/31/97 N/A
113 12/31/97 N/A
114 12/31/97 N/A
115 12/31/97 N/A
116 12/31/97 N/A
0 01/00/00 0.00
0 01/00/00 0.00
117 12/31/97 N/A
117 12/31/97 N/A
117 01/00/00 0.00
0 01/00/00 0.00
118 12/31/97 N/A
119 12/31/97 N/A
120 12/31/97 N/A
121 12/31/97 N/A
122 12/31/97 N/A
123 12/31/97 N/A
124 12/31/97 N/A
125 12/31/97 N/A
126 12/31/97 N/A
127 12/31/97 N/A
128 12/31/97 N/A
129 12/31/97 N/A
130 12/31/97 N/A
131 12/31/97 N/A
132 12/31/97 N/A
133 12/31/97 N/A
134 12/31/97 N/A
135 12/31/97 N/A
136 12/31/97 N/A
137 12/31/97 N/A
138 12/31/97 N/A
139 12/31/97 N/A
140 12/31/97 N/A
141 12/31/97 N/A
0 01/00/00 0.00
0 01/00/00 0.00
142 12/31/97 N/A
142 12/31/97 N/A
142 01/00/00 0.00
0 01/00/00 0.00
143 12/31/97 N/A
144 12/31/97 N/A
145 12/31/97 N/A
146 12/31/97 N/A
147 12/31/97 N/A
148 12/31/97 N/A
149 12/31/97 N/A
150 12/31/97 N/A
151 12/31/97 N/A
152 12/31/97 N/A
153 12/31/97 N/A
154 12/31/97 N/A
155 12/31/97 N/A
156 12/31/97 N/A
157 12/31/97 N/A
158 12/31/97 N/A
0 01/00/00 0.00
0 01/00/00 0.00
159 12/31/97 N/A
159 12/31/97 N/A
159 01/00/00 0.00
0 01/00/00 0.00
160 12/31/97 N/A
161 12/31/97 N/A
162 12/31/97 N/A
163 12/31/97 N/A
164 12/31/97 N/A
165 12/31/97 N/A
166 12/31/97 N/A
167 12/31/97 N/A
168 12/31/97 N/A
169 12/31/97 N/A
170 12/31/97 N/A
171 12/31/97 N/A
172 12/31/97 N/A
173 01/00/00 0.00
174 12/31/97 N/A
175 12/31/97 N/A
176 12/31/97 N/A
177 12/31/97 N/A
178 12/31/97 N/A
179 01/00/00 0.00
180 01/00/00 0.00
181 12/31/97 N/A
182 01/00/00 0.00
183 01/00/00 0.00
184 01/00/00 0.00
185 01/00/00 0.00
186 12/31/97 N/A
187 12/31/97 N/A
188 12/31/97 N/A
189 12/31/97 N/A
190 01/00/00 0.00
191 12/31/97 N/A
192 01/00/00 0.00
193 01/00/00 0.00
0
0
Totals
Prospectus ID Total Revenue NOI
1 8,980,404 6,496,068.00
1 7,276,089 4,984,451.00
1 8,064,932 5,707,533.57
1 6,768,383 4,789,968.43
1 3,461,856 2,249,591.00
1 34,551,664 24,227,612.00
0 0 0.00
2 35,063,593 13,249,354.00
0 0 0.00
0 0 0.00
3 7,113,780 5,124,721.00
3 2,083,669 1,916,696.00
3 9,197,449 7,041,417.00
0 0 0.00
4 13,452,727 9,188,139.00
0 0 0.00
0 0 0.00
5 1,327,980 817,914.00
5 850,590 651,226.00
5 812,978 623,696.00
5 765,221 563,590.00
5 781,974 552,330.00
5 535,832 395,526.00
5 439,042 323,461.00
5 388,446 296,090.00
5 348,522 229,688.00
5 218,642 164,926.00
5 217,451 167,912.00
5 210,531 158,096.00
5 210,146 89,350.00
5 162,979 65,905.00
5 123,487 103,395.00
5 122,463 80,425.00
5 7,516,284 5,283,530.00
0 0 0.00
6 11,544,602 5,657,865.00
7 12,463,073 8,284,072.00
0 0 0.00
0 0 0.00
8 1,746,397 1,208,013.00
8 1,042,248 694,678.00
8 781,148 477,029.00
8 347,872 87,000.00
8 951,431 491,674.00
8 889,685 573,424.00
8 707,561 501,620.00
8 497,220 344,373.62
8 471,405 326,494.36
8 893,346 332,276.00
8 504,578 333,958.00
8 413,503 338,401.00
8 215,172 149,027.76
8 204,059 151,795.00
8 115,539 80,022.26
8 179,441 112,367.00
8 9,960,606 6,202,153.00
0 0 0.00
0 0 0.00
9 2,480,292 1,325,024.00
9 1,291,864 695,819.00
9 964,005 569,348.00
9 4,736,161 2,590,191.00
0 0 0.00
0 0 0.00
10 1,074,484 487,555.00
10 1,012,528 432,908.00
10 642,351 354,993.00
10 864,606 360,262.00
10 642,941 339,933.00
10 4,236,910 1,975,651.00
0 0 0.00
11 6,759,476 3,212,235.00
12
13 2,384,529 1,651,146.00
14 3,488,966 2,135,340.00
15 2,615,693 1,526,538.00
16 3,546,584 1,632,278.00
17 2,023,197 1,511,987.00
18
19 0
0 0 0.00
0 0 0.00
20 923,786 629,021.00
20 475,853 410,544.00
20 668,620 483,038.00
20 2,068,259 1,522,603.00
0 0 0.00
21 1,945,943 1,235,489.00
22 2,472,119 1,622,544.00
0 0 0.00
0 0 0.00
23 1,913,000 1,259,639.00
23 1,360,064 999,034.00
23 1,119,850 671,706.00
23 1,183,589 630,135.00
23 1,121,573 623,298.00
23 1,017,418 553,781.00
23 1,075,263 567,353.00
23 1,254,992 503,012.00
23 991,345 475,013.00
23 656,522 416,320.00
23 647,558 334,428.00
23 12,341,174 7,033,719.00
0 0 0.00
0 0 0.00
24 3,241,278 2,091,231.00
24 1,396,329 777,787.00
24 1,113,104 673,306.00
24 1,103,112 635,774.00
24 1,116,103 593,545.00
24 981,578 506,074.00
24 767,210 429,944.00
24 948,353 473,543.00
24 762,028 418,364.00
24 918,758 434,328.00
24 807,477 433,894.00
24 13,155,330 7,467,790.00
0 0 0.00
25 1,775,190 1,217,342.00
0 0 0.00
0 0 0.00
26 1,608,219 1,008,105.00
26 1,371,234 789,018.00
26 1,318,387 758,693.00
26 1,080,519 638,736.00
26 1,152,209 689,895.00
26 945,251 419,557.00
26 937,412 464,255.00
26 903,566 417,987.00
26 1,096,229 610,218.00
26 825,499 364,584.00
26 841,655 403,984.00
26 786,098 334,160.00
26 698,703 302,792.00
26 756,405 277,708.00
26 14,321,386 7,479,692.00
0 0 0.00
0 0 0.00
27 1,140,084 774,622.00
27 1,121,020 668,126.00
27 861,487 455,566.00
27 931,655 531,003.00
27 1,156,872 614,281.00
27 1,029,806 510,077.00
27 793,333 466,504.00
27 834,490 341,655.00
27 730,923 401,954.00
27 823,175 379,029.00
27 859,369 343,325.00
27 664,950 320,820.00
27 736,988 350,332.00
27 562,537 284,284.00
27 729,189 244,220.00
27 753,423 285,907.00
27 13,729,301 6,971,705.00
0 0 0.00
28 2,098,337 1,385,464.00
0 0 0.00
0 0 0.00
29 1,812,781 1,323,047.00
29 1,399,593 855,696.00
29 1,271,615 679,411.00
29 1,175,441 654,945.00
29 1,017,088 576,566.00
29 836,747 381,058.00
29 845,195 449,930.00
29 815,059 448,086.00
29 814,093 411,848.00
29 621,159 329,148.00
29 494,134 77,925.00
29 811,842 292,697.00
29 672,319 281,276.00
29 12,587,066 6,761,633.00
0 0 0.00
30 5,748,420 2,048,257.00
0 0 0.00
0 0 0.00
31 1,445,208 762,812.00
31 1,404,906 780,376.00
31 1,235,523 679,861.00
31 1,302,963 776,538.00
31 1,080,258 657,916.00
31 918,793 432,319.00
31 831,775 443,667.00
31 797,569 391,317.00
31 856,672 344,872.00
31 678,714 344,692.00
31 688,600 308,138.00
31 901,322 -215,151.00
31 657,907 238,944.00
31 615,910 281,172.00
31 722,847 329,717.00
31 14,138,967 6,557,190.00
0 0 0.00
0 0 0.00
32 1,440,832 814,974.00
32 1,287,258 746,998.00
32 1,353,727 728,219.00
32 1,235,918 796,357.00
32 1,223,911 660,233.00
32 1,040,341 628,050.00
32 1,111,113 630,906.00
32 813,470 379,579.00
32 748,280 324,515.00
32 943,216 378,863.00
32 785,894 390,044.00
32 917,010 388,498.00
32 706,743 315,660.00
32 1,103,887 344,648.00
32 14,711,600 7,527,544.00
0 0 0.00
0 0 0.00
33 1,949,388 1,279,713.00
33 1,606,699 1,112,583.00
33 1,756,714 1,020,808.00
33 1,493,864 716,652.00
33 562,537 284,284.00
33 927,830 431,811.00
33 1,005,432 490,359.00
33 771,065 413,757.00
33 870,760 432,079.00
33 811,125 331,667.00
33 793,067 352,589.00
33 12,548,481 6,866,302.00
0 0 0.00
34 1,546,754 898,626.00
0 0 0.00
0 0 0.00
35 1,020,811 658,814.00
35 1,033,524 524,777.00
35 918,793 432,319.00
35 976,419 425,646.00
35 1,082,973 573,028.00
35 1,081,294 613,440.00
35 937,018 539,322.00
35 830,644 410,909.00
35 944,515 534,561.00
35 679,592 344,197.00
35 894,696 406,391.00
35 816,278 403,688.00
35 469,026 127,041.00
35 664,827 291,395.00
35 589,743 260,701.00
35 12,940,153 6,546,229.00
0 0 0.00
36 1,459,355 1,059,553.00
37 1,699,846 1,048,882.00
0 0 0.00
0 0 0.00
38 0 0.00
38 0 0.00
38 0 0.00
0 0 0.00
39 1,399,665 925,341.00
40 1,997,446 1,028,450.00
41 2,333,286 944,279.00
42 2,056,877 726,648.00
43 1,291,649 869,075.00
44 1,347,000 1,109,643.00
45 1,738,314 919,612.00
46 808,872 394,753.00
47 1,672,619 1,173,930.00
48 1,336,865 848,593.00
49 1,246,411 958,771.00
50 1,374,352 995,206.00
0 0 0.00
0 0 0.00
51 1,149,735 969,542.00
51 360,755 245,392.00
51 314,206 213,728.00
51 256,020 174,149.00
51 232,745 158,317.00
51 2,313,461 1,761,128.00
0 0 0.00
52 1,466,682 1,263,740.00
53 1,398,721 784,777.00
54 1,020,065 0.00
55 1,390,022 752,850.00
56 1,471,863 719,989.00
57 1,820,867 1,023,198.00
0 0 0.00
0 0 0.00
58 842,538 498,667.00
58 472,274 382,517.00
58 375,930 171,595.00
58 1,690,742 1,052,779.00
0 0 0.00
59 1,222,012 894,808.00
0 0 0.00
0 0 0.00
60 177,002 133,945.00
60 185,798 152,194.00
60 184,735 135,634.00
60 191,196 115,298.00
60 121,344 85,777.00
60 84,098 84,098.00
60 65,337 49,712.00
60 1,009,510 756,658.00
0 0 0.00
61 1,266,999 886,049.00
62 1,010,801 717,599.00
63 1,166,436 846,341.00
64 1,179,958 776,637.00
65 1,048,148 747,389.00
66 1,055,860 760,948.00
67 1,069,741 518,163.00
68 907,488 736,812.00
69 1,060,576 676,306.00
70 1,055,082 651,882.00
71 866,800 584,319.00
72 1,858,832 909,852.00
73 0 0.00
74 983,310 538,069.00
75 1,086,952 560,801.00
76 1,468,178 609,664.00
77 1,370,108 611,659.00
78 819,679 757,747.00
79 1,365,397 1,384,717.00
80 934,779 468,806.00
81 724,607 494,959.00
82 761,947 535,949.00
83 733,242 537,509.00
84 972,184 430,528.00
85 818,504 418,150.00
86 612,221 458,074.00
87 1,150,158 635,514.00
0 0 0.00
0 0 0.00
88 392,956 236,601.00
88 285,639 180,235.00
88 189,328 134,621.00
88 867,923 551,457.00
0 0 0.00
89 844,205 523,867.00
90 891,959 429,645.00
91 1,158,441 187,070.00
92 531,758 411,125.00
93 465,000 457,903.00
94 1,316,223 701,018.00
95 709,325 448,514.00
96 657,456 506,914.00
97 981,606 495,585.00
98 851,777 506,523.00
99 547,113 426,085.00
100 1,615,632
101 661,776 485,562.00
102 0
103 4,172,017 517,148.00
104 874,394 486,429.00
105 941,137 456,679.00
106 1,091,998 439,996.00
107 576,120 521,363.00
108 4,112,843 585,227.00
109 996,570 500,000.00
110 924,467 556,309.00
111 920,258 520,264.00
112 761,970 289,073.00
113 814,257 548,074.00
114 650,342 333,129.00
115 326,670 324,623.00
116 831,783 352,067.00
0 0 0.00
0 0 0.00
117 364,154 185,355.00
117 234,565 148,795.00
117 598,719 334,150.00
0 0 0.00
118 640,497 389,593.00
119 552,107 395,508.00
120 543,472 347,213.00
121 586,588 437,084.00
122 824,385 501,125.00
123 429,384 357,280.00
124 425,032 261,634.00
125 781,759 334,870.00
126 448,012 198,801.00
127 530,043 301,444.00
128 398,077 305,269.00
129 417,065 313,343.00
130 619,454 311,159.00
131 489,893 390,824.00
132 457,102 290,497.00
133 361,430 290,581.00
134 323,682 264,240.00
135 366,915 266,038.00
136 335,703 263,074.00
137 341,917 282,038.00
138 988,532 389,204.00
139 565,786 243,319.00
140 618,204 289,766.00
141 426,321 282,159.00
0 0 0.00
0 0 0.00
142 308,234 183,503.00
142 249,117 133,578.00
142 557,351 317,081.00
0 0 0.00
143 529,515 248,743.00
144 598,841
145 305,805 201,891.00
146 345,728 227,021.00
147 522,254 296,805.00
148 382,932 278,366.00
149 297,125 126,448.00
150 246,486 176,963.00
151 353,907 189,541.00
152 673,049 109,362.00
153 364,888 194,644.00
154 377,944 231,367.00
155 597,507 224,025.00
156 369,031 275,625.00
157 579,720 209,016.00
158 446,184 227,752.00
0 0 0.00
0 0 0.00
159 265,677 114,283.00
159 188,039 60,307.00
159 453,716 174,590.00
0 0 0.00
160 438,212 194,915.00
161 248,858 157,042.00
162 305,516 143,528.00
163 407,379 280,006.00
164 255,462 187,114.00
165 333,261 215,234.00
166 479,562 237,732.00
167 326,400 150,200.00
168 438,625 217,889.00
169 317,996 177,836.00
170 368,577 266,245.00
171 289,743 199,680.00
172 206,243 128,911.00
173
174 228,434 139,533.00
175 199,760 109,022.00
176 387,712 189,973.00
177 472,099 228,694.00
178 289,249 128,515.00
179
180
181 183,112 77,191.00
182
183
184
185
186 116,696 77,060.00
187 173,244 98,008.00
188 104,794 71,697.00
189 93,366 73,296.00
190
191 102,521 59,806.00
192
193
0
0
Totals
Prospectus ID
(4) DSCR FS Start Date
1 N/A 07/01/98
1 N/A 07/01/98
1 N/A 07/01/98
1 N/A 01/00/00
1 N/A 07/01/98
1 0 01/00/00
0 0 01/00/00
2 N/A 01/01/98
0 0 01/00/00
0 0 01/00/00
3 N/A 01/01/98
3 N/A 01/01/98
3 01/00/00
0 0 01/00/00
4 N/A 01/01/98
0 0 01/00/00
0 0 01/00/00
5 N/A 01/01/98
5 N/A 01/01/98
5 N/A 01/01/98
5 N/A 01/01/98
5 N/A 01/01/98
5 N/A 01/01/98
5 N/A 01/01/98
5 N/A 01/01/98
5 N/A 01/01/98
5 N/A 01/01/98
5 N/A 01/01/98
5 N/A 01/01/98
5 N/A 01/01/98
5 N/A 01/01/98
5 N/A 01/01/98
5 N/A 01/01/98
5 0 01/00/00
0 0 01/00/00
6 N/A 08/01/98
7 N/A 09/01/98
0 0 01/00/00
0 0 01/00/00
8 N/A 04/01/98
8 N/A 04/01/98
8 N/A 04/01/98
8 N/A 04/01/98
8 N/A 04/01/98
8 N/A 04/01/98
8 N/A 04/01/98
8 N/A 04/01/98
8 N/A 01/00/00
8 N/A 04/01/98
8 N/A 04/01/98
8 N/A 04/01/98
8 N/A 01/00/00
8 N/A 01/00/00
8 N/A 01/00/00
8 N/A 04/01/98
8 0 01/00/00
0 0 01/00/00
0 0 01/00/00
9 N/A 01/01/98
9 N/A 01/01/98
9 N/A 01/01/98
9 0 01/00/00
0 0 01/00/00
0 0 01/00/00
10 N/A 01/01/98
10 N/A 01/00/00
10 N/A 01/01/98
10 N/A 01/01/98
10 N/A 01/00/00
10 0 01/00/00
0 0 01/00/00
11 N/A 01/01/98
12 0 01/00/00
13 N/A 01/01/98
14 N/A 01/01/98
15 N/A 01/01/98
16 N/A 07/01/98
17 N/A 07/01/98
18 0 01/00/00
19 0 01/00/00
0 0 01/00/00
0 0 01/00/00
20 N/A 01/00/00
20 N/A 01/00/00
20 N/A 01/00/00
20 0 01/00/00
0 0 01/00/00
21 N/A 01/01/98
22 N/A 09/01/98
0 0 01/00/00
0 0 01/00/00
23 N/A 01/01/98
23 N/A 01/01/98
23 N/A 01/01/98
23 N/A 01/01/98
23 N/A 01/01/98
23 N/A 01/01/98
23 N/A 01/01/98
23 N/A 01/01/98
23 N/A 01/01/98
23 N/A 01/01/98
23 N/A 01/01/98
23 0 01/00/00
0 0 01/00/00
0 0 01/00/00
24 N/A 01/01/98
24 N/A 01/01/98
24 N/A 01/01/98
24 N/A 01/01/98
24 N/A 01/01/98
24 N/A 01/01/98
24 N/A 01/01/98
24 N/A 01/01/98
24 N/A 01/01/98
24 N/A 01/01/98
24 N/A 01/01/98
24 0 01/00/00
0 0 01/00/00
25 N/A 01/01/98
0 0 01/00/00
0 0 01/00/00
26 N/A 01/01/98
26 N/A 01/01/98
26 N/A 01/01/98
26 N/A 01/01/98
26 N/A 01/01/98
26 N/A 01/01/98
26 N/A 01/01/98
26 N/A 01/01/98
26 N/A 01/01/98
26 N/A 01/01/98
26 N/A 01/01/98
26 N/A 01/01/98
26 N/A 01/01/98
26 N/A 01/01/98
26 0 01/00/00
0 0 01/00/00
0 0 01/00/00
27 N/A 01/01/98
27 N/A 01/01/98
27 N/A 01/01/98
27 N/A 01/01/98
27 N/A 01/01/98
27 N/A 01/01/98
27 N/A 01/01/98
27 N/A 01/01/98
27 N/A 01/01/98
27 N/A 01/01/98
27 N/A 01/01/98
27 N/A 01/01/98
27 N/A 01/01/98
27 N/A 01/01/98
27 N/A 01/01/98
27 N/A 01/01/98
27 2 01/00/00
0 0 01/00/00
28 N/A 01/01/98
0 0 01/00/00
0 0 01/00/00
29 N/A 01/01/98
29 N/A 01/01/98
29 N/A 01/01/98
29 N/A 01/01/98
29 N/A 01/01/98
29 N/A 01/01/98
29 N/A 01/01/98
29 N/A 01/01/98
29 N/A 01/01/98
29 N/A 01/01/98
29 N/A 01/01/98
29 N/A 01/01/98
29 N/A 01/01/98
29 0 01/00/00
0 0 01/00/00
30 N/A 01/01/98
0 0 01/00/00
0 0 01/00/00
31 N/A 01/01/98
31 N/A 01/01/98
31 N/A 01/01/98
31 N/A 01/01/98
31 N/A 01/01/98
31 N/A 01/01/98
31 N/A 01/01/98
31 N/A 01/01/98
31 N/A 01/01/98
31 N/A 01/01/98
31 N/A 01/01/98
31 N/A 01/01/98
31 N/A 01/01/98
31 N/A 01/01/98
31 N/A 01/01/98
31 0 01/00/00
0 0 01/00/00
0 0 01/00/00
32 N/A 01/01/98
32 N/A 01/01/98
32 N/A 01/01/98
32 N/A 01/01/98
32 N/A 01/01/98
32 N/A 01/01/98
32 N/A 01/01/98
32 N/A 01/01/98
32 N/A 01/01/98
32 N/A 01/01/98
32 N/A 01/01/98
32 N/A 01/01/98
32 N/A 01/01/98
32 N/A 01/01/98
32 0 01/00/00
0 0 01/00/00
0 0 01/00/00
33 N/A 01/01/98
33 N/A 01/01/98
33 N/A 01/01/98
33 N/A 01/01/98
33 N/A 01/01/98
33 N/A 01/01/98
33 N/A 01/01/98
33 N/A 01/01/98
33 N/A 01/01/98
33 N/A 01/01/98
33 N/A 01/01/98
33 0 01/00/00
0 0 01/00/00
34 N/A 01/01/98
0 0 01/00/00
0 0 01/00/00
35 N/A 01/01/98
35 N/A 01/01/98
35 N/A 01/01/98
35 N/A 01/01/98
35 N/A 01/01/98
35 N/A 01/01/98
35 N/A 01/01/98
35 N/A 01/01/98
35 N/A 01/01/98
35 N/A 01/01/98
35 N/A 01/01/98
35 N/A 01/01/98
35 N/A 01/01/98
35 N/A 01/01/98
35 N/A 01/01/98
35 0 01/00/00
0 0 01/00/00
36 N/A 04/01/98
37 N/A 01/01/98
0 0 01/00/00
0 0 01/00/00
38 0 01/01/98
38 0 01/01/98
38 0 01/00/00
0 0 01/00/00
39 N/A 01/01/98
40 N/A 01/00/00
41 N/A 01/01/98
42 N/A 01/00/00
43 N/A 01/01/98
44 N/A 01/00/00
45 N/A 01/01/98
46 N/A 01/01/98
47 N/A 01/01/98
48 N/A 01/01/98
49 N/A 07/01/98
50 N/A 01/01/98
0 0 01/00/00
0 0 01/00/00
51 N/A 01/00/00
51 N/A 01/00/00
51 N/A 01/00/00
51 N/A 01/00/00
51 N/A 01/00/00
51 0 01/00/00
0 0 01/00/00
52 N/A 01/01/98
53 N/A 01/01/98
54 N/A 01/01/98
55 N/A 01/01/98
56 N/A 01/01/98
57 N/A 01/01/98
0 0 01/00/00
0 0 01/00/00
58 N/A 04/01/98
58 N/A 01/00/00
58 N/A 05/01/98
58 0 01/00/00
0 0 01/00/00
59 N/A 07/01/98
0 0 01/00/00
0 0 01/00/00
60 N/A 01/01/98
60 N/A 01/01/98
60 N/A 01/01/98
60 N/A 01/01/98
60 N/A 01/01/98
60 N/A 01/01/98
60 N/A 01/01/98
60 0 01/00/00
0 0 01/00/00
61 N/A 01/00/00
62 N/A 01/01/98
63 N/A 01/01/98
64 N/A 04/01/98
65 N/A 09/01/98
66 N/A 01/01/98
67 N/A 07/01/98
68 N/A 08/01/98
69 N/A 01/01/98
70 N/A 01/01/98
71 N/A 01/00/00
72 N/A 01/01/98
73 0 04/01/98
74 N/A 01/01/98
75 N/A 01/01/98
76 N/A 01/00/00
77 N/A 01/01/98
78 N/A 01/01/98
79 N/A 01/00/00
80 N/A 01/01/98
81 N/A 04/01/98
82 N/A 01/01/98
83 N/A 01/01/98
84 N/A 01/01/98
85 N/A 01/01/98
86 N/A 04/01/98
87 N/A 01/01/98
0 0 01/00/00
0 0 01/00/00
88 N/A 01/01/98
88 N/A 01/01/98
88 N/A 01/01/98
88 0 01/00/00
0 0 01/00/00
89 N/A 01/01/98
90 N/A 07/01/98
91 N/A 01/00/00
92 N/A 01/01/98
93 N/A 08/01/98
94 N/A 01/01/98
95 N/A 01/01/98
96 N/A 01/01/98
97 N/A 01/01/98
98 N/A 01/01/98
99 N/A 01/00/00
100 N/A 01/01/98
101 N/A 04/01/98
102 0 01/00/00
103 N/A 01/01/98
104 N/A 01/01/98
105 N/A 07/01/98
106 N/A 01/01/98
107 N/A 01/01/98
108 N/A 01/01/98
109 N/A 01/01/98
110 N/A 01/01/98
111 N/A 01/01/98
112 N/A 01/01/98
113 N/A 01/01/98
114 N/A 01/00/00
115 N/A 01/01/98
116 N/A 07/01/98
0 0 01/00/00
0 0 01/00/00
117 N/A 01/01/98
117 N/A 01/01/98
117 0 01/00/00
0 0 01/00/00
118 N/A 01/01/98
119 N/A 07/01/98
120 N/A 01/01/98
121 N/A 01/01/98
122 N/A 01/01/98
123 N/A 07/01/98
124 N/A 07/01/98
125 N/A 01/01/98
126 N/A 01/01/98
127 N/A 01/01/98
128 N/A 01/01/98
129 N/A 01/01/98
130 N/A 10/01/98
131 N/A 01/01/98
132 N/A 04/01/98
133 N/A 01/01/98
134 N/A 04/01/98
135 N/A 01/01/98
136 N/A 04/01/98
137 N/A 04/01/98
138 N/A 04/01/98
139 N/A 01/01/98
140 N/A 01/01/98
141 N/A 01/01/98
0 0 01/00/00
0 0 01/00/00
142 N/A 10/01/98
142 N/A 01/00/00
142 0 01/00/00
0 0 01/00/00
143 N/A 08/01/98
144 N/A 01/01/98
145 N/A 01/01/98
146 N/A 01/00/00
147 N/A 01/01/98
148 N/A 01/01/98
149 N/A 01/01/98
150 N/A 10/01/98
151 N/A 07/01/98
152 N/A 04/01/98
153 N/A 01/01/98
154 N/A 01/00/00
155 N/A 01/01/98
156 N/A 03/01/98
157 N/A 07/01/98
158 N/A 10/01/98
0 0 01/00/00
0 0 01/00/00
159 N/A 01/01/98
159 N/A 01/01/98
159 0 01/00/00
0 0 01/00/00
160 N/A 10/01/98
161 N/A 01/01/98
162 N/A 01/01/98
163 N/A 01/01/98
164 N/A 01/01/98
165 N/A 01/01/98
166 N/A 01/01/98
167 N/A 01/00/00
168 N/A 01/01/98
169 N/A 10/01/98
170 N/A 01/01/98
171 N/A 01/00/00
172 N/A 01/01/98
173 0 01/00/00
174 N/A 01/01/98
175 N/A 07/01/98
176 N/A 01/00/00
177 N/A 01/00/00
178 N/A 01/01/98
179 0 01/00/00
180 0 01/00/00
181 N/A 01/01/98
182 0 01/00/00
183 0 01/00/00
184 0 01/00/00
185 0 01/00/00
186 N/A 01/00/00
187 N/A 07/01/98
188 N/A 01/00/00
189 N/A 01/01/98
190 0 01/00/00
191 N/A 01/01/98
192 0 01/00/00
193 0 01/00/00
0 01/00/00
0 01/00/00
Totals 01/00/00
01/00/00
Prospectus ID FS End Date Total Revenue
1 Dec-98 5,182,199
1 Dec-98 4,183,756
1 Dec-98 8,177,424
1 Jan-00 0
1 Dec-98 1,958,408
1 Jan-00 19,501,787
0 Jan-00 0
2 Dec-98 29,893,373
0 Jan-00 0
0 Jan-00 0
3 Dec-98 6,979,677
3 Dec-98 2,115,399
3 Jan-00 9,095,076
0 Jan-00 0
4 Dec-98 13,496,900
0 Jan-00 0
0 Jan-00 0
5 Dec-98 1,286,017
5 Dec-98 870,351
5 Dec-98 810,772
5 Dec-98 757,350
5 Dec-98 811,302
5 Dec-98 540,900
5 Dec-98 520,035
5 Dec-98 385,118
5 Dec-98 344,295
5 Dec-98 210,229
5 Dec-98 225,172
5 Dec-98 205,949
5 Dec-98 243,014
5 Dec-98 156,384
5 Dec-98 126,998
5 Dec-98 116,146
5 Jan-00 7,610,032
0 Jan-00 0
6 Dec-98 4,323,268
7 Dec-98 4,362,616
0 Jan-00 0
0 Jan-00 0
8 Dec-98 1,804,127
8 Dec-98 1,047,316
8 Dec-98 743,065
8 Dec-98 499,031
8 Dec-98 873,604
8 Dec-98 873,986
8 Dec-98 745,090
8 Dec-98 953,017
8 Jan-00 0
8 Dec-98 1,103,677
8 Dec-98 513,963
8 Dec-98 292,433
8 Jan-00 0
8 Jan-00 0
8 Jan-00 0
8 Dec-98 116,515
8 Jan-00 9,565,824
0 Jan-00 0
0 Jan-00 0
9 Dec-98 2,385,487
9 Dec-98 1,349,950
9 Dec-98 955,475
9 Jan-00 4,690,912
0 Jan-00 0
0 Jan-00 0
10 Dec-98 2,294,137
10 Jan-00 0
10 Dec-98 1,368,317
10 Dec-98 925,140
10 Jan-00 0
10 Jan-00 4,587,594
0 Jan-00 0
11 Dec-98 6,893,645
12 Jan-00 0
13 Dec-98 2,127,871
14 Dec-98 3,064,111
15 Dec-98 2,657,276
16 Dec-98 2,272,003
17 Dec-98 977,737
18 Jan-00 0
19 Jan-00 0
0 Jan-00 0
0 Jan-00 0
20 Jan-00 0
20 Jan-00 0
20 Jan-00 0
20 Jan-00 0
0 Jan-00 0
21 Dec-98 2,043,254
22 Dec-98 854,055
0 Jan-00 0
0 Jan-00 0
23 Dec-98 1,733,172
23 Dec-98 1,491,127
23 Dec-98 1,126,341
23 Dec-98 1,246,139
23 Dec-98 1,093,802
23 Dec-98 1,033,194
23 Dec-98 990,172
23 Dec-98 1,349,254
23 Dec-98 996,826
23 Dec-98 723,456
23 Dec-98 613,802
23 Jan-00 12,397,285
0 Jan-00 0
0 Jan-00 0
24 Dec-98 3,419,521
24 Dec-98 1,568,250
24 Dec-98 907,638
24 Dec-98 1,217,368
24 Dec-98 910,474
24 Dec-98 973,609
24 Dec-98 760,210
24 Dec-98 1,056,147
24 Dec-98 646,056
24 Dec-98 1,016,371
24 Dec-98 980,568
24 Jan-00 13,456,212
0 Jan-00 0
25 Dec-98 1,830,849
0 Jan-00 0
0 Jan-00 0
26 Dec-98 1,294,820
26 Dec-98 1,574,974
26 Dec-98 1,399,466
26 Dec-98 1,166,452
26 Dec-98 1,369,658
26 Dec-98 1,132,283
26 Dec-98 866,128
26 Dec-98 881,597
26 Dec-98 1,020,252
26 Dec-98 858,731
26 Dec-98 918,003
26 Dec-98 747,844
26 Dec-98 656,453
26 Dec-98 754,703
26 Jan-00 14,641,364
0 Jan-00 0
0 Jan-00 0
27 Dec-98 1,220,444
27 Dec-98 1,095,039
27 Dec-98 823,230
27 Dec-98 1,032,464
27 Dec-98 1,248,156
27 Dec-98 994,847
27 Dec-98 713,753
27 Dec-98 762,916
27 Dec-98 674,158
27 Dec-98 798,610
27 Dec-98 892,306
27 Dec-98 808,034
27 Dec-98 725,455
27 Dec-98 513,624
27 Dec-98 831,355
27 Dec-98 767,717
27 Jan-00 13,902,108
0 Jan-00 0
28 Dec-98 2,232,178
0 Jan-00 0
0 Jan-00 0
29 Dec-98 1,926,956
29 Dec-98 1,341,085
29 Dec-98 1,164,440
29 Dec-98 1,130,741
29 Dec-98 1,186,822
29 Dec-98 828,674
29 Dec-98 790,437
29 Dec-98 794,651
29 Dec-98 903,636
29 Dec-98 583,495
29 Dec-98 536,602
29 Dec-98 798,573
29 Dec-98 768,937
29 Jan-00 12,755,049
0 Jan-00 0
30 Dec-98 4,144,139
0 Jan-00 0
0 Jan-00 0
31 Dec-98 1,339,460
31 Dec-98 1,564,791
31 Dec-98 1,146,204
31 Dec-98 1,421,983
31 Dec-98 1,036,538
31 Dec-98 750,539
31 Dec-98 829,339
31 Dec-98 820,860
31 Dec-98 862,231
31 Dec-98 790,842
31 Dec-98 755,061
31 Dec-98 882,717
31 Dec-98 790,832
31 Dec-98 690,120
31 Dec-98 748,448
31 Jan-00 14,429,965
0 Jan-00 0
0 Jan-00 0
32 Dec-98 1,606,691
32 Dec-98 1,378,226
32 Dec-98 1,352,846
32 Dec-98 1,310,963
32 Dec-98 1,258,708
32 Dec-98 1,145,465
32 Dec-98 1,086,517
32 Dec-98 783,223
32 Dec-98 745,292
32 Dec-98 971,636
32 Dec-98 771,779
32 Dec-98 935,004
32 Dec-98 585,380
32 Dec-98 1,111,140
32 Jan-00 15,042,870
0 Jan-00 0
0 Jan-00 0
33 Dec-98 1,937,260
33 Dec-98 1,287,778
33 Dec-98 1,644,070
33 Dec-98 1,519,914
33 Dec-98 832,978
33 Dec-98 1,018,941
33 Dec-98 1,038,921
33 Dec-98 785,884
33 Dec-98 997,435
33 Dec-98 933,168
33 Dec-98 743,944
33 Jan-00 12,740,293
0 Jan-00 0
34 Dec-98 1,734,373
0 Jan-00 0
0 Jan-00 0
35 Dec-98 1,081,060
35 Dec-98 1,333,990
35 Dec-98 1,133,563
35 Dec-98 1,110,192
35 Dec-98 1,020,390
35 Dec-98 1,137,354
35 Dec-98 991,136
35 Dec-98 798,601
35 Dec-98 897,758
35 Dec-98 623,790
35 Dec-98 852,744
35 Dec-98 691,774
35 Dec-98 652,354
35 Dec-98 613,002
35 Dec-98 518,802
35 Jan-00 13,456,510
0 Jan-00 0
36 Dec-98 1,102,222
37 Dec-98 1,658,566
0 Jan-00 0
0 Jan-00 0
38 Dec-98 846,220
38 Dec-98 446,617
38 Jan-00 1,292,837
0 Jan-00 0
39 Dec-98 1,593,124
40 Jan-00 0
41 Dec-98 2,542,864
42 Jan-00 0
43 Dec-98 1,349,359
44 Jan-00 0
45 Dec-98 1,703,467
46 Dec-98 1,229,631
47 Dec-98 1,798,562
48 Dec-98 1,517,996
49 Dec-98 787,814
50 Dec-98 1,342,522
0 Jan-00 0
0 Jan-00 0
51 Jan-00 0
51 Jan-00 0
51 Jan-00 0
51 Jan-00 0
51 Jan-00 0
51 Jan-00 0
0 Jan-00 0
52 Dec-98 1,406,525
53 Dec-98 1,399,551
54 Dec-98 1,162,853
55 Dec-98 1,351,164
56 Dec-98 1,582,097
57 Dec-98 1,827,099
0 Jan-00 0
0 Jan-00 0
58 Dec-98 736,666
58 Jan-00 0
58 Dec-98 281,610
58 Jan-00 0
0 Jan-00 0
59 Dec-98 646,150
0 Jan-00 0
0 Jan-00 0
60 Dec-98 194,794
60 Dec-98 180,134
60 Dec-98 169,327
60 Dec-98 158,842
60 Dec-98 127,428
60 Dec-98 78,226
60 Dec-98 64,389
60 Jan-00 973,139
0 Jan-00 0
61 Jan-00 0
62 Dec-98 1,035,860
63 Dec-98 1,184,919
64 Dec-98 1,228,553
65 Dec-98 323,249
66 Dec-98 1,109,613
67 Dec-98 419,745
68 Dec-98 466,767
69 Dec-98 1,123,574
70 Dec-98 1,081,046
71 Jan-00 0
72 Dec-98 1,947,208
73 Dec-98 775,549
74 Dec-98 1,056,145
75 Dec-98 1,118,472
76 Jan-00 0
77 Dec-98 1,401,111
78 Dec-98 849,510
79 Jan-00 0
80 Dec-98 977,809
81 Dec-98 495,954
82 Dec-98 762,875
83 Dec-98 788,957
84 Dec-98 1,114,574
85 Dec-98 849,696
86 Dec-98 484,289
87 Dec-98 986,873
0 Jan-00 0
0 Jan-00 0
88 Dec-98 357,661
88 Dec-98 289,196
88 Dec-98 181,071
88 Jan-00 827,928
0 Jan-00 0
89 Dec-98 816,400
90 Dec-98 442,108
91 Jan-00 0
92 Dec-98 584,099
93 Dec-98 275,797
94 Dec-98 1,456,220
95 Dec-98 796,450
96 Dec-98 695,339
97 Dec-98 1,101,291
98 Dec-98 839,103
99 Jan-00 0
100 Dec-98 1,649,748
101 Dec-98 685,978
102 Jan-00 0
103 Dec-98 3,999,831
104 Dec-98 905,230
105 Dec-98 356,114
106 Dec-98 1,178,705
107 Dec-98 1,263,978
108 Dec-98 3,848,294
109 Dec-98 992,008
110 Dec-98 912,602
111 Dec-98 870,850
112 Dec-98 778,178
113 Dec-98 825,042
114 Jan-00 0
115 Dec-98 276,797
116 Dec-98 430,207
0 Jan-00 0
0 Jan-00 0
117 Dec-98 386,608
117 Dec-98 259,810
117 Jan-00 646,418
0 Jan-00 0
118 Dec-98 644,713
119 Dec-98 377,794
120 Dec-98 535,402
121 Dec-98 545,667
122 Dec-98 743,340
123 Dec-98 260,216
124 Dec-98 209,103
125 Dec-98 836,387
126 Dec-98 529,966
127 Dec-98 544,029
128 Dec-98 355,812
129 Dec-98 414,758
130 Dec-98 55,624
131 Dec-98 490,931
132 Dec-98 367,250
133 Dec-98 385,133
134 Dec-98 245,591
135 Dec-98 367,340
136 Dec-98 258,913
137 Dec-98 121,285
138 Dec-98 741,601
139 Dec-98 493,245
140 Dec-98 708,643
141 Dec-98 443,923
0 Jan-00 0
0 Jan-00 0
142 Dec-98 196,081
142 Jan-00 0
142 Jan-00 0
0 Jan-00 0
143 Dec-98 212,492
144 Dec-98 698,148
145 Dec-98 283,534
146 Jan-00 0
147 Dec-98 532,929
148 Dec-98 393,780
149 Dec-98 294,745
150 Dec-98 73,026
151 Dec-98 128,857
152 Dec-98 598,355
153 Dec-98 396,799
154 Jan-00 0
155 Dec-98 615,682
156 Dec-98 325,774
157 Dec-98 570,534
158 Dec-98 127,800
0 Jan-00 0
0 Jan-00 0
159 Dec-98 281,913
159 Dec-98 186,888
159 Jan-00 468,801
0 Jan-00 0
160 Dec-98 463,151
161 Dec-98 305,222
162 Dec-98 330,252
163 Dec-98 384,214
164 Dec-98 265,639
165 Dec-98 325,614
166 Dec-98 536,860
167 Jan-00 0
168 Dec-98 452,573
169 Dec-98 92,744
170 Dec-98 402,226
171 Jan-00 0
172 Dec-98 197,460
173 Jan-00 0
174 Dec-98 277,490
175 Dec-98 226,440
176 Jan-00 0
177 Jan-00 0
178 Dec-98 279,847
179 Jan-00 0
180 Jan-00 0
181 Dec-98 205,564
182 Jan-00 0
183 Jan-00 0
184 Jan-00 0
185 Jan-00 0
186 Jan-00 0
187 Dec-98 78,647
188 Jan-00 0
189 Dec-98 91,738
190 Jan-00 0
191 Dec-98 116,322
192 Jan-00 0
193 Jan-00 0
0 0 0
0 0 0
Totals 0 0
0 0
Prospectus ID NOI
(4) DSCR
1 1,713,739 0
1 2,586,271 0
1 5,657,896 0
1 0 0
1 1,520,172 0
1 11,478,078 0
0 0 0
2 15,125,214 2.51
0 0 0
0 0 0
3 4,797,026 0
3 1,763,918 0
3 6,560,944 1.30
0 0 0.00
4 9,374,492 2.02
0 0 0.00
0 0 0.00
5 973,862 0.00
5 570,750 0.00
5 632,953 0.00
5 475,926 0.00
5 606,944 0.00
5 421,342 0.00
5 417,376 0.00
5 293,857 0.00
5 229,088 0.00
5 155,573 0.00
5 179,575 0.00
5 157,407 0.00
5 192,279 0.00
5 119,563 0.00
5 96,997 0.00
5 86,784 0.00
5 5,610,275 1.52
0 0 0.00
6 2,362,102 0.00
7 2,356,942 0.00
0 0 0.00
0 0 0.00
8 1,297,765 0.00
8 766,491 0.00
8 598,116 0.00
8 368,154 0.00
8 510,813 0.00
8 534,524 0.00
8 581,868 0.00
8 743,385 0.00
8 0 0.00
8 667,410 0.00
8 313,370 0.00
8 218,608 0.00
8 0 0.00
8 0 0.00
8 0 0.00
8 89,613 0.00
8 6,690,117 0.00
0 0 0.00
0 0 0.00
9 1,281,707 0.00
9 733,859 0.00
9 445,411 0.00
9 2,460,977 1.07
0 0 0.00
0 0 0.00
10 977,869 0.00
10 0 0.00
10 597,396 0.00
10 345,280 0.00
10 0 0.00
10 1,920,546 1.23
0 0 0.00
11 3,512,956 2.69
12 0 0.00
13 1,501,777 1.18
14 1,850,098 1.35
15 1,447,973 1.20
16 842,446 0.00
17 736,553 0.00
18 0 0.00
19 0 0.00
0 0 0.00
0 0 0.00
20 0 0.00
20 0 0.00
20 0 0.00
20 0 0.00
0 0 0.00
21 1,108,600 1.12
22 559,024 0.00
0 0 0.00
0 0 0.00
23 988,005 0.00
23 945,718 0.00
23 579,443 0.00
23 602,869 0.00
23 540,085 0.00
23 525,534 0.00
23 445,759 0.00
23 564,809 0.00
23 456,533 0.00
23 403,957 0.00
23 242,872 0.00
23 6,295,584 1.48
0 0 0.00
0 0 0.00
24 1,943,592 0.00
24 813,266 0.00
24 500,323 0.00
24 680,404 0.00
24 373,973 0.00
24 434,465 0.00
24 350,175 0.00
24 547,167 0.00
24 261,693 0.00
24 460,456 0.00
24 253,681 0.00
24 6,619,195 1.58
0 0 0.00
25 1,232,244 1.35
0 0 0.00
0 0 0.00
26 624,342 0.00
26 882,083 0.00
26 780,789 0.00
26 633,949 0.00
26 802,458 0.00
26 419,679 0.00
26 367,627 0.00
26 368,839 0.00
26 427,236 0.00
26 323,574 0.00
26 403,696 0.00
26 153,134 0.00
26 202,707 0.00
26 263,175 0.00
26 6,653,288 1.63
0 0 0.00
0 0 0.00
27 770,221 0.00
27 537,324 0.00
27 339,485 0.00
27 541,051 0.00
27 583,798 0.00
27 369,219 0.00
27 375,856 0.00
27 293,271 0.00
27 279,057 0.00
27 314,827 0.00
27 373,281 0.00
27 361,502 0.00
27 298,256 0.00
27 193,345 0.00
27 351,445 0.00
27 277,875 0.00
27 6,259,813 1.52
0 0 0.00
28 1,660,349 1.92
0 0 0.00
0 0 0.00
29 1,299,664 0.00
29 713,440 0.00
29 534,707 0.00
29 572,349 0.00
29 670,184 0.00
29 354,070 0.00
29 333,268 0.00
29 392,589 0.00
29 433,429 0.00
29 268,817 0.00
29 167,534 0.00
29 289,057 0.00
29 311,582 0.00
29 6,340,690 1.57
0 0 0.00
30 1,952,648 1.91
0 0 0.00
0 0 0.00
31 555,508 0.00
31 864,590 0.00
31 486,492 0.00
31 733,609 0.00
31 516,091 0.00
31 206,778 0.00
31 319,044 0.00
31 381,811 0.00
31 332,410 0.00
31 357,272 0.00
31 324,921 0.00
31 236,365 0.00
31 314,635 0.00
31 289,107 0.00
31 235,242 0.00
31 6,153,875 1.51
0 0 0.00
0 0 0.00
32 838,006 0.00
32 753,091 0.00
32 608,185 0.00
32 801,975 0.00
32 633,927 0.00
32 648,893 0.00
32 477,528 0.00
32 311,596 0.00
32 287,194 0.00
32 256,366 0.00
32 333,950 0.00
32 341,968 0.00
32 179,719 0.00
32 324,597 0.00
32 6,796,995 1.70
0 0 0.00
0 0 0.00
33 1,103,121 0.00
33 725,888 0.00
33 887,859 0.00
33 625,677 0.00
33 399,932 0.00
33 471,967 0.00
33 409,916 0.00
33 393,967 0.00
33 505,502 0.00
33 461,419 0.00
33 274,435 0.00
33 6,259,683 1.56
0 0 0.00
34 1,162,479 1.33
0 0 0.00
0 0 0.00
35 588,555 0.00
35 738,115 0.00
35 607,884 0.00
35 539,934 0.00
35 499,558 0.00
35 638,478 0.00
35 505,944 0.00
35 342,488 0.00
35 358,937 0.00
35 205,672 0.00
35 307,705 0.00
35 189,643 0.00
35 275,531 0.00
35 210,221 0.00
35 181,963 0.00
35 6,190,628 1.56
0 0 0.00
36 855,757 0.00
37 853,507 1.07
0 0 0.00
0 0 0.00
38 846,216 0.00
38 446,613 0.00
38 1,292,829 1.00
0 0 0.00
39 1,367,429 1.77
40 0 0.00
41 1,359,235 1.83
42 0 0.00
43 927,942 1.38
44 0 0.00
45 809,583 1.11
46 960,850 1.48
47 1,180,383 1.75
48 915,672 1.58
49 602,387 0.00
50 981,126 1.80
0 0 0.00
0 0 0.00
51 0 0.00
51 0 0.00
51 0 0.00
51 0 0.00
51 0 0.00
51 0 0.00
0 0 0.00
52 773,625 1.31
53 732,607 1.25
54 1,058,268 1.86
55 668,287 1.10
56 667,369 1.21
57 982,782 1.66
0 0 0.00
0 0 0.00
58 466,097 0.00
58 0 0.00
58 152,289 0.00
58 0 0.00
0 0 0.00
59 470,997 0.00
0 0 0.00
0 0 0.00
60 160,559 0.00
60 146,031 0.00
60 146,125 0.00
60 98,266 0.00
60 100,860 0.00
60 63,579 0.00
60 44,336 0.00
60 759,756 1.41
0 0 0.00
61 0 0.00
62 713,054 1.49
63 768,754 1.57
64 666,365 0.00
65 114,387 0.00
66 799,930 1.52
67 390,102 0.00
68 429,883 0.00
69 763,581 1.71
70 611,502 1.42
71 0 0.00
72 873,685 2.09
73 586,264 0.00
74 596,839 1.59
75 486,337 1.29
76 0 0.00
77 577,551 1.48
78 778,561 1.91
79 0 0.00
80 630,954 1.65
81 310,731 0.00
82 384,506 1.11
83 535,475 1.42
84 646,300 1.89
85 491,723 1.53
86 356,052 0.00
87 468,042 1.41
0 0 0.00
0 0 0.00
88 206,596 0.00
88 155,295 0.00
88 109,204 0.00
88 471,095 1.42
0 0 0.00
89 396,045 1.27
90 192,008 0.00
91 0 0.00
92 473,948 1.36
93 242,708 0.00
94 807,431 2.85
95 511,046 1.63
96 501,262 1.78
97 479,509 1.74
98 469,768 1.46
99 0 0.00
100 454,829 1.43
101 409,826 0.00
102 0 0.00
103 313,096 1.10
104 508,142 1.65
105 92,682 0.00
106 490,592 1.85
107 751,836 2.71
108 401,300 1.45
109 514,183 2.19
110 598,968 2.43
111 338,539 1.31
112 406,010 1.57
113 491,727 1.51
114 0 0.00
115 258,471 1.18
116 151,243 0.00
0 0 0.00
0 0 0.00
117 235,939 0.00
117 152,206 0.00
117 388,145 1.65
0 0 0.00
118 387,057 1.70
119 145,790 0.00
120 266,355 1.29
121 362,710 1.67
122 399,551 1.67
123 147,346 0.00
124 115,856 0.00
125 306,845 1.56
126 310,986 1.55
127 319,348 1.74
128 264,519 1.35
129 309,315 1.63
130 27,540 0.00
131 367,719 1.84
132 140,330 0.00
133 301,780 1.62
134 201,157 0.00
135 279,217 1.64
136 165,905 0.00
137 82,302 0.00
138 346,710 0.00
139 305,649 1.92
140 366,215 2.31
141 244,443 1.53
0 0 0.00
0 0 0.00
142 100,391 0.00
142 0 0.00
142 0 0.00
0 0 0.00
143 112,421 0.00
144 297,768 1.97
145 186,579 1.25
146 0 0.00
147 337,814 1.95
148 264,684 1.86
149 185,708 1.33
150 38,154 0.00
151 79,150 0.00
152 300,055 0.00
153 190,251 1.54
154 0 0.00
155 309,365 2.34
156 182,941 0.00
157 199,264 0.00
158 80,301 0.00
0 0 0.00
0 0 0.00
159 118,044 0.00
159 94,473 0.00
159 212,517 1.69
0 0 0.00
160 213,875 0.00
161 251,255 2.16
162 173,720 1.52
163 234,925 2.07
164 202,472 1.55
165 183,932 1.52
166 227,904 1.85
167 0 0.00
168 219,798 1.96
169 62,112 0.00
170 256,071 2.40
171 0 0.00
172 119,342 1.24
173 0 0.00
174 155,654 1.66
175 68,105 0.00
176 0 0.00
177 0 0.00
178 123,325 1.43
179 0 0.00
180 0 0.00
181 107,750 1.65
182 0 0.00
183 0 0.00
184 0 0.00
185 0 0.00
186 0 0.00
187 44,997 0.00
188 0 0.00
189 49,197 1.05
190 0 0.00
191 68,020 1.63
192 0 0.00
193 0 0.00
0 0 0
0 0 0
Totals 0 0
0 0
Prospectus ID Occupancy Date % Occ
1 Dec-98 97%
1 Dec-98 97%
1 Dec-98 96%
1 Jan-00 0%
1 Dec-98 98%
1 Jan-00 0%
0 Jan-00 0%
2 Dec-98 94%
0 Jan-00 0%
0 Jan-00 0%
3 Dec-98 90%
3 Dec-98 90%
3 Jan-00 0%
0 Jan-00 0%
4 Dec-98 94%
0 Jan-00 0%
0 Jan-00 0%
5 Dec-98 100%
5 Dec-98 87%
5 Dec-98 100%
5 Dec-98 100%
5 Dec-98 100%
5 Dec-98 100%
5 Dec-98 100%
5 Dec-98 100%
5 Dec-98 100%
5 Dec-98 100%
5 Dec-98 100%
5 Dec-98 100%
5 Dec-98 100%
5 Dec-98 100%
5 Dec-98 100%
5 Dec-98 100%
5 Jan-00 0%
0 Jan-00 0%
6 Dec-98 96%
7 Dec-98 94%
0 Jan-00 0%
0 Jan-00 0%
8 Dec-98 100%
8 Dec-98 79%
8 Dec-98 97%
8 Dec-98 100%
8 Dec-98 82%
8 Dec-98 93%
8 Dec-98 95%
8 Dec-98 100%
8 Jan-00 0%
8 Dec-98 94%
8 Dec-98 100%
8 Dec-98 75%
8 Jan-00 0%
8 Jan-00 0%
8 Jan-00 0%
8 Dec-98 100%
8 Jan-00 0%
0 Jan-00 0%
0 Jan-00 0%
9 Dec-98 83%
9 Dec-98 70%
9 Mar-99 73%
9 Jan-00 0%
0 Jan-00 0%
0 Jan-00 0%
10 Dec-98 95%
10 Jan-00 0%
10 Dec-98 99%
10 Dec-98 98%
10 Jan-00 0%
10 Jan-00 0%
0 Jan-00 0%
11 Dec-98 85%
12 Jan-00 0%
13 Dec-98 100%
14 Dec-98 97%
15 Dec-98 98%
16 Dec-98 96%
17 Dec-98 95%
18 Jan-00 0%
19 Jan-00 0%
0 Jan-00 0%
0 Jan-00 0%
20 Jan-00 0%
20 Jan-00 0%
20 Jan-00 0%
20 Jan-00 0%
0 Jan-00 0%
21 Dec-98 94%
22 Mar-99 50%
0 Jan-00 0%
0 Jan-00 0%
23 Dec-98 75%
23 Dec-98 95%
23 Dec-98 65%
23 Dec-98 61%
23 Dec-98 68%
23 Dec-98 69%
23 Dec-98 71%
23 Dec-98 58%
23 Dec-98 60%
23 Dec-98 85%
23 Dec-98 46%
23 Jan-00 0%
0 Jan-00 0%
0 Jan-00 0%
24 Dec-98 91%
24 Dec-98 63%
24 Dec-98 59%
24 Dec-98 77%
24 Dec-98 59%
24 Dec-98 65%
24 Dec-98 50%
24 Dec-98 72%
24 Dec-98 56%
24 Dec-98 69%
24 Dec-98 69%
24 Jan-00 0%
0 Jan-00 0%
25 Dec-98 94%
0 Jan-00 0%
0 Jan-00 0%
26 Dec-98 72%
26 Dec-98 68%
26 Dec-98 74%
26 Dec-98 71%
26 Dec-98 78%
26 Dec-98 83%
26 Dec-98 69%
26 Dec-98 57%
26 Dec-98 61%
26 Dec-98 67%
26 Dec-98 66%
26 Dec-98 57%
26 Dec-98 56%
26 Dec-98 66%
26 Jan-00 0%
0 Jan-00 0%
0 Jan-00 0%
27 Dec-98 91%
27 Dec-98 66%
27 Dec-98 60%
27 Dec-98 59%
27 Dec-98 71%
27 Dec-98 63%
27 Dec-98 63%
27 Dec-98 62%
27 Dec-98 66%
27 Dec-98 55%
27 Dec-98 63%
27 Dec-98 61%
27 Dec-98 67%
27 Dec-98 55%
27 Dec-98 60%
27 Dec-98 74%
27 Jan-00 0%
0 Jan-00 0%
28 Dec-98 95%
0 Jan-00 0%
0 Jan-00 0%
29 Dec-98 94%
29 Dec-98 74%
29 Dec-98 72%
29 Dec-98 71%
29 Dec-98 75%
29 Dec-98 57%
29 Dec-98 62%
29 Dec-98 85%
29 Dec-98 69%
29 Dec-98 71%
29 Dec-98 43%
29 Dec-98 69%
29 Dec-98 60%
29 Jan-00 0%
0 Jan-00 0%
30 Dec-98 55%
0 Jan-00 0%
0 Jan-00 0%
31 Dec-98 63%
31 Dec-98 40%
31 Dec-98 68%
31 Dec-98 73%
31 Dec-98 69%
31 Dec-98 54%
31 Dec-98 66%
31 Dec-98 62%
31 Dec-98 58%
31 Dec-98 67%
31 Dec-98 70%
31 Dec-98 58%
31 Dec-98 54%
31 Dec-98 64%
31 Dec-98 62%
31 Jan-00 0%
0 Jan-00 0%
0 Jan-00 0%
32 Dec-98 76%
32 Dec-98 78%
32 Dec-98 59%
32 Dec-98 74%
32 Dec-98 73%
32 Dec-98 65%
32 Dec-98 57%
32 Dec-98 64%
32 Dec-98 60%
32 Dec-98 66%
32 Dec-98 57%
32 Dec-98 60%
32 Dec-98 52%
32 Dec-98 63%
32 Jan-00 0%
0 Jan-00 0%
0 Jan-00 0%
33 Dec-98 77%
33 Dec-98 66%
33 Dec-98 68%
33 Dec-98 53%
33 Dec-98 54%
33 Dec-98 81%
33 Dec-98 57%
33 Dec-98 61%
33 Dec-98 81%
33 Dec-98 64%
33 Dec-98 79%
33 Jan-00 0%
0 Jan-00 0%
34 Dec-98 94%
0 Jan-00 0%
0 Jan-00 0%
35 Dec-98 72%
35 Dec-98 75%
35 Dec-98 73%
35 Dec-98 75%
35 Dec-98 68%
35 Dec-98 75%
35 Dec-98 77%
35 Dec-98 59%
35 Dec-98 60%
35 Dec-98 37%
35 Dec-98 72%
35 Dec-98 57%
35 Dec-98 72%
35 Dec-98 67%
35 Dec-98 47%
35 Jan-00 0%
0 Jan-00 0%
36 Dec-98 100%
37 Dec-98 95%
0 Jan-00 0%
0 Jan-00 0%
38 Jan-00 0%
38 Jan-00 0%
38 Jan-00 0%
0 Jan-00 0%
39 Jan-00 0%
40 Jan-00 0%
41 Jan-00 0%
42 Jan-00 0%
43 Jan-00 0%
44 Jan-00 0%
45 Dec-98 92%
46 Dec-98 100%
47 Dec-98 88%
48 Dec-98 88%
49 Dec-98 98%
50 Jan-00 0%
0 Jan-00 0%
0 Jan-00 0%
51 Jan-00 0%
51 Jan-00 0%
51 Jan-00 0%
51 Jan-00 0%
51 Jan-00 0%
51 Jan-00 0%
0 Jan-00 0%
52 Dec-98 100%
53 Dec-98 91%
54 Dec-98 100%
55 Jan-00 0%
56 Dec-98 86%
57 Mar-99 100%
0 Jan-00 0%
0 Jan-00 0%
58 Jan-00 0%
58 Jan-00 0%
58 Jan-00 0%
58 Jan-00 0%
0 Jan-00 0%
59 Mar-99 98%
0 Jan-00 0%
0 Jan-00 0%
60 Dec-98 94%
60 Dec-98 92%
60 Dec-98 100%
60 Dec-98 97%
60 Dec-98 93%
60 Dec-98 65%
60 Dec-98 100%
60 Jan-00 0%
0 Jan-00 0%
61 Jan-00 0%
62 Jan-00 0%
63 Dec-98 98%
64 Dec-98 96%
65 Jan-00 0%
66 Dec-98 95%
67 Jan-00 0%
68 Dec-98 99%
69 Jan-00 0%
70 Dec-98 100%
71 Jan-00 0%
72 Jul-99 100%
73 Dec-98 100%
74 Dec-98 80%
75 Dec-98 96%
76 Jan-00 0%
77 Dec-98 99%
78 Jan-00 0%
79 Jan-00 0%
80 Dec-98 95%
81 Dec-98 99%
82 Dec-98 96%
83 Dec-98 100%
84 Jan-99 93%
85 Dec-98 97%
86 Aug-99 94%
87 Mar-99 100%
0 Jan-00 0%
0 Jan-00 0%
88 Dec-98 97%
88 Dec-98 100%
88 Dec-98 100%
88 Jan-00 0%
0 Jan-00 0%
89 Dec-98 100%
90 Jan-99 97%
91 Jan-00 0%
92 Dec-98 100%
93 Jan-00 0%
94 Dec-98 91%
95 Dec-98 97%
96 Jan-00 0%
97 Dec-98 100%
98 Jan-00 0%
99 Jan-00 0%
100 Dec-98 100%
101 Dec-98 99%
102 Jan-00 0%
103 Jan-00 0%
104 Jan-00 0%
105 Dec-98 91%
106 Dec-98 97%
107 Dec-98 100%
108 Dec-98 89%
109 Dec-98 81%
110 Dec-98 93%
111 Dec-98 100%
112 Dec-98 94%
113 Dec-98 72%
114 Jan-00 0%
115 Jan-00 0%
116 Dec-98 84%
0 Jan-00 0%
0 Jan-00 0%
117 Mar-99 81%
117 Mar-99 96%
117 Jan-00 0%
0 Jan-00 0%
118 Dec-98 100%
119 Dec-98 83%
120 Dec-98 100%
121 Jan-00 0%
122 Dec-98 92%
123 Dec-98 100%
124 Mar-99 100%
125 Dec-98 100%
126 Dec-98 86%
127 Dec-98 100%
128 Dec-98 100%
129 Dec-98 100%
130 Jan-00 0%
131 Dec-98 86%
132 Dec-98 94%
133 Dec-98 100%
134 Jan-00 0%
135 Jan-99 100%
136 Dec-98 100%
137 Jan-00 0%
138 Dec-98 100%
139 Mar-99 93%
140 Jan-99 100%
141 Dec-98 100%
0 Jan-00 0%
0 Jan-00 0%
142 Dec-98 100%
142 Jan-00 0%
142 Jan-00 0%
0 Jan-00 0%
143 Jan-00 0%
144 Jan-00 0%
145 Dec-98 100%
146 Jan-00 0%
147 Dec-98 78%
148 Dec-98 100%
149 Dec-98 97%
150 Jan-99 98%
151 Dec-98 92%
152 Dec-98 70%
153 Jan-00 0%
154 Jan-00 0%
155 Dec-98 98%
156 Dec-98 100%
157 Dec-98 72%
158 Dec-98 100%
0 Jan-00 0%
0 Jan-00 0%
159 Mar-99 95%
159 Mar-99 84%
159 Jan-00 0%
0 Jan-00 0%
160 Dec-98 100%
161 Dec-98 100%
162 Dec-98 94%
163 Dec-98 100%
164 Dec-98 100%
165 Dec-98 80%
166 Dec-98 100%
167 Jan-00 0%
168 Jan-00 0%
169 Dec-98 100%
170 Mar-99 100%
171 Jan-00 0%
172 Jan-00 0%
173 Jan-00 0%
174 Jan-00 0%
175 Dec-98 95%
176 Jan-00 0%
177 Jan-00 0%
178 Mar-99 100%
179 Jan-00 0%
180 Jan-00 0%
181 Dec-98 100%
182 Jan-00 0%
183 Jan-00 0%
184 Jan-00 0%
185 Jan-00 0%
186 Jan-00 0%
187 Jan-00 0%
188 Jan-00 0%
189 Dec-98 96%
190 Jan-00 0%
191 Dec-98 100%
192 Jan-00 0%
193 Jan-00 0%
0 0 0
0 0 0
Totals 0 0
0 0
Prospectus ID FS Start Date FS End Date
1 Jul-99 Jun-99
1 Jul-99 Jun-99
1 Jul-99 Jun-99
1 Jan-00 Jan-00
1 Jul-99 Jun-99
1 Jan-00 Jan-00
0 Jan-00 Jan-00
2 Apr-98 Mar-99
0 Jan-00 Jan-00
0 Jan-00 Jan-00
3 Apr-98 Mar-99
3 Apr-98 Mar-99
3 Jan-00 Jan-00
0 Jan-00 Jan-00
4 Apr-98 Mar-99
0 Jan-00 Jan-00
0 Jan-00 Jan-00
5 Apr-98 Mar-99
5 Apr-98 Mar-99
5 Apr-98 Mar-99
5 Apr-98 Mar-99
5 Apr-98 Mar-99
5 Apr-98 Mar-99
5 Apr-98 Mar-99
5 Apr-98 Mar-99
5 Apr-98 Mar-99
5 Apr-98 Mar-99
5 Apr-98 Mar-99
5 Apr-98 Mar-99
5 Apr-98 Mar-99
5 Apr-98 Mar-99
5 Apr-98 Mar-99
5 Apr-98 Mar-99
5 Jan-00 Jan-00
0 Jan-00 Jan-00
6 Aug-98 Mar-99
7 Sep-98 Mar-99
0 Jan-00 Jan-00
0 Jan-00 Jan-00
8 Jun-98 Jun-99
8 Jun-98 Jun-99
8 Jun-98 Jun-99
8 Jun-98 Jun-99
8 Jun-98 Jun-99
8 Jun-98 Jun-99
8 Jun-98 Jun-99
8 Jun-98 Jun-99
8 Jan-00 Jan-00
8 Jun-98 Jun-99
8 Jun-98 Jun-99
8 Jun-98 Jun-99
8 Jan-00 Jan-00
8 Jan-00 Jan-00
8 Jan-00 Jan-00
8 Jun-98 Jun-99
8 Jan-00 Jan-00
0 Jan-00 Jan-00
0 Jan-00 Jan-00
9 Apr-98 Mar-99
9 Apr-98 Mar-99
9 Apr-98 Mar-99
9 Jan-00 Jan-00
0 Jan-00 Jan-00
0 Jan-00 Jan-00
10 Apr-98 Mar-99
10 Jan-00 Jan-00
10 Apr-98 Mar-99
10 Apr-98 Mar-99
10 Jan-00 Jan-00
10 Jan-00 Jan-00
0 Jan-00 Jan-00
11 Apr-98 Mar-99
12 Jan-00 Jan-00
13 Apr-98 Mar-99
14 Apr-98 Mar-99
15 Jan-98 Dec-98
16 Jul-98 Jun-99
17 Jul-98 Mar-99
18 Jan-00 Jan-00
19 Jan-00 Jan-00
0 Jan-00 Jan-00
0 Jan-00 Jan-00
20 Jan-99 Mar-99
20 Jan-99 Mar-99
20 Jan-99 Mar-99
20 Jan-00 Jan-00
0 Jan-00 Jan-00
21 Apr-98 Mar-99
22 Sep-98 Mar-99
0 Jan-00 Jan-00
0 Jan-00 Jan-00
23 Jan-98 Dec-98
23 Jan-98 Dec-98
23 Jan-98 Dec-98
23 Jan-98 Dec-98
23 Jan-98 Dec-98
23 Jan-98 Dec-98
23 Jan-98 Dec-98
23 Jan-98 Dec-98
23 Jan-98 Dec-98
23 Jan-98 Dec-98
23 Jan-98 Dec-98
23 Jan-00 Jan-00
0 Jan-00 Jan-00
0 Jan-00 Jan-00
24 Jan-98 Dec-98
24 Jan-98 Dec-98
24 Jan-98 Dec-98
24 Jan-98 Dec-98
24 Jan-98 Dec-98
24 Jan-98 Dec-98
24 Jan-98 Dec-98
24 Jan-98 Dec-98
24 Jan-98 Dec-98
24 Jan-98 Dec-98
24 Jan-98 Dec-98
24 Jan-00 Jan-00
0 Jan-00 Jan-00
25 Apr-98 Mar-99
0 Jan-00 Jan-00
0 Jan-00 Jan-00
26 Jan-98 Dec-98
26 Jan-98 Dec-98
26 Jan-98 Dec-98
26 Jan-98 Dec-98
26 Jan-98 Dec-98
26 Jan-98 Dec-98
26 Jan-98 Dec-98
26 Jan-98 Dec-98
26 Jan-98 Dec-98
26 Jan-98 Dec-98
26 Jan-98 Dec-98
26 Jan-98 Dec-98
26 Jan-98 Dec-98
26 Jan-98 Dec-98
26 Jan-00 Jan-00
0 Jan-00 Jan-00
0 Jan-00 Jan-00
27 Jan-98 Dec-98
27 Jan-98 Dec-98
27 Jan-98 Dec-98
27 Jan-98 Dec-98
27 Jan-98 Dec-98
27 Jan-98 Dec-98
27 Jan-98 Dec-98
27 Jan-98 Dec-98
27 Jan-98 Dec-98
27 Jan-98 Dec-98
27 Jan-98 Dec-98
27 Jan-98 Dec-98
27 Jan-98 Dec-98
27 Jan-98 Dec-98
27 Jan-98 Dec-98
27 Jan-98 Dec-98
27 Jan-00 Jan-00
0 Jan-00 Jan-00
28 Jan-98 Dec-98
0 Jan-00 Jan-00
0 Jan-00 Jan-00
29 Jan-98 Dec-98
29 Jan-98 Dec-98
29 Jan-98 Dec-98
29 Jan-98 Dec-98
29 Jan-98 Dec-98
29 Jan-98 Dec-98
29 Jan-98 Dec-98
29 Jan-98 Dec-98
29 Jan-98 Dec-98
29 Jan-98 Dec-98
29 Jan-98 Dec-98
29 Jan-98 Dec-98
29 Jan-98 Dec-98
29 Jan-00 Jan-00
0 Jan-00 Jan-00
30 Apr-98 Mar-99
0 Jan-00 Jan-00
0 Jan-00 Jan-00
31 Jan-98 Dec-98
31 Jan-98 Dec-98
31 Jan-98 Dec-98
31 Jan-98 Dec-98
31 Jan-98 Dec-98
31 Jan-98 Dec-98
31 Jan-98 Dec-98
31 Jan-98 Dec-98
31 Jan-98 Dec-98
31 Jan-98 Dec-98
31 Jan-98 Dec-98
31 Jan-98 Dec-98
31 Jan-98 Dec-98
31 Jan-98 Dec-98
31 Jan-98 Dec-98
31 Jan-00 Jan-00
0 Jan-00 Jan-00
0 Jan-00 Jan-00
32 Jan-98 Dec-98
32 Jan-98 Dec-98
32 Jan-98 Dec-98
32 Jan-98 Dec-98
32 Jan-98 Dec-98
32 Jan-98 Dec-98
32 Jan-98 Dec-98
32 Jan-98 Dec-98
32 Jan-98 Dec-98
32 Jan-98 Dec-98
32 Jan-98 Dec-98
32 Jan-98 Dec-98
32 Jan-98 Dec-98
32 Jan-98 Dec-98
32 Jan-00 Jan-00
0 Jan-00 Jan-00
0 Jan-00 Jan-00
33 Jan-98 Dec-98
33 Jan-98 Dec-98
33 Jan-98 Dec-98
33 Jan-98 Dec-98
33 Jan-98 Dec-98
33 Jan-98 Dec-98
33 Jan-98 Dec-98
33 Jan-98 Dec-98
33 Jan-98 Dec-98
33 Jan-98 Dec-98
33 Jan-98 Dec-98
33 Jan-00 Jan-00
0 Jan-00 Jan-00
34 Apr-98 Mar-99
0 Jan-00 Jan-00
0 Jan-00 Jan-00
35 Jan-98 Dec-98
35 Jan-98 Dec-98
35 Jan-98 Dec-98
35 Jan-98 Dec-98
35 Jan-98 Dec-98
35 Jan-98 Dec-98
35 Jan-98 Dec-98
35 Jan-98 Dec-98
35 Jan-98 Dec-98
35 Jan-98 Dec-98
35 Jan-98 Dec-98
35 Jan-98 Dec-98
35 Jan-98 Dec-98
35 Jan-98 Dec-98
35 Jan-98 Dec-98
35 Jan-00 Jan-00
0 Jan-00 Jan-00
36 Jun-98 Jun-99
37 Apr-98 Mar-99
0 Jan-00 Jan-00
0 Jan-00 Jan-00
38 Jul-98 Jun-99
38 Jul-98 Jun-99
38 Jan-00 Jan-00
0 Jan-00 Jan-00
39 Apr-98 Mar-99
40 Jan-99 Mar-99
41 Apr-98 Mar-99
42 Jan-99 Mar-99
43 Jan-98 Dec-98
44 Jan-00 Jan-00
45 Apr-98 Mar-99
46 Jul-98 Jun-99
47 Apr-98 Mar-99
48 Apr-98 Mar-99
49 Jul-99 Jun-99
50 Apr-98 Mar-99
0 Jan-00 Jan-00
0 Jan-00 Jan-00
51 Jan-99 Mar-99
51 Jan-99 Mar-99
51 Jan-00 Jan-00
51 Jan-00 Jan-00
51 Jan-00 Jan-00
51 Jan-00 Jan-00
0 Jan-00 Jan-00
52 Apr-98 Mar-99
53 Apr-98 Mar-99
54 Apr-98 Mar-99
55 Apr-98 Mar-99
56 Apr-98 Mar-99
57 Apr-98 Mar-99
0 Jan-00 Jan-00
0 Jan-00 Jan-00
58 Apr-98 Mar-99
58 Jan-99 Mar-99
58 May-98 Mar-99
58 Jan-00 Jan-00
0 Jan-00 Jan-00
59 Jul-98 Jun-99
0 Jan-00 Jan-00
0 Jan-00 Jan-00
60 Apr-98 Mar-99
60 Apr-98 Mar-99
60 Apr-98 Mar-99
60 Apr-98 Mar-99
60 Apr-98 Mar-99
60 Apr-98 Mar-99
60 Apr-98 Mar-99
60 Jan-00 Jan-00
0 Jan-00 Jan-00
61 Jan-99 Mar-99
62 Jan-98 Dec-98
63 Jan-98 Dec-98
64 Apr-98 Mar-99
65 Sep-98 Dec-98
66 Apr-98 Mar-99
67 Jul-98 Mar-99
68 Aug-98 Mar-99
69 Apr-98 Mar-99
70 Apr-98 Mar-99
71 Jan-99 Mar-99
72 Apr-98 Mar-99
73 Apr-98 Mar-99
74 Apr-98 Mar-99
75 Apr-98 Mar-99
76 Jan-99 Mar-99
77 Apr-98 Mar-99
78 Apr-98 Mar-99
79 Jan-99 Mar-99
80 Apr-98 Mar-99
81 Apr-98 Mar-99
82 Apr-98 Mar-99
83 Apr-98 Mar-99
84 Apr-98 Mar-99
85 Apr-98 Mar-99
86 Jun-98 Jun-99
87 Apr-98 Mar-99
0 Jan-00 Jan-00
0 Jan-00 Jan-00
88 Jan-98 Dec-98
88 Jan-98 Dec-98
88 Jan-98 Dec-98
88 Jan-00 Jan-00
0 Jan-00 Jan-00
89 Apr-98 Mar-99
90 Jul-98 Mar-99
91 Jan-99 Mar-99
92 Apr-98 Mar-99
93 Aug-98 Mar-99
94 Jan-98 Dec-98
95 Apr-98 Mar-99
96 Jan-98 Dec-98
97 Jul-98 Jun-99
98 Apr-98 Mar-99
99 Jan-99 Mar-99
100 Apr-98 Mar-99
101 Apr-98 Mar-99
102 Jan-00 Jan-00
103 Apr-98 Mar-99
104 Apr-98 Mar-99
105 Jul-98 Mar-99
106 Apr-98 Mar-99
107 Apr-98 Mar-99
108 Apr-98 Mar-99
109 Apr-98 Mar-99
110 Apr-98 Mar-99
111 Jan-98 Dec-98
112 Apr-98 Mar-99
113 Apr-98 Mar-99
114 Jan-99 Mar-99
115 Apr-98 Mar-99
116 Jul-98 Mar-99
0 Jan-00 Jan-00
0 Jan-00 Jan-00
117 Apr-98 Mar-99
117 Apr-98 Mar-99
117 Jan-00 Jan-00
0 Jan-00 Jan-00
118 Apr-98 Mar-99
119 Jul-98 Mar-99
120 Apr-98 Mar-99
121 Apr-98 Mar-99
122 Apr-98 Jun-99
123 Jul-98 Mar-99
124 Jul-98 Mar-99
125 Apr-98 Mar-99
126 Apr-98 Mar-99
127 Apr-98 Mar-99
128 Apr-98 Mar-99
129 Apr-98 Mar-99
130 Oct-98 Jun-99
131 Apr-98 Mar-99
132 Apr-98 Mar-99
133 Apr-98 Mar-99
134 Apr-98 Mar-99
135 Apr-98 Mar-99
136 Apr-98 Mar-99
137 Apr-98 Dec-98
138 Apr-98 Mar-99
139 Jul-98 Jun-99
140 Apr-98 Mar-99
141 Apr-98 Mar-99
0 Jan-00 Jan-00
0 Jan-00 Jan-00
142 Oct-98 Jun-99
142 Jan-00 Jan-00
142 Jan-00 Jan-00
0 Jan-00 Jan-00
143 Aug-98 Mar-99
144 Apr-98 Mar-99
145 Apr-98 Mar-99
146 Jan-99 Mar-99
147 Apr-98 Mar-99
148 Apr-98 Mar-99
149 Apr-98 Mar-99
150 Oct-98 Mar-99
151 Jul-98 Jun-99
152 Apr-98 Mar-99
153 Jan-00 Jan-00
154 Jan-99 Mar-99
155 Apr-98 Mar-99
156 Apr-98 Mar-99
157 Jul-98 Mar-99
158 Oct-98 Mar-99
0 Jan-00 Jan-00
0 Jan-00 Jan-00
159 Apr-98 Mar-99
159 Apr-98 Mar-99
159 Jan-00 Jan-00
0 Jan-00 Jan-00
160 Oct-98 Dec-98
161 Jan-98 Dec-98
162 Apr-99 Mar-99
163 Apr-98 Mar-99
164 Apr-98 Mar-99
165 Jul-98 Jun-99
166 Apr-98 Mar-99
167 Jan-99 Mar-99
168 Apr-98 Mar-99
169 Oct-98 Jun-99
170 Apr-98 Mar-99
171 Jan-99 Mar-99
172 Apr-98 Mar-99
173 Jan-00 Jan-00
174 Jul-98 Jun-99
175 Jul-98 Mar-99
176 Jan-99 Mar-99
177 Jan-99 Mar-99
178 Apr-98 Mar-99
179 Jan-00 Jan-00
180 Jan-00 Jan-00
181 Jul-98 Jun-99
182 Jan-00 Jan-00
183 Jan-00 Jan-00
184 Jan-00 Jan-00
185 Jan-00 Jan-00
186 Jan-99 Mar-99
187 Jul-98 Mar-99
188 Jan-99 Mar-99
189 Jan-00 Jan-00
190 Jan-00 Jan-00
191 Apr-98 Mar-99
192 Jan-00 Jan-00
193 Jan-00 Jan-00
0 0 0
0 0 0
Totals 0 0
0 0
Prospectus ID Total Revenue NOI
1 10,548,516 7,376,510
1 8,784,316 5,657,853
1 17,007,176 11,873,768
1 0 0
1 3,820,576 2,862,268
1 40,160,584 27,770,399
0 0 0
2 29,514,200 15,601,443
0 0 0
0 0 0
3 6,940,741 4,729,755
3 2,141,467 1,758,076
3 9,082,208 6,487,831
0 0 0
4 13,400,525 9,346,231
0 0 0
0 0 0
5 1,267,281 949,064
5 859,640 554,704
5 797,292 622,017
5 792,499 518,438
5 799,495 602,783
5 544,525 428,551
5 520,567 413,769
5 373,011 277,621
5 339,058 223,739
5 207,317 153,504
5 226,018 180,976
5 209,390 161,757
5 195,953 136,143
5 145,440 109,480
5 125,589 91,494
5 114,792 86,095
5 7,517,868 5,510,135
0 0 0
6 7,145,986 3,846,251
7 7,666,743 4,565,942
0 0 0
0 0 0
8 1,852,325 1,297,049
8 1,080,714 642,880
8 1,071,166 876,242
8 806,447 640,823
8 966,572 550,345
8 897,306 538,644
8 705,524 531,529
8 1,458,629 1,176,530
8 0 0
8 884,034 478,886
8 524,468 314,909
8 415,340 287,019
8 0 0
8 0 0
8 0 0
8 208,647 171,285
8 10,871,172 7,506,141
0 0 0
0 0 0
9 2,383,388 1,256,605
9 1,315,523 687,607
9 942,746 411,422
9 4,641,657 2,355,634
0 0 0
0 0 0
10 2,291,293 928,084
10 0 0
10 1,390,757 613,688
10 939,753 525,658
10 0 0
10 4,621,802 2,067,430
0 0 0
11 6,678,727 3,483,272
12 0 0
13 2,028,914 1,394,966
14 3,037,654 1,839,578
15 2,657,276 1,447,973
16 4,762,903 2,357,189
17 1,528,827 1,140,076
18 0 0
19 0 0
0 0 0
0 0 0
20 530,212 400,037
20 253,226 194,088
20 406,617 345,708
20 1,190,055 939,833
0 0 0
21 2,057,986 1,124,234
22 1,403,595 892,576
0 0 0
0 0 0
23 1,733,172 988,005
23 1,491,127 945,718
23 1,126,341 579,443
23 1,246,139 602,869
23 1,093,802 540,085
23 1,033,194 525,534
23 990,172 445,759
23 1,349,254 564,809
23 996,826 456,533
23 723,456 403,957
23 613,802 242,872
23 12,397,285 6,295,584
0 0 0
0 0 0
24 3,419,521 1,943,592
24 1,568,250 813,266
24 907,638 500,323
24 1,217,368 680,404
24 910,474 373,973
24 973,609 434,465
24 760,210 350,175
24 1,056,147 547,167
24 646,056 261,693
24 1,016,371 460,456
24 980,568 253,681
24 13,456,212 6,619,195
0 0 0
25 1,866,371 1,263,133
0 0 0
0 0 0
26 1,294,820 624,342
26 1,574,974 882,083
26 1,399,466 780,789
26 1,166,452 633,949
26 1,369,658 802,458
26 1,132,283 419,679
26 866,128 367,627
26 881,597 368,839
26 1,020,252 427,236
26 858,731 323,574
26 918,003 403,696
26 747,844 153,134
26 656,453 202,707
26 754,703 263,175
26 14,641,364 6,653,288
0 0 0
0 0 0
27 1,220,444 770,221
27 1,095,039 537,324
27 823,230 339,485
27 1,032,464 541,051
27 1,248,156 583,798
27 994,847 369,219
27 713,753 375,856
27 762,916 293,271
27 674,158 279,057
27 798,610 314,827
27 892,306 373,281
27 808,034 361,502
27 725,455 298,256
27 513,624 193,345
27 831,355 351,445
27 767,717 277,875
27 13,902,108 6,259,813
0 0 0
28 2,232,178 1,660,349
0 0 0
0 0 0
29 1,926,956 1,299,664
29 1,341,085 713,440
29 1,164,440 534,707
29 1,130,741 572,349
29 1,186,822 670,184
29 828,674 354,070
29 790,437 333,268
29 794,651 392,589
29 903,636 433,429
29 583,495 268,817
29 536,602 167,534
29 798,573 289,057
29 768,937 311,582
29 12,755,049 6,340,690
0 0 0
30 4,155,452 1,934,271
0 0 0
0 0 0
31 1,339,460 555,508
31 1,564,791 864,590
31 1,146,204 486,492
31 1,421,983 733,609
31 1,036,538 516,091
31 750,539 206,778
31 829,339 319,044
31 820,860 381,811
31 862,231 332,410
31 790,842 357,272
31 755,061 324,921
31 882,717 236,365
31 790,832 314,635
31 690,120 289,107
31 748,448 235,242
31 14,429,965 6,153,875
0 0 0
0 0 0
32 1,606,691 838,006
32 1,378,226 753,091
32 1,352,846 608,185
32 1,310,963 801,975
32 1,258,708 633,927
32 1,145,465 648,893
32 1,086,517 477,528
32 783,223 311,596
32 745,292 287,194
32 971,636 256,366
32 771,779 333,950
32 935,004 341,968
32 585,380 179,719
32 1,111,140 324,597
32 15,042,870 6,796,995
0 0 0
0 0 0
33 1,937,260 1,103,121
33 1,287,778 725,888
33 1,644,070 887,859
33 1,519,914 625,677
33 832,978 399,932
33 1,018,941 471,967
33 1,038,921 409,916
33 785,884 393,967
33 997,435 505,502
33 933,168 461,419
33 743,944 274,435
33 12,740,293 6,259,683
0 0 0
34 1,777,490 1,205,478
0 0 0
0 0 0
35 1,081,060 588,555
35 1,333,990 738,115
35 1,133,563 607,884
35 1,110,192 539,934
35 1,020,390 499,558
35 1,137,354 638,478
35 991,136 505,944
35 798,601 342,488
35 897,758 358,937
35 623,790 205,672
35 852,744 307,705
35 691,774 189,643
35 652,354 275,531
35 613,002 210,221
35 518,802 181,963
35 13,456,510 6,190,628
0 0 0
36 1,516,744 1,180,308
37 1,656,015 872,576
0 0 0
0 0 0
38 846,220 846,216
38 446,617 446,613
38 1,292,837 1,292,829
0 0 0
39 1,572,075 1,347,088
40 515,563 288,408
41 2,563,153 1,354,715
42 522,775 296,691
43 1,349,359 927,942
44 0 0
45 1,694,132 801,935
46 1,240,415 979,148
47 1,872,519 1,216,032
48 1,515,315 913,356
49 1,575,826 1,189,740
50 1,344,678 956,801
0 0 0
0 0 0
51 231,535 108,826
51 290,684 180,990
51 0 0
51 0 0
51 0 0
51 522,219 289,816
0 0 0
52 1,406,486 826,493
53 1,384,044 721,454
54 1,191,781 1,087,847
55 1,317,035 638,700
56 1,609,737 683,288
57 1,979,357 1,135,102
0 0 0
0 0 0
58 1,036,381 667,021
58 132,923 102,186
58 389,539 219,254
58 0 0
0 0 0
59 1,202,484 846,318
0 0 0
0 0 0
60 196,058 158,459
60 182,049 147,072
60 192,134 149,225
60 212,833 138,347
60 129,165 102,654
60 76,258 47,906
60 66,414 46,260
60 1,054,911 789,924
0 0 0
61 740,744 475,989
62 1,035,860 713,054
63 1,184,919 768,754
64 1,556,203 886,171
65 323,249 114,387
66 1,133,038 811,727
67 657,588 595,647
68 714,327 645,349
69 1,106,452 760,572
70 1,094,247 635,877
71 203,944 137,948
72 1,969,819 914,833
73 1,061,267 779,041
74 1,067,074 602,172
75 1,129,206 525,970
76 449,181 242,810
77 1,412,669 592,289
78 836,549 752,058
79 362,034 314,978
80 997,920 648,929
81 680,905 431,936
82 767,309 389,578
83 769,969 511,405
84 1,084,828 612,002
85 862,384 499,255
86 677,186 502,192
87 986,611 488,960
0 0 0
0 0 0
88 357,661 206,596
88 289,196 155,295
88 181,071 109,204
88 827,928 471,095
0 0 0
89 813,046 407,449
90 678,531 306,029
91 318,875 174,717
92 621,471 508,891
93 392,047 340,749
94 1,456,220 807,431
95 798,379 522,122
96 695,339 501,262
97 1,076,752 440,698
98 853,548 493,103
99 171,140 135,598
100 1,672,009 505,678
101 898,992 566,265
102 0 0
103 4,023,765 256,342
104 896,689 470,878
105 932,997 416,201
106 1,202,181 505,500
107 1,111,103 690,734
108 3,635,286 342,890
109 946,433 481,518
110 904,772 599,115
111 870,850 338,539
112 793,505 414,248
113 803,525 471,637
114 167,729 110,653
115 290,860 272,327
116 685,252 390,274
0 0 0
0 0 0
117 386,529 237,354
117 266,670 155,734
117 653,199 393,088
0 0 0
118 643,417 384,619
119 508,998 234,747
120 540,227 285,011
121 554,424 406,304
122 785,121 458,280
123 386,325 249,779
124 320,839 176,859
125 854,462 330,885
126 550,548 336,376
127 549,909 332,589
128 364,384 244,804
129 410,471 309,780
130 409,639 161,442
131 497,793 374,090
132 499,240 213,697
133 383,315 297,700
134 310,375 253,454
135 441,159 325,362
136 351,816 239,506
137 121,285 82,302
138 991,700 437,485
139 548,182 310,683
140 783,509 445,074
141 446,332 242,355
0 0 0
0 0 0
142 544,539 292,080
142 0 0
142 0 0
0 0 0
143 347,459 194,353
144 711,471 306,173
145 265,541 176,767
146 96,175 67,466
147 543,820 329,352
148 392,985 267,704
149 288,973 183,261
150 134,033 52,355
151 308,480 164,448
152 784,512 371,373
153 0 0
154 99,017 57,530
155 623,263 327,190
156 405,231 266,115
157 830,003 355,213
158 256,574 160,917
0 0 0
0 0 0
159 286,081 126,229
159 185,963 85,758
159 472,044 211,987
0 0 0
160 463,151 213,875
161 305,222 251,255
162 330,162 177,145
163 388,678 248,190
164 268,228 209,059
165 312,215 169,878
166 544,924 237,390
167 77,154 60,227
168 455,765 211,545
169 285,929 185,419
170 389,561 249,711
171 71,067 48,329
172 203,597 120,392
173 0 0
174 274,217 165,847
175 285,905 101,656
176 102,357 35,114
177 122,360 61,882
178 263,810 113,279
179 0 0
180 0 0
181 188,695 86,696
182 0 0
183 0 0
184 0 0
185 0 0
186 35,275 24,173
187 128,878 74,875
188 98,653 89,450
189 0 0
190 0 0
191 111,884 66,075
192 0 0
193 0 0
0
0
Totals
Prospectus ID
(4) DSCR Occupancy Date
1 0.00 Jun-99
1 0.00 Jun-99
1 0.00 Jun-99
1 0.00 Jan-00
1 0.00 Jun-99
1 1.95 Jan-00
0 0.00 Jan-00
2 2.58 Mar-99
0 0.00 Jan-00
0 0.00 Jan-00
3 0.00 Mar-99
3 0.00 Mar-99
3 1.28 Jan-00
0 0.00 Jan-00
4 2.01 Mar-99
0 0.00 Jan-00
0 0.00 Jan-00
5 0.00 Mar-99
5 0.00 Mar-99
5 0.00 Mar-99
5 0.00 Mar-99
5 0.00 Mar-99
5 0.00 Mar-99
5 0.00 Mar-99
5 0.00 Mar-99
5 0.00 Mar-99
5 0.00 Mar-99
5 0.00 Mar-99
5 0.00 Mar-99
5 0.00 Mar-99
5 0.00 Mar-99
5 0.00 Mar-99
5 0.00 Mar-99
5 1.50 Jan-00
0 0.00 Jan-00
6 0.00 Dec-98
7 0.00 Mar-99
0 0.00 Jan-00
0 0.00 Jan-00
8 0.00 Jun-99
8 0.00 Jun-99
8 0.00 Jun-99
8 0.00 Jun-99
8 0.00 Jun-99
8 0.00 Jun-99
8 0.00 Jun-99
8 0.00 Jun-99
8 0.00 Jan-00
8 0.00 Jun-99
8 0.00 Jun-99
8 0.00 Jun-99
8 0.00 Jan-00
8 0.00 Jan-00
8 0.00 Jan-00
8 0.00 Jun-99
8 2.36 Jan-00
0 0.00 Jan-00
0 0.00 Jan-00
9 0.00 Mar-99
9 0.00 Mar-99
9 0.00 Mar-99
9 1.03 Jan-00
0 0.00 Jan-00
0 0.00 Jan-00
10 0.00 Mar-99
10 0.00 Jan-00
10 0.00 Mar-99
10 0.00 Mar-99
10 0.00 Jan-00
10 1.32 Jan-00
0 0.00 Jan-00
11 2.67 Mar-99
12 0.00 Jan-00
13 1.10 Mar-99
14 1.34 Mar-99
15 1.20 Dec-98
16 1.96 Jun-99
17 0.00 Mar-99
18 0.00 Jan-00
19 0.00 Jan-00
0 0.00 Jan-00
0 0.00 Jan-00
20 0.00 Mar-99
20 0.00 Mar-99
20 0.00 Mar-99
20 0.00 Jan-00
0 0.00 Jan-00
21 1.14 Mar-99
22 0.00 Jan-00
0 0.00 Jan-00
0 0.00 Jan-00
23 0.00 Dec-98
23 0.00 Dec-98
23 0.00 Dec-98
23 0.00 Dec-98
23 0.00 Dec-98
23 0.00 Dec-98
23 0.00 Dec-98
23 0.00 Dec-98
23 0.00 Dec-98
23 0.00 Dec-98
23 0.00 Dec-98
23 1.48 Jan-00
0 0.00 Jan-00
0 0.00 Jan-00
24 0.00 Dec-98
24 0.00 Dec-98
24 0.00 Dec-98
24 0.00 Dec-98
24 0.00 Dec-98
24 0.00 Dec-98
24 0.00 Dec-98
24 0.00 Dec-98
24 0.00 Dec-98
24 0.00 Dec-98
24 0.00 Dec-98
24 1.58 Jan-00
0 0.00 Jan-00
25 1.39 Mar-99
0 0.00 Jan-00
0 0.00 Jan-00
26 0.00 Dec-98
26 0.00 Dec-98
26 0.00 Dec-98
26 0.00 Dec-98
26 0.00 Dec-98
26 0.00 Dec-98
26 0.00 Dec-98
26 0.00 Dec-98
26 0.00 Dec-98
26 0.00 Dec-98
26 0.00 Dec-98
26 0.00 Dec-98
26 0.00 Dec-98
26 0.00 Dec-98
26 1.63 Jan-00
0 0.00 Jan-00
0 0.00 Jan-00
27 0.00 Dec-98
27 0.00 Dec-98
27 0.00 Dec-98
27 0.00 Dec-98
27 0.00 Dec-98
27 0.00 Dec-98
27 0.00 Dec-98
27 0.00 Dec-98
27 0.00 Dec-98
27 0.00 Dec-98
27 0.00 Dec-98
27 0.00 Dec-98
27 0.00 Dec-98
27 0.00 Dec-98
27 0.00 Dec-98
27 0.00 Dec-98
27 1.52 Jan-00
0 0.00 Jan-00
28 1.92 Dec-98
0 0.00 Jan-00
0 0.00 Jan-00
29 0.00 Dec-98
29 0.00 Dec-98
29 0.00 Dec-98
29 0.00 Dec-98
29 0.00 Dec-98
29 0.00 Dec-98
29 0.00 Dec-98
29 0.00 Dec-98
29 0.00 Dec-98
29 0.00 Dec-98
29 0.00 Dec-98
29 0.00 Dec-98
29 0.00 Dec-98
29 1.57 Jan-00
0 0.00 Jan-00
30 1.89 Mar-99
0 0.00 Jan-00
0 0.00 Jan-00
31 0.00 Dec-98
31 0.00 Dec-98
31 0.00 Dec-98
31 0.00 Dec-98
31 0.00 Dec-98
31 0.00 Dec-98
31 0.00 Dec-98
31 0.00 Dec-98
31 0.00 Dec-98
31 0.00 Dec-98
31 0.00 Dec-98
31 0.00 Dec-98
31 0.00 Dec-98
31 0.00 Dec-98
31 0.00 Dec-98
31 1.51 Jan-00
0 0.00 Jan-00
0 0.00 Jan-00
32 0.00 Dec-98
32 0.00 Dec-98
32 0.00 Dec-98
32 0.00 Dec-98
32 0.00 Dec-98
32 0.00 Dec-98
32 0.00 Dec-98
32 0.00 Dec-98
32 0.00 Dec-98
32 0.00 Dec-98
32 0.00 Dec-98
32 0.00 Dec-98
32 0.00 Dec-98
32 0.00 Dec-98
32 1.70 Jan-00
0 0.00 Jan-00
0 0.00 Jan-00
33 0.00 Dec-98
33 0.00 Dec-98
33 0.00 Dec-98
33 0.00 Dec-98
33 0.00 Dec-98
33 0.00 Dec-98
33 0.00 Dec-98
33 0.00 Dec-98
33 0.00 Dec-98
33 0.00 Dec-98
33 0.00 Dec-98
33 1.56 Jan-00
0 0.00 Jan-00
34 1.38 Mar-99
0 0.00 Jan-00
0 0.00 Jan-00
35 0.00 Dec-98
35 0.00 Dec-98
35 0.00 Dec-98
35 0.00 Dec-98
35 0.00 Dec-98
35 0.00 Dec-98
35 0.00 Dec-98
35 0.00 Dec-98
35 0.00 Dec-98
35 0.00 Dec-98
35 0.00 Dec-98
35 0.00 Dec-98
35 0.00 Dec-98
35 0.00 Dec-98
35 0.00 Dec-98
35 1.56 Jan-00
0 0.00 Jan-00
36 1.37 Aug-99
37 1.09 Mar-99
0 0.00 Jan-00
0 0.00 Jan-00
38 0.00 Jan-00
38 0.00 Jan-00
38 1.00 Jan-00
0 0.00 Jan-00
39 1.74 Mar-99
40 0.00 Mar-99
41 1.83 Mar-99
42 0.00 Mar-99
43 1.38 Jan-00
44 0.00 Jan-00
45 1.10 Mar-99
46 1.51 Aug-99
47 1.81 Mar-99
48 1.58 Dec-98
49 1.92 Jun-99
50 1.75 Mar-99
0 0.00 Jan-00
0 0.00 Jan-00
51 0.00 Mar-99
51 0.00 Mar-99
51 0.00 Jan-00
51 0.00 Jan-00
51 0.00 Jan-00
51 0.00 Jan-00
0 0.00 Jan-00
52 1.40 Dec-98
53 1.23 Dec-98
54 1.91 Mar-99
55 1.05 Jan-00
56 1.24 Mar-99
57 1.92 Mar-99
0 0.00 Jan-00
0 0.00 Jan-00
58 0.00 Mar-99
58 0.00 Jan-00
58 0.00 Mar-99
58 0.00 Jan-00
0 0.00 Jan-00
59 1.45 Jun-99
0 0.00 Jan-00
0 0.00 Jan-00
60 0.00 Mar-99
60 0.00 Mar-99
60 0.00 Mar-99
60 0.00 Mar-99
60 0.00 Mar-99
60 0.00 Mar-99
60 0.00 Mar-99
60 1.47 Jan-00
0 0.00 Jan-00
61 0.00 Mar-99
62 1.49 Jan-00
63 1.57 Jan-00
64 1.65 Jan-99
65 0.00 Jan-00
66 1.54 Mar-99
67 0.00 Mar-99
68 0.00 Mar-99
69 1.70 Jan-00
70 1.48 Mar-99
71 0.00 Mar-99
72 2.19 Jul-99
73 1.77 Apr-99
74 1.61 Mar-99
75 1.40 Mar-99
76 0.00 Mar-99
77 1.52 Mar-99
78 1.84 Mar-99
79 0.00 Mar-99
80 1.70 Dec-98
81 1.18 Mar-99
82 1.13 Mar-99
83 1.35 Mar-99
84 1.79 Mar-99
85 1.56 Mar-99
86 1.38 Aug-99
87 1.48 Mar-99
0 0.00 Jan-00
0 0.00 Jan-00
88 0.00 Dec-98
88 0.00 Dec-98
88 0.00 Dec-98
88 1.42 Jan-00
0 0.00 Jan-00
89 1.30 Mar-99
90 0.00 Mar-99
91 0.00 Jan-00
92 1.46 Mar-99
93 0.00 Jan-00
94 2.85 Dec-98
95 1.67 Mar-99
96 1.78 Jan-00
97 1.60 Jun-99
98 1.53 Mar-99
99 0.00 Mar-99
100 1.59 Mar-99
101 1.85 Jan-99
102 0.00 Jan-00
103 0.90 Jan-00
104 1.53 Mar-99
105 0.00 Mar-99
106 1.90 Mar-99
107 2.49 Mar-99
108 1.23 Mar-99
109 2.05 Mar-99
110 2.43 Mar-99
111 1.31 Dec-98
112 1.60 Mar-99
113 1.45 Mar-99
114 0.00 Mar-99
115 1.24 Jan-00
116 0.00 Dec-98
0 0.00 Jan-00
0 0.00 Jan-00
117 0.00 Mar-99
117 0.00 Mar-99
117 1.67 Jan-00
0 0.00 Jan-00
118 1.69 May-99
119 0.00 Jun-99
120 1.38 Mar-99
121 1.87 Jan-00
122 1.92 Mar-99
123 0.00 Mar-99
124 0.00 Mar-99
125 1.69 Mar-99
126 1.68 Mar-99
127 1.81 Mar-99
128 1.25 Mar-99
129 1.63 Mar-99
130 0.00 Jan-00
131 1.87 Mar-99
132 1.20 Mar-99
133 1.59 Mar-99
134 1.52 Mar-99
135 1.91 Apr-99
136 1.41 Mar-99
137 0.00 Jan-00
138 2.53 Mar-99
139 1.95 Mar-99
140 2.81 Mar-99
141 1.51 Mar-99
0 0.00 Jan-00
0 0.00 Jan-00
142 0.00 Jun-99
142 0.00 Jan-00
142 0.00 Jan-00
0 0.00 Jan-00
143 0.00 Mar-99
144 2.02 Jan-00
145 1.18 Mar-99
146 0.00 Mar-99
147 1.90 Mar-99
148 1.88 Mar-99
149 1.32 Dec-98
150 0.00 Mar-99
151 1.32 Aug-99
152 2.98 Mar-99
153 0.00 Jan-00
154 0.00 Mar-99
155 2.47 Mar-99
156 1.97 Mar-99
157 0.00 Mar-99
158 0.00 Dec-98
0 0.00 Jan-00
0 0.00 Jan-00
159 0.00 Mar-99
159 0.00 Mar-99
159 1.69 Jan-00
0 0.00 Jan-00
160 0.00 Dec-98
161 2.16 Dec-98
162 1.55 Mar-99
163 2.18 Mar-99
164 1.60 Mar-99
165 1.41 Jun-99
166 1.93 Mar-99
167 0.00 Mar-99
168 1.88 Mar-99
169 0.00 Mar-99
170 2.34 Mar-99
171 0.00 Mar-99
172 1.25 Mar-99
173 0.00 Jan-00
174 1.77 Jan-00
175 0.00 Mar-99
176 0.00 Mar-99
177 0.00 Mar-99
178 0.00 Mar-99
179 0.00 Jan-00
180 0.00 Jan-00
181 1.33 Mar-99
182 0.00 Jan-00
183 0.00 Jan-00
184 0.00 Jan-00
185 0.00 Jan-00
186 0.00 Mar-99
187 0.00 Jan-00
188 0.00 Mar-99
189 0.00 Jan-00
190 0.00 Jan-00
191 0.00 Mar-99
192 0.00 Jan-00
193 0.00 Jan-00
0
0
Totals
Prospectus ID % Occ Foot Notes
1 97% 0
1 97% 0
1 97% (9)
1 0% (9)
1 98% 0
1 0% (10)
0 0% 0
2 94% (10)
0 0% 0
0 0% 0
3 86% 0
3 91% 0
3 0% (10)
0 0% 0
4 94% 0
0 0% 0
0 0% 0
5 100% 0
5 92% 0
5 100% 0
5 100% 0
5 100% 0
5 100% 0
5 100% 0
5 100% 0
5 72% 0
5 100% 0
5 100% 0
5 100% 0
5 100% 0
5 100% 0
5 100% 0
5 100% 0
5 0% 0
0 0% 0
6 96% 0
7 93% (10)
0 0% 0
0 0% 0
8 100% 0
8 75% 0
8 77% 0
8 100% 0
8 100% 0
8 100% 0
8 80% 0
8 100% (5)
8 0% (5)
8 24% 0
8 100% 0
8 59% (6)
8 0% (5)
8 0% (6)
8 0% (5)
8 100% 0
8 0% 0
0 0% 0
0 0% 0
9 95% 0
9 98% 0
9 73% 0
9 0% (2)
0 0% 0
0 0% 0
10 94% (7)
10 0% (7)
10 99% (8)
10 97% 0
10 0% (8)
10 0% 0
0 0% 0
11 89% 0
12 0% 0
13 99% 0
14 97% 0
15 98% 0
16 96% 0
17 96% (2)
18 0% 0
19 0% 0
0 0% 0
0 0% 0
20 100% 0
20 83% 0
20 100% 0
20 0% 0
0 0% 0
21 90% 0
22 0% 0
0 0% 0
0 0% 0
23 75% 0
23 95% 0
23 65% 0
23 61% 0
23 68% 0
23 69% 0
23 71% 0
23 58% 0
23 60% 0
23 85% 0
23 46% 0
23 0% (3)
0 0% 0
0 0% 0
24 91% 0
24 63% 0
24 59% 0
24 77% 0
24 59% 0
24 65% 0
24 50% 0
24 72% 0
24 56% 0
24 69% 0
24 69% 0
24 0% (3)
0 0% 0
25 100% 0
0 0% 0
0 0% 0
26 72% 0
26 68% 0
26 74% 0
26 71% 0
26 78% 0
26 83% 0
26 69% 0
26 57% 0
26 61% 0
26 67% 0
26 66% 0
26 57% 0
26 56% 0
26 66% 0
26 0% (3)
0 0% 0
0 0% 0
27 91% 0
27 66% 0
27 60% 0
27 59% 0
27 71% 0
27 63% 0
27 63% 0
27 62% 0
27 66% 0
27 55% 0
27 63% 0
27 61% 0
27 67% 0
27 55% 0
27 60% 0
27 74% 0
27 0% (3)
0 0% 0
28 95% 0
0 0% 0
0 0% 0
29 94% 0
29 74% 0
29 72% 0
29 71% 0
29 75% 0
29 57% 0
29 62% 0
29 85% 0
29 69% 0
29 71% 0
29 43% 0
29 69% 0
29 60% 0
29 0% (3)
0 0% 0
30 59% 0
0 0% 0
0 0% 0
31 63% 0
31 40% 0
31 68% 0
31 73% 0
31 69% 0
31 54% 0
31 66% 0
31 62% 0
31 58% 0
31 67% 0
31 70% 0
31 58% 0
31 54% 0
31 64% 0
31 62% 0
31 0% (3)
0 0% 0
0 0% 0
32 76% 0
32 78% 0
32 59% 0
32 74% 0
32 73% 0
32 65% 0
32 57% 0
32 64% 0
32 60% 0
32 66% 0
32 57% 0
32 60% 0
32 52% 0
32 63% 0
32 0% (3)
0 0% 0
0 0% 0
33 77% 0
33 66% 0
33 68% 0
33 53% 0
33 54% 0
33 81% 0
33 57% 0
33 61% 0
33 81% 0
33 64% 0
33 79% 0
33 0% (3)
0 0% 0
34 92% 0
0 0% 0
0 0% 0
35 72% 0
35 75% 0
35 73% 0
35 75% 0
35 68% 0
35 75% 0
35 77% 0
35 59% 0
35 60% 0
35 37% 0
35 72% 0
35 57% 0
35 72% 0
35 67% 0
35 47% 0
35 0% (3)&(10)
0 0% 0
36 100% 0
37 96% 0
0 0% 0
0 0% 0
38 0% 0
38 0% (2)
38 0% (3)
0 0% 0
39 100% 0
40 97% 0
41 99% 0
42 90% 0
43 0% 0
44 0% 0
45 98% 0
46 100% 0
47 89% 0
48 88% 0
49 98% 0
50 100% 0
0 0% 0
0 0% 0
51 100% 0
51 100% (12)
51 0% 0
51 0% 0
51 0% 0
51 0% 0
0 0% 0
52 91% (2)
53 100% 0
54 100% 0
55 0% 0
56 91% 0
57 100% 0
0 0% 0
0 0% 0
58 100% 0
58 0% 0
58 100% 0
58 0% 0
0 0% 0
59 99% 0
0 0% 0
0 0% 0
60 94% 0
60 92% 0
60 100% 0
60 97% 0
60 93% 0
60 65% 0
60 100% 0
60 0% 0
0 0% 0
61 100% 0
62 0% 0
63 0% 0
64 96% 0
65 0% 0
66 100% 0
67 100% 0
68 98% 0
69 0% 0
70 100% 0
71 89% 0
72 100% 0
73 100% (2)
74 80% 0
75 91% 0
76 10000% 0
77 97% 0
78 100% 0
79 100% 0
80 95% 0
81 86% 0
82 99% 0
83 100% 0
84 97% 0
85 100% 0
86 94% 0
87 100% 0
0 0% 0
0 0% 0
88 97% 0
88 100% 0
88 100% 0
88 0% 0
0 0% 0
89 100% 0
90 94% 0
91 0% 0
92 100% 0
93 0% 0
94 91% 0
95 97% 0
96 0% 0
97 100% 0
98 97% 0
99 96% 0
100 100% 0
101 99% 0
102 0% (3)&(10)
103 0% (2)
104 99% 0
105 89% 0
106 97% 0
107 100% 0
108 74% (2)
109 84% 0
110 93% 0
111 100% (2)
112 93% 0
113 63% (2)
114 98% 0
115 0% 0
116 84% 0
0 0% 0
0 0% 0
117 81% 0
117 96% 0
117 0% 0
0 0% 0
118 100% 0
119 83% 0
120 100% 0
121 0% 0
122 89% 0
123 100% 0
124 100% 0
125 100% 0
126 92% 0
127 98% 0
128 93% 0
129 90% 0
130 0% 0
131 100% 0
132 95% (2)
133 100% 0
134 100% 0
135 100% 0
136 100% 0
137 0% 0
138 100% 0
139 93% 0
140 100% 0
141 61% 0
0 0% 0
0 0% 0
142 100% (11)
142 0% 0
142 0% 0
0 0% 0
143 100% 0
144 0% 0
145 100% 0
146 99% 0
147 85% 0
148 100% 0
149 97% 0
150 98% 0
151 97% (2)
152 70% 0
153 0% 0
154 100% 0
155 98% 0
156 100% 0
157 79% 0
158 100% 0
0 0% 0
0 0% 0
159 95% 0
159 84% 0
159 0% 0
0 0% 0
160 100% 0
161 100% 0
162 94% 0
163 100% 0
164 100% 0
165 72% (2)
166 96% 0
167 93% 0
168 91% 0
169 98% 0
170 100% 0
171 100% 0
172 90% (2)
173 0% (3)
174 0% 0
175 95% 0
176 96% 0
177 99% 0
178 100% 0
179 0% (3)&(10)
180 0% (3)
181 100% (2)
182 0% (3)&(10)
183 0% (3)&(10)
184 0% (3)&(10)
185 0% (3)
186 100% 0
187 0% 0
188 91% 0
189 0% 0
190 0% (3)
191 100% 0
192 0% (3)
193 0% (3)
0
0
Totals
Prospectus ID % Occ %
Total Revenue
1 2% 15%
1 2% 22%
1 2% 14%
1
1 3% 10%
1 15%
0 0% 0%
2 10% -8%
0 0% 0%
0 0% 0%
3 5% -3%
3 1% 3%
3 -1%
0 0% 0%
4 4% 19%
0 0% 0%
0 0% 0%
5 5% 1%
5 -3% 1%
5 5% 4%
5 5% -14%
5 5% 8%
5 5% 9%
5 5% 31%
5 12% 8%
5 -24% 3%
5 5% -8%
5 5% 11%
5 5% 6%
5 5% 9%
5 5% -18%
5 5% 8%
5 0% 0%
5 3%
0
6 8% -39%
7 4% -39%
0
0
8 8% 39%
8 -19% 9%
8 -17% 28%
8 7% 13%
8 9% 2%
8 8% 6%
8 -16% -3%
8 6% 176%
8
8 -73% 2%
8 5% 8%
8 -31% -15%
8
8
8
8 8% -1%
8 9%
0
0
9 3% -5%
9 4% 1%
9 -17% -9%
9 -4%
0
0
10 3% 116%
10
10 4% 115%
10 3% 4%
10
10 7%
0
11 2% 18%
12
13 4% -14%
14 5% -8%
15 18% 0%
16 3% 37%
17 3% -24%
18
19
0
0
20 5% -43%
20 -12% -45%
20 5% -38%
20 -42%
0
21 -3% 6%
22 0%
0
0
23 42% -9%
23 99% 10%
23 -35% 1%
23 -24% 5%
23 14% -2%
23 0% 2%
23 -2% -8%
23 -27% 8%
23 5% 1%
23 18% 10%
23 -46% -5%
23 0%
0
0
24 -3% 5%
24 23% 12%
24 -22% -18%
24 31% 10%
24 -11% -18%
24 -7% -1%
24 -25% -1%
24 11% 11%
24 -9% -15%
24 9% 11%
24 -1% 21%
24 2%
0
25 6% 3%
0
0
26 0% -19%
26 19% 15%
26 11% 6%
26 9% 8%
26 12% 19%
26 24% 20%
26 23% -8%
26 -26% -2%
26 -1% -7%
26 -12% 4%
26 -23% 9%
26 -13% -5%
26 -18% -6%
26 -12% 0%
26 2%
0
0
27 37% 7%
27 9% -2%
27 -14% -4%
27 -31% 11%
27 4% 8%
27 -5% -3%
27 -1% -10%
27 -7% -9%
27 18% -8%
27 -28% -3%
27 14% 4%
27 -8% 22%
27 27% -2%
27 -6% -9%
27 -4% 14%
27 3% 2%
27 1%
0
28 0% 4%
0
0
29 27% 6%
29 -25% -4%
29 3% -8%
29 2% -4%
29 25% 17%
29 -26% -1%
29 9% -6%
29 10% -3%
29 -24% 11%
29 17% -6%
29 -35% 9%
29 -12% -2%
29 -6% 14%
29 1%
0
30 -3% -25%
0
0
31 -4% -7%
31 -46% 11%
31 4% -7%
31 25% 9%
31 -4% -4%
31 -16% -18%
31 4% 0%
31 5% 3%
31 -18% 1%
31 11% 17%
31 16% 10%
31 -20% -2%
31 -12% 20%
31 22% 12%
31 4% 4%
31 2%
0
0
32 14% 12%
32 44% 7%
32 -2% 0%
32 25% 6%
32 11% 3%
32 -5% 10%
32 -7% -2%
32 -19% -4%
32 -4% 0%
32 -13% 3%
32 -10% -2%
32 -24% 2%
32 -20% -17%
32 13% 1%
32 2%
0
0
33 15% -1%
33 23% -20%
33 -14% -6%
33 -38% 2%
33 -9% 48%
33 2% 10%
33 -28% 3%
33 -24% 2%
33 8% 15%
33 13% 15%
33 30% -6%
33 2%
0
34 -2% 10%
0
0
35 14% 6%
35 0% 29%
35 2% 23%
35 -2% 14%
35 6% -6%
35 43% 5%
35 90% 6%
35 -12% -4%
35 -17% -5%
35 -41% -8%
35 17% -5%
35 -23% -15%
35 -5% 39%
35 6% -8%
35 -27% -12%
35 4%
0
36 4% -1%
37 10% -2%
0
0
38 -53%
38 -53%
38 -53%
0
39 11% 12%
40 2% -74%
41 5% 12%
42 0% -75%
43 3%
44
45 3% -2%
46 9% 5%
47 -1% 10%
48 0% 8%
49 14% 16%
50 8% 1%
0
0
51 47% -75%
51 23% -11%
51
51
51
51 -73%
0
52 2% -1%
53 7% -1%
54 5% 15%
55 -7%
56 0% 2%
57 5% 15%
0
0
58 18% 42%
58 -69%
58 7% 3%
58
0
59 4% 1%
0
0
60 5% 8%
60 -2% 2%
60 5% 9%
60 8% 9%
60 2% 0%
60 -18% -10%
60 5% 9%
60 5%
0
61 6% -45%
62 3%
63 6%
64 2% 27%
65 -69%
66 5% 3%
67 5% -35%
68 1% -20%
69 6%
70 5% 0%
71 -1% -77%
72 8% 11%
73 6% 8%
74 -16% 5%
75 -5% 3%
76 -70%
77 5% -1%
78 4% 5%
79 5% -62%
80 1% -1%
81 1% -8%
82 4% 0%
83 5% 5%
84 5% 8%
85 15% 3%
86 2% 6%
87 5% -13%
0
0
88 2% -9%
88 5% 4%
88 5% 5%
88 -2%
0
89 5% -6%
90 0% -24%
91 -76%
92 5% 6%
93 -11%
94 7% 4%
95 6% 12%
96 14%
97 5% 10%
98 4% 0%
99 3% -69%
100 11% 2%
101 12% 35%
102
103 -4%
104 5% 6%
105 -3% 5%
106 5% 4%
107 3% 107%
108 -17% -12%
109 -7% -5%
110 -1% 1%
111 19% 1%
112 -2% -4%
113 -32% -2%
114 3% -75%
115 -8%
116 -8% -20%
0
0
117 -14% 6%
117 1% 14%
117 9%
0
118 6% 7%
119 0% -3%
120 5% 1%
121 -1%
122 1% -2%
123 11% -15%
124 5% -24%
125 11% 1%
126 2% 16%
127 4% 2%
128 -1% -1%
129 -5% 2%
130 -35%
131 12% -1%
132 9% -7%
133 5% 3%
134 5% 1%
135 5% 25%
136 5% 5%
137 -65%
138 5% 4%
139 -2% -9%
140 5% 24%
141 -35% 4%
0
0
142 11% 72%
142
142
0
143 11% -28%
144 -1%
145 5% -8%
146 4% -73%
147 -2% 4%
148 18% 7%
149 2% -1%
150 4% -49%
151 2% -16%
152 3% 6%
153
154 5% -74%
155 8% 12%
156 5% 9%
157 20% 41%
158 8% -44%
0
0
159 4% 5%
159 -9% -1%
159 3%
0
160 8% 3%
161 5% 22%
162 1% 4%
163 6% -1%
164 5% 12%
165 -7% -5%
166 3% 7%
167 5% -78%
168 -1% 0%
169 3% -16%
170 7% 11%
171 11% -75%
172 -4% -11%
173
174 21%
175 5% 30%
176 7% -75%
177 4% -73%
178 13% -6%
179
180
181 5% 3%
182
183
184
185
186 5% -71%
187 -22%
188 -4% -6%
189
190
191 5% 12%
192
193
0 0
0 0
Totals 0
Prospectus ID
DSCR
1 0%
1 0%
1 0%
1 0%
1 0%
1 18%
0 0%
2 21%
0 0%
0 0%
3
3
3 -11%
0 0%
4 40%
0 0%
0 0%
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5 12%
0
6
7
0
0
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8 13%
0
0
9
9
9
9 -21%
0
0
10
10
10
10
10 10 -5%
0
11 37%
12
13 -12%
14 -8%
15 -8%
16 35%
17
18
19
0
0
20
20
20
20
0
21 -10%
22
0
0
23
23
23
23
23
23
23
23
23
23
23
23 48%
0
0
24
24
24
24
24
24
24
24
24
24
24
24 58%
0
25 -5%
0
0
26
26
26
26
26
26
26
26
26
26
26
26
26
26
26 63%
0
0
27
27
27
27
27
27
27
27
27
27
27
27
27
27
27
27
27 52%
0
28 23%
0
0
29
29
29
29
29
29
29
29
29
29
29
29
29
29 57%
0
30 -7%
0
0
31
31
31
31
31
31
31
31
31
31
31
31
31
31
31
31 51%
0
0
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32 70%
0
0
33
33
33
33
33
33
33
33
33
33
33
33 56%
0
34 2%
0
0
35
35
35
35
35
35
35
35
35
35
35
35
35
35
35
35 56%
0
36 3%
37 -11%
0
0
38
38
38 0%
0
39 20%
40
41 18%
42
43 3%
44
45 -14%
46 7%
47 16%
48 -1%
49 12%
50 -6%
0
0
51
51
51
51
51
51
0
52 -23%
53 -5%
54 27%
55 -20%
56 -13%
57 28%
0
0
58
58
58
58
0
59 -8%
0
0
60
60
60
60
60
60
60
60 9%
0
61
62 6%
63 -8%
64 9%
65
66 3%
67
68
69 11%
70 -5%
71
72 25%
73 11%
74 5%
75 -6%
76
77 -12%
78 6%
79
80 -7%
81 -11%
82 -17%
83 3%
84 24%
85 7%
86 6%
87 -17%
0
0
88
88
88
88 -4%
0
89 -15%
90
91
92 6%
93
94 7%
95 9%
96 10%
97 -14%
98 -7%
99
100 0%
101 27%
102
103 -58%
104 1%
105
106 -6%
107 46%
108 -32%
109 -14%
110 11%
111 -21%
112 2%
113 -24%
114
115 -10%
116
0
0
117
117
117 26%
0
118 5%
119
120 -1%
121 1%
122 -2%
123
124
125 -18%
126 7%
127 5%
128 -5%
129 2%
130
131 0%
132 -31%
133 1%
134 1%
135 20%
136 -11%
137
138 22%
139 5%
140 39%
141 -13%
0
0
142
142
142
0
143
144 -10%
145 -14%
146
147 3%
148 10%
149 -17%
150
151 -21%
152 22%
153
154
155 39%
156 -2%
157
158
0
0
159
159
159 9%
0
160
161 38%
162 9%
163 -2%
164 11%
165 -24%
166 -7%
167
168 -5%
169
170 1%
171
172 -25%
173
174 24%
175
176
177
178
179
180
181 -27%
182
183
184
185
186
187
188
189
190
191
192
193
0
0
Totals
0
0
Footnotes: 0
(1) Underwriting, and 0
2) This asset is curre on the watchlist
Please see the attachewatchlist for details.
3) Credit Tenant Lease 0
(6) Represents the con 0
(7) Represents the con 0
(8) Represents the consolidation of Prospectus 10, Assets # 3 and 5, per
Borrower reporting..
Watchlist: 0
Prospectus ID Property Type City
9 Multifamily Various
17 Retail - Anchored San Antonio
38 Theater Various
52 Retail - Anchored Woodland Hills
73 Office Oak Brook
103 Healthcare - Nursing Santa Paula
108 Healthcare - Nursing Pittsburgh
111 Office Winston-Salem
113 Retail - Anchored Gretna
132 Multifamily Dayton
151 Multifamily Chicago
165 Retail - Anchored Arcata
172 Mobile Home Park Harker Heights
181 Multifamily New York
Total:
0 0
Prospectus ID State Stated Principal Balance
9 Various 26,431,976
17 TX 12,304,164
38 Various 1,292,838
52 CA 6,650,586
73 IL 4,702,158
103 CA 3,154,508
108 PA 3,005,725
111 NC 2,906,781
113 LA 2,677,142
132 OH 2,180,092
151 IL 1,534,580
165 CA 1,340,889
172 TX 1,127,192
181 NY 737,243
Total: 0 70,045,873
0 0 0
Prospectus ID Paid Thru Date Maturity Date
9 10/11/99 10/11/27
17 10/11/99 07/11/28
38 10/11/99 03/11/08
52 10/11/99 9/11/2023
73 10/11/99 09/11/28
103 10/11/99 9/11/2023
108 10/11/99 08/11/25
111 10/11/99 09/11/23
113 10/11/99 4/11/2023
132 10/11/99 04/11/28
151 10/11/99 09/11/28
165 10/11/99 06/11/23
172 10/11/99 05/11/28
181 10/11/99 07/11/28
Total:
0 0
Prospectus ID % Current DSCR
9 1.03
17 N/A
38 1.00
52 1.40
73 1.77
103 0.90
108 1.23
111 1.31
113 1.45
132 1.20
151 1.32
165 1.41
172 1.25
181 1.33
Total: 0
0 0
Prospectus ID Comment / Reason on Watch List
Current DSCR is based on trailing twelve
months through 3/31/99 and is 21% below
underwriting. Revenues for the trailing
twelve months are down 4%.
Property is anchored by Service Merchandise
which filed for bankruptcy protection in
March 1999. The subject location has been closed for business.
Borrower is in lease negotiations with a new tenant. Service Me
Current DSCR is based on trailing twelve months through
6/30/99. Revenues are down 53% from underwriting.
52 Current DSCR is based on trailing
53 twelve months through 3/31/99 and
54 is 23% below underwriting.
55 as of March 1999 is 100% and revenues
56 for the trailing twelve months are
57 in line with underwriting.
73 Current DSCR is based on trailing
74 twelve months through 3/31/99. USN
75 Communications who leased 100% of
76 the space but never took posession,
77 has filed for bankruptcy. The Borrower
78 submitted a lease from a regional
103 Current DSCR is based on trailing
104 twelve months through 3/31/99 and
105 is 58% below underwriting. Revenue
106 is only 4% below underwriting.
107 Current DSCR is based on trailing
108 twelve months through 3/31/99 and
109 is 32% below underwriting. Revenues
110 are 12% below underwriting.
111 Current DSCR is based on trailing
112 twelve months through 12/31/98 and
113 is 21% below underwriting. Revenues
114 are in line with underwriting.
113 Current DSCR is based on trailing
114 twelve months through 3/31/99 and
115 is 24% below underwriting. Occupancy
116 as of March 1999 is 100%
132 Current DSCR is based on trailing
133 twelve months through 3/31/99 and
134 is 31% below underwriting. Occupancy
135 as of 3/31/99 is 95%.
151 Current DSCR is based on trailing
152 twelve months through 6/30/99 and is
153 21% below underwriting. Occupancy
154 as of 6/30/99 is 97%.
165 Current DSCR is based on trailing
166 twelve months through 6/30/99 and
167 is 24% below underwriting.
172 Current DSCR is based on trailing
173 twelve months through 3/31/99 and
174 is 25% below underwriting.
181 Current DSCR is based on trailing
182 twelve months through 6/30/99 and
183 is 27% below underwriting.
Total: 0
0 0
Loan Mod: 0
S4 S57 S58
0 0
Prospectus ID City State
0
THIS REPORT IS HISTORI0
Information is as of m0
Nothing to Report 0
0 0
Total For All Loans: 0
Nothing to Report 0
0 0
Total For Loans in Cur0
0 0
Modifications: 0
Maturity Date Extentio0
Total: 0
0 0
0 0
* The information in t0
(1) Actual principal l0
(2) Expected future lo0
0 0
P49 P48 P7*
0 0
Mod / Extention
Flag Effect Date Balance When Sent
to Speical Servicer
0 0
0
0 0
0 0
0 0
0 0
0 0
0 Nothing to Report
# of Loans
0
P7* P50* 0
$0 0 0
Balance at the Effecti Old Rate # Mths for Rate Change
$0 0 0
0
$0 0 0
0
0
$0 0 0
$0 0 0
$0 0 0
$0 0 0
$0 0 0
$ Balance 0 0
$0 0 0
P50* P25* P25*
$0 0 0
New Rate Old P&I New P&I
$0 0 0
P11* P11* 0
$0 0 0
Old Maturity New Maturity Total # Mths for Change of
Mod
$0 0 0
P47 0 0
$0 0 0
(1) Realized Loss to T(2) Est. Future Interest Loss COMMENT
$0 0 0
Loss:
S4 S55 S61
$0 0 0
Prospectus ID Short Name (When Appropriate) Property Type
0 0
THIS REPORT IS HISTORI 0 0
All information is fro 0 0
Nothing to Report 0 0
0 0
Total all Loans: 0 0
Nothing to Report 0 0
$0 0 0
Current Month Only: 0 0
$0 0 0
Nothing to Report 0 0
0 0
$0 0 0
S57 S58 P45/P7
$0 0 (c)=b/a
City State %
Received From Sale
$0 0 0
$0 0 0
P75 0 0
(a) 0 (b)
Latest Appraisal or Br Effect Date of Sale Sales Price
$0 0 0
P45 P7 P37
(d) (e) (f)
Net Amt Received from Scheduled Balance Total P&I Advanced
$0 0 0
P39+P38 0 0
(g) (h) (i)=d-(f+g+h)
Total Expenses Servicing Fees Expense Net Proceeds
$0 0 0
(k)=i-e 0 (m)
Actual Losses Passed t Date Loss Passed thru Minor Adj to Trust
$0 0 0
$0
0 0
(n)=k+m (o)=n/e
Total Loss with Adjustment Loss % of Scheduled Balance
0 0
REO: 0
S4 S55 S61
$0 0 0
Prospectus ID Short Name (When Appropriate) Property Type
$0 0 0
Nothing to Report 0 0
$0 0 0
$0 0 0
$0 0 0
$0 0 0
$0 0 0
$0 0 0
$0 0 0
$0 0 0
$0 0 0
$0 0 0
$0 0 0
$0 0 0
(1) Use the following 0 0
$0 0 0
S57 S58 S62 or
$0 0 S63
City State Sq Ft or Units
$0 0 0
$0 0 0
P8 P7 P37
$0 (a) (b)
Paid Thru Date Scheduled Loan Balance Total P&I Advances To Date
$0 0 0
$0 0 0
P39 P38 0
(c) (d) (e)=a+b+c+d
Total Expenses To DatOther Advances (Taxes & Escrow Total Exposure
$0 0 0
$0 0 0
P25 P11 P58
$0 0 0
Current Monthly P&I Maturity Date LTM NOI Date
$0 0 0
$0 0 0
P54 0 P74
$0 0 0
LTM NOI / DSC Cap Rate Assign Valuation Date
$0 0 0
$0 0 0
$0 P75 0
(f) 0 (g)=(.92*f)-e
Value using NOI & Cap Appraisal
BPO or
Internal VLoss using 92% Appr. or BPO (f)
$0 0 0
$0 0 0
$0 0 0
(h)=(g/e) 0 0
Estimated Recovery % Transfer Date REO Aquisition Date
$0 0 0
$0 0 0
Pending Closing Date Pending Offers Comments
$0 0 0
Delq: 0 0
S4 S55 S61
$0 $0 $0
Prospectus ID Short Name (When Appropriate) Property Type
$0 NOTHING TO REPORT $0
90 + DAYS DELINQUENT $0 $0
$0 $0
$0 $0 $0
$0 $0 $0
$0 $0 $0
$0 $0 $0
$0 $0 $0
$0 $0 $0
60 DAYS DELINQUENT $0 $0
$0 $0 $0
$0 $0 $0
$0 $0 $0
$0 $0 $0
30 DAYS DELINQUENT $0 $0
$0 $0 $0
$0 $0 $0
$0 $0 $0
$0 $0 $0
$0 $0 $0
Current & at Special S $0 $0
$0 $0 $0
$0 $0 $0
$0 $0 $0
$0 $0 $0
FCL - Foreclosure $0 $0
LTM - Latest 12 Months $0 $0
*Workout Strategy shou $0 $0
It is possible to $0 $0
**App - Appraisal, BPO $0 $0
$0 $0 $0
0
S57 S58 S62 or S63
0 $0 $0
City State Sq Ft or Units
0 $0 $0
0 $0 $0
P8 P7 P37
0 (a) (b)
Paid Thru Date Scheduled Loan Balance Total P&I Advances To Date
0 $0 $0
0 $0 $0
P39 P38 $0
(c) (d) (e)=a+b+c+d
Total Expenses To DatOther Advances (Taxes & Escrow Total Exposure
$0 $0 $0
$0 $0 $0
P25 P10 P11
$0 $0 $0
Current Monthly P&I Current Interest Rate Maturity Date
$0 $0 $0
$0 $0 $0
P58 P54 P55
$0 $0 $0
LTM NOI Date LTM NOI LTM DSCR
$0 $0 $0
$0 $0 $0
$0 P74 P75
(f) $0 $0
Value Valuation Date Appraisal
BPO or
Internal Value**
$0 $0 $0
$0 $0 P77
(g)=(.92*f)-e (h)=(g/e) $0
Loss using 92% Appr. o Estimated Recovery % Transfer
Date
$0 $0 $0
$0 $0 $0
P79 $0 P42
$0 $0 $0
Closing
Date Date NOI Filed Expected FCL Sale Date
$0 $0 $0
$0 $0 $0
P76 $0 $0
$0 $0 $0
Workout Strategy $0 $0
$0 $0 $0
$0 $0 $0
|
|